{"text_format":"1","workbook":"xlsx","n_sheets":89,"sheets":["Cover","INPUTS >>","Scenario_Setup","Conversions","General_INPUT_S1","Cost_INPUT_S1","General_INPUT_S2","Cost_INPUT_S2","General_INPUT_S3","Cost_INPUT_S3","General_INPUT_S4","Cost_INPUT_S4","General_INPUT_S5","Cost_INPUT_S5","General_INPUT_S6","Cost_INPUT_S6","General_INPUT_S7","Cost_INPUT_S7","General_INPUT_S8","Cost_INPUT_S8","General_INPUT_S9","Cost_INPUT_S9","General_INPUT_S10","Cost_INPUT_S10","Fuel_Costs","Learning_Curves","Technology_Data","DefaultComponentSummary","IO_INPUT >>","IO_Input","Scenario_Loop >>","General_INPUT","Cost_INPUT","ScenarioRESULTS","RESULTS >>","ScenarioComparison","RESULTS_Charts","RESULTS_S1","RESULTS_S2","RESULTS_S3","RESULTS_S4","RESULTS_S5","RESULTS_S6","RESULTS_S7","RESULTS_S8","RESULTS_S9","RESULTS_S10","CALCULATIONS>>","TECHNOLOGIES >>","Tech1","Tech2","Tech3","Tech4","Tech5","Tech6","Tech7","Tech8","Tech9","Tech10","Tech11","Tech12","Tech13","Tech14","Tech15","Tech16","Tech17","Tech18","Tech19","Tech20","Tech21","Tech22","Tech23","Tech24","Tech25","Tech26","Tech27","Tech28","Tech29","Tech30","Tech31","Tech32","Tech33","Tech34","Tech35","Sectoral_IMPACTS","I_O_TABLE","Sources","Lists","Change_Log"],"not_rendered":{"charts":127,"images":20,"macros":1,"external_links":0,"defined_names":1300,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":3,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":120,"n_cols":3,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Overview"]
[]
[null,"File Name:","NewClimate Economic Impact Model - Electricity Supply (EIM-ES)"]
[null,"Version:","v2.1"]
[null,"Location:","The model is made available for download online at ambitiontoaction.net/outputs"]
[]
[null,"Description:","Spreadsheet-based model to estimate the employment and wider economic impacts of scenario projections of capacity and generation in the electricity sector."]
[null,null,"The model estimates the number of jobs created both directly in the electricity generation sector and across the wider economy based on investment costs, salary data and scenario projections for the development of the electricity sector"]
[null,null,"A full description of the model is available online at ambitiontoaction.net/outputs"]
[]
[null,"Instructions:","A user guide for the model is available online at ambitiontoaction.net/outputs"]
[]
[null,"Info and useage rights:","The original version of this model was developed by NewClimate Institute under the Ambition to Action project, funded by the International Climate Initiative (IKI)"]
[null,null,"This version includes analysis developed for the study \"Identifying finance needs for a just transformation of Indonesia’s power sector\", published in February 2024 by NewClimate Institute and IESR"]
[null,null,"https://newclimate.org/resources/publications/identifying-finance-needs-for-a-just-transformation-of-indonesias-power"]
[]
[null,null,"The model is provided as an open source tool to support policy making in the electricity supply sector"]
[null,null,"Useage should appropriately reference NewClimate Institute, the name and version of the model as set out above"]
[null,null,"The authors, NewClimate Institute, the Ambition to Action project and the funders (IKI) are in no way liable for any errors or omissions in the model, and nor are they in any way liable for the accuracy or appropriateness of data included in the model, nor any use, manipulation or application of the model by a third party"]
[]
[null,"Contact:","Harry Fearnehough (h.fearnehough@newclimate.org); Reena Skribbe (r.skribbe@newclimate.org)"]
[null,null,"www.newclimate.org"]
[null,null,"www.ambitiontoaction.net"]
[]
[null,"Sheets"]
[]
[null,"INPUTS"]
[null,"Scenario_Setup","Enter key parameters, scenario names and descriptions and technology list"]
[null,"General_INPUT_S1","Enter capacity and generation information for scenario 1"]
[null,"Cost_INPUT_S1","Enter cost and local share information for each technology for scenario 1"]
[null,"General_INPUT_S2"]
[null,"Cost_INPUT_S2"]
[null,"General_INPUT_S3"]
[null,"Cost_INPUT_S3"]
[null,"General_INPUT_S4"]
[null,"Cost_INPUT_S4"]
[null,"General_INPUT_S5"]
[null,"Cost_INPUT_S5"]
[null,"General_INPUT_S6"]
[null,"Cost_INPUT_S6"]
[null,"General_INPUT_S7"]
[null,"Cost_INPUT_S7"]
[null,"General_INPUT_S8"]
[null,"Cost_INPUT_S8"]
[null,"General_INPUT_S9"]
[null,"Cost_INPUT_S9"]
[null,"General_INPUT_S10"]
[null,"Cost_INPUT_S10"]
[null,"Fuel_Costs","Enter annual fuel costs where relevant"]
[null,"Learning_Curves","Enter technology and cost-type specific assumptions for cost learning effects over time"]
[null,"DefaultComponentSummary","Interface sheet to separate NewClimate ElectricitySupplyTechnologyBreakdownDatabase; a database of publicly available information of the cost breakdown for a set of default technologies"]
[null,"IO_INPUT"]
[null,"IO_Input","Enter Input Output table for country"]
[null,"Scenario_Loop"]
[null,"General_INPUT","Used to take input data from each scenario and run calculations"]
[null,"Cost_INPUT","Used to take input data from each scenario and run calculations"]
[null,"ScenarioRESULTS","Used to calculate scenario results and then feed into individual scenario results sheets"]
[null,"RESULTS"]
[null,"ScenarioComparison","Comparison of headline results from all scenarios"]
[null,"RESULTS_Charts","Visualisation of results for selected scenario (chosen within sheet)"]
[null,"RESULTS_S1","Detailed results for scenario 1"]
[null,"RESULTS_S2","Detailed results for scenarios 2 to 10"]
[null,"RESULTS_S3"]
[null,"RESULTS_S4"]
[null,"RESULTS_S5"]
[null,"RESULTS_S6"]
[null,"RESULTS_S7"]
[null,"RESULTS_S8"]
[null,"RESULTS_S9"]
[null,"RESULTS_S10"]
[null,"CALCULATIONS"]
[null,"TECHNOLOGIES"]
[null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($B76,TechRef_List,0))","v":"Coal"}]
[null,"Tech2","Coal CCS"]
[null,"Tech3","Gas Open"]
[null,"Tech4","Gas Combined"]
[null,"Tech5","Gas Combined CCS"]
[null,"Tech6","Oil"]
[null,"Tech7","Nuclear"]
[null,"Tech8","Biomass"]
[null,"Tech9","Solar utility"]
[null,"Tech10","Solar rooftop"]
[null,"Tech11","Solar floating"]
[null,"Tech12","Wind onshore"]
[null,"Tech13","Wind offshore"]
[null,"Tech14","Geothermal"]
[null,"Tech15","Hydro large"]
[null,"Tech16","Hydro small"]
[null,"Tech17","Hydrogen"]
[null,"Tech18","Pumped storage"]
[null,"Tech19","Batteries"]
[null,"Tech20","unassigned1"]
[null,"Tech21","unassigned2"]
[null,"Tech22","unassigned3"]
[null,"Tech23","unassigned4"]
[null,"Tech24","unassigned5"]
[null,"Tech25","unassigned6"]
[null,"Tech26","unassigned7"]
[null,"Tech27","unassigned8"]
[null,"Tech28","unassigned9"]
[null,"Tech29","unassigned10"]
[null,"Tech30","unassigned11"]
[null,"Tech31","unassigned12"]
[null,"Tech32","unassigned13"]
[null,"Tech33","unassigned14"]
[null,"Tech34","unassigned15"]
[null,"Tech35","unassigned16"]
[null,"Sectoral_IMPACTS","Calculation of macroeconomic impacts, including direct, indirect and induced output, value added and employment for all years in aggregate"]
[null,"I_O_TABLE","Calculation of economic multipliers for each sector from Input Output table"]
[null,"Lists","Lists of defined named ranges used in calculations"]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"INPUTS >>","index":1,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"[LEFT EMPTY]"]

{"sheet":"Scenario_Setup","index":2,"n_rows":105,"n_cols":11,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"Scenario setup sheet"]
[]
[]
[null,null,"Summary instructions"]
[]
[]
[null,null,"General","Yellow cells to be filled in with intput data and assumptions"]
[null,null,"General","Yellow cells with orange text require entries to be selected from pre-determined drop-down lists"]
[null,null,"General","Non-yellow cells calculate automatically based on the input data"]
[]
[null,null,"Step 1","Enter key parameters, scenario names and descriptions and technology list in the tables below in this sheet (fill in all yellow shaded cells)"]
[null,null,"Step 2","Press F9 to recalculate the model and populate all relevant fields with the scenario names and technology list"]
[null,null,"Step 3","Populate General_INPUT_S(1,2,3,…) and Cost_INPUT_S(1,2,3,…) sheets with scenario input data for all scenarios that you would like to run"]
[null,null,"Step 4","Click on RUN SCENARIOS button to the right and wait for a message to appear confirming that all scenarios have completed"]
[null,null,"Step 5","Review results in ScenarioComparison and the individual RESULTS_S(1,2,3,…) sheets"]
[]
[]
[null,null,"Key parameters"]
[]
[]
[null,null,"Country selection","Indonesia"]
[null,null,"Period start",2023,"Enter period start and end years, e.g. \"2017\""]
[null,null,"Period end",2050,"The period start and end years define the period over which the indirect and induced job creation is calculated, using the IO tables. They are also used to define the analysis period for the aggregated direct employment results (i.e. not annual results)."]
[]
[null,null,"Currency year",2019,{"$f":"\"All economic data is defined in \"&CurrencyYear&\" \"&CurrencyUnit","v":"All economic data is defined in 2019 USD"}]
[null,null,"Currency unit","USD","Inputs should be denominated in the same real currency terms, converted prior to entering into the model"]
[]
[]
[null,null,"Scenario definition"]
[]
[]
[null,null,"Enter scenario names and descriptions for all scenarios that you would like to run"]
[null,null,"Leave scenario name column blank if not being used"]
[]
[]
[null,null,"Ref","Scenario name","Scenario description"]
[null,null,"S1","Scenario 1 (JETP)","Based on the IEA's Announced Pledges Scenario, Indonesia achieves the targets set by the JETP."]
[null,null,"S2","Scenario 2 (JETP+)","Based on the IEA's Net Zero Emissions Scenario, Indonesia goes beyond the targets set by the JETP, in line with its commitments to the Paris Agreement. "]
[null,null,"S3","Scenario 3 (JETP_HighLCR)","Based on the IEA's Announced Pledges Scenario, but the domestic content share for all physical component parts of all solar technologies is doubled, up to a maximum of 100%."]
[null,null,"S4","Scenario 4 (JETP_LowLCR)","Based on the IEA's Announced Pledges Scenario, but the domestic content share for all physical component parts of all solar technologies is halved."]
[null,null,"S5","Scenario 5 (JETP_FastLearning)","Based on the IEA's Announced Pledges Scenario, but assuming faster learning curves, using the lower bound of technology investment cost estimates for 2050."]
[null,null,"S6","Scenario 6 (JETP_Slow_Learning","Based on the IEA's Announced Pledges Scenario, but assuming slower learning curves, using the upper bound of technology investment cost estimates for 2050."]
[null,null,"S7","Scenario 7 (CIPPv1)","Based on first version of CIPP published in November 2023, covering on-grid electricity supply"]
[null,null,"S8"]
[null,null,"S9"]
[null,null,"S10"]
[]
[]
[]
[]
[null,null,"Technology list"]
[]
[]
[null,null,"Enter technology list up to a maximum of 35 different technologies and fill the columns of the table with information on the average plant of that technology"]
[null,null,"Fuel type and plant efficiency - for converting thermal energy into electrical energy - should be included for plants that use fuel as inputs (e.g. fossil fuels or bioenergy) and are included to calculate the investments made in fuel"]
[null,null,"For technologies with no fuel inputs, select \"Not applicable\" from the bottom of the drop down list"]
[null,null,"Load factors can be used to estimate annual generation from installed capacity where modelled projections of generation does not exist (where generation estimates are included directly in the model these load factors are not used)"]
[null,null,"The discount rates are used to estimate a simplified LCOE of each technology based on the cost inputs included in the model. They are only used to summarise the cost input data for review, but are NOT directly used in the modelling and can be left at 10% as a default"]
[null,null,"The construction duration and average lifetime of new plants are used to apportion the capital and operational spending to the relevant years within the model. These should be included as integers in the table below, where necessary pre-rounding to the nearest year."]
[]
[]
[null,null,"TechRef_List","TechName_List",null,null,null,null,"TechEfficiency","TechFuelType"]
[null,null,"Tech Ref","Technology","Load factor","Discount rate","Construction duration","Lifetime","Average plant efficiency","Fuel type","Sources"]
[null,null,"Tech1","Coal",0.7,0.1,4,30,0.37,"Coal","Load factor - IESR (2023)\nConstruction duration, lifetime, average plant efficiency - Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Tech2","Coal CCS",{"$f":"E66","v":0.7},0.1,{"$f":"G66","v":4},{"$f":"H66","v":30},0.37,"Coal","Same as for coal"]
[null,null,"Tech3","Gas Open",0.35,0.1,2,25,0.33,"Natural gas","Load factor - IESR (2023)\nConstruction duration, lifetime, average plant efficiency - Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Tech4","Gas Combined",0.35,0.1,3,25,0.56000000000000005,"Natural gas","Load factor - IESR (2023)\nConstruction duration, lifetime, average plant efficiency - Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Tech5","Gas Combined CCS",{"$f":"E69","v":0.35},0.1,{"$f":"G69","v":3},{"$f":"H69","v":25},0.56000000000000005,"Natural gas","Same as for gas combined"]
[null,null,"Tech6","Oil",0.35,0.1,2,25,0.33,"Fuel oil ","Load factor - IESR (2023)\nConstruction duration, lifetime, average plant efficiency - Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Tech7","Nuclear",0.85,0.1,8,60,0.34,"Uranium","Load factor, construction duration, average plant efficiency - IESR (2023)\nLifetime - Indonesian Institute for Energy Economics & Nautilus Institute for Security and Sustainability (2017)"]
[null,null,"Tech8","Biomass",0.9,0.1,2,25,0.31,"Solid biomass","Load factor - IESR (2023)\nConstruction duration, lifetime, average plant efficiency - Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Tech9","Solar utility",0.19,0.1,1,35,1,"Not applicable","All - IESR (2023)"]
[null,null,"Tech10","Solar rooftop",0.18,0.1,1,35,1,"Not applicable","All - IESR (2023)"]
[null,null,"Tech11","Solar floating",0.21,0.1,1,25,1,"Not applicable","All - IESR (2023)"]
[null,null,"Tech12","Wind onshore",0.34,0.1,2,27,1,"Not applicable","All - IESR (2023)"]
[null,null,"Tech13","Wind offshore",0.48,0.1,3,27,1,"Not applicable","All - IESR (2023)"]
[null,null,"Tech14","Geothermal",0.8,0.1,2,30,0.15,"Not applicable","All - IESR (2023)"]
[null,null,"Tech15","Hydro large",0.36,0.1,4,50,0.95,"Not applicable","All - IESR (2023)"]
[null,null,"Tech16","Hydro small",0.76,0.1,2,50,0.8,"Not applicable","All - IESR (2023)"]
[null,null,"Tech17","Hydrogen",0.99,0.1,2,{"$f":"H69","v":25},0.5,"Not applicable","Making the breakthrough: Green hydrogen policies and technology costs (irena.org)"]
[null,null,"Tech18","Pumped storage",{"$f":"10/24","v":0.41666666666666669},0.1,4,50,0.8,"Not applicable","Load factor (10h run run time) -  US Deparment of Energy (2020)\nConstruction duration, lifetime, average plant efficiency - Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Tech19","Batteries",{"$f":"4/24","v":0.16666666666666666},0.1,1,20,0.95,"Not applicable","Load factor (4h run time) - NREL (2021)\nConstruction duration, lifetime, average plant efficiency - Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Tech20","unassigned1",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech21","unassigned2",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech22","unassigned3",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech23","unassigned4",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech24","unassigned5",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech25","unassigned6",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech26","unassigned7",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech27","unassigned8",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech28","unassigned9",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech29","unassigned10",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech30","unassigned11",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech31","unassigned12",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech32","unassigned13",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech33","unassigned14",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech34","unassigned15",0.01,0.1,1,25,null,"unassigned"]
[null,null,"Tech35","unassigned16",0.01,0.1,1,25,null,"unassigned"]
[]
[null,null,null,"Source","See column K","Default assumption","See column K","See column K","See column K"]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Conversions","index":3,"n_rows":390,"n_cols":45,"rows_kept":390,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Scenario 1 Capacity"]
[]
[]
[null,null,null,"GW"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",34,38.686599999999999,40.922599999999996,47.412599999999998,50.277600999999997,57.217601999999992,60.117602999999988,61.817603999999982,66.758603999999991,67.908603999999997,67.778603999999987,68.678603999999993,43.8,42.599999999999994,41.399999999999991,40.199999999999989,38.999999999999986,37.799999999999983,36.59999999999998,35.399999999999977,34.199999999999974,33,30.7,28.4,26.099999999999998,23.799999999999997,21.499999999999996,19.199999999999996,16.899999999999995,14.599999999999994,12.299999999999994,10,9,8,7,6,5,4,3,2,1,0]
[null,"Tech_2","Coal_CCS",0,0,0,0,0,0,0,0,0,0,0,0,0.30106913756231451,0.60213827512462903,0.90320741268694349,1.2042765502492581,1.5053456878115725,1.806414825373887,2.1074839629362017,2.4085531004985161,2.7096222380608306,3.010691375623145,3.0953100498926673,3.1803848895221329,3.2659158945115423,3.3519030648608954,3.4383464005701918,3.525245901639432,3.6126015680686159,3.7004133998577431,3.7886813970068141,3.8774055595158261,4.1610263720603706,4.4462437633647154,4.7330577334288604,5.0214682822528056,5.311475409836552,5.6030791161800986,5.8962794012834454,6.1910762651465925,6.4874697077695398,6.7854597291522847]
[null,"Tech_3","Gas_Open",5.0403225806451513,5.0403225806451513,5.0403225806451513,5.3136200716845785,5.5869175627240057,5.860215053763433,6.1335125448028602,6.4068100358422875,6.6801075268817147,6.953405017921142,7.2267025089605692,7.5,7.2338709677419351,6.9677419354838701,6.7016129032258052,6.4354838709677402,6.1693548387096753,5.9032258064516103,5.6370967741935454,5.3709677419354804,5.1048387096774155,4.8387096774193505,4.5298387096774153,4.2209677419354801,3.9120967741935448,3.6032258064516096,3.2943548387096744,2.9854838709677392,2.6766129032258039,2.3677419354838687,2.0588709677419335,1.75,1.7,1.65,1.5999999999999999,1.5499999999999998,1.4999999999999998,1.4499999999999997,1.3999999999999997,1.3499999999999996,1.2999999999999996,1.25]
[null,"Tech_4","Gas_Combined",15.120967741935454,15.120967741935454,15.120967741935454,15.940860215053736,16.760752688172019,17.580645161290299,18.400537634408579,19.220430107526862,20.040322580645146,20.860215053763426,21.680107526881706,22.5,21.701612903225804,20.903225806451609,20.104838709677416,19.306451612903221,18.508064516129025,17.709677419354833,16.911290322580637,16.112903225806441,15.314516129032246,14.516129032258052,13.589516129032246,12.66290322580644,11.736290322580635,10.809677419354829,9.8830645161290231,8.9564516129032175,8.0298387096774118,7.1032258064516061,6.1766129032258004,5.25,5.0999999999999996,4.9499999999999993,4.8,4.6499999999999995,4.4999999999999991,4.3499999999999996,4.1999999999999993,4.0499999999999989,3.8999999999999986,3.75]
[null,"Tech_5","Gas_Combined_CCS",0,0,0,0,0,0,0,0,0,0,0,0,0.15509622238058624,0.31019244476117247,0.46528866714175871,0.62038488952234494,0.77548111190293123,0.93057733428351741,1.0856735566641036,1.2407697790446899,1.3958660014252762,1.5509622238058625,1.5803848895222377,1.6093513898786695,1.6378617248751577,1.6659158945117021,1.6935138987883032,1.7206557377049605,1.7473414112616743,1.7735709194584446,1.7993442622952711,1.824661439772153,1.9401853171777088,2.0541126158234646,2.1664433357094195,2.2771774768355741,2.3863150392019286,2.4938560228084823,2.5998004276552358,2.704148253742189,2.8068995010693416,2.9080541696366939]
[null,"Tech_6","Oil",12.096774193548598,12.096774193548598,12.096774193548598,11.863799283154309,11.630824372760021,11.397849462365732,11.164874551971444,10.931899641577155,10.698924731182867,10.465949820788579,10.23297491039429,10,9.6999999999999993,9.3999999999999986,9.0999999999999979,8.7999999999999972,8.4999999999999964,8.1999999999999957,7.8999999999999959,7.5999999999999961,7.2999999999999963,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.45,4.4000000000000004,4.3500000000000005,4.3000000000000007,4.2500000000000009,4.2000000000000011,4.1500000000000012,4.1000000000000014,4.0500000000000016,4]
[null,"Tech_7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.7,1.0499999999999998,1.4,1.75,2.1,2.4500000000000002,2.8000000000000003,3.1500000000000004,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,8.65,8.8000000000000007,8.9500000000000011,9.1000000000000014,9.2500000000000018,9.4000000000000021,9.5500000000000025,9.7000000000000028,9.8500000000000032,10]
[null,"Tech_8","Biomass",3.9914468995008292,3.9914468995008292,3.9914468995008292,4.0548031994929481,4.118159499485067,4.1815157994771859,4.2448720994693048,4.3082283994614237,4.3715846994535426,4.4349409994456614,4.4982972994377803,4.561653599429901,5.188880969351481,5.816108339273061,6.443335709194641,7.0705630791162211,7.6977904490378011,8.3250178189593811,8.9522451888809602,9.5794725588025393,10.206699928724118,10.833927298645698,11.746258018531687,12.658588738417677,13.570919458303667,14.483250178189657,15.395580898075647,16.307911617961636,17.220242337847626,18.132573057733616,19.044903777619606,19.957234497505603,20.461511047755042,20.965787598004482,21.470064148253922,21.974340698503362,22.478617248752801,22.982893799002241,23.487170349251681,23.991446899501121,24.49572344975056,25]
[null,"Tech_9","Solar_utility",0.495,0.495,0.495,2.8694775745097161,5.1117580053326206,7.2218412924687128,9.1997274359179926,11.04541643568046,12.758908291756114,14.340203004144957,15.78930057284699,17.106200997862199,24.350677120456588,31.173200285103725,37.573770491803607,43.552387740556235,49.109052031361607,54.243763364219724,58.956521739130586,63.247327156094201,67.116179615110553,70.563079116179665,80.281771204561707,90.000463292943749,99.719155381325791,109.43784746970783,119.15653955808988,128.87523164647192,138.59392373485395,148.312615823236,158.03130791161803,167.75,170.35632573057737,172.96265146115471,175.56897719173205,178.17530292230938,180.78162865288675,183.38795438346409,185.99428011404143,188.60060584461877,191.20693157519611,193.81325730577359]
[null,"Tech_10","Solar_rooftop",5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,4.3025615304067254E-2,0.10308408788926991,0.185175417755608,0.28929960490308149,0.4154566493316903,0.56364655104143457,0.73386931003231426,0.92612492630432941,1.1404133998574799,2.0014255167498565,3.0734141126158598,4.3563791874554898,5.8503207412687468,7.5552387740556313,9.4711332858161423,11.598004276550279,13.935851746258045,16.484675694939437,19.244476122594453,22.624862794012842,26.181952957947271,29.915746614397737,33.826243763364239,37.913444404846778,42.177348538845351,46.617956165359971,51.235267284390616,56.029281895937302,61,61.94775481111904,62.895509622238073,63.843264433357106,64.791019244476146,65.738774055595172,66.686528866714212,67.634283677833238,68.582038488952278,69.529793300071319,70.477548111190387]
[null,"Tech_11","Solar_floating",0,0,0,6.6193254313949623E-2,0.24255079503357627,0.52907262215887996,0.92575873568986067,1.4326091356265185,2.049623821968853,2.7768027947168648,3.6141460538705537,4.5616535994299197,7.0049893086244985,9.6593014967927022,12.524590163934533,15.600855310049992,18.888096935139075,22.386315039201786,26.095509622238126,30.015680684248093,34.146828225231687,38.488952245188898,43.060222736992174,47.454789736279416,51.672653243050618,55.71381325730578,59.578269779044909,63.266022808268005,66.777072344975053,70.111418389166076,73.269060940841044,76.249999999999986,77.434693513898779,78.619387027797572,79.804080541696365,80.988774055595158,82.173467569493951,83.358161083392744,84.542854597291537,85.72754811119033,86.912241625089123,88.096935138987973]
[null,"Tech_12","Wind_onshore",0,0,0,0.5702066999287444,1.1404133998574888,1.7106200997862331,2.2808267997149776,2.8510334996437221,3.4212401995724666,3.9914468995012111,4.5616535994299552,5.1318602993586993,8.1305773342837977,10.934283677833278,13.542979330007135,15.956664290805374,18.175338560227992,20.199002138274992,22.02765502494637,23.661297220242126,25.099928724162261,26.343549536706785,29.787491803278449,33.120701354240701,36.343178189593552,39.454922309336986,42.455933713471012,45.346212401995629,48.125758374910838,50.794571632216638,53.352652173913022,55.8,58.379999999999995,60.959999999999994,63.539999999999992,66.11999999999999,68.699999999999989,71.279999999999987,73.859999999999985,76.439999999999984,79.02,81.599999999999994]
[null,"Tech_13","Wind_offshore",0,0,0,0,0,0,0,0,0,0,0,0,0.25146115466857116,0.69793300071276254,1.3394155381325743,2.1759087669280062,3.2074126870990587,4.433927298645731,5.8554526015680244,7.4719885958659376,9.2835352815394696,11.290092658588625,13.382786172487423,15.586212401995629,17.900371347113246,20.32526300784027,22.860887384176706,25.507244476122551,28.264334283677805,31.13215680684247,34.110712045616545,37.200000000000003,38.92,40.64,42.36,44.08,45.8,47.519999999999996,49.239999999999995,50.959999999999994,52.68,54.400000000000006]
[null,"Tech_14","Geothermal",3.4212401995726598,3.4212401995726598,3.4212401995726598,3.9280905995092201,4.4349409994457805,4.9417913993823408,5.4486417993189011,5.9554921992554615,6.4623425991920218,6.9691929991285821,7.4760433990651425,7.982893799001701,9.0662865288663301,10.149679258730959,11.233071988595588,12.316464718460217,13.399857448324846,14.483250178189476,15.566642908054105,16.650035637918734,17.733428367783365,18.816821097647995,18.873841767640837,18.930862437633678,18.987883107626519,19.044903777619361,19.101924447612202,19.158945117605043,19.215965787597884,19.272986457590726,19.330007127583567,19.387027797576394,19.648325017818756,19.909622238061118,20.17091945830348,20.432216678545842,20.693513898788204,20.954811119030566,21.216108339272928,21.47740555951529,21.738702779757652,22]
[null,"Tech_15","Hydro_large",4.3335709194580341,4.3335709194580341,4.3335709194580341,5.2656124882304098,6.1863907147819717,7.0959055991127187,7.9941571412226518,8.88114534111177,9.7568701987800761,10.621331714227566,11.474529887454242,12.3164647184601,14.697647897362465,17.051461154668253,19.377904490377464,21.676977904490094,23.948681397006148,26.19301496792562,28.409978617248512,30.599572344974824,32.761796151104555,34.89665003563772,36.123238061297037,37.33288096935123,38.525578759800283,39.70133143264421,40.860138987883005,42.00200142551666,43.12691874554519,44.234890947968587,45.325918032786852,46.400000000000006,47.210760513186024,48.007674982181022,48.790743406985001,49.559965787597967,50.315342124019907,51.056872416250826,51.784556664290719,52.498394868139606,53.198387027797466,53.884533143264328]
[null,"Tech_16","Hydro_small",0.22808267997147572,0.22808267997147572,0.22808267997147572,0.30974191107237731,0.40266448439409303,0.50685039993662295,0.62229965769996709,0.74901225768412527,0.88698819988909783,1.0362274843148844,1.1967301109614852,1.3684960798288996,1.724305060584423,2.1074839629365254,2.518032786885207,2.9559515324304675,3.4212401995723067,3.9138987883107248,4.4339272986457221,4.9813257305772973,5.5560940841054522,6.158232359230186,6.6261560940840738,7.1110249465430924,7.6128389166072434,8.1315980042765279,8.6673022095509431,9.2199515324304908,9.7895459729151693,10.376085531004982,10.979570206699925,11.599999999999998,12.17384390591589,12.761533856022801,13.363069850320731,13.97845188880968,14.607679971489647,15.250754098360634,15.907674269422639,16.578440484675664,17.263052744119708,17.961511047754776]
[null,"Tech_17","Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,0.45616535994300023,0.91233071988600045,1.3684960798290007,1.8246614397720009,2.2808267997150011,2.7369921596580014,3.1931575196010016,3.6493228795440018,4.105488239487002,4.5616535994300023,5.2054882394870017,5.8493228795440011,6.4931575196010005,7.1369921596579999,7.7808267997149994,8.4246614397719988,9.0684960798289982,9.7123307198859976,10.356165359942997,11,11,11,11,11,11,11,11,11,11,11]
[null,"Tech_18","Pumped_storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",0,0,0,0.88698819988910005,1.7739763997782001,2.6609645996673001,3.5479527995564002,4.4349409994454998,5.3219291993345994,6.208917399223699,7.0959055991127986,7.9828937990019,10.833927298645712,13.684960798289524,16.535994297933335,19.387027797577147,22.238061297220959,25.089094796864771,27.940128296508583,30.791161796152394,33.642195295796206,36.493228795440018,40.343905915896016,44.194583036352014,48.045260156808013,51.895937277264011,55.746614397720009,59.597291518176007,63.447968638632005,67.298645759088004,71.149322879544002,75,76.7,78.400000000000006,80.100000000000009,81.800000000000011,83.500000000000014,85.200000000000017,86.90000000000002,88.600000000000023,90.300000000000026,92]
[null,"Tech_20","Other 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D8:D27)","v":78.732405214632209},{"$f":"SUM(E8:E27)","v":83.419005214632207},85.655005214632212,98.525019112143156,107.77003400965411,121.09004890716504,130.37006380467602,138.45007870218697,149.77109259969788,157.30110649720885,163.55112039471982,170.83113429223079,166.94799278044732,186.74345526866395,206.53891775688052,226.33438024509707,246.12984273331364,265.92530522153015,285.72076770974672,305.51623019796324,325.31169268617981,345.10715517439644,372.30107258639384,399.49498999839108,426.68890741038865,453.88282482238594,481.07674223438323,508.27065964638064,535.46457705837793,562.65849447037544,589.85241188237262,617.04632929436991,629.23442622950904,641.42252316464783,653.61062009978696,665.79871703492586,677.98681397006499,690.17491090520389,702.36300784034279,714.55110477548192,726.73920171062082,738.92729864576006]
[]
[null,null,null,"MW"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",{"$f":"D8*1000","v":34000},38686.6,40922.6,47412.6,50277.600999999995,57217.601999999992,60117.602999999988,61817.603999999985,66758.603999999992,67908.603999999992,67778.603999999992,68678.603999999992,43800,42599.999999999993,41399.999999999993,40199.999999999985,38999.999999999985,37799.999999999985,36599.999999999978,35399.999999999978,34199.999999999971,33000,30700,28400,26099.999999999996,23799.999999999996,21499.999999999996,19199.999999999996,16899.999999999996,14599.999999999995,12299.999999999993,10000,9000,8000,7000,6000,5000,4000,3000,2000,1000,0]
[null,"Tech_2","Coal_CCS",{"$f":"D9*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,301.06913756231449,602.13827512462899,903.20741268694348,1204.276550249258,1505.3456878115726,1806.414825373887,2107.4839629362018,2408.553100498516,2709.6222380608306,3010.6913756231452,3095.3100498926674,3180.3848895221331,3265.9158945115423,3351.9030648608955,3438.3464005701917,3525.2459016394318,3612.601568068616,3700.4133998577431,3788.6813970068142,3877.4055595158261,4161.0263720603707,4446.2437633647151,4733.05773342886,5021.4682822528057,5311.475409836552,5603.0791161800989,5896.2794012834456,6191.076265146592,6487.46970776954,6785.459729152285]
[null,"Tech_3","Gas_Open",{"$f":"D10*1000","v":5040.322580645151},5040.322580645151,5040.322580645151,5313.6200716845788,5586.9175627240056,5860.2150537634334,6133.5125448028602,6406.8100358422871,6680.1075268817149,6953.4050179211417,7226.7025089605695,7500,7233.8709677419347,6967.7419354838703,6701.612903225805,6435.4838709677406,6169.3548387096753,5903.22580645161,5637.0967741935456,5370.9677419354803,5104.8387096774159,4838.7096774193506,4529.838709677415,4220.9677419354803,3912.0967741935447,3603.2258064516095,3294.3548387096744,2985.4838709677392,2676.6129032258041,2367.7419354838685,2058.8709677419333,1750,1700,1650,1599.9999999999998,1549.9999999999998,1499.9999999999998,1449.9999999999998,1399.9999999999998,1349.9999999999995,1299.9999999999995,1250]
[null,"Tech_4","Gas_Combined",{"$f":"D11*1000","v":15120.967741935454},15120.967741935454,15120.967741935454,15940.860215053735,16760.752688172019,17580.6451612903,18400.537634408578,19220.430107526863,20040.322580645145,20860.215053763426,21680.107526881708,22500,21701.612903225803,20903.22580645161,20104.838709677417,19306.45161290322,18508.064516129023,17709.677419354834,16911.290322580637,16112.903225806442,15314.516129032245,14516.129032258052,13589.516129032247,12662.90322580644,11736.290322580635,10809.677419354828,9883.0645161290231,8956.4516129032181,8029.8387096774113,7103.2258064516063,6176.6129032258004,5250,5100,4949.9999999999991,4800,4649.9999999999991,4499.9999999999991,4350,4199.9999999999991,4049.9999999999991,3899.9999999999986,3750]
[null,"Tech_5","Gas_Combined_CCS",{"$f":"D12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,155.09622238058623,310.19244476117245,465.28866714175871,620.38488952234491,775.48111190293127,930.57733428351742,1085.6735566641037,1240.7697790446898,1395.8660014252762,1550.9622238058625,1580.3848895222377,1609.3513898786696,1637.8617248751577,1665.9158945117022,1693.5138987883031,1720.6557377049605,1747.3414112616742,1773.5709194584447,1799.3442622952712,1824.661439772153,1940.1853171777088,2054.1126158234647,2166.4433357094194,2277.177476835574,2386.3150392019284,2493.8560228084821,2599.8004276552356,2704.1482537421889,2806.8995010693416,2908.054169636694]
[null,"Tech_6","Oil",{"$f":"D13*1000","v":12096.774193548597},12096.774193548597,12096.774193548597,11863.799283154309,11630.82437276002,11397.849462365732,11164.874551971443,10931.899641577156,10698.924731182868,10465.949820788579,10232.97491039429,10000,9700,9399.9999999999982,9099.9999999999982,8799.9999999999964,8499.9999999999964,8199.9999999999964,7899.9999999999964,7599.9999999999964,7299.9999999999964,7000,6750,6500,6250,6000,5750,5500,5250,5000,4750,4500,4450,4400,4350.0000000000009,4300.0000000000009,4250.0000000000009,4200.0000000000009,4150.0000000000009,4100.0000000000018,4050.0000000000018,4000]
[null,"Tech_7","Nuclear",{"$f":"D14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,350,700,1049.9999999999998,1400,1750,2100,2450,2800.0000000000005,3150.0000000000005,3500,4000,4500,5000,5500,6000,6500,7000,7500,8000,8500,8650,8800,8950.0000000000018,9100.0000000000018,9250.0000000000018,9400.0000000000018,9550.0000000000018,9700.0000000000036,9850.0000000000036,10000]
[null,"Tech_8","Biomass",{"$f":"D15*1000","v":3991.4468995008292},3991.4468995008292,3991.4468995008292,4054.8031994929479,4118.1594994850666,4181.5157994771862,4244.8720994693049,4308.2283994614236,4371.5846994535423,4434.9409994456619,4498.2972994377806,4561.6535994299011,5188.8809693514813,5816.1083392730607,6443.3357091946409,7070.5630791162212,7697.7904490378014,8325.0178189593807,8952.245188880961,9579.4725588025394,10206.699928724118,10833.927298645698,11746.258018531687,12658.588738417677,13570.919458303668,14483.250178189657,15395.580898075646,16307.911617961636,17220.242337847627,18132.573057733614,19044.903777619606,19957.234497505604,20461.511047755041,20965.787598004481,21470.064148253921,21974.340698503362,22478.617248752802,22982.893799002242,23487.170349251679,23991.446899501119,24495.72344975056,25000]
[null,"Tech_9","Solar_utility",{"$f":"D16*1000","v":495},495,495,2869.4775745097159,5111.758005332621,7221.8412924687127,9199.7274359179919,11045.416435680459,12758.908291756114,14340.203004144958,15789.300572846991,17106.200997862201,24350.677120456588,31173.200285103725,37573.770491803611,43552.387740556238,49109.052031361607,54243.763364219725,58956.521739130585,63247.327156094201,67116.179615110552,70563.079116179666,80281.771204561708,90000.46329294375,99719.155381325792,109437.84746970783,119156.53955808988,128875.23164647192,138593.92373485395,148312.615823236,158031.30791161803,167750,170356.32573057737,172962.65146115472,175568.97719173203,178175.30292230938,180781.62865288675,183387.95438346409,185994.28011404144,188600.60584461878,191206.9315751961,193813.25730577359]
[null,"Tech_10","Solar_rooftop",{"$f":"D17*1000","v":5},5,5,43.025615304067252,103.08408788926991,185.17541775560801,289.2996049030815,415.4566493316903,563.64655104143458,733.86931003231427,926.12492630432939,1140.4133998574798,2001.4255167498566,3073.4141126158597,4356.37918745549,5850.320741268747,7555.2387740556314,9471.1332858161422,11598.004276550279,13935.851746258046,16484.675694939437,19244.476122594453,22624.862794012843,26181.952957947269,29915.746614397736,33826.24376336424,37913.444404846778,42177.348538845348,46617.956165359974,51235.267284390618,56029.281895937303,61000,61947.754811119041,62895.509622238074,63843.264433357108,64791.019244476149,65738.774055595175,66686.528866714216,67634.283677833242,68582.038488952283,69529.793300071324,70477.548111190394]
[null,"Tech_11","Solar_floating",{"$f":"D18*1000","v":0},0,0,66.193254313949623,242.55079503357626,529.07262215887999,925.75873568986071,1432.6091356265185,2049.623821968853,2776.8027947168648,3614.1460538705537,4561.6535994299193,7004.9893086244983,9659.3014967927029,12524.590163934534,15600.855310049992,18888.096935139074,22386.315039201785,26095.509622238125,30015.680684248091,34146.828225231686,38488.952245188899,43060.222736992175,47454.789736279417,51672.653243050619,55713.813257305781,59578.269779044909,63266.022808268004,66777.072344975051,70111.41838916608,73269.060940841038,76249.999999999985,77434.693513898776,78619.387027797566,79804.08054169637,80988.77405559516,82173.467569493951,83358.161083392741,84542.854597291531,85727.548111190335,86912.241625089126,88096.935138987974]
[null,"Tech_12","Wind_onshore",{"$f":"D19*1000","v":0},0,0,570.20669992874434,1140.4133998574887,1710.6200997862331,2280.8267997149774,2851.0334996437223,3421.2401995724667,3991.4468995012112,4561.6535994299547,5131.8602993586992,8130.5773342837974,10934.283677833278,13542.979330007136,15956.664290805375,18175.338560227992,20199.002138274991,22027.655024946369,23661.297220242126,25099.928724162262,26343.549536706785,29787.491803278448,33120.7013542407,36343.178189593549,39454.922309336987,42455.933713471015,45346.212401995632,48125.758374910838,50794.571632216641,53352.652173913018,55800,58379.999999999993,60959.999999999993,63539.999999999993,66119.999999999985,68699.999999999985,71279.999999999985,73859.999999999985,76439.999999999985,79020,81600]
[null,"Tech_13","Wind_offshore",{"$f":"D20*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,251.46115466857117,697.93300071276258,1339.4155381325743,2175.9087669280061,3207.4126870990585,4433.9272986457308,5855.452601568024,7471.9885958659379,9283.535281539469,11290.092658588625,13382.786172487424,15586.21240199563,17900.371347113247,20325.263007840269,22860.887384176705,25507.244476122552,28264.334283677803,31132.156806842471,34110.712045616543,37200,38920,40640,42360,44080,45800,47519.999999999993,49239.999999999993,50959.999999999993,52680,54400.000000000007]
[null,"Tech_14","Geothermal",{"$f":"D21*1000","v":3421.24019957266},3421.24019957266,3421.24019957266,3928.0905995092203,4434.9409994457801,4941.7913993823404,5448.6417993189016,5955.4921992554619,6462.3425991920221,6969.1929991285824,7476.0433990651427,7982.8937990017012,9066.2865288663306,10149.679258730959,11233.071988595588,12316.464718460218,13399.857448324847,14483.250178189475,15566.642908054104,16650.035637918732,17733.428367783366,18816.821097647997,18873.841767640835,18930.862437633677,18987.88310762652,19044.903777619362,19101.9244476122,19158.945117605042,19215.965787597885,19272.986457590727,19330.007127583565,19387.027797576393,19648.325017818755,19909.622238061118,20170.91945830348,20432.216678545843,20693.513898788206,20954.811119030564,21216.108339272927,21477.405559515289,21738.702779757652,22000]
[null,"Tech_15","Hydro_large",{"$f":"D22*1000","v":4333.570919458034},4333.570919458034,4333.570919458034,5265.6124882304102,6186.3907147819718,7095.9055991127188,7994.1571412226522,8881.1453411117709,9756.870198780076,10621.331714227566,11474.529887454242,12316.4647184601,14697.647897362465,17051.461154668254,19377.904490377463,21676.977904490093,23948.681397006148,26193.014967925621,28409.978617248511,30599.572344974826,32761.796151104554,34896.650035637722,36123.238061297037,37332.88096935123,38525.578759800279,39701.331432644212,40860.138987883001,42002.001425516661,43126.91874554519,44234.89094796859,45325.918032786853,46400.000000000007,47210.760513186025,48007.674982181023,48790.743406984999,49559.965787597968,50315.34212401991,51056.87241625083,51784.556664290722,52498.394868139607,53198.387027797464,53884.533143264329]
[null,"Tech_16","Hydro_small",{"$f":"D23*1000","v":228.08267997147573},228.08267997147573,228.08267997147573,309.74191107237732,402.66448439409305,506.85039993662298,622.29965769996704,749.0122576841253,886.98819988909781,1036.2274843148844,1196.7301109614853,1368.4960798288996,1724.305060584423,2107.4839629365256,2518.0327868852069,2955.9515324304675,3421.2401995723067,3913.8987883107247,4433.9272986457217,4981.3257305772977,5556.0940841054526,6158.2323592301864,6626.1560940840736,7111.0249465430925,7612.8389166072438,8131.5980042765277,8667.3022095509423,9219.9515324304903,9789.5459729151698,10376.085531004983,10979.570206699926,11599.999999999998,12173.84390591589,12761.533856022801,13363.069850320731,13978.451888809679,14607.679971489648,15250.754098360634,15907.67426942264,16578.440484675662,17263.052744119708,17961.511047754775]
[null,"Tech_17","Hydrogen",{"$f":"D24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,456.16535994300023,912.33071988600045,1368.4960798290008,1824.6614397720009,2280.826799715001,2736.9921596580016,3193.1575196010017,3649.3228795440018,4105.4882394870019,4561.653599430002,5205.4882394870019,5849.3228795440009,6493.1575196010008,7136.9921596579998,7780.8267997149997,8424.6614397719986,9068.4960798289976,9712.3307198859984,10356.165359942997,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000]
[null,"Tech_18","Pumped_storage",{"$f":"D25*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",{"$f":"D26*1000","v":0},0,0,886.98819988910009,1773.9763997782002,2660.9645996673003,3547.9527995564004,4434.9409994455,5321.9291993345996,6208.9173992236992,7095.9055991127989,7982.8937990019003,10833.927298645713,13684.960798289523,16535.994297933335,19387.027797577146,22238.06129722096,25089.094796864771,27940.128296508581,30791.161796152395,33642.195295796206,36493.228795440016,40343.905915896015,44194.583036352014,48045.260156808014,51895.937277264013,55746.614397720012,59597.291518176004,63447.968638632003,67298.645759088002,71149.322879544008,75000,76700,78400,80100.000000000015,81800.000000000015,83500.000000000015,85200.000000000015,86900.000000000015,88600.000000000029,90300.000000000029,92000]
[null,"Tech_20","Other 1",{"$f":"D27*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D32:D51)","v":78732.405214632192},{"$f":"SUM(E32:E51)","v":83419.005214632198},{"$f":"SUM(F32:F51)","v":85655.005214632198},{"$f":"SUM(G32:G51)","v":98525.019112143171},{"$f":"SUM(H32:H51)","v":107770.03400965407},{"$f":"SUM(I32:I51)","v":121090.0489071651},{"$f":"SUM(J32:J51)","v":130370.06380467599},{"$f":"SUM(K32:K51)","v":138450.07870218699},{"$f":"SUM(L32:L51)","v":149771.09259969796},{"$f":"SUM(M32:M51)","v":157301.10649720885},{"$f":"SUM(N32:N51)","v":163551.12039471982},{"$f":"SUM(O32:O51)","v":170831.1342922308},{"$f":"SUM(P32:P51)","v":166947.99278044738},{"$f":"SUM(Q32:Q51)","v":186743.45526866391},{"$f":"SUM(R32:R51)","v":206538.91775688049},{"$f":"SUM(S32:S51)","v":226334.38024509704},{"$f":"SUM(T32:T51)","v":246129.84273331362},{"$f":"SUM(U32:U51)","v":265925.3052215302},{"$f":"SUM(V32:V51)","v":285720.76770974672},{"$f":"SUM(W32:W51)","v":305516.2301979633},{"$f":"SUM(X32:X51)","v":325311.69268617983},{"$f":"SUM(Y32:Y51)","v":345107.15517439641},{"$f":"SUM(Z32:Z51)","v":372301.07258639386},{"$f":"SUM(AA32:AA51)","v":399494.98999839113},{"$f":"SUM(AB32:AB51)","v":426688.90741038852},{"$f":"SUM(AC32:AC51)","v":453882.82482238591},{"$f":"SUM(AD32:AD51)","v":481076.74223438324},{"$f":"SUM(AE32:AE51)","v":508270.65964638058},{"$f":"SUM(AF32:AF51)","v":535464.57705837802},{"$f":"SUM(AG32:AG51)","v":562658.49447037536},{"$f":"SUM(AH32:AH51)","v":589852.41188237269},{"$f":"SUM(AI32:AI51)","v":617046.32929436991},{"$f":"SUM(AJ32:AJ51)","v":629234.42622950894},{"$f":"SUM(AK32:AK51)","v":641422.52316464786},{"$f":"SUM(AL32:AL51)","v":653610.6200997869},{"$f":"SUM(AM32:AM51)","v":665798.71703492594},{"$f":"SUM(AN32:AN51)","v":677986.81397006498},{"$f":"SUM(AO32:AO51)","v":690174.9109052039},{"$f":"SUM(AP32:AP51)","v":702363.00784034282},{"$f":"SUM(AQ32:AQ51)","v":714551.10477548197},{"$f":"SUM(AR32:AR51)","v":726739.20171062066},{"$f":"SUM(AS32:AS51)","v":738927.29864576005}]
[]
[]
[null,"Scenario 1 Generation"]
[]
[]
[null,null,null,"TWh"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",189.06942392909801,189.06942392909801,189.06942392909801,194.977843426883,200.88626292466699,212.70310192023601,224.519940915804,233.38257016248099,242.24519940915701,248.153618906942,259.97045790251099,262.92466765140301,265.87887740029498,262.92466765140301,259.97045790251099,251.107828655834,239.29098966026501,230.42836041358899,209.74889217134401,192.023633677991,180.20679468242199,162.481536189069,141.802067946824,124.076809453471,106.351550960118,85.672082717872797,70.901033973412197,56.129985228951199,44.313146233382597,38.404726735598103,32.496307237813603,23.6336779911375,20.679468242245498,17.179468242245498,13.679468242245498,10.179468242245498,6.6794682422454983,3.1794682422454983,1,1,0.5,0.25]
[null,"Tech_2","Coal_CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5999999999939978E-3,5.842735302806819,5.8493353028062121,3.8995568685374749,1.9497784342687374,5.8493353028068125,11.734121122599655,13.731166912850743,15.740029542097929,15.787296898074812,17.813884785820139,21.837518463815055,25.884785819794541,19.970457902509946,24.035450516989382,28.124076809453175,22.162481536193255,24.24815361890964,24.319054652883061,28.454948301329093,26.499261447563988,26.576070901035187,24.602658788776743,26.729689807977589,28.868537666174152,28.95125553914297]
[null,"Tech_3","Gas_Open",13.293943870014751,13.293943870014751,13.293943870014751,13.293943870014751,14.03249630723775,16.986706056130004,15.509601181684005,14.771048744460757,16.248153618906997,17.725258493353003,16.986706056130004,16.248153618906997,16.248153618907011,17.725258493352996,16.248153618906755,16.986706056130004,16.986706056129997,14.771048744460749,14.771048744460749,14.771048744460749,11.816838995568752,11.078286558345752,11.078286558345503,9.601181683899501,8.862629246676498,8.8626292466765513,7.3855243722302006,7.3855243722303996,6.6469719350074001,5.9084194977843989,5.1698670605613994,5.1698670605612742,4.4313146233381513,3.6927621861151501,2.9542097488920263,2.9542097488920263,2.9542097488921497,2.2156573116691503,0.73855243722312469,1.4771048744461246,0.73855243722312514,0.73855243722312003]
[null,"Tech_4","Gas_Combined",39.881831610044252,39.881831610044252,39.881831610044252,39.881831610044252,42.09748892171325,50.960118168390011,46.528803545052014,44.31314623338227,48.744460856720991,53.175775480059009,50.960118168390011,48.744460856720991,48.744460856721034,53.175775480058988,48.744460856720266,50.960118168390011,50.96011816838999,44.313146233382248,44.313146233382248,44.313146233382248,35.450516986706255,33.234859675037256,33.23485967503651,28.803545051698503,26.587887740029494,26.587887740029654,22.156573116690602,22.156573116691199,19.9409158050222,17.725258493353195,15.509601181684198,15.509601181683824,13.293943870014454,11.07828655834545,8.8626292466760788,8.8626292466760788,8.8626292466764482,6.6469719350074508,2.2156573116693741,4.4313146233383733,2.2156573116693754,2.2156573116693599]
[null,"Tech_5","Gas_Combined_CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3999999999969072E-3,3.0098939438701788,3.0132939438698667,2.0088626292465777,1.0044313146232888,3.0132939438701758,5.9911373707532976,6.9483013293943507,7.8936484490401009,7.846381093055145,8.7740029542099176,10.658788774004964,12.519940915805666,9.5716395864100896,11.415066469720617,13.234859675036786,10.333825701626765,11.202363367800357,11.131462333826939,12.903988183160864,11.905465288035991,11.828655834564792,10.847858197933258,11.675036927622392,12.490398818316034,12.407680945346989]
[null,"Tech_6","Oil",11.816838995568986,11.816838995568986,11.816838995568986,8.8626292466759935,8.8626292466769883,8.8626292466759651,8.8626292466759651,8.8626292466769883,5.9084194977850188,5.9084194977839957,5.9084194977839957,5.9084194977839957,8.8626292466759651,5.9084194977839957,5.9084194977850188,8.8626292466769883,5.9084194977850188,8.8626292466769883,5.9084194977850188,5.9084194977839957,8.8626292466759935,2.9542097488919978,2.9542097488919978,2.9542097488919978,2.9542097488919978,2.9542097488919978,1.0000000000005116E-2,2.9542097488919978,5.9084194977841094,1.1000000000002785E-2,5.9084194977845002,2.9542097488920049,9.9999999999980105E-3,2.9542097488920049,2.9542097488924952,2.9542097488924952,1.0000000000001563E-2,9.9999999999980105E-3,2.9642097488920029,2.9542097488920014,5.9084194977844984,2.9542097488920298]
[null,"Tech_7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,11.816838995569924,20.679468242246003,20.679468242246003,23.633677991137006,26.587887740029032,32.496307237813994,35.45051698670602,41.358936484489959,41.358936484488027,47.267355982269919,53.175775480059883,56.12998522895009,59.084194977839843,56.12998522895009,70.901033973409994,64.99261447562003,67.946824224520014,62.03840472673005,64.99261447562003,62.038404726740055,64.992614475630035,64.99261447562003,64.992614475629807,62.038404726740055]
[null,"Tech_8","Biomass",17.725258493351987,17.725258493351987,17.725258493351987,17.725258493351987,20.67946824224498,17.72525849335301,17.72525849335301,23.633677991136949,23.633677991137972,23.633677991137972,29.542097488921968,26.587887740028975,32.496307237813994,32.496307237813994,32.496307237813994,44.313146233383009,41.358936484489959,47.267355982274012,50.221565731167004,53.175775480059031,53.175775480058974,62.038404726734996,67.946824224520014,73.855243722304976,76.80945347119598,79.763663220088006,85.672082717872996,91.580502215658015,94.534711964549018,100.44313146233401,97.488921713441982,103.39734121122598,109.30576070900997,112.25997045790299,118.16838995568702,118.16838995568702,121.12259970457899,127.03101920236301,129.98522895125501,127.03101920236401,132.939438700148,132.93943870014698]
[null,"Tech_9","Solar_utility",0.823878,0.823878,0.823878,4.7759584750139714,8.5080100240756131,12.020032647184925,15.312026344341909,18.383991115546554,21.235926960798878,23.867833880098864,26.279711873446526,28.47156094084184,40.529266999287941,51.88467455452664,62.537783606557923,72.48859415538179,81.737106200998255,90.283319743407304,98.127234782608966,105.26885131860318,111.70816935139,117.44518888096944,133.62097999287249,149.79677110477556,165.97256221667863,182.14835332858172,198.32414444048482,214.49993555238785,230.67572666429095,246.85151777619402,263.02730888809702,279.20310000000001,283.54106854597302,287.87903709194592,292.21700563791876,296.55497418389177,300.89294272986467,305.23091127583763,309.56887982181053,313.90684836778348,318.24481691375649,322.58278545972956]
[null,"Tech_10","Solar_rooftop",8.3220000000000013E-3,8.3220000000000013E-3,8.3220000000000013E-3,7.1611834112089531E-2,0.17157315588290084,0.30820596531243394,0.48151026240068889,0.69148604714766526,0.93813331955336365,1.2214520796177837,1.5414423273409257,1.8981040627227896,3.331172630078461,5.1153904490378377,7.250757519600918,9.7372738417677027,12.574939415538193,15.763754240912386,19.303718317890286,23.19483164647189,27.437094226657198,32.030506058446207,37.656821634354969,43.577242503207437,49.791768665003588,56.300400119743436,63.103136867426983,70.199978908054206,77.590926241625141,85.275978868139759,93.255136787598047,101.5284,103.10584310762654,104.68328621525305,106.26072932287956,107.83817243050611,109.41561553813261,110.99305864575913,112.57050175338564,114.14794486101216,115.72538796863871,117.30283107626529]
[null,"Tech_11","Solar_floating",0,0,0,0.11017205248013776,0.40370154325388435,0.88058847232123971,1.5408328396822044,2.3844346453367771,3.4113938892849589,4.6217105715267497,6.015384692062149,7.5924162508911586,11.659104205274614,16.076941411261775,20.845927868852637,25.966063578047205,31.437348538845477,37.25978275124745,43.433366215253137,49.958098930862526,56.833980898075616,64.0610121168924,71.669434723449768,78.983752037063454,86.003964057733441,92.730070785459745,99.162072220242365,105.29996836208126,111.1437592109765,116.69344476692802,121.94902502993584,126.91049999999997,128.88230388453314,130.85410776906627,132.82591165359941,134.79771553813259,136.76951942266572,138.74132330719888,140.71312719173201,142.68493107626517,144.65673496079836,146.62853884533158]
[null,"Tech_12","Wind_onshore",9.9999999999909051E-3,9.9999999999909051E-3,9.9999999999909051E-3,1.0000000000331966E-3,9.9999999999909051E-3,9.9999999999909051E-3,1.0000000000047748E-2,2.9542097488919694,5.9084194977839957,8.8626292466769883,11.816838995568958,8.8626292466760219,17.193500738552419,22.215657311669691,18.818316100442928,25.997045790251327,35.155096011817328,33.914327917282598,46.676514032495888,53.884785819793052,56.070901033973044,66.174298375184961,75.420974889216922,82.363367799113703,95.007385524372054,101.3884785819794,111.37370753323488,119.1137370753318,120.97488921713429,130.04431314623329,133.3530280649928,136.4844903988182,143.5745937961596,150.66469719350039,155.98227474150661,166.61742983751839,171.93500738552461,179.02511078286537,187.88774002954202,198.52289512555382,205.61299852289514,212.70310192023598]
[null,"Tech_13","Wind_offshore",0,0,0,0,0,0,0,0,0,0,0,0,0.5317577548005904,1.4180206794682786,1.8611521418020487,3.5450516986706369,6.2038404726736482,7.4446085672083777,12.407680945347012,17.016248153618864,20.738552437222914,28.360413589364992,33.884785819793116,38.759231905465285,46.79468242245192,52.230428360413647,59.970457902511114,67.001477104874155,71.048744460856682,79.70457902511076,85.258493353028229,90.989660265878797,95.716395864106403,100.44313146233361,103.98818316100443,111.07828655834561,114.62333825701643,119.35007385524359,125.25849335302802,132.34859675036921,137.07533234859679,141.802067946824]
[null,"Tech_14","Geothermal",14.771048744460984,14.771048744460984,14.771048744460984,14.771048744462007,14.771048744460984,20.67946824224498,23.633677991136949,23.633677991138029,35.45051698670602,41.358936484490016,44.313146233382042,62.038404726736019,62.038404726735962,70.901033973411984,85.672082717873025,88.626292466764994,97.488921713442039,106.35155096011795,112.25997045790206,118.16838995568702,127.03101920236401,127.03101920236304,129.98522895125501,135.89364844904003,135.89364844904003,141.80206794682499,141.80206794682402,138.847858197932,147.71048744460899,147.71048744460899,153.61890694239304,153.61890694239304,153.61890694239304,156.57311669128501,156.57311669128495,153.61890694239298,156.57311669128501,159.527326440178,159.527326440178,159.52732644017698,156.57311669128501,162.48153618907003]
[null,"Tech_15","Hydro_large",19.645494830133728,19.645494830133728,19.645494830133728,19.530608895454559,19.415722960774506,22.058099458395493,21.926801247333618,27.244378795339202,27.08025603151092,29.607746594452752,32.102412604628235,39.881831610044706,42.30428360413616,47.326440177252536,57.518463810929866,54.593796159526796,64.623338257016002,69.394387001477455,79.217134416543274,83.8404726735601,90.930576070900912,100.44313146233394,102.34859675037008,106.70605612998493,111.00443131462357,115.24372230428355,121.85290214180242,123.54505169867016,125.19940915805005,131.60113431314531,133.17577548005804,137.07533234859633,138.55925827178714,140.02954209748862,139.14327917282097,142.86558345642484,146.52105354505127,145.57575642540579,144.63045930576035,148.1831610044307,149.43870014770977,148.4490398818316]
[null,"Tech_16","Hydro_small",1.0339734121123025,1.0339734121123025,1.0339734121123025,1.1488593467914454,1.2637452814705308,1.575578532742536,1.7068767438044137,2.2977186935828247,2.4618414574100838,2.8885606433612439,3.3481043820777909,4.4313146233382996,4.9630723781388779,5.8493353028064927,7.4741506646971008,7.4446085672081992,9.2319054652880013,10.369276218611574,12.363367799113691,13.648449039881879,15.420974889217117,17.725258493353053,18.774002954209902,20.324963072378086,21.935007385524425,23.604135893648444,25.847585302806582,27.119645494830046,28.419497784342656,30.869401875922986,32.25997045790227,34.268833087149069,35.729116912850763,37.223042836041273,38.109305760708921,40.295420974889055,42.538370384047141,43.483667503692629,44.428964623338146,46.7946824224518,48.493353028064753,49.48301329394387]
[null,"Tech_17","Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9442097488920353,5.9084194977840525,8.8626292466759651,11.816838995567991,17.725258493352953,20.67946824224498,14.771048744461041,20.679468242246003,23.633677991137006,26.587887740029942,41.358936484489959,38.404726735589975,38.404726735589975,47.267355982269919,47.267355982270146,53.175775480059883,62.038404726729823,56.129985228949863,59.08419497784007,53.175775480060111,53.175775480060111,59.084194977839843,56.12998522895009,62.038404726740055,56.129985228949863,62.03840472673005]
[null,"Tech_18","Pumped_storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_20","Other 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D60:D79)","v":308.08001388478499},{"$f":"SUM(E60:E79)","v":308.08001388478499},308.08001388478499,315.15076599528425,331.10214735245836,364.76978720298655,377.75795881126879,402.55296941512108,433.26639951675617,461.02561986950042,488.78484022224353,513.58985082609479,554.78099139741801,593.01792221984806,625.34643354449349,660.62915461803277,695.91187569157091,736.18459676510918,778.29415683421553,813.57687790775356,837.04275998572359,878.23390055704601,919.46126884698344,969.55126638359968,1016.6870541713207,1060.8686322101439,1116.8670492445474,1164.0028370322643,1214.0928345688808,1264.1828321054929,1314.272829642111,1361.4086174298357,{"$f":"SUM(AJ60:AJ79)","v":1395.8837207079973},1412.087775241695,1434.2002492731865,1453.3585135557748,1475.4709875872607,1500.537671367646,1518.0622576591043,1558.4457804350438,1580.6040447176399,1605.9665187491237]
[]
[null,null,null,"GW"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",{"$f":"D60*1000","v":189069.423929098},{"$f":"E60*1000","v":189069.423929098},189069.423929098,194977.84342688299,200886.26292466698,212703.10192023602,224519.94091580401,233382.57016248099,242245.19940915701,248153.61890694199,259970.457902511,262924.667651403,265878.87740029499,262924.667651403,259970.457902511,251107.82865583399,239290.98966026501,230428.36041358899,209748.89217134402,192023.63367799099,180206.79468242198,162481.53618906901,141802.06794682398,124076.809453471,106351.55096011801,85672.082717872792,70901.033973412195,56129.985228951198,44313.146233382598,38404.726735598102,32496.307237813602,23633.677991137498,20679.468242245497,17179.468242245497,13679.468242245499,10179.468242245499,6679.468242245498,3179.4682422454985,1000,1000,500,250]
[null,"Tech_2","Coal_CCS",{"$f":"D61*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5999999999939982,5842.7353028068192,5849.335302806212,3899.5568685374747,1949.7784342687373,5849.3353028068123,11734.121122599656,13731.166912850742,15740.029542097929,15787.296898074812,17813.884785820141,21837.518463815057,25884.785819794539,19970.457902509945,24035.450516989382,28124.076809453174,22162.481536193256,24248.15361890964,24319.05465288306,28454.948301329092,26499.261447563989,26576.070901035186,24602.658788776742,26729.689807977589,28868.537666174154,28951.255539142971]
[null,"Tech_3","Gas_Open",{"$f":"D62*1000","v":13293.943870014751},13293.943870014751,13293.943870014751,13293.943870014751,14032.49630723775,16986.706056130002,15509.601181684005,14771.048744460757,16248.153618906998,17725.258493353002,16986.706056130002,16248.153618906998,16248.153618907012,17725.258493352994,16248.153618906756,16986.706056130002,16986.706056129995,14771.04874446075,14771.04874446075,14771.04874446075,11816.838995568751,11078.286558345751,11078.286558345504,9601.1816838995019,8862.6292466764971,8862.6292466765517,7385.5243722302002,7385.5243722303994,6646.9719350074001,5908.419497784399,5169.8670605613997,5169.8670605612742,4431.3146233381513,3692.7621861151501,2954.2097488920263,2954.2097488920263,2954.2097488921495,2215.6573116691502,738.55243722312468,1477.1048744461245,738.55243722312514,738.55243722312002]
[null,"Tech_4","Gas_Combined",{"$f":"D63*1000","v":39881.831610044253},39881.831610044253,39881.831610044253,39881.831610044253,42097.488921713251,50960.118168390014,46528.803545052011,44313.146233382271,48744.460856720994,53175.775480059012,50960.118168390014,48744.460856720994,48744.460856721031,53175.77548005899,48744.460856720267,50960.118168390014,50960.118168389992,44313.146233382249,44313.146233382249,44313.146233382249,35450.516986706258,33234.85967503726,33234.85967503651,28803.545051698504,26587.887740029495,26587.887740029655,22156.573116690601,22156.573116691197,19940.915805022199,17725.258493353194,15509.601181684198,15509.601181683824,13293.943870014455,11078.28655834545,8862.6292466760788,8862.6292466760788,8862.629246676448,6646.9719350074511,2215.6573116693739,4431.3146233383732,2215.6573116693753,2215.6573116693598]
[null,"Tech_5","Gas_Combined_CCS",{"$f":"D64*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3999999999969073,3009.8939438701786,3013.2939438698668,2008.8626292465776,1004.4313146232888,3013.293943870176,5991.1373707532975,6948.3013293943504,7893.6484490401008,7846.3810930551454,8774.0029542099182,10658.788774004965,12519.940915805666,9571.6395864100905,11415.066469720618,13234.859675036785,10333.825701626765,11202.363367800357,11131.462333826939,12903.988183160864,11905.465288035992,11828.655834564792,10847.858197933258,11675.036927622392,12490.398818316035,12407.680945346989]
[null,"Tech_6","Oil",{"$f":"D65*1000","v":11816.838995568985},11816.838995568985,11816.838995568985,8862.6292466759933,8862.6292466769883,8862.629246675966,8862.629246675966,8862.6292466769883,5908.4194977850184,5908.4194977839961,5908.4194977839961,5908.4194977839961,8862.629246675966,5908.4194977839961,5908.4194977850184,8862.6292466769883,5908.4194977850184,8862.6292466769883,5908.4194977850184,5908.4194977839961,8862.6292466759933,2954.2097488919981,2954.2097488919981,2954.2097488919981,2954.2097488919981,2954.2097488919981,10.000000000005116,2954.2097488919981,5908.4194977841089,11.000000000002785,5908.4194977845,2954.2097488920049,9.9999999999980105,2954.2097488920049,2954.2097488924951,2954.2097488924951,10.000000000001563,9.9999999999980105,2964.2097488920031,2954.2097488920012,5908.4194977844982,2954.2097488920299]
[null,"Tech_7","Nuclear",{"$f":"D66*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,11816.838995569924,20679.468242246003,20679.468242246003,23633.677991137007,26587.887740029033,32496.307237813995,35450.516986706018,41358.936484489961,41358.936484488026,47267.355982269917,53175.775480059885,56129.985228950092,59084.194977839841,56129.985228950092,70901.033973409998,64992.61447562003,67946.824224520009,62038.404726730048,64992.61447562003,62038.404726740053,64992.614475630035,64992.61447562003,64992.614475629809,62038.404726740053]
[null,"Tech_8","Biomass",{"$f":"D67*1000","v":17725.258493351987},17725.258493351987,17725.258493351987,17725.258493351987,20679.468242244981,17725.258493353009,17725.258493353009,23633.677991136949,23633.677991137971,23633.677991137971,29542.097488921969,26587.887740028975,32496.307237813995,32496.307237813995,32496.307237813995,44313.146233383006,41358.936484489961,47267.355982274014,50221.565731167007,53175.775480059034,53175.775480058976,62038.404726734996,67946.824224520009,73855.243722304978,76809.453471195986,79763.663220088012,85672.082717872996,91580.502215658009,94534.711964549017,100443.13146233401,97488.921713441989,103397.34121122598,109305.76070900998,112259.97045790299,118168.38995568702,118168.38995568702,121122.59970457898,127031.01920236301,129985.22895125501,127031.01920236401,132939.43870014799,132939.43870014697]
[null,"Tech_9","Solar_utility",{"$f":"D68*1000","v":823.87800000000004},823.87800000000004,823.87800000000004,4775.9584750139711,8508.0100240756128,12020.032647184924,15312.02634434191,18383.991115546552,21235.926960798879,23867.833880098864,26279.711873446526,28471.560940841839,40529.266999287938,51884.674554526639,62537.783606557925,72488.594155381783,81737.106200998256,90283.319743407308,98127.234782608968,105268.85131860318,111708.16935139,117445.18888096944,133620.97999287248,149796.77110477557,165972.56221667863,182148.35332858172,198324.14444048482,214499.93555238785,230675.72666429094,246851.51777619403,263027.308888097,279203.10000000003,283541.06854597304,287879.03709194594,292217.00563791877,296554.97418389178,300892.94272986468,305230.91127583763,309568.87982181052,313906.84836778347,318244.81691375648,322582.78545972955]
[null,"Tech_10","Solar_rooftop",{"$f":"D69*1000","v":8.322000000000001},8.322000000000001,8.322000000000001,71.611834112089525,171.57315588290083,308.20596531243393,481.51026240068887,691.48604714766532,938.13331955336366,1221.4520796177837,1541.4423273409257,1898.1040627227896,3331.1726300784608,5115.3904490378372,7250.7575196009184,9737.2738417677028,12574.939415538192,15763.754240912385,19303.718317890285,23194.831646471888,27437.094226657198,32030.506058446208,37656.821634354972,43577.242503207439,49791.76866500359,56300.400119743434,63103.136867426983,70199.97890805421,77590.926241625144,85275.978868139762,93255.13678759805,101528.40000000001,103105.84310762654,104683.28621525304,106260.72932287956,107838.17243050611,109415.61553813261,110993.05864575914,112570.50175338564,114147.94486101216,115725.38796863871,117302.8310762653]
[null,"Tech_11","Solar_floating",{"$f":"D70*1000","v":0},0,0,110.17205248013775,403.70154325388438,880.58847232123969,1540.8328396822044,2384.4346453367771,3411.3938892849587,4621.7105715267498,6015.384692062149,7592.4162508911586,11659.104205274614,16076.941411261774,20845.927868852639,25966.063578047204,31437.348538845476,37259.782751247447,43433.36621525314,49958.098930862529,56833.980898075613,64061.012116892402,71669.434723449769,78983.752037063459,86003.964057733436,92730.070785459742,99162.072220242364,105299.96836208126,111143.7592109765,116693.44476692802,121949.02502993584,126910.49999999997,128882.30388453315,130854.10776906628,132825.91165359941,134797.71553813259,136769.51942266573,138741.32330719888,140713.12719173203,142684.93107626517,144656.73496079835,146628.53884533158]
[null,"Tech_12","Wind_onshore",{"$f":"D71*1000","v":9.9999999999909051},9.9999999999909051,9.9999999999909051,1.0000000000331966,9.9999999999909051,9.9999999999909051,10.000000000047748,2954.2097488919694,5908.4194977839961,8862.6292466769883,11816.838995568958,8862.6292466760224,17193.500738552419,22215.657311669693,18818.316100442928,25997.045790251326,35155.096011817324,33914.327917282601,46676.514032495885,53884.785819793055,56070.901033973045,66174.298375184968,75420.974889216915,82363.367799113708,95007.385524372061,101388.47858197941,111373.70753323488,119113.7370753318,120974.88921713429,130044.3131462333,133353.0280649928,136484.49039881819,143574.59379615961,150664.69719350038,155982.27474150661,166617.4298375184,171935.0073855246,179025.11078286538,187887.74002954201,198522.89512555383,205612.99852289513,212703.10192023599]
[null,"Tech_13","Wind_offshore",{"$f":"D72*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,531.75775480059042,1418.0206794682786,1861.1521418020486,3545.0516986706371,6203.840472673648,7444.6085672083773,12407.680945347012,17016.248153618864,20738.552437222916,28360.413589364991,33884.785819793113,38759.231905465283,46794.682422451922,52230.428360413651,59970.457902511116,67001.477104874153,71048.744460856688,79704.579025110754,85258.493353028229,90989.660265878803,95716.395864106409,100443.13146233361,103988.18316100443,111078.28655834562,114623.33825701642,119350.07385524359,125258.49335302801,132348.59675036921,137075.3323485968,141802.06794682398]
[null,"Tech_14","Geothermal",{"$f":"D73*1000","v":14771.048744460984},14771.048744460984,14771.048744460984,14771.048744462007,14771.048744460984,20679.468242244981,23633.677991136949,23633.677991138029,35450.516986706018,41358.936484490019,44313.146233382045,62038.404726736022,62038.404726735964,70901.033973411977,85672.082717873025,88626.292466764993,97488.921713442032,106351.55096011795,112259.97045790206,118168.38995568702,127031.01920236401,127031.01920236304,129985.22895125501,135893.64844904002,135893.64844904002,141802.067946825,141802.06794682401,138847.85819793199,147710.487444609,147710.487444609,153618.90694239305,153618.90694239305,153618.90694239305,156573.11669128502,156573.11669128496,153618.90694239299,156573.11669128502,159527.326440178,159527.326440178,159527.32644017698,156573.11669128502,162481.53618907003]
[null,"Tech_15","Hydro_large",{"$f":"D74*1000","v":19645.494830133728},19645.494830133728,19645.494830133728,19530.608895454559,19415.722960774507,22058.099458395493,21926.801247333617,27244.378795339202,27080.256031510922,29607.746594452754,32102.412604628236,39881.831610044705,42304.283604136159,47326.440177252538,57518.463810929868,54593.796159526799,64623.338257016003,69394.387001477458,79217.134416543267,83840.4726735601,90930.576070900919,100443.13146233394,102348.59675037008,106706.05612998494,111004.43131462358,115243.72230428355,121852.90214180242,123545.05169867017,125199.40915805004,131601.1343131453,133175.77548005804,137075.33234859633,138559.25827178714,140029.54209748862,139143.27917282097,142865.58345642485,146521.05354505128,145575.75642540579,144630.45930576036,148183.1610044307,149438.70014770978,148449.03988183159]
[null,"Tech_16","Hydro_small",{"$f":"D75*1000","v":1033.9734121123026},1033.9734121123026,1033.9734121123026,1148.8593467914454,1263.7452814705307,1575.578532742536,1706.8767438044138,2297.7186935828245,2461.8414574100839,2888.5606433612438,3348.1043820777909,4431.3146233382995,4963.0723781388779,5849.335302806493,7474.1506646971011,7444.608567208199,9231.9054652880004,10369.276218611574,12363.36779911369,13648.449039881878,15420.974889217117,17725.258493353052,18774.0029542099,20324.963072378087,21935.007385524426,23604.135893648443,25847.585302806583,27119.645494830045,28419.497784342657,30869.401875922984,32259.970457902269,34268.833087149069,35729.116912850761,37223.04283604127,38109.305760708921,40295.420974889057,42538.370384047143,43483.667503692632,44428.964623338143,46794.682422451799,48493.353028064754,49483.01329394387]
[null,"Tech_17","Hydrogen",{"$f":"D76*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2944.2097488920353,5908.4194977840525,8862.629246675966,11816.838995567992,17725.258493352954,20679.468242244981,14771.048744461041,20679.468242246003,23633.677991137007,26587.887740029943,41358.936484489961,38404.726735589975,38404.726735589975,47267.355982269917,47267.35598227015,53175.775480059885,62038.404726729823,56129.985228949867,59084.194977840074,53175.775480060111,53175.775480060111,59084.194977839841,56129.985228950092,62038.404726740053,56129.985228949867,62038.404726730048]
[null,"Tech_18","Pumped_storage",{"$f":"D77*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",{"$f":"D78*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_20","Other 1",{"$f":"D79*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D84:D103)","v":308080.013884785},{"$f":"SUM(E84:E103)","v":308080.013884785},308080.013884785,315150.76599528431,331102.14735245839,364769.7872029866,377757.95881126897,402552.96941512096,433266.39951675618,461025.61986950034,488784.84022224369,513589.85082609474,554780.99139741808,593017.92221984814,625346.43354449351,660629.15461803263,695911.87569157104,736184.59676510911,778294.15683421551,813576.87790775357,837042.75998572365,878233.90055704594,919461.26884698332,969551.26638359949,1016687.0541713207,1060868.6322101438,1116867.0492445475,1164002.8370322641,1214092.8345688807,1264182.8321054929,1314272.8296421107,1361408.617429836,1395883.7207079977,1412087.7752416951,1434200.249273187,1453358.5135557745,1475470.9875872605,1500537.6713676464,1518062.2576591047,1558445.7804350439,1580604.0447176402,1605966.5187491232]
[]
[]
[null,"Scenario 1 Retirements"]
[]
[]
[null,null,null,"GW"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",0,0,0,0,0,-0.4,-0.4,0,-0.13,-0.4,-0.4,0,-24.878603999999996,-1.2000000000000028,-1.2000000000000028,-1.2000000000000028,-1.2000000000000028,-1.2000000000000028,-1.2000000000000028,-1.2000000000000028,-1.2000000000000028,-1.1999999999999744,-2.3000000000000007,-2.3000000000000007,-2.3000000000000007,-2.3000000000000007,-2.3000000000000007,-2.3000000000000007,-2.3000000000000007,-2.3000000000000007,-2.3000000000000007,-2.2999999999999936,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Tech_2","Coal_CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_3","Gas_Open",0,-0.48549999999999999,0,0,-7.4999999999999997E-2,0,0,0,-3.7499999999999999E-2,-0.21,0,-0.185,-0.26612903225806495,-0.26612903225806495,-0.26612903225806495,-0.26612903225806495,-0.26612903225806495,-0.26612903225806495,-0.26612903225806495,-0.26612903225806495,-0.26612903225806495,-0.26612903225806495,-0.30887096774193523,-0.30887096774193523,-0.30887096774193523,-0.30887096774193523,-0.30887096774193523,-0.30887096774193523,-0.30887096774193523,-0.30887096774193523,-0.30887096774193523,-0.30887096774193346,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-4.99999999999996E-2]
[null,"Tech_4","Gas_Combined",0,-1.4564999999999999,0,0,-0.22500000000000001,0,0,0,-0.1125,-0.63,0,-0.55500000000000005,-0.79838709677419573,-0.79838709677419573,-0.79838709677419217,-0.79838709677419573,-0.79838709677419573,-0.79838709677419217,-0.79838709677419573,-0.79838709677419573,-0.79838709677419573,-0.79838709677419395,-0.9266129032258057,-0.9266129032258057,-0.9266129032258057,-0.9266129032258057,-0.9266129032258057,-0.9266129032258057,-0.9266129032258057,-0.9266129032258057,-0.9266129032258057,-0.92661290322580037,-0.15000000000000036,-0.15000000000000036,-0.14999999999999947,-0.15000000000000036,-0.15000000000000036,-0.14999999999999947,-0.15000000000000036,-0.15000000000000036,-0.15000000000000036,-0.14999999999999858]
[null,"Tech_5","Gas_Combined_CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_6","Oil",0,0,0,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039429019,-0.30000000000000071,-0.30000000000000071,-0.30000000000000071,-0.30000000000000071,-0.30000000000000071,-0.30000000000000071,-0.29999999999999982,-0.29999999999999982,-0.29999999999999982,-0.29999999999999627,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-4.9999999999999822E-2,-4.9999999999999822E-2,-4.9999999999999822E-2,-4.9999999999999822E-2,-4.9999999999999822E-2,-4.9999999999999822E-2,-4.9999999999999822E-2,-4.9999999999999822E-2,-4.9999999999999822E-2,-5.0000000000001599E-2]
[null,"Tech_7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_8","Biomass",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6000000000000002E-2,0,0,-1.0000000000000004E-2,-1.7056600000000004,-4.1439999999999602E-2,-7.3710000000000261E-2,-2.5989999999999781E-2,-8.7999999999999537E-3,-8.910000000000081E-3,-0.38389000000000012,0,0,0,0]
[null,"Tech_9","Solar_utility",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_10","Solar_rooftop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_11","Solar_floating",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_12","Wind_onshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_13","Wind_offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_14","Geothermal",0,0,0,-0.16500000000000001,0,0,-0.16500000000000001,-0.06,0,-0.2,0,0,0,0,0,0,0,-0.06,-0.23799999999999999,0,0,-0.11,0,-5.5E-2,-3.5000000000000003E-2,-5.5E-2,-0.27500000000000002,-0.19500000000000001,-0.185,0,-0.13600000000000001,-0.34499999999999997,-0.27,-0.33,-0.16500000000000001,0,0,-0.16500000000000001,0,-0.56000000000000005,0,-0.31]
[null,"Tech_15","Hydro_large",0,0,-0.12825,0,0,0,0,-5.1299999999999998E-2,-0.15675,0,0,-0.57284999999999997,-0.121125,0,-0.66500000000000004,0,0,-1.1570050000000001,0,0,-0.11969999999999999,0,-3.4199999999999994E-2,0,0,0,-0.16625000000000001,-0.27455000000000002,-0.1235,0,-8.8160000000000002E-2,-4.7500000000000001E-2,-5.984999999999999E-3,0,0,-0.27739999999999998,0,0,0,-0.17100000000000001,-0.15209500000000001,-6.5575649999999999E-2]
[null,"Tech_16","Hydro_small",0,0,-6.750000000000006E-3,0,0,0,0,-2.7000000000000023E-3,-8.2500000000000073E-3,0,0,-3.0150000000000027E-2,-6.3750000000000057E-3,0,-3.5000000000000031E-2,0,0,-6.089500000000006E-2,0,0,-6.3000000000000061E-3,0,-1.8000000000000017E-3,0,0,0,-8.7500000000000078E-3,-1.4450000000000013E-2,-6.5000000000000049E-3,0,-4.6400000000000044E-3,-2.5000000000000022E-3,-3.1500000000000028E-4,0,0,-1.4600000000000012E-2,0,0,0,-9.0000000000000063E-3,-8.0050000000000069E-3,-3.4513500000000032E-3]
[null,"Tech_17","Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_18","Pumped_storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_20","Other 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D112:D131)","v":0},{"$f":"SUM(E112:E131)","v":-1.9419999999999999},-0.13500000000000001,-0.39797491039428845,-0.53297491039428846,-0.63297491039428844,-0.79797491039428847,-0.3469749103942884,-0.67797491039428837,-1.6729749103942884,-0.63297491039428844,-1.5759749103942904,-26.370620129032254,-2.5645161290322642,-3.2645161290322608,-2.5645161290322642,-2.5645161290322642,-3.8424161290322609,-2.8025161290322633,-2.5645161290322633,-2.6905161290322632,-2.6745161290322295,-3.8214838709677412,-3.8404838709677418,-3.8204838709677418,-3.8404838709677418,-4.2354838709677418,-4.2954838709677414,-4.100483870967742,-3.7854838709677416,-4.024283870967742,-5.8861438709677278,-1.5677399999999999,-1.6537100000000005,-1.4409899999999991,-1.5508,-1.2589100000000002,-1.7988899999999994,-1.2500000000000002,-1.9900000000000002,-1.4101000000000004,-1.6290269999999998]
[]
[null,null,null,"MW"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",{"$f":"D112*1000","v":0},{"$f":"E112*1000","v":0},0,0,0,-400,-400,0,-130,-400,-400,0,-24878.603999999996,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1199.9999999999745,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2299.9999999999936,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000]
[null,"Tech_2","Coal_CCS",{"$f":"D113*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_3","Gas_Open",{"$f":"D114*1000","v":0},-485.5,0,0,-75,0,0,0,-37.5,-210,0,-185,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193344,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-49.999999999999602]
[null,"Tech_4","Gas_Combined",{"$f":"D115*1000","v":0},{"$f":"E115*1000","v":-1456.5},0,0,-225,0,0,0,-112.5,-630,0,-555,-798.3870967741957,-798.3870967741957,-798.38709677419217,-798.3870967741957,-798.3870967741957,-798.38709677419217,-798.3870967741957,-798.3870967741957,-798.3870967741957,-798.38709677419399,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580032,-150.00000000000034,-150.00000000000034,-149.99999999999946,-150.00000000000034,-150.00000000000034,-149.99999999999946,-150.00000000000034,-150.00000000000034,-150.00000000000034,-149.99999999999858]
[null,"Tech_5","Gas_Combined_CCS",{"$f":"D116*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_6","Oil",{"$f":"D117*1000","v":0},0,0,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039429019,-300.00000000000068,-300.00000000000068,-300.00000000000068,-300.00000000000068,-300.00000000000068,-300.00000000000068,-299.99999999999983,-299.99999999999983,-299.99999999999983,-299.99999999999625,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-50.000000000001599]
[null,"Tech_7","Nuclear",{"$f":"D118*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_8","Biomass",{"$f":"D119*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26.000000000000004,0,0,-10.000000000000004,-1705.6600000000003,-41.4399999999996,-73.710000000000264,-25.989999999999782,-8.7999999999999545,-8.9100000000000819,-383.8900000000001,0,0,0,0]
[null,"Tech_9","Solar_utility",{"$f":"D120*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_10","Solar_rooftop",{"$f":"D121*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_11","Solar_floating",{"$f":"D122*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_12","Wind_onshore",{"$f":"D123*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_13","Wind_offshore",{"$f":"D124*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_14","Geothermal",{"$f":"D125*1000","v":0},0,0,-165,0,0,-165,-60,0,-200,0,0,0,0,0,0,0,-60,-238,0,0,-110,0,-55,-35,-55,-275,-195,-185,0,-136,-345,-270,-330,-165,0,0,-165,0,-560,0,-310]
[null,"Tech_15","Hydro_large",{"$f":"D126*1000","v":0},0,-128.25,0,0,0,0,-51.3,-156.75,0,0,-572.85,-121.125,0,-665,0,0,-1157.0050000000001,0,0,-119.69999999999999,0,-34.199999999999996,0,0,0,-166.25,-274.55,-123.5,0,-88.16,-47.5,-5.9849999999999994,0,0,-277.39999999999998,0,0,0,-171,-152.095,-65.575649999999996]
[null,"Tech_16","Hydro_small",{"$f":"D127*1000","v":0},0,-6.7500000000000062,0,0,0,0,-2.7000000000000024,-8.2500000000000071,0,0,-30.150000000000027,-6.3750000000000053,0,-35.000000000000028,0,0,-60.89500000000006,0,0,-6.300000000000006,0,-1.8000000000000016,0,0,0,-8.7500000000000071,-14.450000000000014,-6.5000000000000053,0,-4.6400000000000041,-2.5000000000000022,-0.31500000000000028,0,0,-14.600000000000012,0,0,0,-9.0000000000000071,-8.0050000000000061,-3.4513500000000032]
[null,"Tech_17","Hydrogen",{"$f":"D128*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_18","Pumped_storage",{"$f":"D129*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",{"$f":"D130*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_20","Other 1",{"$f":"D131*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D136:D155)","v":0},{"$f":"SUM(E136:E155)","v":-1942},{"$f":"SUM(F136:F155)","v":-135},{"$f":"SUM(G136:G155)","v":-397.97491039428843},{"$f":"SUM(H136:H155)","v":-532.97491039428837},{"$f":"SUM(I136:I155)","v":-632.97491039428837},{"$f":"SUM(J136:J155)","v":-797.97491039428837},{"$f":"SUM(K136:K155)","v":-346.97491039428843},{"$f":"SUM(L136:L155)","v":-677.97491039428837},{"$f":"SUM(M136:M155)","v":-1672.9749103942884},{"$f":"SUM(N136:N155)","v":-632.97491039428837},{"$f":"SUM(O136:O155)","v":-1575.9749103942904},{"$f":"SUM(P136:P155)","v":-26370.620129032257},{"$f":"SUM(Q136:Q155)","v":-2564.516129032264},{"$f":"SUM(R136:R155)","v":-3264.5161290322603},{"$f":"SUM(S136:S155)","v":-2564.516129032264},{"$f":"SUM(T136:T155)","v":-2564.516129032264},{"$f":"SUM(U136:U155)","v":-3842.4161290322604},{"$f":"SUM(V136:V155)","v":-2802.5161290322631},{"$f":"SUM(W136:W155)","v":-2564.5161290322631},{"$f":"SUM(X136:X155)","v":-2690.5161290322631},{"$f":"SUM(Y136:Y155)","v":-2674.5161290322299},{"$f":"SUM(Z136:Z155)","v":-3821.4838709677415},{"$f":"SUM(AA136:AA155)","v":-3840.4838709677415},{"$f":"SUM(AB136:AB155)","v":-3820.4838709677415},{"$f":"SUM(AC136:AC155)","v":-3840.4838709677415},{"$f":"SUM(AD136:AD155)","v":-4235.4838709677415},{"$f":"SUM(AE136:AE155)","v":-4295.4838709677415},{"$f":"SUM(AF136:AF155)","v":-4100.4838709677415},{"$f":"SUM(AG136:AG155)","v":-3785.4838709677415},{"$f":"SUM(AH136:AH155)","v":-4024.2838709677412},{"$f":"SUM(AI136:AI155)","v":-5886.1438709677277},{"$f":"SUM(AJ136:AJ155)","v":-1567.7399999999998},{"$f":"SUM(AK136:AK155)","v":-1653.7100000000005},{"$f":"SUM(AL136:AL155)","v":-1440.9899999999991},{"$f":"SUM(AM136:AM155)","v":-1550.8000000000002},{"$f":"SUM(AN136:AN155)","v":-1258.9100000000003},{"$f":"SUM(AO136:AO155)","v":-1798.8899999999994},{"$f":"SUM(AP136:AP155)","v":-1250.0000000000002},{"$f":"SUM(AQ136:AQ155)","v":-1990.0000000000002},{"$f":"SUM(AR136:AR155)","v":-1410.1000000000004},{"$f":"SUM(AS136:AS155)","v":-1629.0269999999998}]
[]
[]
[null,"Scenario 2 Capacity"]
[]
[]
[null,null,null,"GW"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",34.717607970000003,38.686599999999999,40.922599999999996,47.412599999999998,50.277600999999997,57.217601999999992,60.117602999999988,43.787375416000003,43.305647842000006,42.823920268000009,42.342192694000012,41.860465120000001,38.737541532000002,35.614617944000003,32.491694356000004,29.368770768000005,26.245847179999998,22.3920265812,18.538205982400001,14.684385383600002,10.830564784800004,6.9767441860000003,6.0797342192000006,5.1827242524000008,4.285714285600001,3.3887043188000012,2.4916943520000001,1.9933554816000001,1.4950166112000001,0.99667774080000004,0.49833887040000002,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_2","Coal_CCS",0,0,0,0,0,0,0,0,0,0,0,0,0.36544850400000045,0.7308970080000009,1.0963455120000014,1.4617940160000018,1.8272425200000022,2.5913621228000014,3.3554817256000007,4.1196013283999999,4.8837209311999992,5.6478405339999993,6.4119601347999993,7.1760797355999992,7.9401993363999992,8.7043189372000001,9.4684385380000009,9.9335548164000009,10.398671094800001,10.863787373200001,11.328903651600001,11.794019929999999,11.993355478,12.192691026,12.392026574000001,12.591362122000001,12.79069767,12.857142853999999,12.923588037999998,12.990033221999997,13.056478405999997,13.122923589999999]
[null,"Tech_3","Gas_Open",5.0403225806451513,5.0403225806451513,5.0403225806451513,5.3136200716845785,5.5869175627240057,5.860215053763433,6.1335125448028602,6.4068100358422875,6.6801075268817147,6.953405017921142,7.2267025089605692,7.5,7.2338709677419351,6.9677419354838701,6.7016129032258052,6.4354838709677402,6.1693548387096753,4.9354838709677402,3.7016129032258052,2.4677419354838701,1.2338709677419351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_4","Gas_Combined",15.120967741935454,15.120967741935454,15.120967741935454,15.940860215053736,16.760752688172019,17.580645161290299,18.400537634408579,19.220430107526862,20.040322580645146,20.860215053763426,21.680107526881706,22.5,21.701612903225804,20.903225806451609,20.104838709677416,19.306451612903221,18.508064516129025,14.806451612903221,11.104838709677416,7.4032258064516103,3.7016129032258052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_5","Gas_Combined_CCS",0,0,0,0,0,0,0,0,0,0,0,1.3847727272727226,1.2974167383747879,1.2961905483664073,2.7546619937854038,1.8554182515600834,3.9848297040344876,4.470020582700128,3.5216342835731118,6.1790946900622679,7.5162299416945304,8.3713829674644273,10.864976362310909,11.26012121714075,10.601899979674428,11.148540945524958,11.562144422767748,10.199609269418312,11.309126443558316,10.850746475182532,11.321844558606999,9.7906005187500504,9.7906005187500504,9.7906005187500504,9.7906005187500504,9.7906005187500504,9.7906005187500504,9.7906005187500504,9.7906005187500504,9.7906005187500504,9.7906005187500504,9.7906005187500504]
[null,"Tech_6","Oil",12.096774193548598,12.096774193548598,12.096774193548598,11.863799283154309,11.630824372760021,11.397849462365732,11.164874551971444,10.931899641577155,10.698924731182867,10.465949820788579,10.23297491039429,10,9.6999999999999993,9.3999999999999986,9.0999999999999979,8.7999999999999972,8.4999999999999964,6.7999999999999972,5.0999999999999979,3.3999999999999986,1.6999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.7,1.0499999999999998,1.4,1.75,2.1,2.4500000000000002,2.8000000000000003,3.1500000000000004,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,8.65,8.8000000000000007,8.9500000000000011,9.1000000000000014,9.2500000000000018,9.4000000000000021,9.5500000000000025,9.7000000000000028,9.8500000000000032,10]
[null,"Tech_8","Biomass",1.7054263569999999,1.7054263569999999,1.7054263569999999,2.2566752803333334,2.807924203666667,3.3591731270000005,3.910422050333334,4.4616709736666671,5.0129198970000006,5.5641688203333342,6.1154177436666677,6.6666666670000003,8.2635658913000007,9.8604651156000003,11.4573643399,13.054263564199999,14.651162788499999,16.248062012799998,17.844961237099998,19.441860461399997,21.038759685699997,22.63565891,23.519379840999999,24.403100771999998,25.286821702999998,26.170542633999997,27.054263564999996,27.937984495999995,28.821705426999994,29.705426357999993,30.589147288999992,31.472868219999999,31.689922483,31.906976746000002,32.124031008999999,32.341085272000001,32.558139535000002,32.775193798000004,32.992248061000005,33.209302324000006,33.426356587000008,33.643410850000002]
[null,"Tech_9","Solar_utility",0.495,0.495,0.495,8.4501554686934224,16.532070217421424,26.51183322318813,35.466488590294645,41.812627024556619,45.177322012671809,46.783962717585993,48.254677579673,51.056718454548211,57.312881717587715,68.182368744549478,78.402432187477388,88.048101970806414,96.942918827809834,105.21332207559104,112.99478241104654,120.1393241498739,128.35586003398754,135.97085144510567,141.88956808130166,146.00054757801348,149.7933576097237,153.6510705802265,159.20491257995985,162.77667419752606,166.09957224231843,169.37404834695684,172.59914726934767,175.72137545225502,176.722511043613,177.75867217839951,178.79483331318582,179.77845613282972,180.74456618075948,181.6931634569749,182.60673518976199,183.60787078112011,184.55646805733551,185.57511642040771]
[null,"Tech_10","Solar_rooftop",5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0.12597708840942026,0.32947853891695689,0.66756414590761481,1.087929097861799,1.523324351397163,1.9187279619281461,2.2836498951855955,2.6771877953539818,3.1910449034092632,4.4086832090452086,6.2799550159453457,8.4759386148624198,11.0060127463508,13.848988403972831,17.019802100463252,20.544505892917549,24.403300217943137,28.983581297997187,33.992712861276416,36.962828659834884,39.59336883471552,42.24940855658874,45.035658618342254,48.453669046074744,51.40316027290298,54.386585601467104,57.466194974860372,60.642943635176231,63.898681982638188,64.262731288586551,64.639517155781633,65.016303022976658,65.373984048301722,65.725296793003437,66.070241257081776,66.402449159913445,66.766498465861858,67.111442929940182,67.481860516511901]
[null,"Tech_11","Solar_floating",0,0,0,0.14535817893394642,0.58143271573580613,1.4304945983734598,2.6110298348683165,3.9396319432685241,5.2328944416222152,6.4806280809320933,7.8356715961579937,9.5731347102277873,11.756488557453888,15.251319324438697,19.070861883440447,23.234915797851691,27.697976807945668,32.492349464520771,37.664927470348857,43.175069616360943,49.686139367995196,56.654521435460694,59.617465580378848,61.864638804243,64.01425538877082,66.228909732856252,69.219527208678201,71.393278156809686,73.495385947928511,75.613414440605737,77.747363634841307,79.873352478297718,80.328414110733164,80.799396444727023,81.270378778720811,81.717480060377127,82.156620991254286,82.587801571352202,83.003061449891788,83.458123082327305,83.889303662425206,84.352325645639851]
[null,"Tech_12","Wind_onshore",4.5662100456579473E-3,4.5662100456579473E-3,4.5662100456579473E-3,1.8340648195187683,3.6681296390369225,3.0567746991974629,3.0567746991974629,5.5021944585554774,11.004388917111168,18.340648195185214,25.676907473259472,31.179101931814742,46.696040953735796,55.011583053362472,62.704162415639949,69.682075799592155,76.161381598730898,81.987156913528423,86.997878989992728,91.373828063224693,93.103569506314599,94.195453210710056,93.802340302654358,95.328514548459012,97.031269162594143,98.46964813525949,97.8030500299366,99.202234350567181,100.69121421972007,102.04423408929773,103.26320444348715,104.40735029208548,104.93316463624039,105.42076929665514,105.90837395707003,106.45329314309492,107.01731717098974,107.60044604075478,108.2217845942598,108.74759893841453,109.33072780817957,109.83743731046434]
[null,"Tech_13","Wind_offshore",0,0,0,0,0,0,0,0,0,0,0,0,1.444207452177396,3.5113776417039886,6.2015105685797778,9.5021012453989329,13.44024381154075,17.997180785896489,23.126018465694276,28.854893072597282,34.435566803705413,40.369479947447175,42.143080425830227,44.860477434568956,47.791520632322502,50.726788433315512,52.663180785350498,55.801256822194063,59.136109938565781,62.54324024827929,66.020737267147553,69.604900194723655,69.955443090826932,70.280512864436773,70.605582638046698,70.968862095396616,71.344878113993161,71.733630693836517,72.147856396173196,72.498399292276346,72.887151872119716,73.224958206976225]
[null,"Tech_14","Geothermal",2.6921556039999999,2.6921556039999999,2.6921556039999999,3.7034516091111112,4.7147476142222224,5.7260436193333337,6.737339624444445,7.7486356295555563,8.7599316346666676,9.7712276397777789,10.78252364488889,11.79381965,12.854767511,13.915715372000001,14.976663233000002,16.037611094000003,17.098558955000001,18.159506816,19.220454676999999,20.281402537999998,21.342350398999997,22.40329826,22.747126656999999,23.090955053999998,23.434783450999998,23.778611847999997,24.122440244999996,24.466268641999996,24.810097038999995,25.153925435999994,25.497753832999994,25.84158223,25.958590196999999,26.075598163999999,26.192606130999998,26.309614097999997,26.426622064999997,26.543630031999996,26.660637998999995,26.777645965999994,26.894653932999994,27.0116619]
[null,"Tech_15","Hydro_large",6.3481046679999995,6.3481046679999995,6.3481046679999995,7.6571019126543209,8.9502624436172837,10.22758626088889,11.489073364469137,12.734723754358027,13.964537430555557,15.178514393061731,16.376654641876545,17.558958177000001,21.211630369280002,24.82240064022,28.391268989820006,31.918235418080005,35.403299925000006,38.846462510580004,42.247723174820003,45.607081917720002,48.924538739280003,52.200093639499997,53.184535618109997,54.15369355704,55.107567456290006,56.046157315860015,56.969463135750019,57.877484915960018,58.770222656490027,59.647676357340032,60.509846018510032,61.35673164,61.240972466354997,61.121845740519994,60.999351462494992,60.873489632279991,60.744260249874991,60.611663315279984,60.475698828494984,60.336366789519978,60.19366719835498,60.047600054999997]
[null,"Tech_16","Hydro_small",0.33411077200000033,0.33411077200000033,0.33411077200000033,0.45041775956790159,0.58256146082716087,0.73054187577777818,0.89435900441975347,1.0740128467530867,1.2695034027777781,1.4808306724938272,1.7079946559012344,1.9509953529999997,2.4885152947199995,3.0679371577799999,3.6892609421800002,4.3524866479200002,5.0576142750000006,5.8046438234200011,6.5935752931800007,7.4244086842800012,8.2971439967200009,9.2117812305000015,9.755743219890002,10.314989248960003,10.889519317710004,11.479333426140006,12.084431574250008,12.704813762040009,13.34047998951001,13.991430256660012,14.657664563490014,15.339182909999996,15.791697302644996,16.247579247479994,16.706828744504996,17.169445793719994,17.635430395124995,18.104782548719992,18.577502254504992,19.053589512479991,19.533044322644994,20.015866684999999]
[null,"Tech_17","Hydrogen",0,0,0,0,0,0,0,0,0.84061304227968148,0.84061304227968148,0.84061304227939748,0.84061304227939748,0.84061304227939748,2.521839126838477,5.0436782536769371,6.7249043382357323,7.5655173805152112,10.927969549633247,12.188889113052053,10.927969549633247,10.233488726556418,9.7461797395776024,12.609195634192153,12.497343539189039,13.757317727004429,12.650613495895016,8.8661809272577852,10.984414694727173,10.780589511012362,9.6837229710802291,10.971015015426408,9.7489772541315389,7.8339995792137289,9.8131152623829454,9.5966494845363819,10.358288332514796,10.358288332514901,9.5966494845366981,9.8131152623829312,9.4007994950550007,10.39035733664074,9.4007994950565159]
[null,"Tech_18","Pumped_storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",0,0,0,0.88698819988910005,1.7739763997782001,2.6609645996673001,3.5479527995564002,4.4349409994454998,5.3219291993345994,6.208917399223699,7.0959055991127986,7.9828937990019,10.833927298645712,13.684960798289524,16.535994297933335,19.387027797577147,22.238061297220959,25.089094796864771,27.940128296508583,30.791161796152394,33.642195295796206,36.493228795440018,40.343905915896016,44.194583036352014,48.045260156808013,51.895937277264011,55.746614397720009,59.597291518176007,63.447968638632005,67.298645759088004,71.149322879544002,75,76.7,78.400000000000006,80.100000000000009,81.800000000000011,83.500000000000014,85.200000000000017,86.90000000000002,88.600000000000023,90.300000000000026,92]
[null,"Tech_20","Other 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D164:D183)","v":78.560036097174859},{"$f":"SUM(E164:E183)","v":82.52902812717484},{"$f":"SUM(F164:F183)","v":84.765028127174858},{"$f":"SUM(G164:G183)","v":106.04106988700396},{"$f":"SUM(H164:H183)","v":124.19667885687868},{"$f":"SUM(I164:I183)","v":146.42728782675346},{"$f":"SUM(J164:J183)","v":164.61789679662817},{"$f":"SUM(K164:K183)","v":163.57827718250292},{"$f":"SUM(L164:L183)","v":179.22777062065734},{"$f":"SUM(M164:M183)","v":194.03665101653212},{"$f":"SUM(N164:N183)","v":208.84553141240653},{"$f":"SUM(O164:O183)","v":225.03918453555394},{"$f":"SUM(P164:P183)","v":257.49721194256767},{"$f":"SUM(Q164:Q183)","v":291.72259523302995},{"$f":"SUM(R164:R183)","v":328.24828920119887},{"$f":"SUM(S164:S183)","v":361.57565493944395},{"$f":"SUM(T164:T183)","v":397.09106283010931},{"$f":"SUM(U164:U183)","v":427.88089561986908},{"$f":"SUM(V164:V183)","v":455.13561862613693},{"$f":"SUM(W164:W183)","v":483.47434921118338},{"$f":"SUM(X164:X183)","v":511.05919338171486},{"$f":"SUM(Y164:Y183)","v":538.36922716248205},{"$f":"SUM(Z164:Z183)","v":563.93184065239905},{"$f":"SUM(AA164:AA183)","v":584.42113761268183},{"$f":"SUM(AB164:AB183)","v":605.22889476348666},{"$f":"SUM(AC164:AC183)","v":624.87483569868391},{"$f":"SUM(AD164:AD183)","v":641.71001080774556},{"$f":"SUM(AE164:AE183)","v":662.77138139632166},{"$f":"SUM(AF164:AF183)","v":683.98274536120255},{"$f":"SUM(AG164:AG183)","v":702.73317082735082},{"$f":"SUM(AH164:AH183)","v":724.79723292957738},{"$f":"SUM(AI164:AI183)","v":742.34962310288165},{"$f":"SUM(AJ164:AJ183)","v":745.85140219496384},{"$f":"SUM(AK164:AK183)","v":753.24727464513296},{"$f":"SUM(AL164:AL183)","v":758.44756563428643},{"$f":"SUM(AM164:AM183)","v":764.62596124926495},{"$f":"SUM(AN164:AN183)","v":770.04271801626498},{"$f":"SUM(AO164:AO183)","v":774.5649455712869},{"$f":"SUM(AP164:AP183)","v":780.06527775213306},{"$f":"SUM(AQ164:AQ183)","v":784.93682838780524},{"$f":"SUM(AR164:AR183)","v":791.21025263239096},{"$f":"SUM(AS164:AS183)","v":795.50456119380658}]
[]
[null,null,null,"MW"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",{"$f":"D164*1000","v":34717.607970000005},{"$f":"E164*1000","v":38686.6},40922.6,47412.6,50277.600999999995,57217.601999999992,60117.602999999988,43787.375416000003,43305.647842000006,42823.920268000009,42342.192694000012,41860.465120000001,38737.541532000003,35614.617944000005,32491.694356000004,29368.770768000006,26245.847179999997,22392.0265812,18538.205982400003,14684.385383600002,10830.564784800004,6976.7441859999999,6079.7342192000006,5182.7242524000012,4285.7142856000009,3388.7043188000011,2491.694352,1993.3554816000001,1495.0166112000002,996.67774080000004,498.33887040000002,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_2","Coal_CCS",{"$f":"D165*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,365.44850400000047,730.89700800000094,1096.3455120000015,1461.7940160000019,1827.2425200000023,2591.3621228000015,3355.4817256000006,4119.6013284000001,4883.7209311999995,5647.840533999999,6411.9601347999997,7176.0797355999994,7940.1993363999991,8704.3189371999997,9468.4385380000003,9933.5548164000011,10398.671094800002,10863.787373200001,11328.903651600001,11794.019929999999,11993.355477999999,12192.691026,12392.026574000001,12591.362122000002,12790.69767,12857.142854,12923.588037999998,12990.033221999998,13056.478405999997,13122.923589999999]
[null,"Tech_3","Gas_Open",{"$f":"D166*1000","v":5040.322580645151},5040.322580645151,5040.322580645151,5313.6200716845788,5586.9175627240056,5860.2150537634334,6133.5125448028602,6406.8100358422871,6680.1075268817149,6953.4050179211417,7226.7025089605695,7500,7233.8709677419347,6967.7419354838703,6701.612903225805,6435.4838709677406,6169.3548387096753,4935.4838709677406,3701.612903225805,2467.7419354838703,1233.8709677419351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_4","Gas_Combined",{"$f":"D167*1000","v":15120.967741935454},15120.967741935454,15120.967741935454,15940.860215053735,16760.752688172019,17580.6451612903,18400.537634408578,19220.430107526863,20040.322580645145,20860.215053763426,21680.107526881708,22500,21701.612903225803,20903.22580645161,20104.838709677417,19306.45161290322,18508.064516129023,14806.45161290322,11104.838709677417,7403.22580645161,3701.612903225805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_5","Gas_Combined_CCS",{"$f":"D168*1000","v":0},0,0,0,0,0,0,0,0,0,0,1384.7727272727227,1297.4167383747879,1296.1905483664073,2754.6619937854039,1855.4182515600835,3984.8297040344873,4470.0205827001282,3521.6342835731116,6179.0946900622675,7516.2299416945307,8371.3829674644276,10864.976362310908,11260.12121714075,10601.899979674428,11148.540945524959,11562.144422767748,10199.609269418312,11309.126443558316,10850.746475182532,11321.844558606999,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505]
[null,"Tech_6","Oil",{"$f":"D169*1000","v":12096.774193548597},12096.774193548597,12096.774193548597,11863.799283154309,11630.82437276002,11397.849462365732,11164.874551971443,10931.899641577156,10698.924731182868,10465.949820788579,10232.97491039429,10000,9700,9399.9999999999982,9099.9999999999982,8799.9999999999964,8499.9999999999964,6799.9999999999973,5099.9999999999982,3399.9999999999986,1699.9999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_7","Nuclear",{"$f":"D170*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,350,700,1049.9999999999998,1400,1750,2100,2450,2800.0000000000005,3150.0000000000005,3500,4000,4500,5000,5500,6000,6500,7000,7500,8000,8500,8650,8800,8950.0000000000018,9100.0000000000018,9250.0000000000018,9400.0000000000018,9550.0000000000018,9700.0000000000036,9850.0000000000036,10000]
[null,"Tech_8","Biomass",{"$f":"D171*1000","v":1705.4263569999998},1705.4263569999998,1705.4263569999998,2256.6752803333334,2807.9242036666669,3359.1731270000005,3910.422050333334,4461.6709736666671,5012.9198970000007,5564.1688203333342,6115.4177436666678,6666.6666670000004,8263.5658913000007,9860.4651156,11457.364339899999,13054.263564199999,14651.162788499998,16248.062012799999,17844.961237099997,19441.860461399996,21038.759685699995,22635.658909999998,23519.379840999998,24403.100771999998,25286.821702999998,26170.542633999998,27054.263564999997,27937.984495999994,28821.705426999994,29705.426357999993,30589.147288999993,31472.86822,31689.922482999998,31906.976746,32124.031008999998,32341.085272,32558.139535000002,32775.193798,32992.248061000006,33209.302324000004,33426.356587000009,33643.41085]
[null,"Tech_9","Solar_utility",{"$f":"D172*1000","v":495},495,495,8450.1554686934232,16532.070217421424,26511.833223188129,35466.488590294648,41812.627024556619,45177.322012671808,46783.962717585993,48254.677579673,51056.718454548209,57312.881717587712,68182.368744549472,78402.432187477389,88048.101970806412,96942.91882780983,105213.32207559104,112994.78241104654,120139.32414987389,128355.86003398754,135970.85144510565,141889.56808130167,146000.54757801347,149793.35760972369,153651.07058022651,159204.91257995984,162776.67419752607,166099.57224231842,169374.04834695684,172599.14726934768,175721.37545225502,176722.51104361299,177758.67217839952,178794.83331318581,179778.45613282971,180744.56618075949,181693.1634569749,182606.735189762,183607.87078112012,184556.4680573355,185575.11642040772]
[null,"Tech_10","Solar_rooftop",{"$f":"D173*1000","v":5},5,5,125.97708840942026,329.47853891695689,667.56414590761483,1087.9290978617989,1523.3243513971631,1918.727961928146,2283.6498951855956,2677.187795353982,3191.044903409263,4408.683209045209,6279.9550159453456,8475.9386148624199,11006.0127463508,13848.988403972831,17019.802100463254,20544.50589291755,24403.300217943139,28983.581297997185,33992.712861276414,36962.828659834886,39593.368834715518,42249.408556588744,45035.658618342255,48453.669046074741,51403.160272902976,54386.585601467101,57466.194974860373,60642.943635176227,63898.681982638191,64262.731288586554,64639.517155781636,65016.303022976659,65373.984048301725,65725.296793003436,66070.241257081769,66402.449159913449,66766.498465861863,67111.442929940182,67481.860516511908]
[null,"Tech_11","Solar_floating",{"$f":"D174*1000","v":0},0,0,145.35817893394642,581.43271573580614,1430.4945983734599,2611.0298348683164,3939.6319432685241,5232.8944416222148,6480.6280809320933,7835.6715961579939,9573.1347102277869,11756.488557453888,15251.319324438697,19070.861883440448,23234.915797851692,27697.97680794567,32492.349464520772,37664.927470348855,43175.069616360946,49686.139367995194,56654.521435460694,59617.465580378848,61864.638804242997,64014.25538877082,66228.909732856249,69219.527208678206,71393.278156809683,73495.385947928517,75613.414440605731,77747.363634841313,79873.352478297718,80328.414110733167,80799.396444727026,81270.378778720813,81717.480060377129,82156.620991254284,82587.801571352204,83003.061449891786,83458.123082327307,83889.303662425213,84352.325645639852]
[null,"Tech_12","Wind_onshore",{"$f":"D175*1000","v":4.5662100456579475},4.5662100456579475,4.5662100456579475,1834.0648195187682,3668.1296390369225,3056.7746991974627,3056.7746991974627,5502.1944585554775,11004.388917111168,18340.648195185215,25676.907473259471,31179.101931814741,46696.040953735799,55011.583053362468,62704.162415639948,69682.075799592159,76161.381598730892,81987.156913528423,86997.878989992721,91373.82806322469,93103.569506314598,94195.453210710053,93802.340302654353,95328.514548459018,97031.269162594137,98469.648135259486,97803.050029936596,99202.234350567174,100691.21421972007,102044.23408929774,103263.20444348715,104407.35029208548,104933.16463624038,105420.76929665514,105908.37395707003,106453.29314309492,107017.31717098974,107600.44604075477,108221.78459425981,108747.59893841452,109330.72780817958,109837.43731046433]
[null,"Tech_13","Wind_offshore",{"$f":"D176*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,1444.2074521773959,3511.3776417039885,6201.510568579778,9502.1012453989333,13440.243811540749,17997.180785896489,23126.018465694277,28854.893072597282,34435.566803705413,40369.479947447173,42143.080425830231,44860.477434568958,47791.520632322499,50726.788433315509,52663.180785350502,55801.25682219406,59136.10993856578,62543.24024827929,66020.737267147546,69604.900194723654,69955.443090826928,70280.51286443678,70605.582638046704,70968.862095396616,71344.878113993167,71733.630693836516,72147.8563961732,72498.399292276343,72887.151872119721,73224.958206976225]
[null,"Tech_14","Geothermal",{"$f":"D177*1000","v":2692.155604},2692.155604,2692.155604,3703.4516091111113,4714.7476142222222,5726.0436193333335,6737.3396244444448,7748.6356295555561,8759.9316346666674,9771.2276397777787,10782.52364488889,11793.819649999999,12854.767511,13915.715372000001,14976.663233000001,16037.611094000002,17098.558955,18159.506816000001,19220.454676999998,20281.402537999998,21342.350398999995,22403.29826,22747.126657000001,23090.955053999998,23434.783450999999,23778.611847999997,24122.440244999998,24466.268641999995,24810.097038999997,25153.925435999994,25497.753832999995,25841.58223,25958.590196999998,26075.598163999999,26192.606130999997,26309.614097999998,26426.622064999996,26543.630031999997,26660.637998999995,26777.645965999993,26894.653932999994,27011.661899999999]
[null,"Tech_15","Hydro_large",{"$f":"D178*1000","v":6348.1046679999999},6348.1046679999999,6348.1046679999999,7657.1019126543206,8950.2624436172846,10227.586260888889,11489.073364469137,12734.723754358027,13964.537430555558,15178.514393061731,16376.654641876545,17558.958177,21211.630369280003,24822.400640219999,28391.268989820004,31918.235418080007,35403.299925000007,38846.462510580001,42247.723174819999,45607.081917720003,48924.538739280004,52200.093639499995,53184.53561811,54153.693557040002,55107.567456290009,56046.157315860015,56969.463135750018,57877.48491596002,58770.222656490027,59647.676357340031,60509.846018510034,61356.731639999998,61240.972466354993,61121.845740519995,60999.351462494989,60873.48963227999,60744.260249874991,60611.663315279984,60475.698828494984,60336.366789519976,60193.667198354982,60047.600054999995]
[null,"Tech_16","Hydro_small",{"$f":"D179*1000","v":334.11077200000034},334.11077200000034,334.11077200000034,450.41775956790161,582.56146082716089,730.54187577777816,894.35900441975343,1074.0128467530867,1269.5034027777781,1480.8306724938273,1707.9946559012344,1950.9953529999998,2488.5152947199995,3067.9371577799998,3689.2609421800003,4352.48664792,5057.6142750000008,5804.6438234200014,6593.5752931800007,7424.4086842800016,8297.1439967200004,9211.7812305000007,9755.7432198900024,10314.989248960004,10889.519317710005,11479.333426140005,12084.431574250008,12704.81376204001,13340.47998951001,13991.430256660011,14657.664563490014,15339.182909999996,15791.697302644996,16247.579247479995,16706.828744504997,17169.445793719995,17635.430395124997,18104.782548719992,18577.502254504991,19053.58951247999,19533.044322644993,20015.866684999997]
[null,"Tech_17","Hydrogen",{"$f":"D180*1000","v":0},0,0,0,0,0,0,0,840.61304227968151,840.61304227968151,840.61304227939752,840.61304227939752,840.61304227939752,2521.8391268384771,5043.6782536769369,6724.9043382357322,7565.5173805152108,10927.969549633246,12188.889113052053,10927.969549633246,10233.488726556418,9746.179739577603,12609.195634192152,12497.34353918904,13757.317727004429,12650.613495895015,8866.1809272577848,10984.414694727173,10780.589511012362,9683.7229710802294,10971.015015426408,9748.9772541315397,7833.9995792137288,9813.1152623829457,9596.6494845363814,10358.288332514796,10358.288332514901,9596.6494845366979,9813.1152623829312,9400.7994950550001,10390.35733664074,9400.7994950565153]
[null,"Tech_18","Pumped_storage",{"$f":"D181*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",{"$f":"D182*1000","v":0},0,0,886.98819988910009,1773.9763997782002,2660.9645996673003,3547.9527995564004,4434.9409994455,5321.9291993345996,6208.9173992236992,7095.9055991127989,7982.8937990019003,10833.927298645713,13684.960798289523,16535.994297933335,19387.027797577146,22238.06129722096,25089.094796864771,27940.128296508581,30791.161796152395,33642.195295796206,36493.228795440016,40343.905915896015,44194.583036352014,48045.260156808014,51895.937277264013,55746.614397720012,59597.291518176004,63447.968638632003,67298.645759088002,71149.322879544008,75000,76700,78400,80100.000000000015,81800.000000000015,83500.000000000015,85200.000000000015,86900.000000000015,88600.000000000029,90300.000000000029,92000]
[null,"Tech_20","Other 1",{"$f":"D183*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D188:D207)","v":78560.036097174874},{"$f":"SUM(E188:E207)","v":82529.028127174868},{"$f":"SUM(F188:F207)","v":84765.028127174868},{"$f":"SUM(G188:G207)","v":106041.06988700398},{"$f":"SUM(H188:H207)","v":124196.67885687867},{"$f":"SUM(I188:I207)","v":146427.28782675343},{"$f":"SUM(J188:J207)","v":164617.89679662819},{"$f":"SUM(K188:K207)","v":163578.27718250293},{"$f":"SUM(L188:L207)","v":179227.77062065736},{"$f":"SUM(M188:M207)","v":194036.65101653209},{"$f":"SUM(N188:N207)","v":208845.53141240659},{"$f":"SUM(O188:O207)","v":225039.18453555403},{"$f":"SUM(P188:P207)","v":257497.21194256764},{"$f":"SUM(Q188:Q207)","v":291722.5952330298},{"$f":"SUM(R188:R207)","v":328248.2892011989},{"$f":"SUM(S188:S207)","v":361575.65493944392},{"$f":"SUM(T188:T207)","v":397091.06283010932},{"$f":"SUM(U188:U207)","v":427880.89561986912},{"$f":"SUM(V188:V207)","v":455135.61862613691},{"$f":"SUM(W188:W207)","v":483474.34921118338},{"$f":"SUM(X188:X207)","v":511059.19338171487},{"$f":"SUM(Y188:Y207)","v":538369.2271624821},{"$f":"SUM(Z188:Z207)","v":563931.840652399},{"$f":"SUM(AA188:AA207)","v":584421.13761268195},{"$f":"SUM(AB188:AB207)","v":605228.89476348669},{"$f":"SUM(AC188:AC207)","v":624874.83569868398},{"$f":"SUM(AD188:AD207)","v":641710.01080774539},{"$f":"SUM(AE188:AE207)","v":662771.38139632146},{"$f":"SUM(AF188:AF207)","v":683982.74536120263},{"$f":"SUM(AG188:AG207)","v":702733.1708273507},{"$f":"SUM(AH188:AH207)","v":724797.23292957735},{"$f":"SUM(AI188:AI207)","v":742349.6231028816},{"$f":"SUM(AJ188:AJ207)","v":745851.40219496365},{"$f":"SUM(AK188:AK207)","v":753247.27464513306},{"$f":"SUM(AL188:AL207)","v":758447.56563428638},{"$f":"SUM(AM188:AM207)","v":764625.96124926477},{"$f":"SUM(AN188:AN207)","v":770042.71801626508},{"$f":"SUM(AO188:AO207)","v":774564.94557128695},{"$f":"SUM(AP188:AP207)","v":780065.2777521332},{"$f":"SUM(AQ188:AQ207)","v":784936.82838780514},{"$f":"SUM(AR188:AR207)","v":791210.25263239082},{"$f":"SUM(AS188:AS207)","v":795504.56119380658}]
[]
[]
[null,"Scenario 2 Generation"]
[]
[]
[null,null,null,"TWh"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",189.8559836,189.8559836,189.8559836,190.1917862,190.88895539999999,191.58423089999999,192.0992966,192.25299570000001,166.86360350000001,143.28483130000001,116.8094459,91.417213290000007,71.824834749999994,58.029469839999997,44.233158109999998,29.713166489999999,14.466654549999999,7.1938767779999999,5.3539056619999998,3.1516211940000001,1.675857054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_2","Coal_CCS",0,0,0,0,0,0,0,0,0,0,0,0,8.5844277999999996E-2,2.5936333839999999,5.1033161140000001,6.8845848920000003,9.028167023,10.81511667,14.77215919,18.00646862,21.60119778,24.833613589999999,28.428342749999999,32.387278889999997,35.982008049999997,39.578630830000002,44.079143379999998,46.768089160000002,48.915458530000002,51.42324764,53.57061702,56.0765125,57.500201990000001,58.195477519999997,59.254013219999997,60.314442540000002,61.373925049999997,61.70688724,62.399322339999998,62.012391870000002,62.348194489999997,62.682103490000003]
[null,"Tech_3","Gas_Open",13.982461826954498,13.982461826954498,13.982461826954498,16.193768314251493,17.784342688330753,20.612030464472255,22.821161539583017,25.030292614693252,27.977976127026245,29.450730177100255,30.923484227173752,33.868992327321251,32.784342688331009,31.022895125554001,24.772895125553745,17.784342688330753,13.522895125553745,6.9184633758479714,5.7411303006636221,4.5637972254792727,3.386464150294799,2.9455081001473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_4","Gas_Combined",41.947385480863495,41.947385480863495,41.947385480863495,48.581304942754478,53.353028064992259,61.836091393416766,68.46348461874905,75.090877844079756,83.933928381078744,88.352190531300764,92.770452681521249,101.60697698196375,98.353028064993026,93.068685376662003,74.318685376661236,53.353028064992259,40.568685376661236,20.755390127543915,17.223390901990868,13.691391676437817,10.159392450884397,8.8365243004418996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_5","Gas_Combined_CCS",0,0,0,0,0,0,0,0,0,0,0,3,2.9141557219999998,3.29738281629399,6.6787162865890028,4.8974475085880931,10.971832977,11.18488333,9.22784081,16.99353138,17.39880222,19.166386410000001,26.571657250000001,25.612721110000003,24.017991950000003,27.421369169999998,25.920856620000002,25.231910839999998,28.084541469999998,27.07675236,28.42938298,28.9234875,29.499798009999999,29.804522480000003,29.745986780000003,29.685557459999998,29.626074950000003,30.29311276,30.600677660000002,30.987608129999998,30.651805510000003,30.317896509999997]
[null,"Tech_6","Oil",11.816838995568986,11.816838995568986,11.816838995568986,8.8626292466759935,8.8626292466769883,8.8626292466759651,8.8626292466759651,8.8626292466769883,5.9084194977850188,5.9084194977839957,5.9084194977839957,5.9084194977839957,8.8626292466759651,5.9084194977839957,5.9084194977850188,8.8626292466769883,5.9084194977850188,4.7267355982280153,3.5450516986710117,2.3633677991140081,1.1816838995570043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,11.816838995569924,20.679468242246003,20.679468242246003,23.633677991137006,26.587887740029032,32.496307237813994,35.45051698670602,41.358936484489959,41.358936484488027,47.267355982269919,53.175775480059883,56.12998522895009,59.084194977839843,56.12998522895009,70.901033973409994,64.99261447562003,67.946824224520014,62.03840472673005,64.99261447562003,62.038404726740055,64.992614475630035,64.99261447562003,64.992614475629807,62.038404726740055]
[null,"Tech_8","Biomass",6.7227906992939994,6.7227906992939994,6.7227906992939994,8.895813955073999,11.068837210854003,13.241860466634003,15.414883722414002,17.587906978194003,19.760930233974001,21.933953489754003,24.106976745534006,32.120000001606002,39.813860464283401,47.507720926960808,55.2015813896382,62.895441852315606,70.589302314992992,78.283162777670398,85.977023240347805,93.670883703025197,101.3647441657026,118.97302323095998,123.61786044429599,128.26269765763197,132.90753487096796,137.55237208430395,142.19720929764,146.84204651097596,151.48688372431195,156.13172093764797,160.77655815098393,165.42139536432001,166.56223257064798,167.70306977697601,168.84390698330401,169.98474418963201,171.12558139596001,172.26641860228801,173.40725580861601,174.54809301494402,175.68893022127202,176.82976742760002]
[null,"Tech_9","Solar_utility",0.823878,0.823878,0.823878,4.6699692060529827,9.1364305797305683,7.4441022894640128,7.274512429152483,12.788860623913818,24.967197750706607,40.594457089308321,55.407685098415136,65.550943901468571,78.950328022504436,96.462712545200645,112.94684696748209,130.13790333379859,143.95501405812794,157.32226536352576,173.37260677469399,188.68389342618644,201.21569152499691,212.0765832106346,226.56044985945124,240.77118757534643,249.06948721385095,260.91846298035642,271.14071495518584,278.85660731025587,282.31088499133688,286.56044985945891,291.58120230289228,296.02356406484319,298.67452135497501,302.20913107515406,305.74374079532942,307.95287187044045,309.72017673053108,311.04565537559637,311.48748159061768,314.13843888075309,315.46391752581718,318.55670103097367]
[null,"Tech_10","Solar_rooftop",8.3220000000000013E-3,8.3220000000000013E-3,8.3220000000000013E-3,6.9621100548955012E-2,0.18208595528185187,0.18744142455484925,0.2231445530414872,0.46592582675062899,1.0603829160531761,1.9815236310084532,3.074039362699621,4.0969339938417857,6.0731021555772644,8.8847235239000586,12.210469942430494,16.267237916724824,20.565002008303988,25.449189985276224,31.522292140853448,38.326415852194124,45.435801312096082,53.019145802658649,59.019949123050331,65.293881376365135,70.250368188522074,76.476101218380336,82.521087160273964,88.059981255870298,92.438077386543952,97.225866916602158,102.44744945777299,107.6449323872157,108.60891685635454,109.89422948187419,111.17954210739252,111.98286249834199,112.62551881110221,113.1075110456714,113.26817512386097,114.23215959300113,114.71415182756988,115.83880037489951]
[null,"Tech_11","Solar_floating",0,0,0,8.0332039094948071E-2,0.32132815637973855,0.40166019547467685,0.5355469272995691,1.2049805864240402,2.8919534074177524,5.6232427366456088,8.9971883786330356,12.290801981525354,16.194939081539371,21.577185700900142,27.473557370468615,34.341946713085747,41.130004016607984,48.584817244618264,57.790868924898007,67.808274200035783,77.889945106450455,88.365243004431079,95.193466327500531,102.02168965057052,106.43995180079101,112.46485473291226,117.88726737181993,122.30552952204206,124.91632079262695,127.92877225868703,131.34288392022177,134.5561654840196,135.76114607044315,137.3677868523427,138.97442763424061,139.97857812292744,140.78189851387774,141.38438880708921,141.58521890482618,142.79019949125137,143.39268978446231,144.79850046862435]
[null,"Tech_12","Wind_onshore",9.9999999999909051E-3,9.9999999999909051E-3,9.9999999999909051E-3,4.0166019547461023,8.0332039094908598,6.6943365912424442,6.6943365912424442,12.049805864236497,24.099611728473459,40.166019547455619,56.232427366438245,68.282233230674279,81.818181818167162,99.424287053135075,115.74507966258486,132.54786450660373,145.66876422543933,158.09345293878587,172.93479716157046,186.71843620293646,197.42937474892486,206.18556701027228,218.94497255318021,231.24916320788483,237.71589235502282,247.42268041232668,255.42241263886035,260.91846298027178,262.32427366443147,264.38612933453408,267.06386397103091,269.112330967952,271.5222921407983,274.73557370459639,277.94885526839113,279.95715624576411,281.56379702766418,282.76877761408673,283.17043780956055,285.58039898241014,286.78537956883167,289.59700093715486]
[null,"Tech_13","Wind_offshore",0,0,0,0,0,0,0,0,0,0,0,0,2.530459231489707,6.3462310884979853,11.44731557102488,18.074708796355061,25.706252510371655,34.70344088900179,45.970009372063046,58.963716695664161,73.021823537273605,88.36524300440243,98.366581871718665,108.82313562723995,117.08394698083217,127.46016869725925,137.53514526707869,146.76663542640293,154.06346231085666,162.04311152761775,170.74574909623297,179.40822064530136,181.01486142719887,183.1570491363976,185.29923684559412,186.63810416384277,187.70919801844281,188.51251840939119,188.7802918730404,190.38693265494013,191.1902530458878,193.06466729143659]
[null,"Tech_14","Geothermal",11.791641545519999,11.791641545519999,11.791641545519999,16.221118047906668,20.650594550293334,25.080071052680005,29.509547555066671,33.939024057453338,38.368500559840001,42.797977062226671,47.227453564613334,77.4853951005,84.455822547270017,91.42624999404002,98.396677440810024,105.36710488758,112.33753233435,119.30795978112,126.27838722788999,133.24881467465997,140.21924212143,147.1896695682,149.44862213648997,151.70757470477997,153.96652727307,156.22547984135997,158.48443240964997,160.74338497793997,163.00233754622994,165.26129011451997,167.52024268280996,169.77919525109999,170.54793759429,171.31667993747999,172.08542228066997,172.85416462385999,173.62290696705,174.39164931023996,175.16039165342994,175.92913399661995,176.69787633980997,177.46661868299998]
[null,"Tech_15","Hydro_large",17.795007005337602,17.795007005337602,17.795007005337602,21.464388081552592,25.089375681947974,28.669969806523742,32.206170455279889,35.697977628216428,39.145391325333343,42.548411546630639,45.907038292108332,49.221271561766407,59.460442251165709,69.582153474664693,79.586405232263431,89.473197523961858,99.242530349760017,108.89440370965789,118.42881760365545,127.84577203175272,137.14526699394969,146.32730249024638,149.08689024468595,151.80363377909455,154.47753309347212,157.10858818781881,159.69679906213446,162.24216571641912,164.74468815067286,167.20436636489558,169.62120035908734,171.99519013324803,171.67069401768632,171.33675797982568,170.99338201966597,170.64056613720729,170.27831033244956,169.90661460539286,169.52547895603715,169.1349033843824,168.73488789042867,168.32543247417598]
[null,"Tech_16","Hydro_small",0.9365793160704009,0.9365793160704009,0.9365793160704009,1.2626110636207417,1.6330362869906974,2.0478549861802682,2.5070671611894531,3.0106728120182531,3.5586719386666674,4.151064541134696,4.7878506194223407,5.4690301735295987,6.9758060741591041,8.6000414406888943,10.341736273118977,12.200890571449344,14.177504335680002,16.271577565810951,18.483110261842182,20.812102423773698,23.258554051605504,25.822465145337603,27.347299393995652,28.914977862684683,30.525500551404679,32.178867460155665,33.875078588937619,35.614133937750552,37.396033506594463,39.220777295469347,41.088365304375209,42.998797533311993,44.267285878774452,45.545214146535926,46.832582336596403,48.129390448955895,49.435638483614383,50.751326440571887,52.0764543198284,53.411022121383915,54.755029845238447,56.108477491391994]
[null,"Tech_17","Hydrogen",0,0,0,0,0,0,0,0,2.9455081001480039,2.9455081001480039,2.9455081001470091,2.9455081001470091,2.9455081001470091,8.8365243004420222,17.673048600883988,23.564064801178006,26.509572901325299,38.291605301914899,42.70986745213439,38.291605301914899,44.182621502209301,44.182621502209301,44.182621502209301,44.182621502208001,50.073637702503,47.128129602356502,47.128129602355699,50.073637702503689,45.655375552282806,47.128129602356296,50.07363770250241,47.128129602355401,44.182621502208406,50.07363770250339,51.546391752576,50.073637702502992,50.073637702503504,51.546391752577506,50.073637702503504,53.019145802650513,53.019145802650513,53.019145802650513]
[null,"Tech_18","Pumped_storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_20","Other 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D216:D235)","v":295.69088846960898},{"$f":"SUM(E216:E235)","v":295.69088846960898},295.69088846960898,320.50994415227893,347.00384773096903,366.66227881731902,386.61178139969405,417.98194978265701,441.48207546650309,469.73832925049703,495.09796983448996,553.26372014212802,594.04328449630304,652.56831608872426,702.03790896129453,746.36555979364084,794.34813360495934,851.79634143700196,941.14809771884416,1033.8195606494207,1117.245930861621,1209.9225743610784,1273.3566011966068,1343.5268701816199,1397.960897017143,1463.2946417017199,1517.2472128384247,1571.689941322702,1608.5141131059477,1647.7205994407391,1693.3453479257496,1725.1979066626172,1750.713543386787,1766.3317442693062,1786.3943122482801,1790.2304807302053,1802.9292784588156,1809.719656689645,1816.5274382179507,1831.1630423979566,1838.434876327598,1848.6435167086477]
[]
[null,null,null,"GW"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",{"$f":"D216*1000","v":189855.98360000001},{"$f":"E216*1000","v":189855.98360000001},189855.98360000001,190191.7862,190888.95539999998,191584.2309,192099.2966,192252.9957,166863.6035,143284.83130000002,116809.44590000001,91417.21329,71824.834749999995,58029.469839999998,44233.158109999997,29713.16649,14466.654549999999,7193.8767779999998,5353.9056620000001,3151.6211940000003,1675.8570540000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_2","Coal_CCS",{"$f":"D217*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,85.844278000000003,2593.6333839999998,5103.3161140000002,6884.5848920000008,9028.167023,10815.116669999999,14772.15919,18006.46862,21601.197779999999,24833.613589999997,28428.34275,32387.278889999998,35982.008049999997,39578.630830000002,44079.143380000001,46768.089160000003,48915.458530000004,51423.247640000001,53570.617019999998,56076.512499999997,57500.201990000001,58195.47752,59254.013220000001,60314.442540000004,61373.925049999998,61706.887240000004,62399.322339999999,62012.391869999999,62348.194489999994,62682.103490000001]
[null,"Tech_3","Gas_Open",{"$f":"D218*1000","v":13982.461826954499},13982.461826954499,13982.461826954499,16193.768314251492,17784.342688330755,20612.030464472256,22821.161539583016,25030.292614693251,27977.976127026246,29450.730177100253,30923.484227173751,33868.992327321248,32784.342688331009,31022.895125554001,24772.895125553747,17784.342688330755,13522.895125553745,6918.4633758479713,5741.1303006636217,4563.797225479273,3386.4641502947989,2945.5081001473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_4","Gas_Combined",{"$f":"D219*1000","v":41947.385480863493},41947.385480863493,41947.385480863493,48581.304942754476,53353.028064992257,61836.091393416762,68463.484618749048,75090.877844079761,83933.928381078746,88352.190531300759,92770.452681521245,101606.97698196376,98353.028064993021,93068.685376662004,74318.685376661233,53353.028064992257,40568.685376661233,20755.390127543917,17223.390901990868,13691.391676437817,10159.392450884397,8836.524300441899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_5","Gas_Combined_CCS",{"$f":"D220*1000","v":0},0,0,0,0,0,0,0,0,0,0,3000,2914.155722,3297.3828162939899,6678.7162865890032,4897.4475085880931,10971.832977,11184.883330000001,9227.8408099999997,16993.53138,17398.802220000001,19166.386410000003,26571.65725,25612.721110000002,24017.991950000003,27421.369169999998,25920.856620000002,25231.910839999997,28084.541469999996,27076.752359999999,28429.382979999998,28923.487499999999,29499.798009999999,29804.522480000003,29745.986780000003,29685.55746,29626.074950000002,30293.11276,30600.677660000001,30987.608129999997,30651.805510000002,30317.896509999999]
[null,"Tech_6","Oil",{"$f":"D221*1000","v":11816.838995568985},11816.838995568985,11816.838995568985,8862.6292466759933,8862.6292466769883,8862.629246675966,8862.629246675966,8862.6292466769883,5908.4194977850184,5908.4194977839961,5908.4194977839961,5908.4194977839961,8862.629246675966,5908.4194977839961,5908.4194977850184,8862.6292466769883,5908.4194977850184,4726.7355982280151,3545.0516986710118,2363.367799114008,1181.6838995570042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_7","Nuclear",{"$f":"D222*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,11816.838995569924,20679.468242246003,20679.468242246003,23633.677991137007,26587.887740029033,32496.307237813995,35450.516986706018,41358.936484489961,41358.936484488026,47267.355982269917,53175.775480059885,56129.985228950092,59084.194977839841,56129.985228950092,70901.033973409998,64992.61447562003,67946.824224520009,62038.404726730048,64992.61447562003,62038.404726740053,64992.614475630035,64992.61447562003,64992.614475629809,62038.404726740053]
[null,"Tech_8","Biomass",{"$f":"D223*1000","v":6722.7906992939998},6722.7906992939998,6722.7906992939998,8895.8139550739998,11068.837210854002,13241.860466634003,15414.883722414002,17587.906978194002,19760.930233974002,21933.953489754003,24106.976745534004,32120.000001606,39813.860464283403,47507.720926960807,55201.581389638202,62895.441852315606,70589.302314992994,78283.162777670397,85977.0232403478,93670.883703025203,101364.74416570261,118973.02323095998,123617.86044429599,128262.69765763197,132907.53487096797,137552.37208430396,142197.20929763999,146842.04651097595,151486.88372431195,156131.72093764797,160776.55815098394,165421.39536431999,166562.23257064799,167703.06977697602,168843.90698330401,169984.74418963201,171125.58139596001,172266.418602288,173407.25580861603,174548.09301494402,175688.93022127202,176829.76742760002]
[null,"Tech_9","Solar_utility",{"$f":"D224*1000","v":823.87800000000004},823.87800000000004,823.87800000000004,4669.9692060529824,9136.4305797305678,7444.1022894640128,7274.5124291524826,12788.860623913819,24967.197750706608,40594.457089308322,55407.685098415139,65550.943901468578,78950.328022504429,96462.712545200644,112946.8469674821,130137.90333379859,143955.01405812794,157322.26536352574,173372.606774694,188683.89342618643,201215.69152499692,212076.58321063459,226560.44985945124,240771.18757534644,249069.48721385095,260918.46298035642,271140.71495518583,278856.60731025587,282310.8849913369,286560.44985945889,291581.20230289228,296023.56406484317,298674.521354975,302209.13107515406,305743.74079532939,307952.87187044043,309720.17673053109,311045.65537559637,311487.48159061768,314138.43888075306,315463.91752581717,318556.70103097369]
[null,"Tech_10","Solar_rooftop",{"$f":"D225*1000","v":8.322000000000001},8.322000000000001,8.322000000000001,69.621100548955013,182.08595528185188,187.44142455484925,223.1445530414872,465.92582675062897,1060.3829160531761,1981.5236310084531,3074.0393626996211,4096.9339938417861,6073.1021555772641,8884.7235239000584,12210.469942430494,16267.237916724824,20565.002008303989,25449.189985276225,31522.292140853449,38326.415852194121,45435.801312096082,53019.145802658648,59019.949123050334,65293.881376365134,70250.368188522072,76476.10121838034,82521.087160273964,88059.981255870298,92438.077386543955,97225.866916602157,102447.44945777299,107644.9323872157,108608.91685635454,109894.22948187419,111179.54210739252,111982.86249834199,112625.51881110221,113107.5110456714,113268.17512386097,114232.15959300112,114714.15182756988,115838.80037489951]
[null,"Tech_11","Solar_floating",{"$f":"D226*1000","v":0},0,0,80.332039094948072,321.32815637973857,401.66019547467687,535.54692729956912,1204.9805864240402,2891.9534074177523,5623.2427366456086,8997.1883786330363,12290.801981525354,16194.939081539371,21577.185700900143,27473.557370468614,34341.946713085745,41130.004016607985,48584.817244618265,57790.868924898008,67808.274200035783,77889.945106450454,88365.243004431075,95193.46632750053,102021.68965057052,106439.95180079101,112464.85473291225,117887.26737181994,122305.52952204207,124916.32079262695,127928.77225868704,131342.88392022176,134556.16548401961,135761.14607044315,137367.78685234272,138974.42763424062,139978.57812292746,140781.89851387774,141384.38880708921,141585.21890482618,142790.19949125138,143392.6897844623,144798.50046862435]
[null,"Tech_12","Wind_onshore",{"$f":"D227*1000","v":9.9999999999909051},9.9999999999909051,9.9999999999909051,4016.6019547461024,8033.2039094908596,6694.3365912424442,6694.3365912424442,12049.805864236496,24099.611728473457,40166.019547455617,56232.427366438242,68282.233230674276,81818.181818167155,99424.287053135078,115745.07966258486,132547.86450660374,145668.76422543934,158093.45293878586,172934.79716157046,186718.43620293646,197429.37474892486,206185.56701027229,218944.97255318021,231249.16320788482,237715.89235502281,247422.68041232668,255422.41263886035,260918.46298027178,262324.27366443147,264386.12933453405,267063.86397103092,269112.33096795203,271522.29214079829,274735.57370459638,277948.85526839114,279957.15624576411,281563.7970276642,282768.77761408675,283170.43780956056,285580.39898241014,286785.37956883165,289597.00093715487]
[null,"Tech_13","Wind_offshore",{"$f":"D228*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,2530.4592314897068,6346.2310884979852,11447.315571024881,18074.708796355062,25706.252510371654,34703.440889001788,45970.009372063047,58963.716695664159,73021.823537273609,88365.243004402437,98366.581871718663,108823.13562723994,117083.94698083217,127460.16869725924,137535.14526707868,146766.63542640294,154063.46231085667,162043.11152761776,170745.74909623296,179408.22064530136,181014.86142719886,183157.0491363976,185299.23684559413,186638.10416384277,187709.19801844281,188512.5184093912,188780.29187304041,190386.93265494012,191190.2530458878,193064.66729143661]
[null,"Tech_14","Geothermal",{"$f":"D229*1000","v":11791.641545519999},11791.641545519999,11791.641545519999,16221.118047906668,20650.594550293335,25080.071052680003,29509.547555066671,33939.024057453338,38368.500559840002,42797.977062226673,47227.453564613337,77485.395100499998,84455.822547270014,91426.249994040016,98396.677440810017,105367.10488758,112337.53233435001,119307.95978112001,126278.38722788999,133248.81467465998,140219.24212143,147189.66956820001,149448.62213648998,151707.57470477998,153966.52727307001,156225.47984135998,158484.43240964998,160743.38497793998,163002.33754622994,165261.29011451997,167520.24268280997,169779.1952511,170547.93759429001,171316.67993747999,172085.42228066997,172854.16462385998,173622.90696704999,174391.64931023997,175160.39165342995,175929.13399661996,176697.87633980997,177466.61868299998]
[null,"Tech_15","Hydro_large",{"$f":"D230*1000","v":17795.007005337604},17795.007005337604,17795.007005337604,21464.388081552592,25089.375681947975,28669.969806523743,32206.170455279887,35697.977628216431,39145.391325333345,42548.411546630639,45907.038292108329,49221.271561766407,59460.44225116571,69582.153474664694,79586.405232263438,89473.197523961862,99242.530349760011,108894.4037096579,118428.81760365545,127845.77203175271,137145.26699394968,146327.30249024639,149086.89024468596,151803.63377909455,154477.53309347213,157108.58818781882,159696.79906213447,162242.16571641911,164744.68815067285,167204.36636489557,169621.20035908735,171995.19013324802,171670.69401768633,171336.75797982566,170993.38201966597,170640.56613720729,170278.31033244956,169906.61460539285,169525.47895603714,169134.9033843824,168734.88789042865,168325.43247417599]
[null,"Tech_16","Hydro_small",{"$f":"D231*1000","v":936.57931607040086},936.57931607040086,936.57931607040086,1262.6110636207418,1633.0362869906974,2047.8549861802683,2507.0671611894531,3010.6728120182529,3558.6719386666673,4151.0645411346959,4787.850619422341,5469.0301735295989,6975.8060741591044,8600.041440688894,10341.736273118977,12200.890571449345,14177.504335680002,16271.577565810951,18483.110261842183,20812.102423773697,23258.554051605504,25822.465145337603,27347.29939399565,28914.977862684682,30525.500551404679,32178.867460155667,33875.07858893762,35614.13393775055,37396.03350659446,39220.77729546935,41088.365304375206,42998.79753331199,44267.285878774448,45545.214146535924,46832.582336596402,48129.390448955899,49435.638483614384,50751.326440571887,52076.454319828401,53411.022121383918,54755.029845238445,56108.477491391997]
[null,"Tech_17","Hydrogen",{"$f":"D232*1000","v":0},0,0,0,0,0,0,0,2945.5081001480039,2945.5081001480039,2945.5081001470089,2945.5081001470089,2945.5081001470089,8836.5243004420226,17673.048600883987,23564.064801178007,26509.5729013253,38291.605301914897,42709.867452134393,38291.605301914897,44182.621502209302,44182.621502209302,44182.621502209302,44182.621502208,50073.637702503001,47128.129602356501,47128.129602355701,50073.637702503685,45655.375552282807,47128.129602356297,50073.637702502412,47128.129602355402,44182.621502208407,50073.637702503387,51546.391752575997,50073.637702502994,50073.637702503504,51546.391752577503,50073.637702503504,53019.145802650513,53019.145802650513,53019.145802650513]
[null,"Tech_18","Pumped_storage",{"$f":"D233*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",{"$f":"D234*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_20","Other 1",{"$f":"D235*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D240:D259)","v":295690.88846960902},{"$f":"SUM(E240:E259)","v":295690.88846960902},295690.88846960902,320509.94415227894,347003.84773096896,{"$f":"SUM(I240:I259)","v":366662.27881731908},386611.7813996941,417981.94978265703,441482.07546650304,469738.32925049704,495097.9698344901,553263.72014212806,594043.2844963033,652568.31608872442,702037.9089612948,746365.55979364086,794348.13360495924,851796.34143700195,941148.09771884419,1033819.5606494206,1117245.9308616212,1209922.5743610784,1273356.6011966069,1343526.8701816201,1397960.8970171427,1463294.64170172,1517247.2128384244,1571689.941322702,1608514.1131059479,1647720.5994407393,1693345.3479257498,1725197.9066626171,1750713.5433867872,1766331.7442693058,1786394.3122482803,1790230.4807302048,1802929.2784588158,1809719.6566896453,1816527.438217951,1831163.0423979564,1838434.8763275982,1848643.5167086476]
[]
[]
[null,"Scenario 2 Retirements"]
[]
[]
[null,null,null,"GW"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",0,0,0,0,0,-0.4,0,-16.330227583999985,-0.48172757399999711,-0.48172757399999711,-0.48172757399999711,-0.48172757400001132,-3.122923587999999,-3.122923587999999,-3.122923587999999,-3.122923587999999,-3.1229235880000061,-3.8538205987999987,-3.8538205987999987,-3.8538205987999987,-3.8538205987999987,-3.8538205988000032,-0.89700996679999978,-0.89700996679999978,-0.89700996679999978,-0.89700996679999978,-0.89700996680000111,-0.49833887040000002,-0.49833887040000002,-0.49833887040000002,-0.49833887040000002,-0.49833887040000002,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_2","Coal_CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_3","Gas_Open",0,-0.48549999999999999,0,0,-7.4999999999999997E-2,0,0,0,-3.7499999999999999E-2,-0.21,0,-0.185,-0.26612903225806495,-0.26612903225806495,-0.26612903225806495,-0.26612903225806495,-0.26612903225806495,-1.2338709677419351,-1.2338709677419351,-1.2338709677419351,-1.2338709677419351,-1.2338709677419351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_4","Gas_Combined",0,-1.4564999999999999,0,0,-0.22500000000000001,0,0,0,-0.1125,-0.63,0,-0.55500000000000005,-0.79838709677419573,-0.79838709677419573,-0.79838709677419217,-0.79838709677419573,-0.79838709677419573,-3.7016129032258043,-3.7016129032258043,-3.7016129032258061,-3.7016129032258052,-3.7016129032258052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_5","Gas_Combined_CCS",0,0,0,0,0,0,0,0,0,0,0,0,-8.7355988897934722E-2,-1.2261900083805344E-3,0,-0.89924374222532033,0,0,-0.94838629912701622,0,0,0,0,0,-0.65822123746632144,0,0,-1.3625351533494356,0,-0.45837996837578387,0,-1.5312440398569489,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_6","Oil",0,0,0,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039428841,-0.23297491039429019,-0.30000000000000071,-0.30000000000000071,-0.30000000000000071,-0.30000000000000071,-0.30000000000000071,-1.6999999999999993,-1.6999999999999993,-1.6999999999999993,-1.6999999999999993,-1.6999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_8","Biomass",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6000000000000002E-2,0,0,-1.0000000000000004E-2,-1.7056600000000004,-4.1439999999999602E-2,-7.3710000000000261E-2,-2.5989999999999781E-2,-8.7999999999999537E-3,-8.910000000000081E-3,-0.38389000000000012,0,0,0,0]
[null,"Tech_9","Solar_utility",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_10","Solar_rooftop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_11","Solar_floating",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_12","Wind_onshore",0,0,0,0,0,-0.61135493983945954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.39311290805569854,0,0,0,-0.66659810532289043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_13","Wind_offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_14","Geothermal",0,0,0,-0.16500000000000001,0,0,-0.16500000000000001,-0.06,0,-0.2,0,0,0,0,0,0,0,-0.06,-0.23799999999999999,0,0,-0.11,0,-5.5E-2,-3.5000000000000003E-2,-5.5E-2,-0.27500000000000002,-0.19500000000000001,-0.185,0,-0.13600000000000001,-0.34499999999999997,-0.27,-0.33,-0.16500000000000001,0,0,-0.16500000000000001,0,-0.56000000000000005,0,-0.31]
[null,"Tech_15","Hydro_large",0,0,-0.12825,0,0,0,0,-5.1299999999999998E-2,-0.15675,0,0,-0.57284999999999997,-0.121125,0,-0.66500000000000004,0,0,-1.1570050000000001,0,0,-0.11969999999999999,0,-3.4199999999999994E-2,0,0,0,-0.16625000000000001,-0.27455000000000002,-0.1235,0,-8.8160000000000002E-2,-4.7500000000000001E-2,-5.984999999999999E-3,0,0,-0.27739999999999998,0,0,0,-0.17100000000000001,-0.15209500000000001,-6.5575649999999999E-2]
[null,"Tech_16","Hydro_small",0,0,-6.750000000000006E-3,0,0,0,0,-2.7000000000000023E-3,-8.2500000000000073E-3,0,0,-3.0150000000000027E-2,-6.3750000000000057E-3,0,-3.5000000000000031E-2,0,0,-6.089500000000006E-2,0,0,-6.3000000000000061E-3,0,-1.8000000000000017E-3,0,0,0,-8.7500000000000078E-3,-1.4450000000000013E-2,-6.5000000000000049E-3,0,-4.6400000000000044E-3,-2.5000000000000022E-3,-3.1500000000000028E-4,0,0,-1.4600000000000012E-2,0,0,0,-9.0000000000000063E-3,-8.0050000000000069E-3,-3.4513500000000032E-3]
[null,"Tech_17","Hydrogen",0,0,0,0,0,0,0,0,0,0,-2.8399504969911504E-13,0,0,0,0,0,0,0,0,-1.2609195634188062,-0.69448082307682846,-0.48730898697881564,0,-0.11185209500311366,0,-1.1067042311094131,-3.7844325686372304,0,-0.20382518371481062,-1.0968665399321331,0,-1.2220377612948692,-1.91497767491781,0,-0.21646577784656351,0,0,-0.7616388479782028,0,-0.41231576732793052,0,-0.98955784158422411]
[null,"Tech_18","Pumped_storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_20","Other 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D268:D287)","v":0},{"$f":"SUM(E268:E287)","v":-1.9419999999999999},{"$f":"SUM(F268:F287)","v":-0.13500000000000001},-0.39797491039428845,-0.53297491039428846,-1.2443298502337479,-0.39797491039428845,-16.677202494394276,-1.0297024843942857,-1.7547024843942853,-0.71470248439456951,-2.0577024843943015,-4.7022957059301955,-4.4886659070406409,-5.187439717032257,-5.386683459257581,-4.4874397170322675,-11.767204469767739,-11.675690768894754,-11.750224033186544,-11.309785292844566,-11.086613456746557,-1.3261228748556984,-1.0638620618031136,-1.5902312042663211,-2.058714197909413,-5.7980406407601217,-2.3708740237494359,-1.0171640541148106,-2.053585378707917,-0.73713887040000003,-5.352280671551819,-2.2327176749178097,-0.40371000000000029,-0.40745577784656328,-0.30079999999999996,-8.910000000000081E-3,-1.3105288479782029,0,-1.1523157673279307,-0.16010000000000002,-1.3685848415842241]
[]
[null,null,null,"MW"]
[null,"TechList","TechList",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Tech_1","Coal",{"$f":"D268*1000","v":0},{"$f":"E268*1000","v":0},0,0,0,-400,0,-16330.227583999986,-481.72757399999711,-481.72757399999711,-481.72757399999711,-481.72757400001132,-3122.9235879999992,-3122.9235879999992,-3122.9235879999992,-3122.9235879999992,-3122.923588000006,-3853.8205987999986,-3853.8205987999986,-3853.8205987999986,-3853.8205987999986,-3853.8205988000032,-897.0099667999998,-897.0099667999998,-897.0099667999998,-897.0099667999998,-897.00996680000117,-498.33887040000002,-498.33887040000002,-498.33887040000002,-498.33887040000002,-498.33887040000002,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_2","Coal_CCS",{"$f":"D269*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_3","Gas_Open",{"$f":"D270*1000","v":0},-485.5,0,0,-75,0,0,0,-37.5,-210,0,-185,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-1233.8709677419351,-1233.8709677419351,-1233.8709677419351,-1233.8709677419351,-1233.8709677419351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_4","Gas_Combined",{"$f":"D271*1000","v":0},-1456.5,0,0,-225,0,0,0,-112.5,-630,0,-555,-798.3870967741957,-798.3870967741957,-798.38709677419217,-798.3870967741957,-798.3870967741957,-3701.6129032258041,-3701.6129032258041,-3701.6129032258059,-3701.612903225805,-3701.612903225805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_5","Gas_Combined_CCS",{"$f":"D272*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,-87.355988897934722,-1.2261900083805344,0,-899.24374222532037,0,0,-948.38629912701617,0,0,0,0,0,-658.22123746632144,0,0,-1362.5351533494356,0,-458.37996837578385,0,-1531.2440398569488,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_6","Oil",{"$f":"D273*1000","v":0},0,0,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039429019,-300.00000000000068,-300.00000000000068,-300.00000000000068,-300.00000000000068,-300.00000000000068,-1699.9999999999993,-1699.9999999999993,-1699.9999999999993,-1699.9999999999993,-1699.9999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_7","Nuclear",{"$f":"D274*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_8","Biomass",{"$f":"D275*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26.000000000000004,0,0,-10.000000000000004,-1705.6600000000003,-41.4399999999996,-73.710000000000264,-25.989999999999782,-8.7999999999999545,-8.9100000000000819,-383.8900000000001,0,0,0,0]
[null,"Tech_9","Solar_utility",{"$f":"D276*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_10","Solar_rooftop",{"$f":"D277*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_11","Solar_floating",{"$f":"D278*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_12","Wind_onshore",{"$f":"D279*1000","v":0},0,0,0,0,-611.35493983945958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-393.11290805569854,0,0,0,-666.59810532289043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_13","Wind_offshore",{"$f":"D280*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_14","Geothermal",{"$f":"D281*1000","v":0},0,0,-165,0,0,-165,-60,0,-200,0,0,0,0,0,0,0,-60,-238,0,0,-110,0,-55,-35,-55,-275,-195,-185,0,-136,-345,-270,-330,-165,0,0,-165,0,-560,0,-310]
[null,"Tech_15","Hydro_large",{"$f":"D282*1000","v":0},0,-128.25,0,0,0,0,-51.3,-156.75,0,0,-572.85,-121.125,0,-665,0,0,-1157.0050000000001,0,0,-119.69999999999999,0,-34.199999999999996,0,0,0,-166.25,-274.55,-123.5,0,-88.16,-47.5,-5.9849999999999994,0,0,-277.39999999999998,0,0,0,-171,-152.095,-65.575649999999996]
[null,"Tech_16","Hydro_small",{"$f":"D283*1000","v":0},0,-6.7500000000000062,0,0,0,0,-2.7000000000000024,-8.2500000000000071,0,0,-30.150000000000027,-6.3750000000000053,0,-35.000000000000028,0,0,-60.89500000000006,0,0,-6.300000000000006,0,-1.8000000000000016,0,0,0,-8.7500000000000071,-14.450000000000014,-6.5000000000000053,0,-4.6400000000000041,-2.5000000000000022,-0.31500000000000028,0,0,-14.600000000000012,0,0,0,-9.0000000000000071,-8.0050000000000061,-3.4513500000000032]
[null,"Tech_17","Hydrogen",{"$f":"D284*1000","v":0},0,0,0,0,0,0,0,0,0,-2.8399504969911504E-10,0,0,0,0,0,0,0,0,-1260.9195634188061,-694.48082307682841,-487.30898697881565,0,-111.85209500311366,0,-1106.7042311094131,-3784.4325686372304,0,-203.82518371481063,-1096.866539932133,0,-1222.0377612948691,-1914.97767491781,0,-216.46577784656353,0,0,-761.63884797820276,0,-412.31576732793053,0,-989.55784158422409]
[null,"Tech_18","Pumped_storage",{"$f":"D285*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_19","Batteries",{"$f":"D286*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech_20","Other 1",{"$f":"D287*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D292:D311)","v":0},{"$f":"SUM(E292:E311)","v":-1942},{"$f":"SUM(F292:F311)","v":-135},-397.97491039428843,-532.97491039428837,-1244.3298502337479,-397.97491039428843,-16677.202494394274,-1029.7024843942854,-1754.7024843942854,-714.70248439456952,-2057.7024843943018,-4702.2957059301953,-4488.6659070406413,-5187.4397170322572,-5386.6834592575815,-4487.4397170322673,-11767.204469767737,-11675.690768894754,-11750.224033186545,-11309.785292844568,-11086.61345674656,-1326.1228748556982,-1063.8620618031134,-1590.2312042663211,-2058.7141979094131,-5798.0406407601222,-2370.8740237494358,-1017.1640541148106,-2053.5853787079168,-737.13887039999997,-5352.2806715518182,-2232.7176749178097,-403.71000000000026,-407.45577784656331,-300.79999999999995,-8.9100000000000819,-1310.528847978203,0,-1152.3157673279306,-160.1,-1368.584841584224]
[]
[]
[]
[]
[]
[null,"Average annual salary"]
[null,"Source: Badan Pusat Statistik (2022a) Lampiran 24"]
[null,"Industry Label","Industry Name","Average Wage/Salary of Labourers/Employees per month (Ruphia)","Salary per year (40h/w) (Ruphia)","Salary per year (USDk)"]
[null,"A","Agriculture, Forestry, and Fishing",1937650,{"$f":"D321 *12","v":23251800},{"$f":"E321/$C$343/1000","v":1.6435073761262455}]
[null,"B","Mining and Quarying",4334853,{"$f":"D322 *12","v":52018236},{"$f":"E322/$C$343/1000","v":3.6768058627321669}]
[null,"C","Manufacturing",2849199,34190388,2.4166797783663321]
[null,"D","Gas/Electricity and Gas Supply",4606191,55274292,3.9069537245355597]
[null,"E","Water Supply, Sewerage, Waste Management, and Remediation Activities",2720543,32646516,2.3075542474485196]
[null,"F","Construction",2985601,35827212,2.5323754370861065]
[null,"G","Motor/Wholesale and Retail Trade; Repair of Motor Vehicles and Motorcycles",2516326,30195912,2.1343381631038891]
[null,"H","Transportation and Storage",3411270,40935240,2.8934262673641666]
[null,"I","Accomodation and Food Services Activities",2121425,25457100,1.7993846336534567]
[null,"J","Information and Communication",4861050,58332600,4.1231241610809413]
[null,"K","Financial and Insurance Activities",4680539,56166468,3.9700154159660213]
[null,"L","Real Estate Activities",4202230,50426760,3.5643155374701276]
[null,"M,N","Business Activities",3508000,42096000,2.9754722862492553]
[null,"O","Public Administration and Defence; Compusory Solcial Security",3955514,47466168,3.3550519626199935]
[null,"P","Education",2517463,30209556,2.1353025621886856]
[null,"Q","Human Health Services and Social Work Activities",3369762,40437144,2.8582193392975666]
[null,"R,S,T,U","Other Service Activities",1725514,20706168,1.4635744260362307]
[]
[]
[null,"Average exchange rate 2019 "]
[null,"Source: The World Bank (2020)"]
[null,"USD","Ruphia"]
[null,1,14147.67]
[]
[null,"Sectors ","Corresponding Industry Label","Salary per year (USDk)"]
[null,"D01T02: Agriculture, hunting, forestry","A",{"$f":"INDEX($F$321:$F$337,MATCH(C346,$B$321:$B$337,0))","v":1.6435073761262455}]
[null,"D03: Fishing and aquaculture","A",1.6435073761262455]
[null,"D05T06: Mining and quarrying, energy producing products","B",3.6768058627321669]
[null,"D07T08: Mining and quarrying, non-energy producing products","B",3.6768058627321669]
[null,"D09: Mining support service activities","B",3.6768058627321669]
[null,"D10T12: Food products, beverages and tobacco","C",2.4166797783663321]
[null,"D13T15: Textiles, textile products, leather and footwear","C",2.4166797783663321]
[null,"D16: Wood and products of wood and cork","C",2.4166797783663321]
[null,"D17T18: Paper products and printing","C",2.4166797783663321]
[null,"D19: Coke and refined petroleum products","C",2.4166797783663321]
[null,"D20: Chemical and chemical products","C",2.4166797783663321]
[null,"D21: Pharmaceuticals, medicinal chemical and botanical products","C",2.4166797783663321]
[null,"D22: Rubber and plastics products","C",2.4166797783663321]
[null,"D23: Other non-metallic mineral products","C",2.4166797783663321]
[null,"D24: Basic metals","C",2.4166797783663321]
[null,"D25: Fabricated metal products","C",2.4166797783663321]
[null,"D26: Computer, electronic and optical equipment","C",2.4166797783663321]
[null,"D27: Electrical equipment","C",2.4166797783663321]
[null,"D28: Machinery and equipment, nec","C",2.4166797783663321]
[null,"D29: Motor vehicles, trailers and semi-trailers","C",2.4166797783663321]
[null,"D30: Other transport equipment","C",2.4166797783663321]
[null,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","C",2.4166797783663321]
[null,"D35: Electricity, gas, steam and air conditioning supply","D",3.9069537245355597]
[null,"D36T39: Water supply; sewerage, waste management and remediation activities","E",2.3075542474485196]
[null,"D41T43: Construction","F",2.5323754370861065]
[null,"D45T47: Wholesale and retail trade; repair of motor vehicles","G",2.1343381631038891]
[null,"D49: Land transport and transport via pipelines","H",2.8934262673641666]
[null,"D50: Water transport","H",2.8934262673641666]
[null,"D51: Air transport","H",2.8934262673641666]
[null,"D52: Warehousing and support activities for transportation","H",2.8934262673641666]
[null,"D53: Postal and courier activities","H",2.8934262673641666]
[null,"D55T56: Accommodation and food service activities","I",1.7993846336534567]
[null,"D58T60: Publishing, audiovisual and broadcasting activities","J",4.1231241610809413]
[null,"D61: Telecommunications","J",4.1231241610809413]
[null,"D62T63: IT and other information services","J",4.1231241610809413]
[null,"D64T66: Financial and insurance activities","K",3.9700154159660213]
[null,"D68: Real estate activities","L",3.5643155374701276]
[null,"D69T75: Professional, scientific and technical activities","M,N",2.9754722862492553]
[null,"D77T82: Administrative and support services","M,N",2.9754722862492553]
[null,"D84: Public administration and defence; compulsory social security","O",3.3550519626199935]
[null,"D85: Education","P",2.1353025621886856]
[null,"D86T88: Human health and social work activities","Q",2.8582193392975666]
[null,"D90T93: Arts, entertainment and recreation","R,S,T,U",1.4635744260362307]
[null,"D94T96: Other service activities","R,S,T,U",1.4635744260362307]
[null,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","R,S,T,U",1.4635744260362307]

{"sheet":"General_INPUT_S1","index":4,"n_rows":332,"n_cols":54,"rows_kept":332,"cut":false,"hidden":false,"merged":[[6,3,6,14]]}
["Return to Cover"]
[]
[null,"General Input","S1"]
[]
[]
[null,null,"Scenario name","Scenario description"]
[null,null,{"$f":"INDIRECT(\"ScenarioName_\"&$C$3)","v":"Scenario 1 (JETP)"},{"$f":"INDIRECT(\"ScenarioDescrip_\"&$C$3)","v":"Based on the IEA's Announced Pledges Scenario, Indonesia achieves the targets set by the JETP."}]
[]
[]
[null,"Step 3.1","Enter average annual salaries for all sectors corresponding to the sectoral breakdown in the national input output table"]
[null,"Step 3.2","Enter historic and future (projections) capacity data for all technologies for all years of the modeling horizon (enter historic data for at least as many years as the construction period for the relevant technology to avoid the model considering it as new)"]
[null,"Step 3.3","Enter capacity retirements for all technologies over the years of the modeling horizon (this is required to calculate the capacity additions in each year)"]
[null,"Step 3.4","Either enter generation data for all technologies over the years of the modeling horizon or estimate generation using the load factor assumptions entered on the scenario setup sheet (note these may not be representative for all years)"]
[]
[]
[null,null,"Average annual salaries"]
[]
[null,null,"The average annual salary should be a Full-time Equivalent (FTE). Investment estimates are divided by the annual salary to calculate the number of annual FTE jobs."]
[null,null,null,"Salary"]
[null,null,"Sectors ","US$k"]
[null,null,{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},1.6435073761262455]
[null,null,{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},1.6435073761262455]
[null,null,{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D13","v":"D09: Mining support service activities"},3.6768058627321669]
[null,null,{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},2.4166797783663321]
[null,null,{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},2.4166797783663321]
[null,null,{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},2.4166797783663321]
[null,null,{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},2.4166797783663321]
[null,null,{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},2.4166797783663321]
[null,null,{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},2.4166797783663321]
[null,null,{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},2.4166797783663321]
[null,null,{"$f":"Lists!D23","v":"D24: Basic metals"},2.4166797783663321]
[null,null,{"$f":"Lists!D24","v":"D25: Fabricated metal products"},2.4166797783663321]
[null,null,{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D26","v":"D27: Electrical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},2.4166797783663321]
[null,null,{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},2.4166797783663321]
[null,null,{"$f":"Lists!D29","v":"D30: Other transport equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},3.9069537245355597]
[null,null,{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},2.3075542474485196]
[null,null,{"$f":"Lists!D33","v":"D41T43: Construction"},2.5323754370861065]
[null,null,{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},2.1343381631038891]
[null,null,{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},2.8934262673641666]
[null,null,{"$f":"Lists!D36","v":"D50: Water transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D37","v":"D51: Air transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},2.8934262673641666]
[null,null,{"$f":"Lists!D39","v":"D53: Postal and courier activities"},2.8934262673641666]
[null,null,{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},1.7993846336534567]
[null,null,{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},4.1231241610809413]
[null,null,{"$f":"Lists!D42","v":"D61: Telecommunications"},4.1231241610809413]
[null,null,{"$f":"Lists!D43","v":"D62T63: IT and other information services"},4.1231241610809413]
[null,null,{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},3.9700154159660213]
[null,null,{"$f":"Lists!D45","v":"D68: Real estate activities"},3.5643155374701276]
[null,null,{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},2.9754722862492553]
[null,null,{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},2.9754722862492553]
[null,null,{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},3.3550519626199935]
[null,null,{"$f":"Lists!D49","v":"D85: Education"},2.1353025621886856]
[null,null,{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},2.8582193392975666]
[null,null,{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},1.4635744260362307]
[null,null,{"$f":"Lists!D52","v":"D94T96: Other service activities"},1.4635744260362307]
[null,null,{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},1.4635744260362307]
[]
[null,null,"Year",2022]
[null,null,"Source","Badan Pusat Statistik (2022a)"]
[]
[null,"Scenario input data"]
[]
[null,null,"Historic and future capacity"]
[null,null,"Enter historic and future capacity projections. If historic data is not available enter capacities prior to the first year of data you have as equal to the level in that first year to avoid the model interpreting a sharp increase in newly constructed capacity. Similarly if your projections do not extend to 2050 enter the capacity level for the last year of the projections in all remaining years to avoid the model interpreting a sharp decrease in capacity."]
[null,null,"Unit","MW"]
[null,null,"Source ","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[" ",{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B78,TechRef_List,0))","v":"Coal"},{"$f":"$M78","v":34000},34000,34000,34000,34000,34000,34000,34000,{"$f":"$M78","v":34000},34000,38686.6,40922.6,47412.6,50277.600999999995,57217.601999999992,60117.602999999988,61817.603999999985,66758.603999999992,67908.603999999992,67778.603999999992,68678.603999999992,43800,42599.999999999993,41399.999999999993,40199.999999999985,38999.999999999985,37799.999999999985,36599.999999999978,35399.999999999978,34199.999999999971,33000,30700,28400,26099.999999999996,23799.999999999996,21499.999999999996,19199.999999999996,16899.999999999996,14599.999999999995,12299.999999999993,10000,9000,8000,7000,6000,5000,4000,3000,2000,1000,0]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,{"$f":"$M79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,301.06913756231449,602.13827512462899,903.20741268694348,1204.276550249258,1505.3456878115726,1806.414825373887,2107.4839629362018,2408.553100498516,2709.6222380608306,3010.6913756231452,3095.3100498926674,3180.3848895221331,3265.9158945115423,3351.9030648608955,3438.3464005701917,3525.2459016394318,3612.601568068616,3700.4133998577431,3788.6813970068142,3877.4055595158261,4161.0263720603707,4446.2437633647151,4733.05773342886,5021.4682822528057,5311.475409836552,5603.0791161800989,5896.2794012834456,6191.076265146592,6487.46970776954,6785.459729152285]
[null,"Tech3","Gas Open",5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5313.6200716845788,5586.9175627240056,5860.2150537634334,6133.5125448028602,6406.8100358422871,6680.1075268817149,6953.4050179211417,7226.7025089605695,7500,7233.8709677419347,6967.7419354838703,6701.612903225805,6435.4838709677406,6169.3548387096753,5903.22580645161,5637.0967741935456,5370.9677419354803,5104.8387096774159,4838.7096774193506,4529.838709677415,4220.9677419354803,3912.0967741935447,3603.2258064516095,3294.3548387096744,2985.4838709677392,2676.6129032258041,2367.7419354838685,2058.8709677419333,1750,1700,1650,1599.9999999999998,1549.9999999999998,1499.9999999999998,1449.9999999999998,1399.9999999999998,1349.9999999999995,1299.9999999999995,1250]
[null,"Tech4","Gas Combined",15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15940.860215053735,16760.752688172019,17580.6451612903,18400.537634408578,19220.430107526863,20040.322580645145,20860.215053763426,21680.107526881708,22500,21701.612903225803,20903.22580645161,20104.838709677417,19306.45161290322,18508.064516129023,17709.677419354834,16911.290322580637,16112.903225806442,15314.516129032245,14516.129032258052,13589.516129032247,12662.90322580644,11736.290322580635,10809.677419354828,9883.0645161290231,8956.4516129032181,8029.8387096774113,7103.2258064516063,6176.6129032258004,5250,5100,4949.9999999999991,4800,4649.9999999999991,4499.9999999999991,4350,4199.9999999999991,4049.9999999999991,3899.9999999999986,3750]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155.09622238058623,310.19244476117245,465.28866714175871,620.38488952234491,775.48111190293127,930.57733428351742,1085.6735566641037,1240.7697790446898,1395.8660014252762,1550.9622238058625,1580.3848895222377,1609.3513898786696,1637.8617248751577,1665.9158945117022,1693.5138987883031,1720.6557377049605,1747.3414112616742,1773.5709194584447,1799.3442622952712,1824.661439772153,1940.1853171777088,2054.1126158234647,2166.4433357094194,2277.177476835574,2386.3150392019284,2493.8560228084821,2599.8004276552356,2704.1482537421889,2806.8995010693416,2908.054169636694]
[null,"Tech6","Oil",12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,11863.799283154309,11630.82437276002,11397.849462365732,11164.874551971443,10931.899641577156,10698.924731182868,10465.949820788579,10232.97491039429,10000,9700,9399.9999999999982,9099.9999999999982,8799.9999999999964,8499.9999999999964,8199.9999999999964,7899.9999999999964,7599.9999999999964,7299.9999999999964,7000,6750,6500,6250,6000,5750,5500,5250,5000,4750,4500,4450,4400,4350.0000000000009,4300.0000000000009,4250.0000000000009,4200.0000000000009,4150.0000000000009,4100.0000000000018,4050.0000000000018,4000]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350,700,1049.9999999999998,1400,1750,2100,2450,2800.0000000000005,3150.0000000000005,3500,4000,4500,5000,5500,6000,6500,7000,7500,8000,8500,8650,8800,8950.0000000000018,9100.0000000000018,9250.0000000000018,9400.0000000000018,9550.0000000000018,9700.0000000000036,9850.0000000000036,10000]
[null,"Tech8","Biomass",3991.4468995008292,3991.4468995008292,3991.4468995008292,3991.4468995008292,3991.4468995008292,3991.4468995008292,3991.4468995008292,3991.4468995008292,3991.4468995008292,3991.4468995008292,3991.4468995008292,3991.4468995008292,4054.8031994929479,4118.1594994850666,4181.5157994771862,4244.8720994693049,4308.2283994614236,4371.5846994535423,4434.9409994456619,4498.2972994377806,4561.6535994299011,5188.8809693514813,5816.1083392730607,6443.3357091946409,7070.5630791162212,7697.7904490378014,8325.0178189593807,8952.245188880961,9579.4725588025394,10206.699928724118,10833.927298645698,11746.258018531687,12658.588738417677,13570.919458303668,14483.250178189657,15395.580898075646,16307.911617961636,17220.242337847627,18132.573057733614,19044.903777619606,19957.234497505604,20461.511047755041,20965.787598004481,21470.064148253921,21974.340698503362,22478.617248752802,22982.893799002242,23487.170349251679,23991.446899501119,24495.72344975056,25000]
[null,"Tech9","Solar utility",495,495,495,495,495,495,495,495,495,495,495,495,2869.4775745097159,5111.758005332621,7221.8412924687127,9199.7274359179919,11045.416435680459,12758.908291756114,14340.203004144958,15789.300572846991,17106.200997862201,24350.677120456588,31173.200285103725,37573.770491803611,43552.387740556238,49109.052031361607,54243.763364219725,58956.521739130585,63247.327156094201,67116.179615110552,70563.079116179666,80281.771204561708,90000.46329294375,99719.155381325792,109437.84746970783,119156.53955808988,128875.23164647192,138593.92373485395,148312.615823236,158031.30791161803,167750,170356.32573057737,172962.65146115472,175568.97719173203,178175.30292230938,180781.62865288675,183387.95438346409,185994.28011404144,188600.60584461878,191206.9315751961,193813.25730577359]
[null,"Tech10","Solar rooftop",5,5,5,5,5,5,5,5,5,5,5,5,43.025615304067252,103.08408788926991,185.17541775560801,289.2996049030815,415.4566493316903,563.64655104143458,733.86931003231427,926.12492630432939,1140.4133998574798,2001.4255167498566,3073.4141126158597,4356.37918745549,5850.320741268747,7555.2387740556314,9471.1332858161422,11598.004276550279,13935.851746258046,16484.675694939437,19244.476122594453,22624.862794012843,26181.952957947269,29915.746614397736,33826.24376336424,37913.444404846778,42177.348538845348,46617.956165359974,51235.267284390618,56029.281895937303,61000,61947.754811119041,62895.509622238074,63843.264433357108,64791.019244476149,65738.774055595175,66686.528866714216,67634.283677833242,68582.038488952283,69529.793300071324,70477.548111190394]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,66.193254313949623,242.55079503357626,529.07262215887999,925.75873568986071,1432.6091356265185,2049.623821968853,2776.8027947168648,3614.1460538705537,4561.6535994299193,7004.9893086244983,9659.3014967927029,12524.590163934534,15600.855310049992,18888.096935139074,22386.315039201785,26095.509622238125,30015.680684248091,34146.828225231686,38488.952245188899,43060.222736992175,47454.789736279417,51672.653243050619,55713.813257305781,59578.269779044909,63266.022808268004,66777.072344975051,70111.41838916608,73269.060940841038,76249.999999999985,77434.693513898776,78619.387027797566,79804.08054169637,80988.77405559516,82173.467569493951,83358.161083392741,84542.854597291531,85727.548111190335,86912.241625089126,88096.935138987974]
[null,"Tech12","Wind onshore",0,0,0,0,0,0,0,0,0,0,0,0,570.20669992874434,1140.4133998574887,1710.6200997862331,2280.8267997149774,2851.0334996437223,3421.2401995724667,3991.4468995012112,4561.6535994299547,5131.8602993586992,8130.5773342837974,10934.283677833278,13542.979330007136,15956.664290805375,18175.338560227992,20199.002138274991,22027.655024946369,23661.297220242126,25099.928724162262,26343.549536706785,29787.491803278448,33120.7013542407,36343.178189593549,39454.922309336987,42455.933713471015,45346.212401995632,48125.758374910838,50794.571632216641,53352.652173913018,55800,58379.999999999993,60959.999999999993,63539.999999999993,66119.999999999985,68699.999999999985,71279.999999999985,73859.999999999985,76439.999999999985,79020,81600]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251.46115466857117,697.93300071276258,1339.4155381325743,2175.9087669280061,3207.4126870990585,4433.9272986457308,5855.452601568024,7471.9885958659379,9283.535281539469,11290.092658588625,13382.786172487424,15586.21240199563,17900.371347113247,20325.263007840269,22860.887384176705,25507.244476122552,28264.334283677803,31132.156806842471,34110.712045616543,37200,38920,40640,42360,44080,45800,47519.999999999993,49239.999999999993,50959.999999999993,52680,54400.000000000007]
[null,"Tech14","Geothermal",3421.24019957266,3421.24019957266,3421.24019957266,3421.24019957266,3421.24019957266,3421.24019957266,3421.24019957266,3421.24019957266,3421.24019957266,3421.24019957266,3421.24019957266,3421.24019957266,3928.0905995092203,4434.9409994457801,4941.7913993823404,5448.6417993189016,5955.4921992554619,6462.3425991920221,6969.1929991285824,7476.0433990651427,7982.8937990017012,9066.2865288663306,10149.679258730959,11233.071988595588,12316.464718460218,13399.857448324847,14483.250178189475,15566.642908054104,16650.035637918732,17733.428367783366,18816.821097647997,18873.841767640835,18930.862437633677,18987.88310762652,19044.903777619362,19101.9244476122,19158.945117605042,19215.965787597885,19272.986457590727,19330.007127583565,19387.027797576393,19648.325017818755,19909.622238061118,20170.91945830348,20432.216678545843,20693.513898788206,20954.811119030564,21216.108339272927,21477.405559515289,21738.702779757652,22000]
[null,"Tech15","Hydro large",4333.570919458034,4333.570919458034,4333.570919458034,4333.570919458034,4333.570919458034,4333.570919458034,4333.570919458034,4333.570919458034,4333.570919458034,4333.570919458034,4333.570919458034,4333.570919458034,5265.6124882304102,6186.3907147819718,7095.9055991127188,7994.1571412226522,8881.1453411117709,9756.870198780076,10621.331714227566,11474.529887454242,12316.4647184601,14697.647897362465,17051.461154668254,19377.904490377463,21676.977904490093,23948.681397006148,26193.014967925621,28409.978617248511,30599.572344974826,32761.796151104554,34896.650035637722,36123.238061297037,37332.88096935123,38525.578759800279,39701.331432644212,40860.138987883001,42002.001425516661,43126.91874554519,44234.89094796859,45325.918032786853,46400.000000000007,47210.760513186025,48007.674982181023,48790.743406984999,49559.965787597968,50315.34212401991,51056.87241625083,51784.556664290722,52498.394868139607,53198.387027797464,53884.533143264329]
[null,"Tech16","Hydro small",228.08267997147573,228.08267997147573,228.08267997147573,228.08267997147573,228.08267997147573,228.08267997147573,228.08267997147573,228.08267997147573,228.08267997147573,228.08267997147573,228.08267997147573,228.08267997147573,309.74191107237732,402.66448439409305,506.85039993662298,622.29965769996704,749.0122576841253,886.98819988909781,1036.2274843148844,1196.7301109614853,1368.4960798288996,1724.305060584423,2107.4839629365256,2518.0327868852069,2955.9515324304675,3421.2401995723067,3913.8987883107247,4433.9272986457217,4981.3257305772977,5556.0940841054526,6158.2323592301864,6626.1560940840736,7111.0249465430925,7612.8389166072438,8131.5980042765277,8667.3022095509423,9219.9515324304903,9789.5459729151698,10376.085531004983,10979.570206699926,11599.999999999998,12173.84390591589,12761.533856022801,13363.069850320731,13978.451888809679,14607.679971489648,15250.754098360634,15907.67426942264,16578.440484675662,17263.052744119708,17961.511047754775]
[null,"Tech17","Hydrogen",{"$f":"$M94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.16535994300023,912.33071988600045,1368.4960798290008,1824.6614397720009,2280.826799715001,2736.9921596580016,3193.1575196010017,3649.3228795440018,4105.4882394870019,4561.653599430002,5205.4882394870019,5849.3228795440009,6493.1575196010008,7136.9921596579998,7780.8267997149997,8424.6614397719986,9068.4960798289976,9712.3307198859984,10356.165359942997,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,886.98819988910009,1773.9763997782002,2660.9645996673003,3547.9527995564004,4434.9409994455,5321.9291993345996,6208.9173992236992,7095.9055991127989,7982.8937990019003,10833.927298645713,13684.960798289523,16535.994297933335,19387.027797577146,22238.06129722096,25089.094796864771,27940.128296508581,30791.161796152395,33642.195295796206,36493.228795440016,40343.905915896015,44194.583036352014,48045.260156808014,51895.937277264013,55746.614397720012,59597.291518176004,63447.968638632003,67298.645759088002,71149.322879544008,75000,76700,78400,80100.000000000015,81800.000000000015,83500.000000000015,85200.000000000015,86900.000000000015,88600.000000000029,90300.000000000029,92000]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",{"$f":"$M110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Retirements"]
[null,null,"Enter retirements as negative numbers, i.e. the retirement of 10MW of capacity should be entered as -10 in the relevant year"]
[null,null,"Unit","MW"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B121,TechRef_List,0))","v":"Coal"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-400,-400,0,-130,-400,-400,0,-24878.603999999996,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1200.0000000000027,-1199.9999999999745,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2300.0000000000009,-2299.9999999999936,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",0,0,0,0,0,0,0,0,0,0,-485.5,0,0,-75,0,0,0,-37.5,-210,0,-185,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193526,-308.87096774193344,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-50.000000000000043,-49.999999999999602]
[null,"Tech4","Gas Combined",0,0,0,0,0,0,0,0,0,0,-1456.5,0,0,-225,0,0,0,-112.5,-630,0,-555,-798.3870967741957,-798.3870967741957,-798.38709677419217,-798.3870967741957,-798.3870967741957,-798.38709677419217,-798.3870967741957,-798.3870967741957,-798.3870967741957,-798.38709677419399,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580567,-926.61290322580032,-150.00000000000034,-150.00000000000034,-149.99999999999946,-150.00000000000034,-150.00000000000034,-149.99999999999946,-150.00000000000034,-150.00000000000034,-150.00000000000034,-149.99999999999858]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",0,0,0,0,0,0,0,0,0,0,0,0,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039429019,-300.00000000000068,-300.00000000000068,-300.00000000000068,-300.00000000000068,-300.00000000000068,-300.00000000000068,-299.99999999999983,-299.99999999999983,-299.99999999999983,-299.99999999999625,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-49.999999999999822,-50.000000000001599]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26.000000000000004,0,0,-10.000000000000004,-1705.6600000000003,-41.4399999999996,-73.710000000000264,-25.989999999999782,-8.7999999999999545,-8.9100000000000819,-383.8900000000001,0,0,0,0]
[null,"Tech9","Solar utility",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",0,0,0,0,0,0,0,0,0,0,0,0,-165,0,0,-165,-60,0,-200,0,0,0,0,0,0,0,-60,-238,0,0,-110,0,-55,-35,-55,-275,-195,-185,0,-136,-345,-270,-330,-165,0,0,-165,0,-560,0,-310]
[null,"Tech15","Hydro large",0,0,0,0,0,0,0,0,0,0,0,-128.25,0,0,0,0,-51.3,-156.75,0,0,-572.85,-121.125,0,-665,0,0,-1157.0050000000001,0,0,-119.69999999999999,0,-34.199999999999996,0,0,0,-166.25,-274.55,-123.5,0,-88.16,-47.5,-5.9849999999999994,0,0,-277.39999999999998,0,0,0,-171,-152.095,-65.575649999999996]
[null,"Tech16","Hydro small",0,0,0,0,0,0,0,0,0,0,0,-6.7500000000000062,0,0,0,0,-2.7000000000000024,-8.2500000000000071,0,0,-30.150000000000027,-6.3750000000000053,0,-35.000000000000028,0,0,-60.89500000000006,0,0,-6.300000000000006,0,-1.8000000000000016,0,0,0,-8.7500000000000071,-14.450000000000014,-6.5000000000000053,0,-4.6400000000000041,-2.5000000000000022,-0.31500000000000028,0,0,-14.600000000000012,0,0,0,-9.0000000000000071,-8.0050000000000061,-3.4513500000000032]
[null,"Tech17","Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2"]
[null,"Tech22","unassigned3"]
[null,"Tech23","unassigned4"]
[null,"Tech24","unassigned5"]
[null,"Tech25","unassigned6"]
[null,"Tech26","unassigned7"]
[null,"Tech27","unassigned8"]
[null,"Tech28","unassigned9"]
[null,"Tech29","unassigned10"]
[null,"Tech30","unassigned11"]
[null,"Tech31","unassigned12"]
[null,"Tech32","unassigned13"]
[null,"Tech33","unassigned14"]
[null,"Tech34","unassigned15"]
[null,"Tech35","unassigned16"]
[]
[]
[null,null,"Capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B164,TechRef_List,0))","v":"Coal"},null,{"$f":"E78-D78-E121","v":0},{"$f":"F78-E78-F121","v":0},0,0,0,0,0,0,0,{"$f":"N78-M78-N121","v":4686.5999999999985},2236,6490,2865.0009999999966,{"$f":"R78-Q78-R121","v":7340.0009999999966},3300.0009999999966,1700.0009999999966,5071.0000000000073,1550,270,900,0,-4.5474735088646412E-12,2.7284841053187847E-12,-4.5474735088646412E-12,2.7284841053187847E-12,2.7284841053187847E-12,-4.5474735088646412E-12,2.7284841053187847E-12,-4.5474735088646412E-12,{"$f":"AH78-AG78-AH121","v":3.637978807091713E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,{"$f":"E79-D79-E122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301.06913756231449,301.06913756231449,301.06913756231449,301.06913756231449,301.06913756231461,301.06913756231438,301.06913756231484,301.06913756231415,301.06913756231461,301.06913756231461,84.618674269522216,85.074839629465714,85.531004989409212,85.987170349353164,86.443335709296207,86.899501069240159,87.355666429184112,87.811831789127154,88.267997149071107,88.724162509011876,283.62081254454461,285.21739130434435,286.813970064145,288.41054882394565,290.0071275837463,291.60370634354695,293.20028510334669,294.79686386314643,296.39344262294799,297.990021382745]
[null,"Tech3","Gas Open",null,0,0,0,0,0,0,0,0,0,485.5,0,273.29749103942777,348.29749103942686,273.29749103942777,273.29749103942686,273.29749103942686,310.79749103942777,483.29749103942686,273.29749103942777,458.2974910394305,0,5.6843418860808015E-13,0,5.6843418860808015E-13,0,0,5.6843418860808015E-13,0,5.6843418860808015E-13,0,0,5.6843418860808015E-13,0,0,0,0,0,0,0,0,0,0,-1.8474111129762605E-13,0,0,0,0,-1.8474111129762605E-13,0,5.6843418860808015E-14]
[null,"Tech4","Gas Combined",null,0,0,0,0,0,0,0,0,0,1456.5,0,819.89247311828149,1044.8924731182833,819.89247311828149,819.89247311827785,819.89247311828512,932.39247311828149,1449.8924731182815,819.89247311828149,1374.8924731182924,-1.1368683772161603E-12,2.5011104298755527E-12,-1.0231815394945443E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,2.6147972675971687E-12,-1.1368683772161603E-12,0,-1.1368683772161603E-12,0,0,-1.1368683772161603E-12,0,-1.1368683772161603E-12,0,0,-1.1368683772161603E-12,0,0,0,3.4106051316484809E-13,-5.6843418860808015E-13,3.694822225952521E-13,-5.6843418860808015E-13,3.4106051316484809E-13,3.694822225952521E-13,-5.6843418860808015E-13,3.4106051316484809E-13,0,0]
[null,"Tech5","Gas Combined CCS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155.09622238058623,155.09622238058623,155.09622238058625,155.0962223805862,155.09622238058637,155.09622238058614,155.09622238058625,155.09622238058614,155.09622238058637,155.09622238058637,29.42266571637515,28.966500356431879,28.510334996488155,28.05416963654443,27.598004276600932,27.141838916657434,26.685673556713709,26.229508196770439,25.773342836826487,25.317177476881852,115.52387740555582,113.92729864575585,112.33071988595475,110.73414112615455,109.13756236635436,107.54098360655371,105.94440484675351,104.34782608695332,102.75124732715267,101.15466856735247]
[null,"Tech6","Oil",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6484591469634324E-12,0,0,0,-2.2737367544323206E-13,6.8212102632969618E-13,-1.1368683772161603E-12,6.8212102632969618E-13,-1.1368683772161603E-12,6.8212102632969618E-13,6.8212102632969618E-13,{"$f":"AE83-AD83-AE126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR83-AQ83-AR126","v":0},-1.7763568394002505E-13,-1.7763568394002505E-13,7.3185901783290319E-13,-1.7763568394002505E-13,-1.7763568394002505E-13,-1.7763568394002505E-13,-1.7763568394002505E-13,7.3185901783290319E-13,-1.7763568394002505E-13,-2.2026824808563106E-13]
[null,"Tech7","Nuclear",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350,350,349.99999999999977,350.00000000000023,350,350,350,350.00000000000045,350,349.99999999999955,500,500,500,500,500,500,500,500,500,500,150,150,150.00000000000182,150,150,150,150,150.00000000000182,150,149.99999999999636]
[null,"Tech8","Biomass",null,0,0,0,0,0,0,0,0,0,0,0,63.356299992118693,63.356299992118693,63.356299992119602,63.356299992118693,63.356299992118693,63.356299992118693,63.356299992119602,63.356299992118693,63.356299992120512,627.22736992158025,627.22736992157934,627.22736992158025,627.22736992158025,627.22736992158025,627.22736992157934,627.22736992158025,627.22736992157843,627.22736992157843,627.22736992158025,912.33071988598931,912.33071988598931,912.33071988599113,912.33071988598931,912.33071988598931,938.33071988598931,912.33071988599113,912.33071988598749,922.33071988599113,2617.9907198859987,545.7165502494363,577.9865502494406,530.26655024944012,513.07655024944029,513.18655024944042,888.16655024944043,504.2765502494367,504.27655024944033,504.27655024944033,504.27655024944033]
[null,"Tech9","Solar utility",null,0,0,0,0,0,0,0,0,0,0,0,2374.4775745097159,2242.2804308229051,2110.0832871360917,1977.8861434492792,1845.6889997624676,1713.4918560756541,1581.2947123888443,1449.0975687020327,1316.9004250152102,7244.4761225943876,6822.5231646471366,6400.5702066998856,5978.6172487526273,5556.6642908053691,5134.7113328581181,4712.7583749108599,4290.8054169636162,3868.8524590163506,3446.8995010691142,9718.6920883820421,9718.6920883820421,9718.6920883820421,9718.6920883820421,9718.6920883820421,9718.6920883820421,9718.6920883820276,9718.6920883820567,9718.6920883820276,9718.6920883819694,2606.3257305773732,2606.3257305773441,2606.325730577315,2606.3257305773441,2606.3257305773732,2606.3257305773441,2606.3257305773441,2606.3257305773441,2606.325730577315,2606.3257305774896]
[null,"Tech10","Solar rooftop",null,0,0,0,0,0,0,0,0,0,0,0,38.025615304067252,60.058472585202658,82.0913298663381,104.12418714747349,126.1570444286088,148.18990170974428,170.2227589908797,192.25561627201512,214.28847355315042,861.01211689237675,1071.9885958660032,1282.9650748396302,1493.9415538132571,1704.9180327868844,1915.8945117605108,2126.8709907341363,2337.8474697077672,2548.8239486813909,2759.8004276550164,3380.3866714183896,3557.0901639344265,3733.7936564504671,3910.497148966504,4087.2006414825373,4263.9041339985706,4440.6076265146257,4617.3111190306445,4794.014611546685,4970.7181040626965,947.75481111904082,947.75481111903355,947.75481111903355,947.75481111904082,947.75481111902627,947.75481111904082,947.75481111902627,947.75481111904082,947.75481111904082,947.75481111906993]
[null,"Tech11","Solar floating",null,0,0,0,0,0,0,0,0,0,0,0,66.193254313949623,176.35754071962663,286.52182712530373,396.68611353098072,506.85039993665782,617.01468634233447,727.1789727480118,837.3432591536889,947.50754555936555,2443.3357091945791,2654.3121881682046,2865.288667141831,3076.2651461154583,{"$f":"AC88-AB88-AC131","v":3287.2416250890819},3498.2181040627111,3709.1945830363402,3920.1710620099657,4131.1475409835948,4342.124019957213,4571.2704918032759,4394.5669992872427,4217.8635067712021,4041.1600142551615,3864.4565217391282,3687.7530292230949,{"$f":"AO88-AN88-AO131","v":3511.0495367070471},3334.3460441910283,3157.6425516749587,2980.9390591589472,1184.6935138987901,1184.6935138987901,1184.6935138988047,1184.6935138987901,1184.6935138987901,1184.6935138987901,1184.6935138987901,1184.6935138988047,1184.6935138987901,1184.6935138988483]
[null,"Tech12","Wind onshore",null,0,0,0,0,0,0,0,0,0,0,0,570.20669992874434,570.20669992874434,570.20669992874446,570.20669992874423,570.20669992874491,570.20669992874446,570.20669992874446,570.20669992874355,570.20669992874446,2998.7170349250982,2803.7063435494811,2608.6956521738575,2413.6849607982385,2218.6742694226177,2023.6635780469987,1828.6528866713779,1633.6421952957571,1438.6315039201363,1243.6208125445228,3443.9422665716629,3333.2095509622523,3222.4768353528489,3111.7441197434382,3001.0114041340275,2890.2786885246169,2779.5459729152062,2668.8132573058028,2558.0805416963776,2447.3478260869815,2579.9999999999927,2580,2580,2579.9999999999927,2580,2580,2580,2580,2580.0000000000146,2580]
[null,"Tech13","Wind offshore",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251.46115466857117,446.47184604419141,641.48253741981171,836.49322879543183,1031.5039201710524,1226.5146115466723,1421.5253029222931,1616.5359942979139,1811.5466856735311,2006.5573770491555,2092.6935138987992,2203.4262295082062,2314.1589451176169,2424.8916607270221,2535.6243763364364,2646.3570919458471,2757.0898075552504,2867.8225231646684,2978.5552387740718,3089.287954383457,1720,1720,1720,1720,1720,1719.9999999999927,1720,1720,1720.0000000000073,1720.0000000000073]
[null,"Tech14","Geothermal",null,0,0,0,0,0,0,0,0,0,0,0,671.85039993656028,{"$f":"Q91-P91-Q134","v":506.85039993655982},506.85039993656028,671.85039993656119,566.85039993656028,506.85039993656028,706.85039993656028,506.85039993656028,506.85039993655846,1083.3927298646295,1083.3927298646286,1083.3927298646286,1083.3927298646304,1083.3927298646286,1143.3927298646286,1321.3927298646286,1083.3927298646286,1083.392729864634,1193.3927298646304,57.020669992838521,112.02066999284216,92.020669992842159,112.02066999284216,332.02066999283852,252.02066999284216,242.02066999284216,57.020669992842159,193.02066999283852,402.02066999282761,531.29722024236253,591.29722024236253,426.29722024236253,261.29722024236253,261.29722024236253,426.29722024235889,261.29722024236253,821.29722024236253,261.29722024236253,571.29722024234798]
[null,"Tech15","Hydro large",null,0,0,0,0,0,0,0,0,0,0,128.25,932.04156877237619,920.7782265515616,909.51488433074701,898.25154210993333,938.28819988911869,1032.474857668305,864.46151544749046,853.19817322667586,1414.7848310058575,2502.3081789023654,2353.8132573057883,2991.4433357092094,2299.0734141126304,2271.7034925160551,3401.3385709194727,2216.96364932289,2189.5937277263147,2281.9238061297283,2134.8538845331677,1260.7880256593155,1209.642908054193,1192.6977904490486,1175.7526728439334,1325.0575552387891,1416.4124376336592,1248.4173200285295,1107.9722024233997,1179.1870848182627,1121.5819672131547,816.74551318601823,796.91446899499715,783.06842480397609,1046.6223806129697,755.37633642194123,741.53029223092017,727.68424803989183,884.83820384888531,852.087159657857,751.72176546686501]
[null,"Tech16","Hydro small",null,0,0,0,0,0,0,0,0,0,0,6.7500000000000062,81.659231100901593,92.922573321715731,104.18591554252993,115.44925776334406,129.41259998415825,146.22594220497251,149.23928442578654,160.5026266466009,201.91596886741439,362.18398075552341,383.17890235210257,445.54882394868127,437.91874554526066,465.28866714183914,553.55358873841817,520.02851033499701,547.39843193157594,581.06835352815483,602.13827512473381,469.72373485388727,484.86885245901885,501.81397006415136,518.75908766928387,544.45420527441456,567.09932287954803,576.09444048467958,586.539558089813,608.12467569494277,622.92979330007256,574.15890591589186,587.68995010691106,601.5359942979303,629.98203848894775,629.22808267996879,643.07412687098622,{"$f":"AY93-AX93-AY136","v":656.92017106200547},679.76621525302289,692.61725944404577,701.90965363506689]
[null,"Tech17","Hydrogen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.16535994300023,456.16535994300023,456.16535994300034,456.16535994300011,456.16535994300011,456.16535994300057,456.16535994300011,456.16535994300011,456.16535994300011,456.16535994300011,643.83464005699989,643.83464005699898,643.83464005699989,643.83464005699898,643.83464005699989,643.83464005699898,643.83464005699898,643.8346400570008,643.83464005699898,643.83464005700262,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,0,0,0,0,0,0,0,0,0,0,0,886.98819988910009,886.98819988910009,886.98819988910009,886.98819988910009,886.98819988909963,886.98819988909963,886.98819988909963,886.98819988909963,886.98819988910145,2851.0334996438123,2851.0334996438105,2851.0334996438123,2851.0334996438105,2851.0334996438141,2851.0334996438105,2851.0334996438105,2851.0334996438141,2851.0334996438105,2851.0334996438105,3850.6771204559991,3850.6771204559991,3850.6771204559991,3850.6771204559991,3850.6771204559991,3850.6771204559918,3850.6771204559991,3850.6771204559991,3850.6771204560064,3850.6771204559918,1700,1700,1700.0000000000146,1700,1700,1700,1700,1700.0000000000146,1700,1699.9999999999709]
[null,"Tech20","unassigned1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,0,0,0,0,0,0,0,{"$f":"L99-K99-L142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V104-U104-V147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB105-BA105-BB148","v":0}]
[null,"Tech29","unassigned10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF109-AE109-AF152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation"]
[null,null,"Electricity generation can be calculated using annual average load factors from capacity information (drag formula for 2010 to the right) or manually input where modelled data exists"]
[null,null,"Unit","GWh"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[null,null,null,"Load factor"]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B207,TechRef_List,0))","v":"Coal"},{"$f":"$M207","v":189069.423929098},189069.423929098,189069.423929098,189069.423929098,189069.423929098,189069.423929098,189069.423929098,189069.423929098,{"$f":"$M207","v":189069.423929098},189069.423929098,189069.423929098,189069.423929098,194977.84342688299,200886.26292466698,212703.10192023602,224519.94091580401,233382.57016248099,242245.19940915701,248153.61890694199,259970.457902511,262924.667651403,265878.87740029499,262924.667651403,259970.457902511,251107.82865583399,239290.98966026501,230428.36041358899,209748.89217134402,192023.63367799099,180206.79468242198,162481.53618906901,141802.06794682398,124076.809453471,106351.55096011801,85672.082717872792,70901.033973412195,56129.985228951198,44313.146233382598,38404.726735598102,32496.307237813602,23633.677991137498,20679.468242245497,17179.468242245497,13679.468242245499,10179.468242245499,6679.468242245498,3179.4682422454985,1000,1000,500,250]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,{"$f":"$M208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5999999999939982,5842.7353028068192,5849.335302806212,3899.5568685374747,1949.7784342687373,5849.3353028068123,11734.121122599656,13731.166912850742,15740.029542097929,15787.296898074812,17813.884785820141,21837.518463815057,25884.785819794539,19970.457902509945,24035.450516989382,28124.076809453174,22162.481536193256,24248.15361890964,24319.05465288306,28454.948301329092,26499.261447563989,26576.070901035186,24602.658788776742,26729.689807977589,28868.537666174154,28951.255539142971]
[null,"Tech3","Gas Open",13293.943870014751,13293.943870014751,13293.943870014751,13293.943870014751,13293.943870014751,13293.943870014751,13293.943870014751,13293.943870014751,13293.943870014751,13293.943870014751,13293.943870014751,13293.943870014751,13293.943870014751,14032.49630723775,16986.706056130002,15509.601181684005,14771.048744460757,16248.153618906998,17725.258493353002,16986.706056130002,16248.153618906998,16248.153618907012,17725.258493352994,16248.153618906756,16986.706056130002,16986.706056129995,14771.04874446075,14771.04874446075,14771.04874446075,11816.838995568751,11078.286558345751,11078.286558345504,9601.1816838995019,8862.6292466764971,8862.6292466765517,7385.5243722302002,7385.5243722303994,6646.9719350074001,5908.419497784399,5169.8670605613997,5169.8670605612742,4431.3146233381513,3692.7621861151501,2954.2097488920263,2954.2097488920263,2954.2097488921495,2215.6573116691502,738.55243722312468,1477.1048744461245,738.55243722312514,738.55243722312002]
[null,"Tech4","Gas Combined",39881.831610044253,39881.831610044253,39881.831610044253,39881.831610044253,39881.831610044253,39881.831610044253,39881.831610044253,39881.831610044253,39881.831610044253,39881.831610044253,39881.831610044253,39881.831610044253,39881.831610044253,42097.488921713251,50960.118168390014,46528.803545052011,44313.146233382271,48744.460856720994,53175.775480059012,50960.118168390014,48744.460856720994,48744.460856721031,53175.77548005899,48744.460856720267,50960.118168390014,50960.118168389992,44313.146233382249,44313.146233382249,44313.146233382249,35450.516986706258,33234.85967503726,33234.85967503651,28803.545051698504,26587.887740029495,26587.887740029655,22156.573116690601,22156.573116691197,19940.915805022199,17725.258493353194,15509.601181684198,15509.601181683824,13293.943870014455,11078.28655834545,8862.6292466760788,8862.6292466760788,8862.629246676448,6646.9719350074511,2215.6573116693739,4431.3146233383732,2215.6573116693753,2215.6573116693598]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3999999999969073,3009.8939438701786,3013.2939438698668,2008.8626292465776,1004.4313146232888,3013.293943870176,5991.1373707532975,6948.3013293943504,7893.6484490401008,7846.3810930551454,8774.0029542099182,10658.788774004965,12519.940915805666,9571.6395864100905,11415.066469720618,13234.859675036785,10333.825701626765,11202.363367800357,11131.462333826939,12903.988183160864,11905.465288035992,11828.655834564792,10847.858197933258,11675.036927622392,12490.398818316035,12407.680945346989]
[null,"Tech6","Oil",11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,8862.6292466759933,8862.6292466769883,8862.629246675966,8862.629246675966,8862.6292466769883,5908.4194977850184,5908.4194977839961,5908.4194977839961,5908.4194977839961,8862.629246675966,5908.4194977839961,5908.4194977850184,8862.6292466769883,5908.4194977850184,8862.6292466769883,5908.4194977850184,5908.4194977839961,8862.6292466759933,2954.2097488919981,2954.2097488919981,2954.2097488919981,2954.2097488919981,2954.2097488919981,10.000000000005116,2954.2097488919981,5908.4194977841089,11.000000000002785,5908.4194977845,2954.2097488920049,9.9999999999980105,2954.2097488920049,2954.2097488924951,2954.2097488924951,10.000000000001563,9.9999999999980105,2964.2097488920031,2954.2097488920012,5908.4194977844982,2954.2097488920299]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,11816.838995569924,20679.468242246003,20679.468242246003,23633.677991137007,26587.887740029033,32496.307237813995,35450.516986706018,41358.936484489961,41358.936484488026,47267.355982269917,53175.775480059885,56129.985228950092,59084.194977839841,56129.985228950092,70901.033973409998,64992.61447562003,67946.824224520009,62038.404726730048,64992.61447562003,62038.404726740053,64992.614475630035,64992.61447562003,64992.614475629809,62038.404726740053]
[null,"Tech8","Biomass",17725.258493351987,17725.258493351987,17725.258493351987,17725.258493351987,17725.258493351987,17725.258493351987,17725.258493351987,17725.258493351987,17725.258493351987,17725.258493351987,17725.258493351987,17725.258493351987,17725.258493351987,20679.468242244981,17725.258493353009,17725.258493353009,23633.677991136949,23633.677991137971,23633.677991137971,29542.097488921969,26587.887740028975,32496.307237813995,32496.307237813995,32496.307237813995,44313.146233383006,41358.936484489961,47267.355982274014,50221.565731167007,53175.775480059034,53175.775480058976,62038.404726734996,67946.824224520009,73855.243722304978,76809.453471195986,79763.663220088012,85672.082717872996,91580.502215658009,94534.711964549017,100443.13146233401,97488.921713441989,103397.34121122598,109305.76070900998,112259.97045790299,118168.38995568702,118168.38995568702,121122.59970457898,127031.01920236301,129985.22895125501,127031.01920236401,132939.43870014799,132939.43870014697]
[null,"Tech9","Solar utility",823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,4775.9584750139711,8508.0100240756128,12020.032647184924,15312.02634434191,18383.991115546552,21235.926960798879,23867.833880098864,26279.711873446526,28471.560940841839,40529.266999287938,51884.674554526639,62537.783606557925,72488.594155381783,81737.106200998256,90283.319743407308,98127.234782608968,105268.85131860318,111708.16935139,117445.18888096944,133620.97999287248,149796.77110477557,165972.56221667863,182148.35332858172,198324.14444048482,214499.93555238785,230675.72666429094,246851.51777619403,263027.308888097,279203.10000000003,283541.06854597304,287879.03709194594,292217.00563791877,296554.97418389178,300892.94272986468,305230.91127583763,309568.87982181052,313906.84836778347,318244.81691375648,322582.78545972955]
[null,"Tech10","Solar rooftop",8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,71.611834112089525,171.57315588290083,308.20596531243393,481.51026240068887,691.48604714766532,938.13331955336366,1221.4520796177837,1541.4423273409257,1898.1040627227896,3331.1726300784608,5115.3904490378372,7250.7575196009184,9737.2738417677028,12574.939415538192,15763.754240912385,19303.718317890285,23194.831646471888,27437.094226657198,32030.506058446208,37656.821634354972,43577.242503207439,49791.76866500359,56300.400119743434,63103.136867426983,70199.97890805421,77590.926241625144,85275.978868139762,93255.13678759805,101528.40000000001,103105.84310762654,104683.28621525304,106260.72932287956,107838.17243050611,109415.61553813261,110993.05864575914,112570.50175338564,114147.94486101216,115725.38796863871,117302.8310762653]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,110.17205248013775,403.70154325388438,880.58847232123969,1540.8328396822044,2384.4346453367771,3411.3938892849587,4621.7105715267498,6015.384692062149,7592.4162508911586,11659.104205274614,16076.941411261774,20845.927868852639,25966.063578047204,31437.348538845476,37259.782751247447,43433.36621525314,49958.098930862529,56833.980898075613,64061.012116892402,71669.434723449769,78983.752037063459,86003.964057733436,92730.070785459742,99162.072220242364,105299.96836208126,111143.7592109765,116693.44476692802,121949.02502993584,126910.49999999997,128882.30388453315,130854.10776906628,132825.91165359941,134797.71553813259,136769.51942266573,138741.32330719888,140713.12719173203,142684.93107626517,144656.73496079835,146628.53884533158]
[null,"Tech12","Wind onshore",9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,1.0000000000331966,9.9999999999909051,9.9999999999909051,10.000000000047748,2954.2097488919694,5908.4194977839961,8862.6292466769883,11816.838995568958,8862.6292466760224,17193.500738552419,22215.657311669693,18818.316100442928,25997.045790251326,35155.096011817324,33914.327917282601,46676.514032495885,53884.785819793055,56070.901033973045,66174.298375184968,75420.974889216915,82363.367799113708,95007.385524372061,101388.47858197941,111373.70753323488,119113.7370753318,120974.88921713429,130044.3131462333,133353.0280649928,136484.49039881819,143574.59379615961,150664.69719350038,155982.27474150661,166617.4298375184,171935.0073855246,179025.11078286538,187887.74002954201,198522.89512555383,205612.99852289513,212703.10192023599]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531.75775480059042,1418.0206794682786,1861.1521418020486,3545.0516986706371,6203.840472673648,7444.6085672083773,12407.680945347012,17016.248153618864,20738.552437222916,28360.413589364991,33884.785819793113,38759.231905465283,46794.682422451922,52230.428360413651,59970.457902511116,67001.477104874153,71048.744460856688,79704.579025110754,85258.493353028229,90989.660265878803,95716.395864106409,100443.13146233361,103988.18316100443,111078.28655834562,114623.33825701642,119350.07385524359,125258.49335302801,132348.59675036921,137075.3323485968,141802.06794682398]
[null,"Tech14","Geothermal",14771.048744460984,14771.048744460984,14771.048744460984,14771.048744460984,14771.048744460984,14771.048744460984,14771.048744460984,14771.048744460984,14771.048744460984,14771.048744460984,14771.048744460984,14771.048744460984,14771.048744462007,14771.048744460984,20679.468242244981,23633.677991136949,23633.677991138029,35450.516986706018,41358.936484490019,44313.146233382045,62038.404726736022,62038.404726735964,70901.033973411977,85672.082717873025,88626.292466764993,97488.921713442032,106351.55096011795,112259.97045790206,118168.38995568702,127031.01920236401,127031.01920236304,129985.22895125501,135893.64844904002,135893.64844904002,141802.067946825,141802.06794682401,138847.85819793199,147710.487444609,147710.487444609,153618.90694239305,153618.90694239305,153618.90694239305,156573.11669128502,156573.11669128496,153618.90694239299,156573.11669128502,159527.326440178,159527.326440178,159527.32644017698,156573.11669128502,162481.53618907003]
[null,"Tech15","Hydro large",19645.494830133728,19645.494830133728,19645.494830133728,19645.494830133728,19645.494830133728,19645.494830133728,19645.494830133728,19645.494830133728,19645.494830133728,19645.494830133728,19645.494830133728,19645.494830133728,19530.608895454559,19415.722960774507,22058.099458395493,21926.801247333617,27244.378795339202,27080.256031510922,29607.746594452754,32102.412604628236,39881.831610044705,42304.283604136159,47326.440177252538,57518.463810929868,54593.796159526799,64623.338257016003,69394.387001477458,79217.134416543267,83840.4726735601,90930.576070900919,100443.13146233394,102348.59675037008,106706.05612998494,111004.43131462358,115243.72230428355,121852.90214180242,123545.05169867017,125199.40915805004,131601.1343131453,133175.77548005804,137075.33234859633,138559.25827178714,140029.54209748862,139143.27917282097,142865.58345642485,146521.05354505128,145575.75642540579,144630.45930576036,148183.1610044307,149438.70014770978,148449.03988183159]
[null,"Tech16","Hydro small",1033.9734121123026,1033.9734121123026,1033.9734121123026,1033.9734121123026,1033.9734121123026,1033.9734121123026,1033.9734121123026,1033.9734121123026,1033.9734121123026,1033.9734121123026,1033.9734121123026,1033.9734121123026,1148.8593467914454,1263.7452814705307,1575.578532742536,1706.8767438044138,2297.7186935828245,2461.8414574100839,2888.5606433612438,3348.1043820777909,4431.3146233382995,4963.0723781388779,5849.335302806493,7474.1506646971011,7444.608567208199,9231.9054652880004,10369.276218611574,12363.36779911369,13648.449039881878,15420.974889217117,17725.258493353052,18774.0029542099,20324.963072378087,21935.007385524426,23604.135893648443,25847.585302806583,27119.645494830045,28419.497784342657,30869.401875922984,32259.970457902269,34268.833087149069,35729.116912850761,37223.04283604127,38109.305760708921,40295.420974889057,42538.370384047143,43483.667503692632,44428.964623338143,46794.682422451799,48493.353028064754,49483.01329394387]
[null,"Tech17","Hydrogen",{"$f":"$M223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2944.2097488920353,5908.4194977840525,8862.629246675966,11816.838995567992,17725.258493352954,20679.468242244981,14771.048744461041,20679.468242246003,23633.677991137007,26587.887740029943,41358.936484489961,38404.726735589975,38404.726735589975,47267.355982269917,47267.35598227015,53175.775480059885,62038.404726729823,56129.985228949867,59084.194977840074,53175.775480060111,53175.775480060111,59084.194977839841,56129.985228950092,62038.404726740053,56129.985228949867,62038.404726730048]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",{"$f":"$M239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D207:D241)","v":308080.013884785},{"$f":"SUM(E207:E241)-E225","v":308080.013884785},{"$f":"SUM(F207:F241)-F225","v":308080.013884785},308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,{"$f":"SUM(M207:M241)-M225","v":308080.013884785},308080.013884785,308080.013884785,315150.76599528431,331102.14735245839,364769.7872029866,377757.95881126897,402552.96941512096,433266.39951675618,461025.61986950034,488784.84022224369,513589.85082609474,554780.99139741808,593017.92221984814,625346.43354449351,660629.15461803263,695911.87569157104,736184.59676510911,778294.15683421551,813576.87790775357,837042.75998572365,878233.90055704594,919461.26884698332,969551.26638359949,1016687.0541713207,1060868.6322101438,1116867.0492445475,1164002.8370322641,1214092.8345688807,1264182.8321054929,1314272.8296421107,1361408.617429836,1395883.7207079977,1412087.7752416951,1434200.249273187,1453358.5135557745,1475470.9875872605,1500537.6713676464,1518062.2576591047,1558445.7804350439,1580604.0447176402,1605966.5187491232]
[]
[]
[null,null,"Cumulative capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B251,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2865.0009999999966,10205.001999999993,13505.00299999999,15205.003999999986,20276.003999999994,21826.003999999994,22096.003999999994,22996.003999999994,{"$f":"IF(Y$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,Y$250-Period_Start+1)))","v":22996.003999999994},22996.00399999999,22996.003999999994,22996.00399999999,22996.003999999994,22996.003999999997,22996.003999999994,22996.003999999997,22996.003999999994,22996.003999999997,22996.003999999997,22996.003999999997,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":22996.003999999997},22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301.06913756231449,602.13827512462899,903.20741268694348,1204.276550249258,1505.3456878115726,1806.414825373887,2107.4839629362018,2408.553100498516,2709.6222380608306,3010.6913756231452,3095.3100498926674,3180.3848895221331,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":3265.9158945115423},3351.9030648608955,3438.3464005701917,3525.2459016394318,3612.601568068616,3700.4133998577431,3788.6813970068142,3877.4055595158261,4161.0263720603707,4446.2437633647151,4733.05773342886,5021.4682822528057,5311.475409836552,5603.0791161800989,5896.2794012834456,6191.076265146592,6487.46970776954,6785.459729152285]
[null,"Tech3","Gas Open",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,348.29749103942686,621.59498207885463,894.89247311828149,1168.1899641577083,1478.9874551971361,1962.284946236563,2235.5824372759907,2693.8799283154212,2693.8799283154212,2693.8799283154217,2693.8799283154217,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154226,2693.8799283154226,2693.8799283154231,2693.8799283154231,2693.8799283154231,2693.8799283154235,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":2693.8799283154235},2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1044.8924731182833,1864.7849462365648,2684.6774193548426,3504.5698924731278,4436.9623655914093,5886.8548387096907,6706.7473118279722,8081.6397849462646,8081.6397849462637,8081.6397849462664,8081.6397849462655,8081.6397849462646,8081.6397849462637,8081.6397849462664,8081.6397849462655,8081.6397849462655,8081.6397849462646,8081.6397849462646,8081.6397849462646,8081.6397849462637,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":8081.6397849462637},8081.6397849462628,8081.6397849462628,8081.6397849462628,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.639784946261,8081.639784946261,8081.6397849462601,8081.6397849462601,8081.6397849462601,8081.6397849462592,8081.6397849462592,8081.6397849462592,8081.6397849462592]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155.09622238058623,310.19244476117245,465.28866714175871,620.38488952234491,775.48111190293127,930.57733428351742,1085.6735566641037,1240.7697790446898,1395.8660014252762,1550.9622238058625,1580.3848895222377,1609.3513898786696,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1637.8617248751577},1665.9158945117022,1693.5138987883031,1720.6557377049605,1747.3414112616742,1773.5709194584447,1799.3442622952712,1824.661439772153,1940.1853171777088,2054.1126158234647,2166.4433357094194,2277.177476835574,2386.3150392019284,2493.8560228084821,2599.8004276552356,2704.1482537421889,2806.8995010693416,2908.054169636694]
[null,"Tech6","Oil",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.4210854715202004E-12,2.1032064978498966E-12,9.6633812063373625E-13,1.6484591469634324E-12,5.1159076974727213E-13,1.1937117960769683E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1.8758328224066645E-12},1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.6981971384666394E-12,1.5205614545266144E-12,2.2524204723595176E-12,2.0747847884194925E-12,1.8971491044794675E-12,1.7195134205394424E-12,1.5418777365994174E-12,2.2737367544323206E-12,2.0961010704922955E-12,1.8758328224066645E-12]
[null,"Tech7","Nuclear",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350,700,1049.9999999999998,1400,1750,2100,2450,2800.0000000000005,3150.0000000000005,3500,4000,4500,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":5000},5500,6000,6500,7000,7500,8000,8500,8650,8800,8950.0000000000018,9100.0000000000018,9250.0000000000018,9400.0000000000018,9550.0000000000018,9700.0000000000036,9850.0000000000036,10000]
[null,"Tech8","Biomass",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,63.356299992118693,126.7125999842383,190.06889997635699,253.42519996847568,316.78149996059437,380.13779995271398,443.49409994483267,506.85039993695318,1134.0777698585334,1761.3051397801128,2388.532509701693,3015.7598796232733,3642.9872495448535,4270.2146194664329,4897.4419893880131,5524.6693593095915,6151.89672923117,6779.1240991527502,7691.4548190387395,8603.7855389247288,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":9516.11625881072},10428.446978696709,11340.777698582699,12279.108418468688,13191.439138354679,14103.769858240667,15026.100578126658,17644.091298012656,18189.807848262091,18767.794398511531,19298.060948760969,19811.137499010409,20324.324049259849,21212.490599509289,21716.767149758725,22221.043700008166,22725.320250257606,23229.596800507046]
[null,"Tech9","Solar utility",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2242.2804308229051,4352.3637179589969,6330.249861408276,8175.9388611707436,9889.4307172463978,11470.725429635242,12919.822998337275,14236.723423352485,21481.199545946874,28303.722710594011,34704.292917293897,40682.910166046524,46239.574456851893,51374.285789710011,56087.044164620871,60377.849581584487,64246.702040600838,67693.601541669952,77412.293630051994,87130.985718434036,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":96849.677806816078},106568.36989519812,116287.06198358016,126005.7540719622,135724.44616034423,145443.13824872629,155161.83033710832,164880.52242549029,167486.84815606766,170093.173886645,172699.49961722232,175305.82534779966,177912.15107837704,180518.47680895438,183124.80253953172,185731.12827010907,188337.45400068638,190943.77973126387]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,60.058472585202658,142.14980245154075,246.27398959901424,372.43103402762301,520.62093573736729,690.84369472824699,883.09931100026211,1097.3877845534125,1958.3999014457893,3030.3884973117924,4313.3535721514227,5807.2951259646798,7512.2131587515642,9428.1076705120759,11554.978661246212,13892.826130953979,16441.650079635372,19201.450507290388,22581.837178708778,26138.927342643205,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":29872.720999093672},33783.218148060172,37870.418789542709,42134.32292354128,46574.930550055906,51192.24166908655,55986.256280633235,60956.974384695932,61904.729195814973,62852.484006934006,63800.23881805304,64747.993629172081,65695.748440291107,66643.503251410148,67591.258062529174,68539.012873648215,69486.767684767256,70434.522495886325]
[null,"Tech11","Solar floating",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,176.35754071962663,462.87936784493036,859.56548137591108,1366.4158813125689,1983.4305676549034,2710.6095404029152,3547.9527995566041,4495.4603451159692,6938.7960543105482,9593.1082424787528,12458.396909620584,15534.662055736042,18821.903680825126,22320.121784887837,26029.316367924177,29949.487429934143,34080.634970917738,38422.758990874951,42994.029482678226,47388.596481965469,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":51606.459988736671},55647.620002991833,59512.076524730961,63199.829553954056,66710.879090661096,70045.225134852124,73202.867686527083,76183.80674568603,77368.50025958482,78553.19377348361,79737.887287382415,80922.580801281205,82107.274315179995,83291.967829078785,84476.661342977575,85661.35485687638,86846.04837077517,88030.741884674018]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,570.20669992874434,1140.4133998574889,1710.6200997862331,2280.8267997149778,2851.0334996437223,3421.2401995724667,3991.4468995012103,4561.6535994299547,7560.370634355053,10364.076977904533,12972.772630078391,15386.457590876629,17605.131860299247,19628.795438346246,21457.448325017624,23091.090520313381,24529.722024233517,25773.34283677804,29217.285103349703,32550.494654311955,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":35772.971489664807},38884.715609408246,41885.727013542273,44776.00570206689,47555.551674982096,50224.364932287899,52782.445473984277,55229.793300071258,57809.793300071251,60389.793300071251,62969.793300071251,65549.793300071236,68129.793300071236,70709.793300071236,73289.793300071236,75869.793300071236,78449.793300071251,81029.793300071251]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251.46115466857117,697.93300071276258,1339.4155381325743,2175.9087669280061,3207.4126870990585,4433.9272986457308,5855.452601568024,7471.9885958659379,9283.535281539469,11290.092658588625,13382.786172487424,15586.21240199563,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":17900.371347113247},20325.263007840269,22860.887384176705,25507.244476122552,28264.334283677803,31132.156806842471,34110.712045616543,37200,38920,40640,42360,44080,45800,47519.999999999993,49239.999999999993,50959.999999999993,52680,54400.000000000007]
[null,"Tech14","Geothermal",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,506.85039993655982,1013.7007998731201,1685.5511998096813,2252.4015997462416,2759.2519996828019,3466.1023996193621,3972.9527995559224,4479.8031994924804,5563.1959293571099,6646.5886592217385,7729.981389086367,8813.3741189509965,9896.7668488156251,11040.159578680254,12361.552308544882,13444.945038409511,14528.337768274145,15721.730498138775,15778.751168131614,15890.771838124456,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":15982.792508117298},16094.81317811014,16426.833848102979,16678.854518095821,16920.875188088663,16977.895858081505,17170.916528074344,17572.937198067171,18104.234418309534,18695.531638551896,19121.828858794259,19383.126079036621,19644.423299278984,20070.720519521343,20332.017739763705,21153.314960006068,21414.61218024843,21985.909400490778]
[null,"Tech15","Hydro large",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,920.7782265515616,1830.2931108823086,2728.5446529922419,3666.8328528813609,4699.3077105496659,5563.7692259971564,6416.9673992238322,7831.7522302296893,10334.060409132055,12687.873666437843,15679.317002147052,17978.390416259681,20250.093908775736,23651.43247969521,25868.3961290181,28057.989856744414,30339.913662874143,32474.767547407311,33735.555573066624,34945.198481120817,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":36137.896271569865},37313.648944413799,38638.706499652588,40055.11893728625,41303.53625731478,42411.508459738179,43590.695544556445,44712.2775117696,45529.023024955619,46325.937493950616,47109.005918754592,48155.628299367563,48911.004635789504,49652.534928020425,50380.219176060316,51265.057379909202,52117.14453956706,52868.866305033924]
[null,"Tech16","Hydro small",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,92.922573321715731,197.10848886424566,312.55774662758972,441.97034661174797,588.19628881672043,737.43557324250696,897.93819988910786,1099.8541687565223,1462.0381495120457,1845.2170518641483,2290.7658758128296,2728.6846213580902,3193.9732884999294,3747.5268772383474,4267.555387573344,4814.9538195049199,5396.022173033075,5998.1604481578088,6467.8841830116962,6952.7530354707151,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":7454.5670055348664},7973.3260932041503,8517.7802984785649,9084.8796213581136,9660.9740618427932,10247.513619932606,10855.638295627548,11478.568088927621,12052.726994843513,12640.416944950424,13241.952939248355,13871.934977737303,14501.163060417271,15144.237187288258,15801.157358350263,16480.923573603286,17173.540833047333,17875.450486682399]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.16535994300023,912.33071988600045,1368.4960798290008,1824.6614397720009,2280.826799715001,2736.9921596580016,3193.1575196010017,3649.3228795440018,4105.4882394870019,4561.653599430002,5205.4882394870019,5849.3228795440009,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":6493.1575196010008},7136.9921596579998,7780.8267997149997,8424.6614397719986,9068.4960798289976,9712.3307198859984,10356.165359942997,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,886.98819988910009,1773.9763997782002,2660.9645996673003,3547.9527995563999,4434.9409994455,5321.9291993345996,6208.9173992236992,7095.9055991128007,9946.939098756613,12797.972598400424,15649.006098044236,18500.039597688046,21351.07309733186,24202.106596975671,27053.140096619481,29904.173596263296,32755.207095907106,35606.240595550917,39456.917716006916,43307.594836462915,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":47158.271956918914},51008.949077374913,54859.626197830912,58710.303318286904,62560.980438742903,66411.657559198909,70262.334679654916,74113.011800110908,75813.011800110908,77513.011800110908,79213.011800110922,80913.011800110922,82613.011800110922,84313.011800110922,86013.011800110922,87713.011800110937,89413.011800110937,91113.011800110908]
[null,"Tech20","unassigned1",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,V$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation from capacity added"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B294,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E78=0,0,E251/E78*E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,11447.231624385444,37936.500388503024,50436.849180892226,57404.083678992181,73575.005136429521,79757.226033941013,84751.056213782649,88036.394988610031,139592.50521033542,141929.96969507824,144402.93936734236,143643.69731842968,141095.80911260034,140183.37295725755,131786.51266032233,124739.44203823779,121170.64828491688,113225.03200393864,106217.61959978618,{"$f":"IF(AJ78=0,0,AJ251/AJ78*AJ207)","v":100467.28191898789},93703.474761880381,82777.964574308135,75834.44003984757,67227.362752338697,60297.354321624334,60490.085591145282,60754.895221625273,54348.015361890975,52838.348268505593,49382.390052068797,44939.015202364346,39014.515402758407,30720.215683310085,18278.766104137609,7665.3346666666657,11498.001999999999,11498.001999999999,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E79=0,0,E252/E79*E208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5999999999939982,5842.7353028068192,5849.335302806212,3899.5568685374747,1949.7784342687373,5849.3353028068123,{"$f":"IF(AI79=0,0,AI252/AI79*AI208)","v":11734.121122599656},13731.166912850742,15740.029542097929,15787.296898074812,17813.884785820141,21837.518463815057,25884.785819794539,19970.457902509945,24035.450516989382,28124.076809453174,22162.481536193256,24248.15361890964,24319.05465288306,28454.948301329092,26499.261447563989,26576.070901035186,24602.658788776742,26729.689807977589,28868.537666174154,28951.255539142971]
[null,"Tech3","Gas Open",null,{"$f":"IF(E80=0,0,E253/E80*E209)","v":0},0,0,0,0,0,0,0,0,0,0,0,874.80855086180065,1801.7856255561817,2262.8836669317557,2693.2889857557411,3597.3695446930956,5002.154745770461,5254.8422574704809,5836.0766541545518,6050.7818153441904,6852.9687984390221,6531.3493241439883,7110.5992043953993,7417.33093478108,6740.6250476449077,7058.8519812247114,7408.6149172313426,6235.8768213284529,6167.6719185952006,{"$f":"IF(AI80=0,0,AI253/AI80*AI209)","v":6588.2199593324503},6127.60679722861,6102.8293566803995,6625.9680414630266,6039.3360279999515,6664.1511816262737,6689.8520358368651,6722.2582219021251,6764.3875331244535,7958.2863465743276,7022.0173646242747,6029.0048080107799,4973.9289666087361,5134.3782881122443,5305.5242310495405,4116.3550068488521,1421.1225618884378,2947.5134616942887,1530.4396820337035,1591.6572693150399]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E81=0,0,E254/E81*E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,2624.4256525854089,5405.3568766685485,6788.651000795262,8079.8669572672279,10792.10863407929,15006.464237311389,15764.526772411444,17508.229962463654,18152.345446032567,20558.906395317073,19594.047972431963,21331.797613186198,22251.992804343241,20221.875142934718,21176.555943674128,22225.844751694018,18707.630463985355,18503.015755785593,{"$f":"IF(AI81=0,0,AI254/AI81*AI210)","v":19764.659877997339},18382.820391685815,18308.488070041185,19877.904124389061,18118.008083999837,19992.453544878801,20069.556107510572,20166.774665706347,20293.162599373336,23874.85903972296,21066.0520938728,18087.014424032321,14921.786899826189,15403.134864336713,15916.572693148601,12349.065020546539,4263.3676856653074,8842.5403850828534,4591.3190461011036,4774.9718079451122]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E82=0,0,E255/E82*E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3999999999969073,3009.8939438701786,3013.2939438698668,2008.8626292465776,1004.4313146232888,3013.293943870176,{"$f":"IF(AI82=0,0,AI255/AI82*AI211)","v":5991.1373707532975},6948.3013293943504,7893.6484490401008,7846.3810930551454,8774.0029542099182,10658.788774004965,12519.940915805666,9571.6395864100905,11415.066469720618,13234.859675036785,10333.825701626765,11202.363367800357,11131.462333826939,12903.988183160864,11905.465288035992,11828.655834564792,10847.858197933258,11675.036927622392,12490.398818316035,12407.680945346989]
[null,"Tech6","Oil",null,{"$f":"IF(E83=0,0,E256/E83*E212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3364266711949584E-12,9.1035205966384793E-13,9.3061674592332928E-13,9.5180416745923901E-13,8.396369107947516E-13,1.9216432391384975E-12,6.0739691419194801E-13,1.0703063917825061E-12,5.1523174071501921E-13,8.2975882949142777E-13,2.0274159553338968E-12,1.4029376231003346E-12,1.4583167398014115E-12,2.2773713470871352E-12,7.9165765874933717E-13,{"$f":"IF(AI83=0,0,AI256/AI83*AI212)","v":8.209783127770904E-13},8.5255440173005547E-13,8.8665657779925767E-13,9.2360060187422665E-13,3.2623179520132595E-15,1.0075642929537018E-12,2.1110870899982728E-12,4.126832209295707E-15,2.3333067836824561E-12,1.2314674691656384E-12,3.8161733448680938E-15,1.0209221528981663E-12,1.5296833374826493E-12,1.4254301043727247E-12,4.4638802458347381E-15,4.094079572712143E-15,1.1013130164885609E-12,1.6383159235019554E-12,3.0579368973391688E-12,1.3854009028113551E-12]
[null,"Tech7","Nuclear",null,{"$f":"IF(E84=0,0,E257/E84*E213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,11816.838995569924,20679.468242246003,20679.468242246003,23633.677991137007,{"$f":"IF(AI84=0,0,AI257/AI84*AI213)","v":26587.887740029033},32496.307237813995,35450.516986706018,41358.936484489961,41358.936484488026,47267.355982269917,53175.775480059885,56129.985228950092,59084.194977839841,56129.985228950092,70901.033973409998,64992.61447562003,67946.824224520009,62038.404726730048,64992.61447562003,62038.404726740053,64992.614475630035,64992.61447562003,64992.614475629809,62038.404726740053]
[null,"Tech8","Biomass",null,{"$f":"IF(E85=0,0,E258/E85*E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,318.14566526551198,537.12904525346539,793.66829074764848,1390.2163524206799,1712.5853616777067,2025.7438278130446,2912.601160881356,2954.2097488938425,7102.3675159586155,9840.9296428252619,12046.320382160371,18900.589253666567,19573.159241632206,24245.203905672919,27474.359738282848,30667.510726595952,32050.700180719312,38819.352665267957,{"$f":"IF(AI85=0,0,AI258/AI85*AI214)","v":44491.609821234808},50197.908395842103,53859.850193155435,57432.628897754868,63108.242002055857,68955.911833941733,72417.616133159943,78126.077610456632,76917.077661517498,91413.072714591704,97170.281283950011,100490.95627284869,106213.97196744097,106535.62960404274,109514.51945831921,117245.649057178,120187.27279901643,117657.00671479735,123331.3775993465,123525.18239560547]
[null,"Tech9","Solar utility",null,{"$f":"IF(E86=0,0,E259/E86*E215)","v":0},0,0,0,0,0,0,0,0,0,0,0,3732.0515490616426,7244.0741721709537,10536.067869327937,13608.032640532581,16459.968485784906,19091.875405084895,21503.753398432556,23695.602465827869,35753.308524273969,47108.716079512677,57761.825131543963,67712.635680367806,76961.147725984294,85507.361268393346,93351.276307594992,100492.89284358922,106932.21087637602,112669.23040595546,{"$f":"IF(AI86=0,0,AI259/AI86*AI215)","v":128845.02151785852},145020.81262976161,161196.60374166467,177372.39485356776,193548.18596547085,209723.97707737386,225899.76818927698,242075.55930118007,258251.35041308304,274427.14152498607,278765.11007095908,283103.07861693198,287441.04716290481,291779.01570887782,296116.98425485071,300454.95280082367,304792.92134679656,309130.88989276951,313468.85843874252,317806.82698471559]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E87=0,0,E260/E87*E216)","v":0},0,0,0,0,0,0,0,0,0,0,0,99.96132177081131,236.59413120034438,409.89842828859929,619.87421303557574,866.52148544127408,1149.8402455056942,1469.8304932288361,1826.4922286107001,3259.5607959663712,5043.7786149257472,7179.1456854888283,9665.6620076556137,12503.327581426101,15692.142406800298,19232.106483778196,23123.219812359803,27365.482392545113,31958.894224334123,{"$f":"IF(AI87=0,0,AI260/AI87*AI216)","v":37585.20980024289},43505.63066909535,49720.156830891508,56228.788285631344,63031.525033314894,70128.367073942121,77519.314407513055,85204.367034027673,93183.524953485961,101456.78816588792,103034.23127351445,104611.67438114095,106189.11748876747,107766.56059639402,109344.00370402052,110921.44681164705,112498.88991927356,114076.33302690007,115653.77613452662,117231.21924215321]
[null,"Tech11","Solar floating",null,{"$f":"IF(E88=0,0,E261/E88*E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,293.5294907737466,770.41641984110197,1430.6607872020666,2274.2625928566395,3301.2218368048207,4511.5385190466122,5905.2126395820114,7482.2441984110201,11548.932152794476,15966.769358781636,20735.755816372501,25855.891525567065,31327.176486365337,37149.610698767312,43323.194162773005,49847.926878382394,56723.808845595478,63950.840064412267,{"$f":"IF(AI88=0,0,AI261/AI88*AI217)","v":71559.262670969634},78873.579984583324,85893.792005253301,92619.898732979607,99051.900167762229,105189.79630960112,111033.58715849635,116583.27271444787,121838.8529774557,126800.32794751982,128772.131832053,130743.93571658613,132715.73960111925,134687.54348565242,136659.3473701856,138631.15125471874,140602.95513925186,142574.75902378504,144546.56290831821,146518.36679285142]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E89=0,0,E262/E89*E218)","v":0},0,0,0,0,0,0,0,0,0,0,0,4.9999999999954525,6.6666666666606043,7.5000000000358114,2363.3677991135755,4923.6829148199968,7596.5393542945612,10339.734121122838,7877.8926637120194,15987.700841045385,21057.143684653089,18025.999309552288,25068.049013870095,34052.191038897516,32956.945128289713,45468.248286527676,52586.232084016221,54797.112419193618,64741.954254509903,{"$f":"IF(AI89=0,0,AI262/AI89*AI218)","v":73977.229793758568},80945.39830488569,93516.766088556673,99923.201592463069,109877.89696739153,117615.93941294278,119541.54676843205,128584.46938220828,131927.81700312128,135089.78841204819,142172.27801469134,149255.41209208191,154582.49290128419,165180.55181546364,170507.95508328988,177592.99353224982,186437.22759792386,197042.00704483897,204129.29934103996,211216.76939804791]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E90=0,0,E263/E90*E219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531.75775480059042,1418.0206794682786,1861.1521418020486,3545.0516986706371,6203.840472673648,7444.6085672083773,12407.680945347012,17016.248153618864,20738.552437222916,28360.413589364991,{"$f":"IF(AI90=0,0,AI263/AI90*AI219)","v":33884.785819793113},38759.231905465283,46794.682422451922,52230.428360413651,59970.457902511116,67001.477104874153,71048.744460856688,79704.579025110754,85258.493353028229,90989.660265878803,95716.395864106409,100443.13146233361,103988.18316100443,111078.28655834562,114623.33825701642,119350.07385524359,125258.49335302801,132348.59675036921,137075.3323485968,141802.06794682398]
[null,"Tech14","Geothermal",null,{"$f":"IF(E91=0,0,E264/E91*E220)","v":0},0,0,0,0,0,0,0,0,0,0,0,1688.1198565094912,4241.9422035366761,7311.1384012904182,8938.3937270175284,15136.447562775089,20569.714314486693,23549.092613221219,34814.423313635547,38067.603482496874,46430.039444783084,58954.808234628174,63418.902269450868,72002.641241604433,81068.688284346426,89146.227941868347,95421.267724694888,104071.78554220828,106136.28297997032,{"$f":"IF(AI91=0,0,AI264/AI91*AI220)","v":108669.16277060845},114070.60660168836,114386.63141230687,119836.66699098,121943.68247389149,120874.25548834154,130068.44150581754,130120.63690800327,136460.24084894368,139244.41808825755,141546.55421504777,147025.27360125651,148429.74052064295,145731.35593822968,148635.39351579733,152796.8143458688,152879.70721542466,157120.08471254687,154238.85250958064,162377.46972297534]
[null,"Tech15","Hydro large",null,{"$f":"IF(E92=0,0,E265/E92*E221)","v":0},0,0,0,0,0,0,0,0,0,0,0,2889.8231261599922,5689.589146014896,7483.9980305272602,11248.614833566975,13042.958795172841,15509.417630999798,17952.816990399169,25359.925173127463,29744.556774193105,35215.275019807588,46540.131726623324,45278.847724357598,54643.036362191815,62660.85292758741,72130.297628899803,76876.732306545629,84208.625637685938,93472.219901962846,{"$f":"IF(AI92=0,0,AI265/AI92*AI221)","v":95583.534555747974},99881.504287364995,104124.75954075101,108312.83591597031,115228.15728512844,117818.47464290305,119906.0467561937,126176.47521270579,128077.37680375634,132089.44612044151,133623.51276707364,135124.22371886496,134347.23688118535,138817.3261294197,142431.5452634391,141571.64331681229,140708.24795499447,144701.9146148928,146401.39993969412,145650.9314418039]
[null,"Tech16","Hydro small",null,{"$f":"IF(E93=0,0,E266/E93*E222)","v":0},0,0,0,0,0,0,0,0,0,0,0,291.63352649320552,612.72498495544119,857.30008399227438,1355.8169669465703,1632.542585216816,2055.6561238975492,2512.1711189069606,3561.4277113309149,4208.1887489033697,5121.4118031865473,6799.5656698938928,6872.233420102446,8618.646379103262,9928.4992863924472,11899.463682179365,13192.602810834745,14976.694269819802,17264.52303620028,{"$f":"IF(AI93=0,0,AI266/AI93*AI222)","v":18325.568404245983},19872.585142034219,21478.975729486068,23144.709383000092,25401.681807388697,26722.34380276503,28046.247671215904,30486.893657289958,31895.83600503028,33910.097751632442,35373.649871440328,36869.767123271966,37763.899993280487,39988.366673973069,42228.187259539707,43179.961476127115,44131.470722364924,46519.428975743802,48241.906614258944,49245.920998295333]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E94=0,0,E267/E94*E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2944.2097488920353,5908.4194977840525,8862.629246675966,11816.838995567992,17725.258493352954,20679.468242244981,{"$f":"IF(AI94=0,0,AI267/AI94*AI223)","v":14771.048744461041},20679.468242246003,23633.677991137007,26587.887740029943,41358.936484489961,38404.726735589975,38404.726735589975,47267.355982269917,47267.35598227015,53175.775480059885,62038.404726729823,56129.985228949867,59084.194977840074,53175.775480060111,53175.775480060111,59084.194977839841,56129.985228950092,62038.404726740053,56129.985228949867,62038.404726730048]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E95=0,0,E268/E95*E224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI95=0,0,AI268/AI95*AI224)","v":0},{"$f":"IF(AJ95=0,0,AJ268/AJ95*AJ224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E96=0,0,E269/E96*E225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI96=0,0,AI269/AI96*AI225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E97=0,0,E270/E97*E226)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Q97=0,0,Q270/Q97*Q226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI97=0,0,AI270/AI97*AI226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E98=0,0,E271/E98*E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI98=0,0,AI271/AI98*AI227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E99=0,0,E272/E99*E228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI99=0,0,AI272/AI99*AI228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E100=0,0,E273/E100*E229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI100=0,0,AI273/AI100*AI229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E101=0,0,E274/E101*E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI101=0,0,AI274/AI101*AI230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E102=0,0,E275/E102*E231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI102=0,0,AI275/AI102*AI231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E103=0,0,E276/E103*E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI103=0,0,AI276/AI103*AI232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E104=0,0,E277/E104*E233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI104=0,0,AI277/AI104*AI233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E105=0,0,E278/E105*E234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI105=0,0,AI278/AI105*AI234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E106=0,0,E279/E106*E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI106=0,0,AI279/AI106*AI235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E107=0,0,E280/E107*E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI107=0,0,AI280/AI107*AI236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E108=0,0,E281/E108*E237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI108=0,0,AI281/AI108*AI237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E109=0,0,E282/E109*E238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI109=0,0,AI282/AI109*AI238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E110=0,0,E283/E110*E239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI110=0,0,AI283/AI110*AI239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E111=0,0,E284/E111*E240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI111=0,0,AI284/AI111*AI240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E112=0,0,E285/E112*E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI112=0,0,AI285/AI112*AI241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D294:D328)","v":0},{"$f":"SUM(E294:E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,24264.730363867056,64482.779660367298,88318.615739995468,109975.81874750527,145040.41234289535,172276.17043815169,191915.63777943951,218952.91910877763,309999.60906214494,356543.9292167782,400433.04076198372,438403.95672972,489604.50913049531,543560.83436575648,603996.87325139449,652003.2617833988,689338.06465608801,748445.20628035651,804576.07956941891,869960.21075092827,931804.88312210049,987963.89196857077,1060459.2744657705,1116082.900181209,1172523.304467184,1237380.8880243239,1293425.0833203648,1362266.5989329321,1402536.3088577986,1417738.9789607087,1438987.6969354993,1457689.7817568863,1478576.7034652471,1496016.199022382,1497420.1276535848,1549894.8225413805,1567188.6627513091,1587177.1299384921]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Cost_INPUT_S1","index":5,"n_rows":1999,"n_cols":21,"rows_kept":562,"cut":true,"hidden":false,"merged":[[18,6,18,8]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Cost Input","S1"]
[]
[]
[null,null,"Step 3.5","Complete all yellow shaded cells in the tables below for each technology included in the scenario"]
[]
[null,null,"General","Cost items included in the model can be used as-is, or replaced with an alternative aggregation of cost items to best suit the available data"]
[null,null,"General","Cost items are categorised into capital expenditure (Capex - expressed in cost per MW), fixed operational expenditure (OpexFixed - expressed in cost per MW per year) and variable operational expenditure (OpexVariable - expressed in cost per MWh of electrical output)"]
[null,null,"General","If applicable fuel costs are included in the \"Fuel_Costs\" sheet, variable operational expenditure (OpexVariable) should exclude any fuel costs to avoid double counting"]
[null,null,"General","If cost data is only available at the level of total capex, fixed opex and variable opex, these values can be added in the first three rows of the input tables for each technology and will then be automatically apportioned to the detailed cost items based on the \"Share Input\" percentage values"]
[null,null,"General","Values between 0-100% should be entered in the \"In-country Share\" column for each item; this should reflect the share of the total cost that is spent within the country (i.e. on domestically produced goods and domestic labour/services)"]
[null,null,"General","If the share of the cost that is directly spent on labour is known it can be added to the \"Labour Share Override\" column; if this is left as \"na\" then the average share of spending on labour corresponding to the particular sector will be extracted from the national input output table and used as a proxy"]
[]
[]
[null,null,"Summary"]
[]
[]
[null,null,null,null,null,null,"Local share"]
[null,null,null,"Links","Technology","LCOE","Capex","OpexFixed","OpexVariable"]
[null,null,null,null,null,"USD/MWh","%","%","%"]
[null,null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($D22,TechRef_List,0))","v":"Coal"},{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D22,CostInput_CostCat,F$20)","v":63.46326378010982},{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D22,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0.52200890655849475},0.57499999999999996,0.4]
[null,null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($D23,TechRef_List,0))","v":"Coal CCS"},{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D23,CostInput_CostCat,F$20)","v":82.894572739494791},0.6,0.6,0.40000000000000008]
[null,null,null,"Tech3","Gas Open",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D24,CostInput_CostCat,F$20)","v":125.26858649329685},0.49134491610384551,0.65,0]
[null,null,null,"Tech4","Gas Combined",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D25,CostInput_CostCat,F$20)","v":87.75434436109407},0.35792200969305715,0.47001783252739487,0.7]
[null,null,null,"Tech5","Gas Combined CCS",108.41856915150814,0.5,0.5,0.7]
[null,null,null,"Tech6","Oil",178.73525315996349,0.49134491610384551,0.65,0]
[null,null,null,"Tech7","Nuclear",83.851180455233347,0.10000000000000002,0,0.1]
[null,null,null,"Tech8","Biomass",66.060055677408286,0.50102709636286358,0.9,0.4]
[null,null,null,"Tech9","Solar utility",57.992217288487609,0.58638637477014066,1,0]
[null,null,null,"Tech10","Solar rooftop",95.935065168863929,0.58638637477014077,1,0]
[null,null,null,"Tech11","Solar floating",62.16555355583202,0.58638637477014077,1,0]
[null,null,null,"Tech12","Wind onshore",74.666419357462729,0.36175065164705628,0.45551730232056442,0]
[null,null,null,"Tech13","Wind offshore",107.37769881245788,0.33489166609688709,0.37252801933788637,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D34,CostInput_CostCat,I$20,$K$68:$K$2272,\"Summary\")","v":0}]
[null,null,null,"Tech14","Geothermal",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D35,CostInput_CostCat,F$20)","v":67.682219322279622},0.36687474389236913,0.4,0]
[null,null,null,"Tech15","Hydro large",78.47763889394011,0.58395314335431603,0.5,0]
[null,null,null,"Tech16","Hydro small",40.985867064049309,0.58395314335431592,0.5,0]
[null,null,null,"Tech17","Hydrogen",0,0,0,0]
[null,null,null,"Tech18","Pumped storage",27.280860186209086,0.5,0.5,0.5]
[null,null,null,"Tech19","Batteries",114.94439901461688,0.36479902557856275,0.75,0.2]
[null,null,null,"Tech20","unassigned1",0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D42,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0},0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Manual","Bases the In-country share on manual entries in column L; any blanks will be read as zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Bases the In-country share on sectoral level data contained in the country Input Output table, based on the sector defined in column P"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mix","Bases the In-country share on manual entries in column L where populated and the sectoral level shares in column M where column L is left blank"]
[null,null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($C69,TechRef_List,0))","v":"Coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech1","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))*10^3","v":1400},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F73,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))/10^3","v":41.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F74,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))","v":0.12},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F75,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C77,\"_\",$B77)","v":"Coal_1"},1,"Coal","Tech1",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Project planning and management"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":0.10718550063697257},{"$f":"IF(ISNUMBER(INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75,0))),INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75))*$H77,$G77)","v":150.05970089176159},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F77,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N77=\"\",0,INDEX(LocalShare_Value,MATCH($N77,LocalShare_Sector,0)))","v":0.82302463891248945},{"$f":"I77*IF($M$65=\"Manual\",K77,IF($M$65=\"Sector\",L77,IF(K77=\"\",L77,K77)))","v":112.54477566882119},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"D69T75: Professional, scientific and technical activities"},{"$f":"IF(N77<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N77,IO_Direct_Requirements_T,0)),\"\")","v":0.24120703882953812},"na",{"$f":"IF(P77=\"na\",IF(N77<>\"\",O77*M77,\"\"),P77*M77)","v":27.146592074811011},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C78,\"_\",$B78)","v":"Coal_2"},2,{"$f":"C77","v":"Coal"},"Tech1","Civil works","Capex",null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A78,DefaultComp_Tech,0)),\"\")","v":9.3873274402849219E-2},131.42258416398892,"USDk/MW",0.75,0.82701841895905759,98.566938122991687,"D41T43: Construction",0.17943570085223248,"na",{"$f":"IF(P78=\"na\",IF(N78<>\"\",O78*M78,\"\"),P78*M78)","v":17.686427622957645},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_3",3,{"$f":"C78","v":"Coal"},"Tech1","Generating unit","Capex",null,0.14264209386717988,199.69893141405183,"USDk/MW",0.4,0.66287645272507256,79.879572565620734,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P79=\"na\",IF(N79<>\"\",O79*M79,\"\"),P79*M79)","v":14.31090903553965},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_4",4,"Coal","Tech1","Mechanical equipment (ash handling, coal handling...)","Capex",null,0.40060957391197144,560.85340347676004,"USDk/MW",0.4,0.64619889974390599,{"$f":"I80*IF($M$65=\"Manual\",K80,IF($M$65=\"Sector\",L80,IF(K80=\"\",L80,K80)))","v":224.34136139070404},"D28: Machinery and equipment, nec",0.255250375952846,"na",57.263216836750495,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_5",5,"Coal","Tech1","Electrical balance of plants","Capex",null,0.10815145633943501,151.41203887520902,"USDk/MW",0.4,0.66287645272507256,60.564815550083608,"D27: Electrical equipment",0.17915605424382183,"na",10.850553379957843,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_6",6,"Coal","Tech1","Contingency and finance","Capex",null,0.14753810084159191,206.55334117822866,"USDk/MW",0.75,0.8780192765442697,154.91500588367148,"D64T66: Financial and insurance activities",0.40735340219112987,"na",63.10515469717248,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_7",7,"Coal","Tech1","Fixed operation","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.75,0.93045819510553396,15.450000000000001,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.90016652742466874,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_8",8,"Coal","Tech1","Maintenance","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.4,0.64619889974390599,8.24,"D28: Machinery and equipment, nec",0.255250375952846,"na",2.103263097851451,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_9",9,"Coal","Tech1","Variable maintenance","OpexVariable",null,1,0.12,"USD/MWh",0.4,0.64619889974390599,4.8000000000000001E-2,"D28: Machinery and equipment, nec",0.255250375952846,"na",1.2252018045736609E-2,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_10",10,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_11",11,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_12",12,"Coal","Tech1","","",null,"",0,"",null,{"$f":"IF($N88=\"\",0,INDEX(LocalShare_Value,MATCH($N88,LocalShare_Sector,0)))","v":0},{"$f":"I88*IF($M$65=\"Manual\",K88,IF($M$65=\"Sector\",L88,IF(K88=\"\",L88,K88)))","v":0},"","","na",""]
["Coal_13",13,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_14",14,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_15",15,"Coal","Tech1","","",null,"",0,null,null,0,0,"","","na",""]
["Coal_16",16,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_17",17,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_18",18,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_19",19,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_20",20,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_21",21,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_22",22,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_23",23,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_24",24,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_25",25,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_26",26,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_27",27,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_28",28,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_29",29,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_30",30,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech1",{"$f":"INDEX(TechFuelType,MATCH($D110,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D110,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D110,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E110,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G110","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F110,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N110=\"\",0,INDEX(LocalShare_Value,MATCH($N110,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I110*IF($M$65=\"Manual\",K110,IF($M$65=\"Sector\",L110,IF(K110=\"\",L110,K110)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N110),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N110,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P110=\"na\",IF(ISTEXT(N110),O110*M110,\"\"),P110*M110)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech1",null,"Capex",null,null,{"$f":"SUMIF($F$77:$F$110,$F113,I$77:I$110)","v":1400},"USDk/MW","Summary",{"$f":"IFERROR(M113/I113,0)","v":0.52200890655849475},{"$f":"SUMIF($F$77:$F$110,$F113,M$77:M$110)","v":730.81246918189265},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F113,Q$77:Q$110)","v":190.36285364718913}]
[null,null,null,"Tech1",null,"OpexFixed",null,null,41.2,"USDk/MW/yr","Summary",{"$f":"IFERROR(M114/I114,0)","v":0.57499999999999996},{"$f":"SUMIF($F$77:$F$110,$F114,M$77:M$110)","v":23.69},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F114,Q$77:Q$110)","v":3.0034296252761199}]
[null,null,null,"Tech1",null,"OpexVariable",null,null,0.12,"USD/MWh","Summary",{"$f":"IFERROR(M115/I115,0)","v":0.4},4.8000000000000001E-2,null,null,null,1.2252018045736609E-2]
[null,null,null,"Tech1",null,"Fuel",null,null,{"$f":"SUMIF($F$77:$F$110,$F116,I$77:I$110)","v":32.405405405405411},"USD/MWh","Summary",{"$f":"IFERROR(M116/I116,0)","v":1},{"$f":"SUMIF($F$77:$F$110,$F116,M$77:M$110)","v":32.405405405405411},null,null,null,1.2962162162162165]
[null,null,null,"Tech1",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D117,TechRef_List,0),MATCH($F117,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D118,TechRef_List,0),MATCH($F118,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D119,TechRef_List,0),MATCH($F119,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Capital recovery factor",null,null,{"$f":"(I119*(1+I119)^I118)/(((1+I119)^I118)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"LCOE",null,null,{"$f":"((I113*I120+I114)/(8760*I117))*10^3+(I115+I116)","v":63.46326378010982},""]
[]
[]
[null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($C124,TechRef_List,0))","v":"Coal CCS"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech2","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))*10^3","v":1950},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F128,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexFixed",{"$f":"(INDEX(Technology_Data!$H$9:$H$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))/10^3) +\n(INDEX(Technology_Data!$H$9:$H$28, MATCH($D$73, Technology_Data!$C$9:$C$28,0))/10^3)","v":83},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F129,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexVariable",{"$f":"(INDEX(Technology_Data!$K$9:$K$28,MATCH($D128,Technology_Data!$C$9:$C$28,0)))+\n(INDEX(Technology_Data!$K$9:$K$28,MATCH($D$73,Technology_Data!$C$9:$C$28,0)))","v":3.22},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F130,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C132,\"_\",$B132)","v":"_1"},1,null,"Tech2","Capital investment","Capex",null,1,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130))*$H132,$G132)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F132,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.6,{"$f":"IF($N132=\"\",0,INDEX(LocalShare_Value,MATCH($N132,LocalShare_Sector,0)))","v":0.93045819510553396},{"$f":"I132*IF($M$65=\"Manual\",K132,IF($M$65=\"Sector\",L132,IF(K132=\"\",L132,K132)))","v":1170},"D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF(N132<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N132,IO_Direct_Requirements_T,0)),\"\")","v":5.8263205658554605E-2},"na",{"$f":"IF(P132=\"na\",IF(N132<>\"\",O132*M132,\"\"),P132*M132)","v":68.16795062050889},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C133,\"_\",$B133)","v":"0_2"},2,{"$f":"C132","v":0},"Tech2","Fixed operation","OpexFixed",null,1,83,"USDk/MW/yr",0.6,{"$f":"IF($N133=\"\",0,INDEX(LocalShare_Value,MATCH($N133,LocalShare_Sector,0)))","v":0.93045819510553396},49.8,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P133=\"na\",IF(N133<>\"\",O133*M133,\"\"),P133*M133)","v":2.9015076417960191},null,null,"Informed by NewClimate Institute (2022)"]
["0_3",3,{"$f":"C133","v":0},"Tech2","Variable operation","OpexVariable",null,1,3.22,"USD/MWh",0.4,{"$f":"IF($N134=\"\",0,INDEX(LocalShare_Value,MATCH($N134,LocalShare_Sector,0)))","v":0.93045819510553396},1.2880000000000003,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",7.504300888821834E-2,null,null,"Informed by NewClimate Institute (2022)"]
["0_4",4,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_5",5,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_6",6,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_7",7,0,"Tech2",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130))*$H138,$G138)","v":0},"",null,null,0,null,"","na",""]
["0_8",8,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_9",9,0,"Tech2",null,null,null,null,0,"",null,null,{"$f":"I140*IF($M$65=\"Manual\",K140,IF($M$65=\"Sector\",L140,IF(K140=\"\",L140,K140)))","v":0},null,"","na",""]
["0_10",10,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_11",11,{"$f":"C141","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_12",12,{"$f":"C142","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_13",13,{"$f":"C143","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_14",14,{"$f":"C144","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_15",15,{"$f":"C145","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_16",16,0,"Tech2",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$f":"IF($N147=\"\",0,INDEX(LocalShare_Value,MATCH($N147,LocalShare_Sector,0)))","v":0},0,{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},"","na",""]
["0_17",17,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_18",18,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_19",19,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_20",20,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_21",21,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_22",22,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_24",24,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_25",25,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_27",27,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_28",28,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_29",29,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_30",30,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech2",{"$f":"INDEX(TechFuelType,MATCH($D165,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D165,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D165,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E165,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G165","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F165,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N165=\"\",0,INDEX(LocalShare_Value,MATCH($N165,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I165*IF($M$65=\"Manual\",K165,IF($M$65=\"Sector\",L165,IF(K165=\"\",L165,K165)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N165),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N165,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P165=\"na\",IF(ISTEXT(N165),O165*M165,\"\"),P165*M165)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech2",null,"Capex",null,null,{"$f":"SUMIF($F$132:$F$165,$F168,I$132:I$165)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F168,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M168/I168,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F168,M$132:M$165)","v":1170},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F168,Q$132:Q$165)","v":68.16795062050889}]
[null,null,null,"Tech2",null,"OpexFixed",null,null,{"$f":"SUMIF($F$132:$F$165,$F169,I$132:I$165)","v":83},"USDk/MW/yr","Summary",{"$f":"IFERROR(M169/I169,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F169,M$132:M$165)","v":49.8},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F169,Q$132:Q$165)","v":2.9015076417960191}]
[null,null,null,"Tech2",null,"OpexVariable",null,null,3.22,"USD/MWh","Summary",{"$f":"IFERROR(M170/I170,0)","v":0.40000000000000008},1.2880000000000003,null,null,null,7.504300888821834E-2]
[null,null,null,"Tech2",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",{"$f":"IFERROR(M171/I171,0)","v":1},32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech2",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D172,TechRef_List,0),MATCH($F172,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D173,TechRef_List,0),MATCH($F173,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D174,TechRef_List,0),MATCH($F174,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Capital recovery factor",null,null,{"$f":"(I174*(1+I174)^I173)/(((1+I174)^I173)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"LCOE",null,null,{"$f":"((I168*I175+I169)/(8760*I172))*10^3+(I170+I171)","v":82.894572739494791},""]
[]
[]
[null,null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($C179,TechRef_List,0))","v":"Gas Open"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech3","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))*10^3","v":772.80000000000007},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F183,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))/10^3","v":23.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F184,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F185,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C187,\"_\",$B187)","v":"OCGT_1"},1,"OCGT","Tech3",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185,0))),INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185))*$H187,$G187)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F187,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N187=\"\",0,INDEX(LocalShare_Value,MATCH($N187,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I187*IF($M$65=\"Manual\",K187,IF($M$65=\"Sector\",L187,IF(K187=\"\",L187,K187)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N187<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N187,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P187=\"na\",IF(N187<>\"\",O187*M187,\"\"),P187*M187)","v":7.5582087866444203},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C188,\"_\",$B188)","v":"OCGT_2"},2,{"$f":"C187","v":"OCGT"},"Tech3","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",{"$f":"IF(P188=\"na\",IF(N188<>\"\",O188*M188,\"\"),P188*M188)","v":35.802034188526548},null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_3",3,{"$f":"C188","v":"OCGT"},"Tech3","Balance of plant / Electrical equipment","Capex",null,0.23602605116792025,182.40093234256878,"USDk/MW",0.35,0.66287645272507256,63.84032631989907,"D27: Electrical equipment",0.17915605424382183,"na",11.437380965111124,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_4",4,"OCGT","Tech3","Project Planning and Management","Capex",null,0.12964767333857377,100.19172195604982,"USDk/MW",1,0.82302463891248945,100.19172195604982,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",24.166948568251197,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_5",5,"OCGT","Tech3","Contingency and finance","Capex",null,4.3083315705663018E-2,33.294786377336386,"USDk/MW",1,0.8780192765442697,33.294786377336386,"D64T66: Financial and insurance activities",0.40735340219112987,"na",13.562744506034861,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_6",6,"OCGT","Tech3","Operation ","OpexFixed",null,0.41666666666666669,9.6666666666666661,"USDk/MW/yr",1,0.93045819510553396,9.6666666666666661,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.56321098803269454,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_7",7,"OCGT","Tech3","Maintenance","OpexFixed",null,0.58333333333333337,13.533333333333333,"USDk/MW/yr",0.4,0.66287645272507256,5.413333333333334,"D27: Electrical equipment",0.17915605424382183,"na",0.96983144030655566,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_8",8,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_9",9,"OCGT","Tech3","","",null,"",0,"",null,{"$f":"IF($N195=\"\",0,INDEX(LocalShare_Value,MATCH($N195,LocalShare_Sector,0)))","v":0},{"$f":"I195*IF($M$65=\"Manual\",K195,IF($M$65=\"Sector\",L195,IF(K195=\"\",L195,K195)))","v":0},"","","na",""]
["OCGT_10",10,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_11",11,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_12",12,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_13",13,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_15",15,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_16",16,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_17",17,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_18",18,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_19",19,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_20",20,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_21",21,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_23",23,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_24",24,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_25",25,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_26",26,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_27",27,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_28",28,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_29",29,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech3",{"$f":"INDEX(TechFuelType,MATCH($D220,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D220,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D220,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E220,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G220","v":89.933333333333337},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F220,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N220=\"\",0,INDEX(LocalShare_Value,MATCH($N220,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I220*IF($M$65=\"Manual\",K220,IF($M$65=\"Sector\",L220,IF(K220=\"\",L220,K220)))","v":89.933333333333337},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N220),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N220,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},"na",{"$f":"IF(P220=\"na\",IF(ISTEXT(N220),O220*M220,\"\"),P220*M220)","v":7.4946988988105341}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech3",null,"Capex",null,null,{"$f":"SUMIF($F$187:$F$220,$F223,I$187:I$220)","v":772.80000000000018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F223,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M223/I223,0)","v":0.49134491610384551},{"$f":"SUMIF($F$187:$F$220,$F223,M$187:M$220)","v":379.71135116505189},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F223,Q$187:Q$220)","v":92.527317014568155}]
[null,null,null,"Tech3",null,"OpexFixed",null,null,{"$f":"SUMIF($F$187:$F$220,$F224,I$187:I$220)","v":23.2},"USDk/MW/yr","Summary",{"$f":"IFERROR(M224/I224,0)","v":0.65},{"$f":"SUMIF($F$187:$F$220,$F224,M$187:M$220)","v":15.08},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F224,Q$187:Q$220)","v":1.5330424283392503}]
[null,null,null,"Tech3",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M225/I225,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech3",null,"Fuel",null,null,89.933333333333337,"USD/MWh","Summary",{"$f":"IFERROR(M226/I226,0)","v":1},89.933333333333337,null,null,null,7.4946988988105341]
[null,null,null,"Tech3",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D227,TechRef_List,0),MATCH($F227,TechInputs_T,0))","v":0.35},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D228,TechRef_List,0),MATCH($F228,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D229,TechRef_List,0),MATCH($F229,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Capital recovery factor",null,null,{"$f":"(I229*(1+I229)^I228)/(((1+I229)^I228)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"LCOE",null,null,{"$f":"((I223*I230+I224)/(8760*I227))*10^3+(I225+I226)","v":125.26858649329685},""]
[]
[]
[null,null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($C234,TechRef_List,0))","v":"Gas Combined"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech4","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))*10^3","v":690},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F238,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))/10^3","v":23.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F239,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))","v":2.2999999999999998},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F240,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C242,\"_\",$B242)","v":"CCGT_1"},1,"CCGT","Tech4",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":0.10236022390755364},{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240))*$H242,$G242)","v":70.628554496212018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F242,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N242=\"\",0,INDEX(LocalShare_Value,MATCH($N242,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I242*IF($M$65=\"Manual\",K242,IF($M$65=\"Sector\",L242,IF(K242=\"\",L242,K242)))","v":52.971415872159014},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N242<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N242,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P242=\"na\",IF(N242<>\"\",O242*M242,\"\"),P242*M242)","v":9.5049631321559236},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C243,\"_\",$B243)","v":"CCGT_2"},2,{"$f":"C242","v":"CCGT"},"Tech4","Generating unit ","Capex",null,0.35175553795411618,{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240))*$H243,$G243)","v":242.71132118834018},"USDk/MW",0.2,0.66287645272507256,48.542264237668036,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P243=\"na\",IF(N243<>\"\",O243*M243,\"\"),P243*M243)","v":8.6966405248815875},null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_3",3,{"$f":"C243","v":"CCGT"},"Tech4","Electrical / I&C system","Capex",null,0.34263646505052475,236.41916088486207,"USDk/MW",0.2,0.66287645272507256,47.283832176972417,"D27: Electrical equipment",0.17915605424382183,"na",8.471184802353438,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_4",4,"CCGT","Tech4","Project Planning and Management","Capex",null,4.9503887990747675E-2,34.157682713615898,"USDk/MW",0.7,0.82302463891248945,23.910377899531127,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",5.7673514504411347,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_5",5,"CCGT","Tech4","Fees and contingency","Capex",null,0.15374388509705772,106.08328071696982,"USDk/MW",0.7,0.8780192765442697,74.258296501878874,"D64T66: Financial and insurance activities",0.40735340219112987,"na",30.249369720958036,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_6",6,"CCGT","Tech4","Operations","OpexFixed",null,0.42504458131848721,9.9885476609844499,"USDk/MW/yr",0.7,0.93045819510553396,6.9919833626891146,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.40737536462154805,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_7",7,"CCGT","Tech4","Maintenance","OpexFixed",null,0.57495541868151279,13.51145233901555,"USDk/MW/yr",0.3,0.66287645272507256,4.0534357017046645,"D27: Electrical equipment",0.17915605424382183,"na",0.72619754644844492,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_8",8,"CCGT","Tech4","Utilities","OpexVariable",null,1,2.2999999999999998,"USD/MWh",0.7,0.93045819510553396,1.6099999999999999,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",9.3803761110272901E-2,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_9",9,"CCGT","Tech4","","",null,"",0,"",null,{"$f":"IF($N250=\"\",0,INDEX(LocalShare_Value,MATCH($N250,LocalShare_Sector,0)))","v":0},{"$f":"I250*IF($M$65=\"Manual\",K250,IF($M$65=\"Sector\",L250,IF(K250=\"\",L250,K250)))","v":0},"","","na",""]
["CCGT_13",13,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_18",18,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_26",26,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech4",null,"OpexFixed",null,null,{"$f":"SUMIF($F$242:$F$275,$F279,I$242:I$275)","v":23.5},"USDk/MW/yr","Summary",{"$f":"IFERROR(M279/I279,0)","v":0.47001783252739487},{"$f":"SUMIF($F$242:$F$275,$F279,M$242:M$275)","v":11.04541906439378},null,null,null,{"$f":"SUMIF($F$242:$F$275,$F279,Q$242:Q$275)","v":1.133572911069993}]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C298,\"_\",$B298)","v":"CCGT_2"},2,{"$f":"C297","v":"CCGT"},"Tech5","Fixed operation","OpexFixed",null,1,{"$f":"IF(ISNUMBER(INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295,0))),INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295))*$H298,$G298)","v":32.5},"USDk/MW/yr",0.5,0.93045819510553396,16.25,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P298=\"na\",IF(N298<>\"\",O298*M298,\"\"),P298*M298)","v":0.94677709195151238},null,null,"Informed by average fixed opex share for gas combined"]
["CCGT_8",8,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
["CCGT_16",16,"CCGT","Tech5",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":0},{"$error":"#N/A"},"na",{"$error":"#N/A"}]
["CCGT_24",24,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech5",null,"Capital recovery factor",null,null,{"$f":"(I339*(1+I339)^I338)/(((1+I339)^I338)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[{"$f":"CONCATENATE($C352,\"_\",$B352)","v":"OCGT_1"},1,"OCGT","Tech6",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350,0))),INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350))*$H352,$G352)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F352,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N352=\"\",0,INDEX(LocalShare_Value,MATCH($N352,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I352*IF($M$65=\"Manual\",K352,IF($M$65=\"Sector\",L352,IF(K352=\"\",L352,K352)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N352<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N352,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P352=\"na\",IF(N352<>\"\",O352*M352,\"\"),P352*M352)","v":7.5582087866444203},null,null,"As per open gas"]
["OCGT_13",13,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech6",{"$f":"INDEX(TechFuelType,MATCH($D385,TechRef_List,0))","v":"Fuel oil "},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D385,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D385,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E385,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G385","v":143.39999999999998},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F385,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N385=\"\",0,INDEX(LocalShare_Value,MATCH($N385,LocalShare_Sector,0)))","v":0.83546452287825956},{"$f":"I385*IF($M$65=\"Manual\",K385,IF($M$65=\"Sector\",L385,IF(K385=\"\",L385,K385)))","v":143.39999999999998},"D19: Coke and refined petroleum products",{"$f":"IF(ISTEXT(N385),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N385,IO_Direct_Requirements_T,0)),\"\")","v":3.5828927543725679E-2},"na",{"$f":"IF(P385=\"na\",IF(ISTEXT(N385),O385*M385,\"\"),P385*M385)","v":5.1378682097702617}]
[]
[null,null,null,"Tech7","Total","OpexVariable",{"$f":"Technology_Data!L56","v":17.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F405,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"IESR (2023)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Nuclear_11",11,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_19",19,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_20",20,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_29",29,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech7",null,"OpexVariable",null,null,17.5,"USD/MWh","Summary",{"$f":"IFERROR(M445/I445,0)","v":0.1},1.75,null,null,null,0.31352309492668823]
[null,null,null,"Tech7",null,"Capital recovery factor",null,null,{"$f":"(I449*(1+I449)^I448)/(((1+I449)^I448)-1)","v":0.10032950922550407},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech8","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))*10^3","v":2000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F458,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech8","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))","v":3.0430000000000001},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F460,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Biomass_9",9,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_17",17,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_25",25,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_28",28,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech8",null,"Capex",null,null,{"$f":"SUMIF($F$462:$F$495,$F498,I$462:I$495)","v":2000},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F498,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M498/I498,0)","v":0.50102709636286358},{"$f":"SUMIF($F$462:$F$495,$F498,M$462:M$495)","v":1002.0541927257273},null,null,null,{"$f":"SUMIF($F$462:$F$495,$F498,Q$462:Q$495)","v":264.97504184344865}]
[null,null,null,"Tech8",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D503,TechRef_List,0),MATCH($F503,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Tech9","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D513, Technology_Data!$C$9:$C$28,0))/10^3","v":14.4},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F514,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_7",7,"Solar PV","Tech9","Land","Capex",null,2.6067439381839233E-3,2.0645411990416673,"USDk/MW",1,0.92772917459109927,2.0645411990416673,"D68: Real estate activities",0.12145047598285008,"na",0.25073951130981453,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_15",15,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_20",20,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_27",27,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech9",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M556/I556,0)","v":0},0,null,null,null,0]
[null,null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($C564,TechRef_List,0))","v":"Solar rooftop"}]
[null,null,null,"Tech10","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D568, Technology_Data!$C$9:$C$28,0))*10^3","v":1320},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F568,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_5",5,"Solar PV","Tech10","BOS, grid connection","Capex",null,0.17168191945546854,226.62013368121848,"USDk/MW",0.3,0.66287645272507256,67.986040104365543,"D27: Electrical equipment",0.17915605424382183,"na",12.18011068876036,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_13",13,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_18",18,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_26",26,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech10",null,"OpexFixed",null,null,{"$f":"SUMIF($F$572:$F$605,$F609,I$572:I$605)","v":14.399999999999999},"USDk/MW/yr","Summary",{"$f":"IFERROR(M609/I609,0)","v":1},{"$f":"SUMIF($F$572:$F$605,$F609,M$572:M$605)","v":14.399999999999999},null,null,null,{"$f":"SUMIF($F$572:$F$605,$F609,Q$572:Q$605)","v":1.6157275686141688}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Solar PV_3",3,{"$f":"C628","v":"Solar PV"},"Tech11","Racking/Mounting","Capex",null,9.2439051375561715E-2,82.363194775625502,"USDk/MW",0.42399999999999999,0.73545452158003621,34.92199458486521,"D25: Fabricated metal products",0.16775131609978383,"na",5.8582105524406627,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_11",11,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_16",16,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_25",25,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech11",null,"Capital recovery factor",null,null,{"$f":"(I669*(1+I669)^I668)/(((1+I669)^I668)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D678, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F680,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[{"$f":"CONCATENATE($C682,\"_\",$B682)","v":"Onshore_Wind_1"},1,"Onshore_Wind","Tech12",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Nacelle"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":0.37327952807383236},{"$f":"IF(ISNUMBER(INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680,0))),INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680))*$H682,$G682)","v":559.91929211074853},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F682,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.2,{"$f":"IF($N682=\"\",0,INDEX(LocalShare_Value,MATCH($N682,LocalShare_Sector,0)))","v":0.66287645272507256},{"$f":"I682*IF($M$65=\"Manual\",K682,IF($M$65=\"Sector\",L682,IF(K682=\"\",L682,K682)))","v":111.98385842214971},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"D27: Electrical equipment"},{"$f":"IF(N682<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N682,IO_Direct_Requirements_T,0)),\"\")","v":0.17915605424382183},"na",{"$f":"IF(P682=\"na\",IF(N682<>\"\",O682*M682,\"\"),P682*M682)","v":20.062586213911118},null,null,"Informed by Local Content Requirements for goods for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_9",9,"Onshore_Wind","Tech12","Contingency and finance ","Capex",null,3.593261795656813E-2,53.898926934852199,"USDk/MW",1,0.8780192765442697,53.898926934852199,"D64T66: Financial and insurance activities",0.40735340219112987,"na",21.95591126136317,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Onshore_Wind_21",21,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_24",24,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_29",29,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech12",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D722,TechRef_List,0),MATCH($F722,TechInputs_T,0))","v":0.34},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D723,TechRef_List,0),MATCH($F723,TechInputs_T,0))","v":27},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech13","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D733, Technology_Data!$C$9:$C$28,0))/10^3","v":72.599999999999994},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F734,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Offshore_Wind_6",6,"Offshore_Wind","Tech13","Contingency and Finance","Capex",null,8.2196283956279925E-2,287.68699384697976,"USDk/MW",1,0.8780192765442697,287.68699384697976,"D64T66: Financial and insurance activities",0.40735340219112987,"na",117.19027570970584,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Offshore_Wind_7",7,"Offshore_Wind","Tech13","Operation ","OpexFixed",null,0.31368730788706606,22.773698552600994,"USDk/MW/yr",0.75,0.93045819510553396,17.080273914450746,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.99515151178208938,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_19",19,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
["Offshore_Wind_23",23,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech13",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M775/I775,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech14","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D788, Technology_Data!$C$9:$C$28,0))*10^3","v":4000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F788,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Geothermal_4",4,"Geothermal","Tech14","Wells/drilling","Capex",null,0.36233765454047084,1449.3506181618834,"USDk/MW",0.15,0.82302463891248945,217.4025927242825,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",52.43903562488827,null,null,"Informed by Local Content Requirements for geothermal power plant 10-110MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Geothermal_12",12,"Geothermal","Tech14","","",null,"",0,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F803,Cost_Category_Inputs_List,0)),\"\")","v":""},null,0,0,"","","na",""]
["Geothermal_17",17,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_22",22,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_29",29,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech14",null,"Capex",null,null,{"$f":"SUMIF($F$792:$F$825,$F828,I$792:I$825)","v":3999.9999999999995},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F828,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M828/I828,0)","v":0.36687474389236913},{"$f":"SUMIF($F$792:$F$825,$F828,M$792:M$825)","v":1467.4989755694764},null,null,null,{"$f":"SUMIF($F$792:$F$825,$F828,Q$792:Q$825)","v":282.72905037699604}]
[null,null,null,"Tech14",null,"LCOE",null,null,{"$f":"((I828*I835+I829)/(8760*I832))*10^3+(I830+I831)","v":67.682219322279622},""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C848,\"_\",$B848)","v":"Hydro_2"},2,{"$f":"C847","v":"Hydro"},"Tech15","Generating unit","Capex",null,0.1174714268617419,244.34056787242315,"USDk/MW",0.5,0.66287645272507256,122.17028393621158,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P848=\"na\",IF(N848<>\"\",O848*M848,\"\"),P848*M848)","v":21.887546015859037},null,null,"Informed by Local Content Requirements for hydro power plant 50-150 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_10",10,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_15",15,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_21",21,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_27",27,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech15",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D889,TechRef_List,0),MATCH($F889,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Hydro_5",5,"Hydro","Tech16","Electrical Balance of Plant","Capex",null,9.2157486045889012E-2,211.04064304508583,"USDk/MW",0.5,0.66287645272507256,105.52032152254291,"D27: Electrical equipment",0.17915605424382183,"na",18.904604446518221,null,null,"Informed by Local Content Requirements for hydro power plant 15-50 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_13",13,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_20",20,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_25",25,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech16",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D942,TechRef_List,0),MATCH($F942,TechInputs_T,0))","v":0.76},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech17","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D953, Technology_Data!$C$9:$C$28,0))/10^3","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F954,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["0_3",3,{"$f":"C958","v":0},"Tech17","OpexVariable","OpexVariable",null,1,{"$f":"IF(ISNUMBER(INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955,0))),INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955))*$H959,$G959)","v":0},"USD/MWh",null,0.93045819510553396,0,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0]
["0_11",11,0,"Tech17",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_19",19,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech17",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D999,TechRef_List,0),MATCH($F999,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($C1004,TechRef_List,0))","v":"Pumped storage"}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["Hydro_8",8,"Hydro","Tech18",null,null,null,null,0,"",null,0,0,null,"","na",""]
["Hydro_9",9,"Hydro","Tech18",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010,0))),INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010))*$H1020,$G1020)","v":0},"",null,0,0,null,"","na",""]
["Hydro_18",18,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_28",28,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_29",29,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech18",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1052,TechRef_List,0),MATCH($F1052,TechInputs_T,0))","v":0.41666666666666669},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[]
["0_6",6,0,"Tech19","Engineering, procurement, and construction","Capex",null,0.1364190012180268,188.12180267965897,"USD/kW",0.75,0.82701841895905759,141.09135200974424,"D41T43: Construction",0.17943570085223248,"na",25.316825632057498,null,"US Department of Energy (2020)","Informed by Local Content Requirements for services other technologies as there are none for batteries, in particular solar, and reduced due to limited role of batteries in Indonesia (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["0_14",14,0,"Tech19",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_17",17,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech19",{"$f":"INDEX(TechFuelType,MATCH($D1100,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0)))","v":0.95},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1100,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1100","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1100,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1100=\"\",0,INDEX(LocalShare_Value,MATCH($N1100,LocalShare_Sector,0)))","v":0},{"$f":"I1100*IF($M$65=\"Manual\",K1100,IF($M$65=\"Sector\",L1100,IF(K1100=\"\",L1100,K1100)))","v":0},null,{"$f":"IF(ISTEXT(N1100),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1100,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1100=\"na\",IF(ISTEXT(N1100),O1100*M1100,\"\"),P1100*M1100)","v":""}]
[null,null,null,"Technology",null,"Summary of costs"]
[]
[null,null,null,"Tech20","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D1118, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1120,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Other 1_4",4,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_12",12,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_16",16,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_24",24,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[]
[null,null,null,"Tech20",null,"Capital recovery factor",null,null,{"$f":"(I1164*(1+I1164)^I1163)/(((1+I1164)^I1163)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech21","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1173,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[{"$f":"CONCATENATE($C1178,\"_\",$B1178)","v":"_2"},2,{"$f":"C1177","v":""},"Tech21","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175,0))),INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175))*$H1178,$G1178)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1178=\"na\",IF(N1178<>\"\",O1178*M1178,\"\"),P1178*M1178)","v":""}]
["_11",11,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech21",{"$f":"INDEX(TechFuelType,MATCH($D1210,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1210,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1210","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1210,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1210=\"\",0,INDEX(LocalShare_Value,MATCH($N1210,LocalShare_Sector,0)))","v":0},{"$f":"I1210*IF($M$65=\"Manual\",K1210,IF($M$65=\"Sector\",L1210,IF(K1210=\"\",L1210,K1210)))","v":0},null,{"$f":"IF(ISTEXT(N1210),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1210,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1210=\"na\",IF(ISTEXT(N1210),O1210*M1210,\"\"),P1210*M1210)","v":""}]
[null,null,null,"Tech21",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1218,TechRef_List,0),MATCH($F1218,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_10",10,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech22",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1271/I1271,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech22",null,"LCOE",null,null,{"$f":"((I1268*I1275+I1269)/(8760*I1272))*10^3+(I1270+I1271)","v":0},""]
[null,null,null,"Tech23","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1284,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_9",9,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech23",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,I$1287:I$1320)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1324/I1324,0)","v":0},{"$f":"SUMIF($F$1287:$F$1320,$F1324,M$1287:M$1320)","v":0},null,null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,Q$1287:Q$1320)","v":0}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["_8",8,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,"Tech25",{"$f":"INDEX(TechName_List,MATCH($C1389,TechRef_List,0))","v":"unassigned6"}]
[{"$f":"CONCATENATE($C1397,\"_\",$B1397)","v":"_1"},1,"","Tech25",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395,0))),INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395))*$H1397,$G1397)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1397,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1397=\"\",0,INDEX(LocalShare_Value,MATCH($N1397,LocalShare_Sector,0)))","v":0},{"$f":"I1397*IF($M$65=\"Manual\",K1397,IF($M$65=\"Sector\",L1397,IF(K1397=\"\",L1397,K1397)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1397<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1397,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1397=\"na\",IF(N1397<>\"\",O1397*M1397,\"\"),P1397*M1397)","v":""}]
["_7",7,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech25",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1437,TechRef_List,0),MATCH($F1437,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech26","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1450,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_6",6,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech26",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1490/I1490,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech26",null,"Capital recovery factor",null,null,{"$f":"(I1494*(1+I1494)^I1493)/(((1+I1494)^I1493)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech27","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1503,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_3",3,{"$f":"C1508","v":""},"Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech27",null,"Capex",null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,I$1507:I$1540)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1543,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1543/I1543,0)","v":0},{"$f":"SUMIF($F$1507:$F$1540,$F1543,M$1507:M$1540)","v":0},null,null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,Q$1507:Q$1540)","v":0}]
[null,null,null,"Tech27",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1548,TechRef_List,0),MATCH($F1548,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[{"$f":"CONCATENATE($C1563,\"_\",$B1563)","v":"_2"},2,{"$f":"C1562","v":""},"Tech28","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560,0))),INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560))*$H1563,$G1563)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1563=\"na\",IF(N1563<>\"\",O1563*M1563,\"\"),P1563*M1563)","v":""}]
["_7",7,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech28",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1601/I1601,0)","v":0},0,null,null,null,0]
[null,null,"Tech29",{"$f":"INDEX(TechName_List,MATCH($C1609,TechRef_List,0))","v":"unassigned10"}]
[{"$f":"CONCATENATE($C1617,\"_\",$B1617)","v":"_1"},1,"","Tech29",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615,0))),INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615))*$H1617,$G1617)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1617,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1617=\"\",0,INDEX(LocalShare_Value,MATCH($N1617,LocalShare_Sector,0)))","v":0},{"$f":"I1617*IF($M$65=\"Manual\",K1617,IF($M$65=\"Sector\",L1617,IF(K1617=\"\",L1617,K1617)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1617<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1617,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1617=\"na\",IF(N1617<>\"\",O1617*M1617,\"\"),P1617*M1617)","v":""}]
["_5",5,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech29",null,"Capex",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,I$1617:I$1650)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1653,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1653/I1653,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1653,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,Q$1617:Q$1650)","v":0}]
[null,null,null,"Tech29",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,I$1617:I$1650)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1654/I1654,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1654,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,Q$1617:Q$1650)","v":0}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_3",3,{"$f":"C1673","v":""},"Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech30",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1714,TechRef_List,0),MATCH($F1714,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech30",null,"Capital recovery factor",null,null,{"$f":"(I1714*(1+I1714)^I1713)/(((1+I1714)^I1713)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech31","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1725,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_8",8,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech31",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1767,TechRef_List,0),MATCH($F1767,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech32","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1779,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_6",6,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech32",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1820/I1820,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech33","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1833,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_4",4,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech33",null,"Capex",null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,I$1837:I$1870)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1873,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1873/I1873,0)","v":0},{"$f":"SUMIF($F$1837:$F$1870,$F1873,M$1837:M$1870)","v":0},null,null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,Q$1837:Q$1870)","v":0}]
[null,null,null,"Tech33",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1878,TechRef_List,0),MATCH($F1878,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C1893,\"_\",$B1893)","v":"_2"},2,{"$f":"C1892","v":""},"Tech34","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890,0))),INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890))*$H1893,$G1893)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1893=\"na\",IF(N1893<>\"\",O1893*M1893,\"\"),P1893*M1893)","v":""}]
["_7",7,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech34",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1931/I1931,0)","v":0},0,null,null,null,0]
[]
[null,null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($C1939,TechRef_List,0))","v":"unassigned16"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech35","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1943,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech35","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1944,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech35","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1945,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C1947,\"_\",$B1947)","v":"_1"},1,"","Tech35",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945))*$H1947,$G1947)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1947,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1947=\"\",0,INDEX(LocalShare_Value,MATCH($N1947,LocalShare_Sector,0)))","v":0},{"$f":"I1947*IF($M$65=\"Manual\",K1947,IF($M$65=\"Sector\",L1947,IF(K1947=\"\",L1947,K1947)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1947<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1947,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1947=\"na\",IF(N1947<>\"\",O1947*M1947,\"\"),P1947*M1947)","v":""}]
[{"$f":"CONCATENATE($C1948,\"_\",$B1948)","v":"_2"},2,{"$f":"C1947","v":""},"Tech35","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945))*$H1948,$G1948)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1948=\"na\",IF(N1948<>\"\",O1948*M1948,\"\"),P1948*M1948)","v":""}]
["_3",3,{"$f":"C1948","v":""},"Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_4",4,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_5",5,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_6",6,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_7",7,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_8",8,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech35",{"$f":"INDEX(TechFuelType,MATCH($D1980,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1980,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1980","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1980,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1980=\"\",0,INDEX(LocalShare_Value,MATCH($N1980,LocalShare_Sector,0)))","v":0},{"$f":"I1980*IF($M$65=\"Manual\",K1980,IF($M$65=\"Sector\",L1980,IF(K1980=\"\",L1980,K1980)))","v":0},null,{"$f":"IF(ISTEXT(N1980),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1980,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1980=\"na\",IF(ISTEXT(N1980),O1980*M1980,\"\"),P1980*M1980)","v":""}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech35",null,"Capex",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,I$1947:I$1980)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1983,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1983/I1983,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1983,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,I$1947:I$1980)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1984/I1984,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1984,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1985/I1985,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1986/I1986,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1987,TechRef_List,0),MATCH($F1987,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1988,TechRef_List,0),MATCH($F1988,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1989,TechRef_List,0),MATCH($F1989,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Capital recovery factor",null,null,{"$f":"(I1989*(1+I1989)^I1988)/(((1+I1989)^I1988)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"LCOE",null,null,{"$f":"((I1983*I1990+I1984)/(8760*I1987))*10^3+(I1985+I1986)","v":0},""]
[]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"General_INPUT_S2","index":6,"n_rows":332,"n_cols":54,"rows_kept":332,"cut":false,"hidden":false,"merged":[[6,3,6,14]]}
["Return to Cover"]
[]
[null,"General Input","S2"]
[]
[]
[null,null,"Scenario name","Scenario description"]
[null,null,{"$f":"INDIRECT(\"ScenarioName_\"&$C$3)","v":"Scenario 2 (JETP+)"},{"$f":"INDIRECT(\"ScenarioDescrip_\"&$C$3)","v":"Based on the IEA's Net Zero Emissions Scenario, Indonesia goes beyond the targets set by the JETP, in line with its commitments to the Paris Agreement. "}]
[]
[]
[null,"Step 3.1","Enter average annual salaries for all sectors corresponding to the sectoral breakdown in the national input output table"]
[null,"Step 3.2","Enter historic and future (projections) capacity data for all technologies for all years of the modeling horizon (enter historic data for at least as many years as the construction period for the relevant technology to avoid the model considering it as new)"]
[null,"Step 3.3","Enter capacity retirements for all technologies over the years of the modeling horizon (this is required to calculate the capacity additions in each year)"]
[null,"Step 3.4","Either enter generation data for all technologies over the years of the modeling horizon or estimate generation using the load factor assumptions entered on the scenario setup sheet (note these may not be representative for all years)"]
[]
[]
[null,null,"Average annual salaries"]
[]
[null,null,"The average annual salary should be a Full-time Equivalent (FTE). Investment estimates are divided by the annual salary to calculate the number of annual FTE jobs."]
[null,null,null,"Salary"]
[null,null,"Sectors ","US$k"]
[null,null,{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},1.6435073761262455]
[null,null,{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},1.6435073761262455]
[null,null,{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D13","v":"D09: Mining support service activities"},3.6768058627321669]
[null,null,{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},2.4166797783663321]
[null,null,{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},2.4166797783663321]
[null,null,{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},2.4166797783663321]
[null,null,{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},2.4166797783663321]
[null,null,{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},2.4166797783663321]
[null,null,{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},2.4166797783663321]
[null,null,{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},2.4166797783663321]
[null,null,{"$f":"Lists!D23","v":"D24: Basic metals"},2.4166797783663321]
[null,null,{"$f":"Lists!D24","v":"D25: Fabricated metal products"},2.4166797783663321]
[null,null,{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D26","v":"D27: Electrical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},2.4166797783663321]
[null,null,{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},2.4166797783663321]
[null,null,{"$f":"Lists!D29","v":"D30: Other transport equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},3.9069537245355597]
[null,null,{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},2.3075542474485196]
[null,null,{"$f":"Lists!D33","v":"D41T43: Construction"},2.5323754370861065]
[null,null,{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},2.1343381631038891]
[null,null,{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},2.8934262673641666]
[null,null,{"$f":"Lists!D36","v":"D50: Water transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D37","v":"D51: Air transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},2.8934262673641666]
[null,null,{"$f":"Lists!D39","v":"D53: Postal and courier activities"},2.8934262673641666]
[null,null,{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},1.7993846336534567]
[null,null,{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},4.1231241610809413]
[null,null,{"$f":"Lists!D42","v":"D61: Telecommunications"},4.1231241610809413]
[null,null,{"$f":"Lists!D43","v":"D62T63: IT and other information services"},4.1231241610809413]
[null,null,{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},3.9700154159660213]
[null,null,{"$f":"Lists!D45","v":"D68: Real estate activities"},3.5643155374701276]
[null,null,{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},2.9754722862492553]
[null,null,{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},2.9754722862492553]
[null,null,{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},3.3550519626199935]
[null,null,{"$f":"Lists!D49","v":"D85: Education"},2.1353025621886856]
[null,null,{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},2.8582193392975666]
[null,null,{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},1.4635744260362307]
[null,null,{"$f":"Lists!D52","v":"D94T96: Other service activities"},1.4635744260362307]
[null,null,{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},1.4635744260362307]
[]
[null,null,"Year",2022]
[null,null,"Source","Badan Pusat Statistik (2022a)"]
[]
[null,"Scenario input data"]
[]
[null,null,"Historic and future capacity"]
[null,null,"Enter historic and future capacity projections. If historic data is not available enter capacities prior to the first year of data you have as equal to the level in that first year to avoid the model interpreting a sharp increase in newly constructed capacity. Similarly if your projections do not extend to 2050 enter the capacity level for the last year of the projections in all remaining years to avoid the model interpreting a sharp decrease in capacity."]
[null,null,"Unit","MW"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[" ",{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B78,TechRef_List,0))","v":"Coal"},{"$f":"$M78","v":34717.607970000005},34717.607970000005,34717.607970000005,34717.607970000005,34717.607970000005,34717.607970000005,34717.607970000005,34717.607970000005,{"$f":"$M78","v":34717.607970000005},34717.607970000005,38686.6,40922.6,47412.6,50277.600999999995,57217.601999999992,60117.602999999988,43787.375416000003,43305.647842000006,42823.920268000009,42342.192694000012,41860.465120000001,38737.541532000003,35614.617944000005,32491.694356000004,29368.770768000006,26245.847179999997,22392.0265812,18538.205982400003,14684.385383600002,10830.564784800004,6976.7441859999999,6079.7342192000006,5182.7242524000012,4285.7142856000009,3388.7043188000011,2491.694352,1993.3554816000001,1495.0166112000002,996.67774080000004,498.33887040000002,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,{"$f":"$M79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,365.44850400000047,730.89700800000094,1096.3455120000015,1461.7940160000019,1827.2425200000023,2591.3621228000015,3355.4817256000006,4119.6013284000001,4883.7209311999995,5647.840533999999,6411.9601347999997,7176.0797355999994,7940.1993363999991,8704.3189371999997,9468.4385380000003,9933.5548164000011,10398.671094800002,10863.787373200001,11328.903651600001,11794.019929999999,11993.355477999999,12192.691026,12392.026574000001,12591.362122000002,12790.69767,12857.142854,12923.588037999998,12990.033221999998,13056.478405999997,13122.923589999999]
[null,"Tech3","Gas Open",5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5040.322580645151,5313.6200716845788,5586.9175627240056,5860.2150537634334,6133.5125448028602,6406.8100358422871,6680.1075268817149,6953.4050179211417,7226.7025089605695,7500,7233.8709677419347,6967.7419354838703,6701.612903225805,6435.4838709677406,6169.3548387096753,4935.4838709677406,3701.612903225805,2467.7419354838703,1233.8709677419351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15120.967741935454,15940.860215053735,16760.752688172019,17580.6451612903,18400.537634408578,19220.430107526863,20040.322580645145,20860.215053763426,21680.107526881708,22500,21701.612903225803,20903.22580645161,20104.838709677417,19306.45161290322,18508.064516129023,14806.45161290322,11104.838709677417,7403.22580645161,3701.612903225805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1384.7727272727227,1297.4167383747879,1296.1905483664073,2754.6619937854039,1855.4182515600835,3984.8297040344873,4470.0205827001282,3521.6342835731116,6179.0946900622675,7516.2299416945307,8371.3829674644276,10864.976362310908,11260.12121714075,10601.899979674428,11148.540945524959,11562.144422767748,10199.609269418312,11309.126443558316,10850.746475182532,11321.844558606999,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505,9790.6005187500505]
[null,"Tech6","Oil",12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,12096.774193548597,11863.799283154309,11630.82437276002,11397.849462365732,11164.874551971443,10931.899641577156,10698.924731182868,10465.949820788579,10232.97491039429,10000,9700,9399.9999999999982,9099.9999999999982,8799.9999999999964,8499.9999999999964,6799.9999999999973,5099.9999999999982,3399.9999999999986,1699.9999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350,700,1049.9999999999998,1400,1750,2100,2450,2800.0000000000005,3150.0000000000005,3500,4000,4500,5000,5500,6000,6500,7000,7500,8000,8500,8650,8800,8950.0000000000018,9100.0000000000018,9250.0000000000018,9400.0000000000018,9550.0000000000018,9700.0000000000036,9850.0000000000036,10000]
[null,"Tech8","Biomass",1705.4263569999998,1705.4263569999998,1705.4263569999998,1705.4263569999998,1705.4263569999998,1705.4263569999998,1705.4263569999998,1705.4263569999998,1705.4263569999998,1705.4263569999998,1705.4263569999998,1705.4263569999998,2256.6752803333334,2807.9242036666669,3359.1731270000005,3910.422050333334,4461.6709736666671,5012.9198970000007,5564.1688203333342,6115.4177436666678,6666.6666670000004,8263.5658913000007,9860.4651156,11457.364339899999,13054.263564199999,14651.162788499998,16248.062012799999,17844.961237099997,19441.860461399996,21038.759685699995,22635.658909999998,23519.379840999998,24403.100771999998,25286.821702999998,26170.542633999998,27054.263564999997,27937.984495999994,28821.705426999994,29705.426357999993,30589.147288999993,31472.86822,31689.922482999998,31906.976746,32124.031008999998,32341.085272,32558.139535000002,32775.193798,32992.248061000006,33209.302324000004,33426.356587000009,33643.41085]
[null,"Tech9","Solar utility",495,495,495,495,495,495,495,495,495,495,495,495,8450.1554686934232,16532.070217421424,26511.833223188129,35466.488590294648,41812.627024556619,45177.322012671808,46783.962717585993,48254.677579673,51056.718454548209,57312.881717587712,68182.368744549472,78402.432187477389,88048.101970806412,96942.91882780983,105213.32207559104,112994.78241104654,120139.32414987389,128355.86003398754,135970.85144510565,141889.56808130167,146000.54757801347,149793.35760972369,153651.07058022651,159204.91257995984,162776.67419752607,166099.57224231842,169374.04834695684,172599.14726934768,175721.37545225502,176722.51104361299,177758.67217839952,178794.83331318581,179778.45613282971,180744.56618075949,181693.1634569749,182606.735189762,183607.87078112012,184556.4680573355,185575.11642040772]
[null,"Tech10","Solar rooftop",5,5,5,5,5,5,5,5,5,5,5,5,125.97708840942026,329.47853891695689,667.56414590761483,1087.9290978617989,1523.3243513971631,1918.727961928146,2283.6498951855956,2677.187795353982,3191.044903409263,4408.683209045209,6279.9550159453456,8475.9386148624199,11006.0127463508,13848.988403972831,17019.802100463254,20544.50589291755,24403.300217943139,28983.581297997185,33992.712861276414,36962.828659834886,39593.368834715518,42249.408556588744,45035.658618342255,48453.669046074741,51403.160272902976,54386.585601467101,57466.194974860373,60642.943635176227,63898.681982638191,64262.731288586554,64639.517155781636,65016.303022976659,65373.984048301725,65725.296793003436,66070.241257081769,66402.449159913449,66766.498465861863,67111.442929940182,67481.860516511908]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,145.35817893394642,581.43271573580614,1430.4945983734599,2611.0298348683164,3939.6319432685241,5232.8944416222148,6480.6280809320933,7835.6715961579939,9573.1347102277869,11756.488557453888,15251.319324438697,19070.861883440448,23234.915797851692,27697.97680794567,32492.349464520772,37664.927470348855,43175.069616360946,49686.139367995194,56654.521435460694,59617.465580378848,61864.638804242997,64014.25538877082,66228.909732856249,69219.527208678206,71393.278156809683,73495.385947928517,75613.414440605731,77747.363634841313,79873.352478297718,80328.414110733167,80799.396444727026,81270.378778720813,81717.480060377129,82156.620991254284,82587.801571352204,83003.061449891786,83458.123082327307,83889.303662425213,84352.325645639852]
[null,"Tech12","Wind onshore",4.5662100456579475,4.5662100456579475,4.5662100456579475,4.5662100456579475,4.5662100456579475,4.5662100456579475,4.5662100456579475,4.5662100456579475,4.5662100456579475,4.5662100456579475,4.5662100456579475,4.5662100456579475,1834.0648195187682,3668.1296390369225,3056.7746991974627,3056.7746991974627,5502.1944585554775,11004.388917111168,18340.648195185215,25676.907473259471,31179.101931814741,46696.040953735799,55011.583053362468,62704.162415639948,69682.075799592159,76161.381598730892,81987.156913528423,86997.878989992721,91373.82806322469,93103.569506314598,94195.453210710053,93802.340302654353,95328.514548459018,97031.269162594137,98469.648135259486,97803.050029936596,99202.234350567174,100691.21421972007,102044.23408929774,103263.20444348715,104407.35029208548,104933.16463624038,105420.76929665514,105908.37395707003,106453.29314309492,107017.31717098974,107600.44604075477,108221.78459425981,108747.59893841452,109330.72780817958,109837.43731046433]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1444.2074521773959,3511.3776417039885,6201.510568579778,9502.1012453989333,13440.243811540749,17997.180785896489,23126.018465694277,28854.893072597282,34435.566803705413,40369.479947447173,42143.080425830231,44860.477434568958,47791.520632322499,50726.788433315509,52663.180785350502,55801.25682219406,59136.10993856578,62543.24024827929,66020.737267147546,69604.900194723654,69955.443090826928,70280.51286443678,70605.582638046704,70968.862095396616,71344.878113993167,71733.630693836516,72147.8563961732,72498.399292276343,72887.151872119721,73224.958206976225]
[null,"Tech14","Geothermal",2692.155604,2692.155604,2692.155604,2692.155604,2692.155604,2692.155604,2692.155604,2692.155604,2692.155604,2692.155604,2692.155604,2692.155604,3703.4516091111113,4714.7476142222222,5726.0436193333335,6737.3396244444448,7748.6356295555561,8759.9316346666674,9771.2276397777787,10782.52364488889,11793.819649999999,12854.767511,13915.715372000001,14976.663233000001,16037.611094000002,17098.558955,18159.506816000001,19220.454676999998,20281.402537999998,21342.350398999995,22403.29826,22747.126657000001,23090.955053999998,23434.783450999999,23778.611847999997,24122.440244999998,24466.268641999995,24810.097038999997,25153.925435999994,25497.753832999995,25841.58223,25958.590196999998,26075.598163999999,26192.606130999997,26309.614097999998,26426.622064999996,26543.630031999997,26660.637998999995,26777.645965999993,26894.653932999994,27011.661899999999]
[null,"Tech15","Hydro large",6348.1046679999999,6348.1046679999999,6348.1046679999999,6348.1046679999999,6348.1046679999999,6348.1046679999999,6348.1046679999999,6348.1046679999999,6348.1046679999999,6348.1046679999999,6348.1046679999999,6348.1046679999999,7657.1019126543206,8950.2624436172846,10227.586260888889,11489.073364469137,12734.723754358027,13964.537430555558,15178.514393061731,16376.654641876545,17558.958177,21211.630369280003,24822.400640219999,28391.268989820004,31918.235418080007,35403.299925000007,38846.462510580001,42247.723174819999,45607.081917720003,48924.538739280004,52200.093639499995,53184.53561811,54153.693557040002,55107.567456290009,56046.157315860015,56969.463135750018,57877.48491596002,58770.222656490027,59647.676357340031,60509.846018510034,61356.731639999998,61240.972466354993,61121.845740519995,60999.351462494989,60873.48963227999,60744.260249874991,60611.663315279984,60475.698828494984,60336.366789519976,60193.667198354982,60047.600054999995]
[null,"Tech16","Hydro small",334.11077200000034,334.11077200000034,334.11077200000034,334.11077200000034,334.11077200000034,334.11077200000034,334.11077200000034,334.11077200000034,334.11077200000034,334.11077200000034,334.11077200000034,334.11077200000034,450.41775956790161,582.56146082716089,730.54187577777816,894.35900441975343,1074.0128467530867,1269.5034027777781,1480.8306724938273,1707.9946559012344,1950.9953529999998,2488.5152947199995,3067.9371577799998,3689.2609421800003,4352.48664792,5057.6142750000008,5804.6438234200014,6593.5752931800007,7424.4086842800016,8297.1439967200004,9211.7812305000007,9755.7432198900024,10314.989248960004,10889.519317710005,11479.333426140005,12084.431574250008,12704.81376204001,13340.47998951001,13991.430256660011,14657.664563490014,15339.182909999996,15791.697302644996,16247.579247479995,16706.828744504997,17169.445793719995,17635.430395124997,18104.782548719992,18577.502254504991,19053.58951247999,19533.044322644993,20015.866684999997]
[null,"Tech17","Hydrogen",{"$f":"$M94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,840.61304227968151,840.61304227968151,840.61304227939752,840.61304227939752,840.61304227939752,2521.8391268384771,5043.6782536769369,6724.9043382357322,7565.5173805152108,10927.969549633246,12188.889113052053,10927.969549633246,10233.488726556418,9746.179739577603,12609.195634192152,12497.34353918904,13757.317727004429,12650.613495895015,8866.1809272577848,10984.414694727173,10780.589511012362,9683.7229710802294,10971.015015426408,9748.9772541315397,7833.9995792137288,9813.1152623829457,9596.6494845363814,10358.288332514796,10358.288332514901,9596.6494845366979,9813.1152623829312,9400.7994950550001,10390.35733664074,9400.7994950565153]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,886.98819988910009,1773.9763997782002,2660.9645996673003,3547.9527995564004,4434.9409994455,5321.9291993345996,6208.9173992236992,7095.9055991127989,7982.8937990019003,10833.927298645713,13684.960798289523,16535.994297933335,19387.027797577146,22238.06129722096,25089.094796864771,27940.128296508581,30791.161796152395,33642.195295796206,36493.228795440016,40343.905915896015,44194.583036352014,48045.260156808014,51895.937277264013,55746.614397720012,59597.291518176004,63447.968638632003,67298.645759088002,71149.322879544008,75000,76700,78400,80100.000000000015,81800.000000000015,83500.000000000015,85200.000000000015,86900.000000000015,88600.000000000029,90300.000000000029,92000]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",{"$f":"$M110","v":0},0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Retirements"]
[null,null,"Enter retirements as negative numbers, i.e. the retirement of 10MW of capacity should be entered as -10 in the relevant year"]
[null,null,"Unit","MW"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B121,TechRef_List,0))","v":"Coal"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-400,0,-16330.227583999986,-481.72757399999711,-481.72757399999711,-481.72757399999711,-481.72757400001132,-3122.9235879999992,-3122.9235879999992,-3122.9235879999992,-3122.9235879999992,-3122.923588000006,-3853.8205987999986,-3853.8205987999986,-3853.8205987999986,-3853.8205987999986,-3853.8205988000032,-897.0099667999998,-897.0099667999998,-897.0099667999998,-897.0099667999998,-897.00996680000117,-498.33887040000002,-498.33887040000002,-498.33887040000002,-498.33887040000002,-498.33887040000002,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",0,0,0,0,0,0,0,0,0,0,-485.5,0,0,-75,0,0,0,-37.5,-210,0,-185,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-266.12903225806497,-1233.8709677419351,-1233.8709677419351,-1233.8709677419351,-1233.8709677419351,-1233.8709677419351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",0,0,0,0,0,0,0,0,0,0,-1456.5,0,0,-225,0,0,0,-112.5,-630,0,-555,-798.3870967741957,-798.3870967741957,-798.38709677419217,-798.3870967741957,-798.3870967741957,-3701.6129032258041,-3701.6129032258041,-3701.6129032258059,-3701.612903225805,-3701.612903225805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-87.355988897934722,-1.2261900083805344,0,-899.24374222532037,0,0,-948.38629912701617,0,0,0,0,0,-658.22123746632144,0,0,-1362.5351533494356,0,-458.37996837578385,0,-1531.2440398569488,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",0,0,0,0,0,0,0,0,0,0,0,0,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039428843,-232.97491039429019,-300.00000000000068,-300.00000000000068,-300.00000000000068,-300.00000000000068,-300.00000000000068,-1699.9999999999993,-1699.9999999999993,-1699.9999999999993,-1699.9999999999993,-1699.9999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26.000000000000004,0,0,-10.000000000000004,-1705.6600000000003,-41.4399999999996,-73.710000000000264,-25.989999999999782,-8.7999999999999545,-8.9100000000000819,-383.8900000000001,0,0,0,0]
[null,"Tech9","Solar utility",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-611.35493983945958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-393.11290805569854,0,0,0,-666.59810532289043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",0,0,0,0,0,0,0,0,0,0,0,0,-165,0,0,-165,-60,0,-200,0,0,0,0,0,0,0,-60,-238,0,0,-110,0,-55,-35,-55,-275,-195,-185,0,-136,-345,-270,-330,-165,0,0,-165,0,-560,0,-310]
[null,"Tech15","Hydro large",0,0,0,0,0,0,0,0,0,0,0,-128.25,0,0,0,0,-51.3,-156.75,0,0,-572.85,-121.125,0,-665,0,0,-1157.0050000000001,0,0,-119.69999999999999,0,-34.199999999999996,0,0,0,-166.25,-274.55,-123.5,0,-88.16,-47.5,-5.9849999999999994,0,0,-277.39999999999998,0,0,0,-171,-152.095,-65.575649999999996]
[null,"Tech16","Hydro small",0,0,0,0,0,0,0,0,0,0,0,-6.7500000000000062,0,0,0,0,-2.7000000000000024,-8.2500000000000071,0,0,-30.150000000000027,-6.3750000000000053,0,-35.000000000000028,0,0,-60.89500000000006,0,0,-6.300000000000006,0,-1.8000000000000016,0,0,0,-8.7500000000000071,-14.450000000000014,-6.5000000000000053,0,-4.6400000000000041,-2.5000000000000022,-0.31500000000000028,0,0,-14.600000000000012,0,0,0,-9.0000000000000071,-8.0050000000000061,-3.4513500000000032]
[null,"Tech17","Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8399504969911504E-10,0,0,0,0,0,0,0,0,-1260.9195634188061,-694.48082307682841,-487.30898697881565,0,-111.85209500311366,0,-1106.7042311094131,-3784.4325686372304,0,-203.82518371481063,-1096.866539932133,0,-1222.0377612948691,-1914.97767491781,0,-216.46577784656353,0,0,-761.63884797820276,0,-412.31576732793053,0,-989.55784158422409]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2"]
[null,"Tech22","unassigned3"]
[null,"Tech23","unassigned4"]
[null,"Tech24","unassigned5"]
[null,"Tech25","unassigned6"]
[null,"Tech26","unassigned7"]
[null,"Tech27","unassigned8"]
[null,"Tech28","unassigned9"]
[null,"Tech29","unassigned10"]
[null,"Tech30","unassigned11"]
[null,"Tech31","unassigned12"]
[null,"Tech32","unassigned13"]
[null,"Tech33","unassigned14"]
[null,"Tech34","unassigned15"]
[null,"Tech35","unassigned16"]
[]
[]
[null,null,"Capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B164,TechRef_List,0))","v":"Coal"},null,{"$f":"E78-D78-E121","v":0},{"$f":"F78-E78-F121","v":0},0,0,0,0,0,0,0,3968.992029999994,2236,6490,2865.0009999999966,7340.0009999999966,2900.0009999999966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,{"$f":"E79-D79-E122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,365.44850400000047,365.44850400000047,365.44850400000053,365.44850400000041,365.44850400000041,764.11960279999926,764.11960279999903,764.11960279999948,764.11960279999948,764.11960279999948,764.11960080000063,764.11960079999972,764.11960079999972,764.11960080000063,764.11960080000063,465.11627840000074,465.11627840000074,465.11627839999892,465.11627840000074,465.1162783999971,199.33554800000093,199.33554800000093,199.33554800000093,199.33554800000093,199.33554799999729,66.445184000000154,66.445183999998335,66.445184000000154,66.445183999998335,66.445184000001973]
[null,"Tech3","Gas Open",null,0,0,0,0,0,0,0,0,0,485.5,0,273.29749103942777,348.29749103942686,273.29749103942777,273.29749103942686,273.29749103942686,310.79749103942777,483.29749103942686,273.29749103942777,458.2974910394305,0,5.6843418860808015E-13,0,5.6843418860808015E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,0,0,0,0,0,0,0,0,0,1456.5,0,819.89247311828149,1044.8924731182833,819.89247311828149,819.89247311827785,819.89247311828512,932.39247311828149,1449.8924731182815,819.89247311828149,1374.8924731182924,-1.1368683772161603E-12,2.5011104298755527E-12,-1.0231815394945443E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1384.7727272727227,0,-9.2370555648813024E-14,1458.4714454189966,0,2129.4114524744036,485.19087866564087,0,2657.460406489156,1337.1352516322631,855.15302576989689,2493.5933948464808,395.14485482984128,0,546.64096585053085,413.60347724278836,0,1109.5171741400045,-4.5474735088646412E-13,471.0980834244674,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6484591469634324E-12,0,0,0,-2.2737367544323206E-13,6.8212102632969618E-13,-1.1368683772161603E-12,6.8212102632969618E-13,-1.1368683772161603E-12,6.8212102632969618E-13,0,{"$f":"AE83-AD83-AE126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350,350,349.99999999999977,350.00000000000023,350,350,350,350.00000000000045,350,349.99999999999955,500,500,500,500,500,500,500,500,500,500,150,150,150.00000000000182,150,150,150,150,150.00000000000182,150,149.99999999999636]
[null,"Tech8","Biomass",null,0,0,0,0,0,0,0,0,0,0,0,551.24892333333355,551.24892333333355,551.24892333333355,551.24892333333355,551.2489233333331,551.24892333333355,551.24892333333355,551.24892333333355,551.24892333333264,1596.8992243000002,1596.8992242999993,1596.8992242999993,1596.8992242999993,1596.8992242999993,1596.8992243000012,1596.8992242999975,1596.8992242999993,1596.8992242999993,1596.899224300003,883.72093099999984,883.72093099999984,883.72093099999984,883.72093099999984,883.72093099999984,909.7209309999962,883.72093099999984,883.72093099999984,893.72093099999984,2589.3809310000074,258.49426299999777,290.76426300000207,243.04426299999795,225.85426300000177,225.96426300000189,600.94426299999827,217.05426300000545,217.05426299999817,217.05426300000545,217.0542629999909]
[null,"Tech9","Solar utility",null,0,0,0,0,0,0,0,0,0,0,0,7955.1554686934232,8081.9147487280006,9979.7630057667047,8954.6553671065194,6346.1384342619713,3364.6949881151886,1606.6407049141853,1470.7148620870066,2802.0408748752088,6256.1632630395034,10869.48702696176,10220.063442927916,9645.6697833290236,8894.8168570034177,8270.4032477812143,7781.4603354555002,7144.541738827349,8216.5358841136476,7614.9914111181133,5918.7166361960117,4110.9794967118069,3792.8100317102217,3857.7129705028201,5553.8419997333258,3571.7616175662261,3322.8980447923532,3274.4761046384228,3225.09892239084,3122.2281829073327,1001.1355913579755,1036.1611347865255,1036.1611347862927,983.62281964390422,966.11004792977474,948.59727621541242,913.57173278709524,1001.135591358121,948.59727621538332,1018.6483630722214]
[null,"Tech10","Solar rooftop",null,0,0,0,0,0,0,0,0,0,0,0,120.97708840942026,203.50145050753662,338.08560699065794,420.36495195418411,435.39525353536419,395.40361053098286,364.92193325744961,393.53790016838639,513.85710805528106,1217.6383056359459,1871.2718069001367,2195.9835989170742,2530.0741314883799,2842.9756576220316,3170.8136964904224,3524.7037924542965,3858.7943250255885,4580.2810800540465,5009.1315632792284,2970.1157985584723,2630.5401748806325,2656.0397218732251,2786.2500617535115,3418.0104277324863,2949.4912268282351,2983.4253285641244,3079.6093733932721,3176.7486603158541,3255.7383474619637,364.04930594836333,376.78586719508166,376.78586719502346,357.681025325066,351.31274470171047,344.94446407833311,332.20790283168026,364.04930594841426,344.94446407831856,370.41758657172613]
[null,"Tech11","Solar floating",null,0,0,0,0,0,0,0,0,0,0,0,145.35817893394642,436.07453680185972,849.06188263765375,1180.5352364948565,1328.6021084002077,1293.2624983536907,1247.7336393098785,1355.0435152259006,1737.4631140697929,2183.3538472261007,3494.8307669848091,3819.5425590017512,4164.0539144112445,4463.0610100939775,4794.3726565751022,5172.5780058280834,5510.142146012091,6511.069751634248,6968.3820674654999,2962.9441449181541,2247.1732238641489,2149.6165845278229,2214.6543440854293,2990.6174758219568,2173.7509481314773,{"$f":"AO88-AN88-AO131","v":2102.1077911188331},2118.0284926772147,2133.9491942355817,2125.9888434564054,455.0616324354487,470.98233399385936,470.9823339937866,447.10128165631613,439.14093087715446,431.18058009792003,415.25987853958213,455.06163243552146,431.18058009790548,463.02198321463948]
[null,"Tech12","Wind onshore",null,0,0,0,0,0,0,0,0,0,0,0,1829.4986094731103,1834.0648195181543,0,0,2445.4197593580147,5502.1944585556903,7336.259278074047,7336.2592780742561,5502.1944585552701,15516.939021921058,8315.5420996266694,7692.57936227748,6977.913383952211,6479.3057991387323,5825.7753147975309,5010.7220764642989,4375.9490732319682,1729.741443089908,1091.8837043954554,-1.7053025658242404E-12,1526.1742458046647,1702.7546141351195,1438.3789726653486,0,1399.1843206305784,1488.9798691528995,1353.0198695776635,1218.9703541894123,1144.1458485983312,525.81434415490367,487.60466041475593,487.60466041488689,544.9191860248975,564.02402789481857,583.12886976503069,621.33855350503291,525.81434415471449,583.12886976505979,506.70950228474976]
[null,"Tech13","Wind offshore",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1444.2074521773959,2067.1701895265924,2690.1329268757895,3300.5906768191553,3938.1425661418161,4556.9369743557399,5128.8376797977871,5728.8746069030058,5580.6737311081306,5933.91314374176,1773.6004783830576,2717.3970087387279,2931.0431977535409,2935.2678009930096,1936.3923520349927,3138.0760368435585,3334.8531163717198,3407.1303097135096,3477.4970188682564,3584.1629275761079,350.54289610327396,325.06977360985184,325.0697736099246,363.27945734991226,376.01601859655057,388.75257984334894,414.22570233668375,350.54289610314299,388.75257984337804,337.80633485650469]
[null,"Tech14","Geothermal",null,0,0,0,0,0,0,0,0,0,0,0,1176.2960051111113,1011.2960051111108,1011.2960051111113,1176.2960051111113,1071.2960051111113,1011.2960051111113,1211.2960051111113,1011.2960051111113,1011.2960051111095,1060.9478610000006,1060.9478610000006,1060.9478610000006,1060.9478610000006,1060.9478609999987,1120.9478610000006,1298.9478609999969,1060.9478610000006,1060.9478609999969,1170.9478610000042,343.82839700000113,398.82839699999749,378.82839700000113,398.82839699999749,618.82839700000113,538.82839699999749,528.82839700000113,343.82839699999749,479.82839700000113,688.82839700000477,387.00796699999773,447.00796700000137,282.00796699999773,117.00796700000137,117.00796699999773,282.00796700000137,117.00796699999773,677.00796699999773,117.00796700000137,427.00796700000501]
[null,"Tech15","Hydro large",null,0,0,0,0,0,0,0,0,0,0,128.25,1308.9972446543206,1293.160530962964,1277.3238172716046,1261.487103580248,1296.9503898888895,1386.5636761975311,1213.9769625061726,1198.1402488148142,1755.1535351234556,3773.7971922800025,3610.7702709399964,4233.8683496000049,3526.9664282600024,3485.06450692,4600.167585579994,3401.2606642399987,3359.3587429000036,3437.1568215600009,3275.5549002199914,1018.6419786100043,969.15793893000227,953.87389925000753,938.5898595700055,1089.5558198900035,1182.5717802100014,1016.2377405300067,877.45370085000468,950.32966117000262,894.38562148996425,-109.77417364500492,-119.12672583499807,-122.49427802500577,151.53816978500106,-129.22938240499934,-132.59693459500704,-135.96448678500019,31.66796102499211,9.3954088350062364,-80.491493354986915]
[null,"Tech16","Hydro small",null,0,0,0,0,0,0,0,0,0,0,6.7500000000000062,116.30698756790127,132.14370125925927,147.98041495061727,163.81712864197527,182.35384233333326,203.74055602469139,211.32726971604916,227.16398340740716,273.15069709876542,543.89494171999968,579.42186306000031,656.32378440000048,663.22570573999974,705.12762708000082,807.92454842000063,788.93146975999935,830.83339110000088,879.03531243999873,914.63723378000032,545.76198939000165,559.2460290700019,574.53006875000028,589.81410843000049,613.84814811000251,634.83218779000276,642.16622746999928,650.95026715000131,670.87430683000332,684.01834650998171,452.82939264500004,455.88194483499865,459.24949702500271,477.2170492149977,465.98460140500174,469.35215359499489,{"$f":"AY93-AX93-AY136","v":472.71970578499895},485.08725797499937,487.45981016500343,486.27371235500385]
[null,"Tech17","Hydrogen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,840.61304227968151,0,5.3290705182007514E-15,0,0,1681.2260845590795,2521.8391268384598,1681.2260845587953,840.61304227947858,3362.4521691180353,1260.9195634188072,0,0,1.0800249583553523E-12,2863.0158946145493,1.1795009413617663E-12,1259.9741878153891,0,0,2118.2337674693881,-2.8421709430404007E-13,0,1287.292044346179,0,0,1979.1156831692169,-8.5265128291212022E-13,761.63884797841456,1.0550138540565968E-10,0,216.46577784623332,-5.6843418860808015E-13,989.55784158573988,0]
[null,"Tech18","Pumped storage",null,0,0,0,0,0,0,0,0,0,{"$f":"N95-M95-N138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,0,0,0,0,0,0,0,0,0,0,0,886.98819988910009,886.98819988910009,886.98819988910009,886.98819988910009,886.98819988909963,886.98819988909963,886.98819988909963,886.98819988909963,886.98819988910145,2851.0334996438123,2851.0334996438105,2851.0334996438123,2851.0334996438105,2851.0334996438141,2851.0334996438105,2851.0334996438105,2851.0334996438141,2851.0334996438105,2851.0334996438105,3850.6771204559991,3850.6771204559991,3850.6771204559991,3850.6771204559991,3850.6771204559991,3850.6771204559918,3850.6771204559991,3850.6771204559991,3850.6771204560064,3850.6771204559918,1700,1700,1700.0000000000146,1700,1700,1700,1700,1700.0000000000146,1700,1699.9999999999709]
[null,"Tech20","unassigned1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,0,0,0,0,0,0,0,{"$f":"L99-K99-L142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V104-U104-V147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF109-AE109-AF152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation"]
[null,null,"Electricity generation can be calculated using annual average load factors from capacity information (drag formula for 2010 to the right) or manually input where modelled data exists"]
[null,null,"Unit","GWh"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[null,null,null,"Load factor"]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B207,TechRef_List,0))","v":"Coal"},{"$f":"$M207","v":189855.98360000001},189855.98360000001,189855.98360000001,189855.98360000001,189855.98360000001,189855.98360000001,189855.98360000001,189855.98360000001,{"$f":"$M207","v":189855.98360000001},189855.98360000001,189855.98360000001,189855.98360000001,190191.7862,190888.95539999998,191584.2309,192099.2966,192252.9957,166863.6035,143284.83130000002,116809.44590000001,91417.21329,71824.834749999995,58029.469839999998,44233.158109999997,29713.16649,14466.654549999999,7193.8767779999998,5353.9056620000001,3151.6211940000003,1675.8570540000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,{"$f":"$M208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,85.844278000000003,2593.6333839999998,5103.3161140000002,6884.5848920000008,9028.167023,10815.116669999999,14772.15919,18006.46862,21601.197779999999,24833.613589999997,28428.34275,32387.278889999998,35982.008049999997,39578.630830000002,44079.143380000001,46768.089160000003,48915.458530000004,51423.247640000001,53570.617019999998,56076.512499999997,57500.201990000001,58195.47752,59254.013220000001,60314.442540000004,61373.925049999998,61706.887240000004,62399.322339999999,62012.391869999999,62348.194489999994,62682.103490000001]
[null,"Tech3","Gas Open",13982.461826954499,13982.461826954499,13982.461826954499,13982.461826954499,13982.461826954499,13982.461826954499,13982.461826954499,13982.461826954499,13982.461826954499,13982.461826954499,13982.461826954499,13982.461826954499,16193.768314251492,17784.342688330755,20612.030464472256,22821.161539583016,25030.292614693251,27977.976127026246,29450.730177100253,30923.484227173751,33868.992327321248,32784.342688331009,31022.895125554001,24772.895125553747,17784.342688330755,13522.895125553745,6918.4633758479713,5741.1303006636217,4563.797225479273,3386.4641502947989,2945.5081001473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",41947.385480863493,41947.385480863493,41947.385480863493,41947.385480863493,41947.385480863493,41947.385480863493,41947.385480863493,41947.385480863493,41947.385480863493,41947.385480863493,41947.385480863493,41947.385480863493,48581.304942754476,53353.028064992257,61836.091393416762,68463.484618749048,75090.877844079761,83933.928381078746,88352.190531300759,92770.452681521245,101606.97698196376,98353.028064993021,93068.685376662004,74318.685376661233,53353.028064992257,40568.685376661233,20755.390127543917,17223.390901990868,13691.391676437817,10159.392450884397,8836.524300441899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000,2914.155722,3297.3828162939899,6678.7162865890032,4897.4475085880931,10971.832977,11184.883330000001,9227.8408099999997,16993.53138,17398.802220000001,19166.386410000003,26571.65725,25612.721110000002,24017.991950000003,27421.369169999998,25920.856620000002,25231.910839999997,28084.541469999996,27076.752359999999,28429.382979999998,28923.487499999999,29499.798009999999,29804.522480000003,29745.986780000003,29685.55746,29626.074950000002,30293.11276,30600.677660000001,30987.608129999997,30651.805510000002,30317.896509999999]
[null,"Tech6","Oil",11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,11816.838995568985,8862.6292466759933,8862.6292466769883,8862.629246675966,8862.629246675966,8862.6292466769883,5908.4194977850184,5908.4194977839961,5908.4194977839961,5908.4194977839961,8862.629246675966,5908.4194977839961,5908.4194977850184,8862.6292466769883,5908.4194977850184,4726.7355982280151,3545.0516986710118,2363.367799114008,1181.6838995570042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,11816.838995569924,20679.468242246003,20679.468242246003,23633.677991137007,26587.887740029033,32496.307237813995,35450.516986706018,41358.936484489961,41358.936484488026,47267.355982269917,53175.775480059885,56129.985228950092,59084.194977839841,56129.985228950092,70901.033973409998,64992.61447562003,67946.824224520009,62038.404726730048,64992.61447562003,62038.404726740053,64992.614475630035,64992.61447562003,64992.614475629809,62038.404726740053]
[null,"Tech8","Biomass",6722.7906992939998,6722.7906992939998,6722.7906992939998,6722.7906992939998,6722.7906992939998,6722.7906992939998,6722.7906992939998,6722.7906992939998,6722.7906992939998,6722.7906992939998,6722.7906992939998,6722.7906992939998,8895.8139550739998,11068.837210854002,13241.860466634003,15414.883722414002,17587.906978194002,19760.930233974002,21933.953489754003,24106.976745534004,32120.000001606,39813.860464283403,47507.720926960807,55201.581389638202,62895.441852315606,70589.302314992994,78283.162777670397,85977.0232403478,93670.883703025203,101364.74416570261,118973.02323095998,123617.86044429599,128262.69765763197,132907.53487096797,137552.37208430396,142197.20929763999,146842.04651097595,151486.88372431195,156131.72093764797,160776.55815098394,165421.39536431999,166562.23257064799,167703.06977697602,168843.90698330401,169984.74418963201,171125.58139596001,172266.418602288,173407.25580861603,174548.09301494402,175688.93022127202,176829.76742760002]
[null,"Tech9","Solar utility",823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,823.87800000000004,4669.9692060529824,9136.4305797305678,7444.1022894640128,7274.5124291524826,12788.860623913819,24967.197750706608,40594.457089308322,55407.685098415139,65550.943901468578,78950.328022504429,96462.712545200644,112946.8469674821,130137.90333379859,143955.01405812794,157322.26536352574,173372.606774694,188683.89342618643,201215.69152499692,212076.58321063459,226560.44985945124,240771.18757534644,249069.48721385095,260918.46298035642,271140.71495518583,278856.60731025587,282310.8849913369,286560.44985945889,291581.20230289228,296023.56406484317,298674.521354975,302209.13107515406,305743.74079532939,307952.87187044043,309720.17673053109,311045.65537559637,311487.48159061768,314138.43888075306,315463.91752581717,318556.70103097369]
[null,"Tech10","Solar rooftop",8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,8.322000000000001,69.621100548955013,182.08595528185188,187.44142455484925,223.1445530414872,465.92582675062897,1060.3829160531761,1981.5236310084531,3074.0393626996211,4096.9339938417861,6073.1021555772641,8884.7235239000584,12210.469942430494,16267.237916724824,20565.002008303989,25449.189985276225,31522.292140853449,38326.415852194121,45435.801312096082,53019.145802658648,59019.949123050334,65293.881376365134,70250.368188522072,76476.10121838034,82521.087160273964,88059.981255870298,92438.077386543955,97225.866916602157,102447.44945777299,107644.9323872157,108608.91685635454,109894.22948187419,111179.54210739252,111982.86249834199,112625.51881110221,113107.5110456714,113268.17512386097,114232.15959300112,114714.15182756988,115838.80037489951]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,80.332039094948072,321.32815637973857,401.66019547467687,535.54692729956912,1204.9805864240402,2891.9534074177523,5623.2427366456086,8997.1883786330363,12290.801981525354,16194.939081539371,21577.185700900143,27473.557370468614,34341.946713085745,41130.004016607985,48584.817244618265,57790.868924898008,67808.274200035783,77889.945106450454,88365.243004431075,95193.46632750053,102021.68965057052,106439.95180079101,112464.85473291225,117887.26737181994,122305.52952204207,124916.32079262695,127928.77225868704,131342.88392022176,134556.16548401961,135761.14607044315,137367.78685234272,138974.42763424062,139978.57812292746,140781.89851387774,141384.38880708921,141585.21890482618,142790.19949125138,143392.6897844623,144798.50046862435]
[null,"Tech12","Wind onshore",9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,9.9999999999909051,4016.6019547461024,8033.2039094908596,6694.3365912424442,6694.3365912424442,12049.805864236496,24099.611728473457,40166.019547455617,56232.427366438242,68282.233230674276,81818.181818167155,99424.287053135078,115745.07966258486,132547.86450660374,145668.76422543934,158093.45293878586,172934.79716157046,186718.43620293646,197429.37474892486,206185.56701027229,218944.97255318021,231249.16320788482,237715.89235502281,247422.68041232668,255422.41263886035,260918.46298027178,262324.27366443147,264386.12933453405,267063.86397103092,269112.33096795203,271522.29214079829,274735.57370459638,277948.85526839114,279957.15624576411,281563.7970276642,282768.77761408675,283170.43780956056,285580.39898241014,286785.37956883165,289597.00093715487]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2530.4592314897068,6346.2310884979852,11447.315571024881,18074.708796355062,25706.252510371654,34703.440889001788,45970.009372063047,58963.716695664159,73021.823537273609,88365.243004402437,98366.581871718663,108823.13562723994,117083.94698083217,127460.16869725924,137535.14526707868,146766.63542640294,154063.46231085667,162043.11152761776,170745.74909623296,179408.22064530136,181014.86142719886,183157.0491363976,185299.23684559413,186638.10416384277,187709.19801844281,188512.5184093912,188780.29187304041,190386.93265494012,191190.2530458878,193064.66729143661]
[null,"Tech14","Geothermal",11791.641545519999,11791.641545519999,11791.641545519999,11791.641545519999,11791.641545519999,11791.641545519999,11791.641545519999,11791.641545519999,11791.641545519999,11791.641545519999,11791.641545519999,11791.641545519999,16221.118047906668,20650.594550293335,25080.071052680003,29509.547555066671,33939.024057453338,38368.500559840002,42797.977062226673,47227.453564613337,77485.395100499998,84455.822547270014,91426.249994040016,98396.677440810017,105367.10488758,112337.53233435001,119307.95978112001,126278.38722788999,133248.81467465998,140219.24212143,147189.66956820001,149448.62213648998,151707.57470477998,153966.52727307001,156225.47984135998,158484.43240964998,160743.38497793998,163002.33754622994,165261.29011451997,167520.24268280997,169779.1952511,170547.93759429001,171316.67993747999,172085.42228066997,172854.16462385998,173622.90696704999,174391.64931023997,175160.39165342995,175929.13399661996,176697.87633980997,177466.61868299998]
[null,"Tech15","Hydro large",17795.007005337604,17795.007005337604,17795.007005337604,17795.007005337604,17795.007005337604,17795.007005337604,17795.007005337604,17795.007005337604,17795.007005337604,17795.007005337604,17795.007005337604,17795.007005337604,21464.388081552592,25089.375681947975,28669.969806523743,32206.170455279887,35697.977628216431,39145.391325333345,42548.411546630639,45907.038292108329,49221.271561766407,59460.44225116571,69582.153474664694,79586.405232263438,89473.197523961862,99242.530349760011,108894.4037096579,118428.81760365545,127845.77203175271,137145.26699394968,146327.30249024639,149086.89024468596,151803.63377909455,154477.53309347213,157108.58818781882,159696.79906213447,162242.16571641911,164744.68815067285,167204.36636489557,169621.20035908735,171995.19013324802,171670.69401768633,171336.75797982566,170993.38201966597,170640.56613720729,170278.31033244956,169906.61460539285,169525.47895603714,169134.9033843824,168734.88789042865,168325.43247417599]
[null,"Tech16","Hydro small",936.57931607040086,936.57931607040086,936.57931607040086,936.57931607040086,936.57931607040086,936.57931607040086,936.57931607040086,936.57931607040086,936.57931607040086,936.57931607040086,936.57931607040086,936.57931607040086,1262.6110636207418,1633.0362869906974,2047.8549861802683,2507.0671611894531,3010.6728120182529,3558.6719386666673,4151.0645411346959,4787.850619422341,5469.0301735295989,6975.8060741591044,8600.041440688894,10341.736273118977,12200.890571449345,14177.504335680002,16271.577565810951,18483.110261842183,20812.102423773697,23258.554051605504,25822.465145337603,27347.29939399565,28914.977862684682,30525.500551404679,32178.867460155667,33875.07858893762,35614.13393775055,37396.03350659446,39220.77729546935,41088.365304375206,42998.79753331199,44267.285878774448,45545.214146535924,46832.582336596402,48129.390448955899,49435.638483614384,50751.326440571887,52076.454319828401,53411.022121383918,54755.029845238445,56108.477491391997]
[null,"Tech17","Hydrogen",{"$f":"$M223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2945.5081001480039,2945.5081001480039,2945.5081001470089,2945.5081001470089,2945.5081001470089,8836.5243004420226,17673.048600883987,23564.064801178007,26509.5729013253,38291.605301914897,42709.867452134393,38291.605301914897,44182.621502209302,44182.621502209302,44182.621502209302,44182.621502208,50073.637702503001,47128.129602356501,47128.129602355701,50073.637702503685,45655.375552282807,47128.129602356297,50073.637702502412,47128.129602355402,44182.621502208407,50073.637702503387,51546.391752575997,50073.637702502994,50073.637702503504,51546.391752577503,50073.637702503504,53019.145802650513,53019.145802650513,53019.145802650513]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",0,0,0,0,0,0,0,0,0,{"$f":"$O227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",0,0,0,0,0,0,0,0,0,{"$f":"$O230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",{"$f":"$M239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D207:D241)","v":295690.88846960902},{"$f":"SUM(E207:E241)-E225","v":295690.88846960902},{"$f":"SUM(F207:F241)-F225","v":295690.88846960902},295690.88846960902,295690.88846960902,295690.88846960902,295690.88846960902,295690.88846960902,295690.88846960902,{"$f":"SUM(M207:M241)-M225","v":295690.88846960902},{"$f":"SUM(N207:N241)-N225","v":295690.88846960902},295690.88846960902,320509.94415227894,347003.84773096896,366662.27881731908,386611.7813996941,417981.94978265703,441482.07546650304,469738.32925049704,495097.9698344901,553263.72014212806,594043.2844963033,652568.31608872442,702037.9089612948,746365.55979364086,794348.13360495924,851796.34143700195,941148.09771884419,1033819.5606494206,1117245.9308616212,1209922.5743610784,1273356.6011966069,1343526.8701816201,1397960.8970171427,1463294.64170172,1517247.2128384244,1571689.941322702,1608514.1131059479,1647720.5994407393,1693345.3479257498,1725197.9066626171,1750713.5433867872,1766331.7442693058,1786394.3122482803,1790230.4807302048,1802929.2784588158,1809719.6566896453,1816527.438217951,1831163.0423979564,1838434.8763275982,1848643.5167086476]
[]
[]
[null,null,"Cumulative capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B251,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2865.0009999999966,10205.001999999993,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":13105.00299999999},13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999,13105.00299999999]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,365.44850400000047,730.89700800000094,1096.3455120000015,1461.7940160000019,1827.2425200000023,2591.3621228000015,3355.4817256000006,4119.6013284000001,4883.7209311999995,5647.840533999999,6411.9601347999997,7176.0797355999994,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":7940.1993363999991},8704.3189371999997,9468.4385380000003,9933.5548164000011,10398.671094800002,10863.787373200001,11328.903651600001,11794.019929999999,11993.355477999999,12192.691026,12392.026574000001,12591.362122000002,12790.69767,12857.142854,12923.588037999998,12990.033221999998,13056.478405999997,13122.923589999999]
[null,"Tech3","Gas Open",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,348.29749103942686,621.59498207885463,894.89247311828149,1168.1899641577083,1478.9874551971361,1962.284946236563,2235.5824372759907,2693.8799283154212,2693.8799283154212,2693.8799283154217,2693.8799283154217,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":2693.8799283154221},2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154221]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1044.8924731182833,1864.7849462365648,2684.6774193548426,3504.5698924731278,4436.9623655914093,5886.8548387096907,6706.7473118279722,8081.6397849462646,8081.6397849462637,8081.6397849462664,8081.6397849462655,8081.6397849462646,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":8081.6397849462637},8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637,8081.6397849462637]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1384.7727272727227,1384.7727272727227,1384.7727272727227,2843.2441726917195,2843.2441726917195,4972.6556251661232,5457.8465038317645,5457.8465038317645,8115.30691032092,9452.4421619531822,10307.59518772308,12801.188582569561,13196.333437399402,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":13196.333437399402},13742.974403249933,14156.577880492721,14156.577880492721,15266.095054632726,15266.095054632726,15737.193138057193,15737.193138057193,15737.193138057193,15737.193138057193,15737.193138057193,15737.193138057193,15737.193138057193,15737.193138057193,15737.193138057193,15737.193138057193,15737.193138057193,15737.193138057193]
[null,"Tech6","Oil",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.4210854715202004E-12,2.1032064978498966E-12,9.6633812063373625E-13,1.6484591469634324E-12,5.1159076974727213E-13,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1.1937117960769683E-12},1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12]
[null,"Tech7","Nuclear",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350,700,1049.9999999999998,1400,1750,2100,2450,2800.0000000000005,3150.0000000000005,3500,4000,4500,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":5000},5500,6000,6500,7000,7500,8000,8500,8650,8800,8950.0000000000018,9100.0000000000018,9250.0000000000018,9400.0000000000018,9550.0000000000018,9700.0000000000036,9850.0000000000036,10000]
[null,"Tech8","Biomass",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,551.24892333333355,1102.4978466666671,1653.7467700000007,2204.9956933333337,2756.2446166666673,3307.4935400000008,3858.7424633333344,4409.9913866666666,6006.8906109666668,7603.7898352666662,9200.6890595666664,10797.588283866666,12394.487508166665,13991.386732466666,15588.285956766664,17185.185181066663,18782.084405366662,20378.983629666665,21262.704560666665,22146.425491666665,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":23030.146422666665},23913.867353666665,24797.588284666665,25707.309215666661,26591.030146666661,27474.75107766666,28368.47200866666,30957.852939666667,31216.347202666664,31507.111465666665,31750.155728666665,31976.009991666666,32201.974254666668,32802.918517666665,33019.972780666671,33237.027043666669,33454.081306666674,33671.135569666665]
[null,"Tech9","Solar utility",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,8081.9147487280006,18061.677754494704,27016.333121601223,33362.471555863194,36727.166543978383,38333.807248892568,39804.522110979575,42606.562985854784,48862.726248894287,59732.213275856047,69952.276718783964,79597.946502112987,88492.763359116405,96763.166606897619,104544.62694235312,111689.16868118047,119905.70456529412,127520.69597641223,133439.41261260823,137550.39210932003,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":141343.20214103026},145200.91511153308,150754.7571112664,154326.51872883263,157649.41677362498,160923.8928782634,164148.99180065424,167271.21998356158,168272.35557491955,169308.51670970608,170344.67784449237,171328.30066413627,172294.41071206605,173243.00798828146,174156.57972106856,175157.71531242668,176106.31258864206,177124.96095171428]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,203.50145050753662,541.58705749819455,961.95200945237866,1397.3472629877429,1792.7508735187257,2157.6728067761751,2551.2107069445615,3065.0678149998425,4282.7061206357885,6153.9779275359251,8349.9615264530003,10880.03565794138,13723.011315563412,16893.825012053836,20418.528804508132,24277.323129533721,28857.604209587767,33866.735772866996,36836.851571425468,39467.391746306101,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":42123.431468179326},44909.681529932837,48327.691957665324,51277.183184493559,54260.608513057683,57340.217886450955,60516.966546766809,63772.704894228773,64136.754200177136,64513.540067372218,64890.325934567241,65248.006959892307,65599.319704594018,65944.264168672351,66276.472071504031,66640.521377452445,66985.465841530764,67355.88342810249]
[null,"Tech11","Solar floating",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,436.07453680185972,1285.1364194395135,2465.6716559343699,3794.2737643345777,5087.5362626882688,6335.2699019981474,7690.313417224048,9427.7765312938409,11611.130378519942,15105.961145504751,18925.503704506504,23089.557618917748,27552.618629011726,32346.991285586828,37519.569291414911,43029.711437427002,49540.78118906125,56509.16325652675,59472.107401444904,61719.280625309053,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":63868.897209836876},66083.551553922298,69074.169029744255,71247.919977875732,73350.027768994565,75468.05626167178,77602.005455907361,79727.994299363767,80183.055931799216,80654.038265793075,81125.020599786862,81572.121881443178,82011.262812320332,82442.443392418252,82857.703270957834,83312.764903393356,83743.945483491261,84206.967466705901]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1834.0648195181543,1834.0648195181543,1834.0648195181543,4279.4845788761686,9781.6790374318589,17117.938315505904,24454.19759358016,29956.39205213543,45473.331074056492,53788.873173683161,61481.452535960641,68459.365919912845,74938.671719051577,80764.447033849108,85775.169110313407,90151.118183545375,91880.859626635283,92972.743331030739,92972.743331030739,94498.917576835403,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":96201.672190970523},97640.051163635871,97640.051163635871,99039.23548426645,100528.21535341935,101881.23522299701,103100.20557718643,104244.35142578476,104770.16576993966,105257.77043035442,105745.3750907693,106290.2942767942,106854.31830468902,107437.44717445405,108058.78572795908,108584.6000721138,109167.72894187886,109674.43844416361]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1444.2074521773959,3511.377641703988,6201.5105685797771,9502.1012453989315,13440.243811540748,17997.180785896489,23126.018465694277,28854.893072597282,34435.566803705413,40369.479947447173,42143.080425830231,44860.477434568958,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":47791.520632322499},50726.788433315509,52663.180785350502,55801.25682219406,59136.10993856578,62543.24024827929,66020.737267147546,69604.900194723654,69955.443090826928,70280.51286443678,70605.582638046704,70968.862095396616,71344.878113993167,71733.630693836516,72147.8563961732,72498.399292276343,72887.151872119721,73224.958206976225]
[null,"Tech14","Geothermal",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1011.2960051111108,2022.5920102222221,3198.8880153333334,4270.1840204444452,5281.4800255555565,6492.7760306666678,7504.0720357777791,8515.3680408888886,9576.3159018888891,10637.26376288889,11698.21162388889,12759.159484888891,13820.10734588889,14941.05520688889,16240.003067888887,17300.950928888888,18361.898789888884,19532.846650888889,19876.67504788889,20275.503444888887,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":20654.331841888888},21053.160238888886,21671.988635888887,22210.817032888885,22739.645429888886,23083.473826888883,23563.302223888884,24252.130620888889,24639.138587888887,25086.146554888888,25368.154521888886,25485.162488888887,25602.170455888885,25884.178422888886,26001.186389888884,26678.194356888882,26795.202323888883,27222.210290888888]
[null,"Tech15","Hydro large",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1293.160530962964,2570.4843482345686,3831.9714518148166,5128.9218417037064,6515.4855179012375,7729.4624804074101,8927.6027292222243,10682.75626434568,14456.553456625683,18067.323727565679,22301.192077165684,25828.158505425687,29313.223012345687,33913.390597925682,37314.65126216568,40674.010005065684,44111.166826625682,47386.721726845673,48405.363705455675,49374.521644385677,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":50328.395543635685},51266.98540320569,52356.541223095694,53539.113003305698,54555.350743835705,55432.804444685709,56383.134105855715,57277.51972734568,57167.745553700675,57048.618827865677,56926.124549840672,57077.662719625674,56948.433337220675,56815.836402625668,56679.871915840667,56711.53987686566,56720.935285700667,56640.443792345679]
[null,"Tech16","Hydro small",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,132.14370125925927,280.12411620987655,443.94124485185182,626.29508718518514,830.03564320987653,1041.3629129259257,1268.5268963333328,1541.6775934320983,2085.5725351520978,2664.9943982120981,3321.3181826120986,3984.5438883520983,4689.6715154320991,5497.5960638521001,6286.5275336120994,7117.3609247121003,7996.3962371520993,8911.0334709320996,9456.7954603221006,10016.041489392102,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":10590.571558142103},11180.385666572103,11794.233814682106,12429.066002472109,13071.232229942108,13722.18249709211,14393.056803922113,15077.075150432094,15529.904543077095,15985.786487912093,16445.035984937094,16922.253034152091,17388.237635557092,17857.589789152087,18330.309494937086,18815.396752912086,19302.85656307709,{"$f":"IF(BB$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,BB$250-Period_Start+1)))","v":19789.130275432093}]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,840.61304227968151,840.61304227968151,840.61304227968151,840.61304227968151,840.61304227968151,2521.8391268387609,5043.6782536772207,6724.904338236016,7565.5173805154946,10927.96954963353,12188.889113052337,12188.889113052337,12188.889113052337,12188.889113052339,15051.905007666888,15051.90500766689,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":16311.879195482279},16311.879195482279,16311.879195482279,18430.112962951665,18430.112962951665,18430.112962951665,19717.405007297843,19717.405007297843,19717.405007297843,21696.520690467059,21696.520690467059,22458.159538445474,22458.15953844558,22458.15953844558,22674.625316291815,22674.625316291815,23664.183157877553,23664.183157877553]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,886.98819988910009,1773.9763997782002,2660.9645996673003,3547.9527995563999,4434.9409994455,5321.9291993345996,6208.9173992236992,7095.9055991128007,9946.939098756613,12797.972598400424,15649.006098044236,18500.039597688046,21351.07309733186,24202.106596975671,27053.140096619481,29904.173596263296,32755.207095907106,35606.240595550917,39456.917716006916,43307.594836462915,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":47158.271956918914},51008.949077374913,54859.626197830912,58710.303318286904,62560.980438742903,66411.657559198909,70262.334679654916,74113.011800110908,75813.011800110908,77513.011800110908,79213.011800110922,80913.011800110922,82613.011800110922,84313.011800110922,86013.011800110922,87713.011800110937,89413.011800110937,91113.011800110908]
[null,"Tech20","unassigned1",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation from capacity added"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B294,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E78=0,0,E251/E78*E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,10877.548594849517,34169.860168256622,41875.619329681002,57538.869627862259,50495.677433036573,43848.114144844702,36152.783820398436,28619.434852975395,24298.513474214695,21352.928102089227,17840.733800451355,13258.680081197912,7223.4494843124176,4210.2386943606416,3784.7756049770387,2812.6478652869582,2027.7900697351949,{"$f":"IF(AH78=0,0,AH251/AH78*AH207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E79=0,0,E252/E79*E208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.844278000000003,2593.6333839999998,5103.3161140000002,6884.5848920000008,9028.167023,10815.116669999999,14772.15919,18006.46862,{"$f":"IF(AG79=0,0,AG252/AG79*AG208)","v":21601.197779999999},24833.613589999997,28428.34275,32387.278889999998,35982.008049999997,39578.630830000002,44079.143380000001,46768.089160000003,48915.458530000004,51423.247640000001,53570.617019999998,56076.512499999997,57500.201990000001,58195.47752,59254.013220000001,60314.442540000004,61373.925049999998,61706.887240000004,62399.322339999999,62012.391869999999,62348.194489999994,62682.103490000001]
[null,"Tech3","Gas Open",null,{"$f":"IF(E80=0,0,E253/E80*E209)","v":0},0,0,0,0,0,0,0,0,0,0,0,1108.7047318290588,2186.3250050771344,3329.655811480151,4563.915032416181,6194.372702409566,8311.1402734708499,9566.1884728106979,12165.199816378628,12208.827490142208,11994.123099101354,9958.0811229591254,7444.488210514779,5904.8404093843392,3776.2274399506446,4178.1558707349704,4982.0127323036231,{"$f":"IF(AG80=0,0,AG253/AG80*AG209)","v":7393.5833170093074},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E81=0,0,E254/E81*E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,3326.1141954871846,6558.9750152314064,9988.9674344404466,13691.745097248551,18583.118107228704,24933.420820412553,28698.565418432092,36495.599449135894,36626.482470426621,35982.369297304067,29874.243368877371,22333.464631544331,17714.521228153015,11328.682319851932,12534.467612204906,14946.038196910864,{"$f":"IF(AG81=0,0,AG254/AG81*AG210)","v":22180.749951027919},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E82=0,0,E255/E82*E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000,3110.3678929765911,3522.7272727272557,6893.485010409875,7504.8518457487853,13691.713579685269,13656.620869860079,14301.354043973653,22318.434909350723,{"$f":"IF(AG82=0,0,AG255/AG82*AG211)","v":21880.806328117065},23599.368598184559,31306.90616029139,30016.906700095402,29895.531072413294,33802.734945028431,31737.246314578959,35020.705347125484,37911.087278629369,38094.731661450736,39516.413463911951,46490.969388647303,47417.318062152379,47907.12538593178,47813.036405934363,47715.903663339028,47620.292802042655,48692.474516152346,49186.84748382862,49808.790900448228,49269.029250783846,48732.311363717352]
[null,"Tech6","Oil",null,{"$f":"IF(E83=0,0,E256/E83*E212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3364266711949584E-12,9.1035205966384793E-13,9.3061674592332928E-13,9.5180416745923901E-13,8.396369107947516E-13,1.9216432391384975E-12,6.0739691419194801E-13,1.0703063917825061E-12,5.1523174071501921E-13,8.2975882949142777E-13,8.2975882949142777E-13,8.2975882949142787E-13,8.2975882949142797E-13,{"$f":"IF(AG83=0,0,AG256/AG83*AG212)","v":8.2975882949142818E-13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,{"$f":"IF(E84=0,0,E257/E84*E213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,11816.838995569924,20679.468242246003,{"$f":"IF(AG84=0,0,AG257/AG84*AG213)","v":20679.468242246003},23633.677991137007,26587.887740029033,32496.307237813995,35450.516986706018,41358.936484489961,41358.936484488026,47267.355982269917,53175.775480059885,56129.985228950092,59084.194977839841,56129.985228950092,70901.033973409998,64992.61447562003,67946.824224520009,62038.404726730048,64992.61447562003,62038.404726740053,64992.614475630035,64992.61447562003,64992.614475629809,62038.404726740053]
[null,"Tech8","Biomass",null,{"$f":"IF(E85=0,0,E258/E85*E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,2173.0232557800009,4346.0465115600027,6519.0697673400018,8692.0930231200018,10865.116278900003,13038.139534680004,15211.162790460005,21247.338500959999,28941.198963637398,36635.059426314809,44328.919888992205,52022.780351669608,59716.640814346996,67410.501277024392,75104.36173970181,82798.222202379198,{"$f":"IF(AG85=0,0,AG258/AG85*AG214)","v":90492.082665056601},107111.93795752799,111756.775170864,116401.61238419998,121046.44959753598,125691.28681087197,130336.12402420799,135117.61723754395,139762.45445087994,144407.29166421597,149104.68887755193,162714.475050888,164073.12089721597,165601.37786354401,166878.81850987201,168065.9085162,169253.57668252802,172412.13972885598,173552.97693518401,174693.814141512,175834.65134784003,176975.488554168]
[null,"Tech9","Solar utility",null,{"$f":"IF(E86=0,0,E259/E86*E215)","v":0},0,0,0,0,0,0,0,0,0,0,0,4466.4613736785286,5071.4326539365147,5541.3055787257244,10204.285861939286,20297.228544654361,33262.254906210328,45704.925143818662,54701.917879944725,67309.968541334281,84507.643618323695,100773.52032511818,117648.30400200367,131406.98823016856,144687.00611324067,160407.18084972145,175412.56661315533,{"$f":"IF(AG86=0,0,AG259/AG86*AG215)","v":187968.89565859348},198896.69884311879,213067.76642783693,226835.93869344419,235018.95838500673,246569.05709264838,256749.31736490558,264380.44420604699,267948.59111859306,272263.80656537617,277305.89138630376,281788.27178860945,284393.11416421662,287842.9451088183,291293.75868217228,293478.11388045538,295240.16385674546,296579.59569686867,297073.34925723332,299680.89609709167,301019.99596665462,304051.23445102765]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E87=0,0,E260/E87*E216)","v":0},0,0,0,0,0,0,0,0,0,0,0,112.46485473291096,152.06905613528795,197.30546008787729,427.39432227165088,990.76181550423212,1872.2132773613498,2929.3881248443981,3935.1939270071416,5899.5646862478925,8706.4942853112952,12028.986861753052,16081.039761548984,20377.932815914686,25260.820294618308,31329.000240595833,38128.563502917284,{"$f":"IF(AG87=0,0,AG260/AG87*AG216)","v":45238.314676473099},52822.656700849358,58818.796732441406,65086.131106336783,70040.899295431504,76262.176589320472,82306.536508125297,87844.16689766536,92223.960620092505,97012.72888584176,102234.62945557614,107432.70899318928,108396.00596933636,109680.05469109167,110964.11806212757,111767.06908794084,112409.64705954348,112891.8473119289,113053.285536322,114016.62283131811,114498.81813460072,115622.54915295077]
[null,"Tech11","Solar floating",null,{"$f":"IF(E88=0,0,E261/E88*E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,240.99611728480676,360.84592422133693,505.73258927617309,1160.5211581790654,2811.621368322817,5497.1154055143361,8830.2831041847039,12104.178827485379,15994.703540005481,21371.536579451571,27264.153815840797,34127.102687882856,40914.154948466487,48367.467601551441,57567.839809216144,67579.983027793278,{"$f":"IF(AG88=0,0,AG261/AG88*AG217)","v":77662.075911500855},88138.524810035742,94961.367415259461,101781.9778005378,106198.25692414805,112218.01862245855,117639.708927033,122056.51295488251,124669.26298518296,127682.84376165579,131097.3223792254,134311.29233706606,135515.47966234523,137120.66209374747,138725.86142816566,139729.58572631073,140532.81572361765,141135.54603738632,141337.26938074271,142541.50322777094,143144.22783103632,144548.97982791427]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E89=0,0,E262/E89*E218)","v":0},0,0,0,0,0,0,0,0,0,0,0,4016.6019547447577,4016.6019547447581,4016.6019547447581,9372.0712277388084,21421.87709197577,37488.284910957926,53554.692729940551,65604.498594176592,79675.818200112568,97214.442302039359,113488.08990344231,130222.04998970086,143330.16908128181,155735.73699768126,170504.2886539537,184219.881841116,{"$f":"IF(AG89=0,0,AG262/AG89*AG218)","v":194836.57569380329},203509.16256358635,217008.60203623702,229236.71597321995,235683.471403442,245338.16898907966,254996.72485432617,260489.74870844986,261899.62331591986,263963.81601392588,266642.30909781379,268692.19766572182,271100.52056888631,274310.78466781456,277521.07655169879,279528.49220228079,281134.94512855046,282340.42446247546,282743.93901815842,285152.35016362014,286357.81732097612,289167.23869949981]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E90=0,0,E263/E90*E219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2530.4592314897068,6346.2310884979843,11447.315571024879,18074.708796355058,25706.252510371651,34703.440889001788,45970.009372063047,58963.716695664159,{"$f":"IF(AG90=0,0,AG263/AG90*AG219)","v":73021.823537273609},88365.243004402437,98366.581871718663,108823.13562723994,117083.94698083217,127460.16869725924,137535.14526707868,146766.63542640294,154063.46231085667,162043.11152761776,170745.74909623296,179408.22064530136,181014.86142719886,183157.0491363976,185299.23684559413,186638.10416384277,187709.19801844281,188512.5184093912,188780.29187304041,190386.93265494012,191190.2530458878,193064.66729143661]
[null,"Tech14","Geothermal",null,{"$f":"IF(E91=0,0,E264/E91*E220)","v":0},0,0,0,0,0,0,0,0,0,0,0,4429.4765023866657,8858.9530047733333,14011.129507160002,18703.40600954667,23132.882511933338,28438.359014320009,32867.835516706669,55945.968028639996,62916.395475410012,69886.822922180014,76857.250368950015,83827.677815720002,90798.105262490004,98162.732709260003,106696.82015602999,113667.24760279998,{"$f":"IF(AG91=0,0,AG264/AG91*AG220)","v":120637.67504957},128330.80249634001,130589.75506462999,133210.05763291998,135698.96020121002,138319.26276949997,142384.96533778997,145925.06790607996,149399.47047436994,151658.42304265997,154810.89561094996,159336.49817924001,161879.14052243001,164815.98286562,166668.77520880997,167437.51755199998,168206.25989518999,170059.05223837998,170827.79458156996,175275.73692475996,{"$f":"IF(BA91=0,0,BA264/BA91*BA220)","v":176044.47926794997},178849.92161113996]
[null,"Tech15","Hydro large",null,{"$f":"IF(E92=0,0,E265/E92*E221)","v":0},0,0,0,0,0,0,0,0,0,0,0,3624.9876003953809,7205.5817249711445,10741.782373727296,14377.393706663834,18264.20900378075,21667.229225078048,25025.855970555738,29945.902360213815,40524.610649613118,50646.321873112101,62514.701630710842,72401.493922409267,82170.82674820743,95066.016524105304,104600.43041810286,114017.38484620013,{"$f":"IF(AG92=0,0,AG265/AG92*AG221)","v":123652.42284839709},132834.45834469379,135689.91553913333,138406.65907354196,141080.55838791953,143711.6134822662,146765.85635658185,150080.84157086653,152929.55920512025,155389.23741934297,158053.20152553477,160560.34329969544,160252.62433613374,159918.68829827307,159575.31233811338,160000.10413565469,159637.84833089699,159266.15260384028,158885.01695448454,158973.78858282982,159000.12579287609,158774.49203870341]
[null,"Tech16","Hydro small",null,{"$f":"IF(E93=0,0,E266/E93*E222)","v":0},0,0,0,0,0,0,0,0,0,0,0,370.42522336995557,785.24392255952614,1244.4560975687111,1755.6303883975111,2326.7559150459256,2919.1485175139546,3555.9345958015992,4321.6306299088583,5846.2769305383617,7470.5122970681514,9310.3191294982353,11169.473427828603,13146.087192059258,15410.861286190211,17622.393982221442,19951.386144152955,{"$f":"IF(AG93=0,0,AG266/AG93*AG222)","v":22415.497931984763},24979.409025716865,26509.28903437491,28076.967503063941,29687.490191783934,31340.857100534926,33061.596229316878,34841.15781812981,36641.278186973715,38466.021975848613,40346.616832754466,42264.057061691252,43533.428415153707,44811.356682915182,46098.724872975654,47436.459705335154,48742.707739993639,50058.395696951135,51383.523576207648,52743.320177763169,54109.7675176177,55472.88998809125]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E94=0,0,E267/E94*E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2945.5081001480039,2945.5081001480039,2945.5081001480039,2945.5081001480039,2945.5081001480039,8836.5243004430176,17673.04860088498,23564.064801179,26509.572901326294,38291.605301915894,42709.86745213539,42709.86745213539,{"$f":"IF(AG94=0,0,AG267/AG94*AG223)","v":52624.973614018869},55256.222294719475,52741.875146864775,53213.918602424033,59371.684603771078,60767.673997163998,86705.692461029466,84015.655359958182,78050.808625542239,89694.506430842506,89993.696424684458,95317.118337952605,111203.30472759934,110711.39871595647,116538.3144378452,108566.3681192497,108566.3681192502,120629.2979102684,115702.39855231247,127881.59839993616,120751.84100971193,133462.56111598879]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E95=0,0,E268/E95*E224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG95=0,0,AG268/AG95*AG224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E96=0,0,E269/E96*E225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG96=0,0,AG269/AG96*AG225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E97=0,0,E270/E97*E226)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Q97=0,0,Q270/Q97*Q226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG97=0,0,AG270/AG97*AG226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E98=0,0,E271/E98*E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG98=0,0,AG271/AG98*AG227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E99=0,0,E272/E99*E228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG99=0,0,AG272/AG99*AG228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E100=0,0,E273/E100*E229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG100=0,0,AG273/AG100*AG229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E101=0,0,E274/E101*E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG101=0,0,AG274/AG101*AG230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E102=0,0,E275/E102*E231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG102=0,0,AG275/AG102*AG231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E103=0,0,E276/E103*E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG103=0,0,AG276/AG103*AG232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E104=0,0,E277/E104*E233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG104=0,0,AG277/AG104*AG233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E105=0,0,E278/E105*E234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG105=0,0,AG278/AG105*AG234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E106=0,0,E279/E106*E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG106=0,0,AG279/AG106*AG235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E107=0,0,E280/E107*E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG107=0,0,AG280/AG107*AG236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E108=0,0,E281/E108*E237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG108=0,0,AG281/AG108*AG237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E109=0,0,E282/E109*E238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG109=0,0,AG282/AG109*AG238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E110=0,0,E283/E110*E239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG110=0,0,AG283/AG110*AG239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E111=0,0,E284/E111*E240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG111=0,0,AG284/AG111*AG240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E112=0,0,E285/E112*E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG112=0,0,AG285/AG112*AG241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D294:D328)","v":0},{"$f":"SUM(E294:E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,34746.804404538772,73711.934941467058,97971.625904232147,140487.32545538383,178329.12887294003,224220.92813051207,265043.12378810154,331032.37096697447,388914.5399242969,467067.36984796391,545356.16551291326,616564.76521730365,687639.42222916835,771883.07498861256,873899.94399120228,981193.89049441204,1084313.9332748069,1152311.7762203123,1225833.8610896808,1295973.6072248376,1352238.7320802002,1422418.5864106219,1505656.9935094619,1560573.9985754215,1597590.7925822204,1648229.7518177282,1692506.2261483797,1750522.6504769525,1797180.1547160784,1809065.51750573,1834577.8707878289,1832716.4740193388,1845420.3628824216,1866322.7365792387,1869918.6299647144,1898160.3604476103,1898561.815451565,1923442.8423113779]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Cost_INPUT_S2","index":7,"n_rows":1999,"n_cols":21,"rows_kept":562,"cut":true,"hidden":false,"merged":[[18,6,18,8]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Cost Input","S2"]
[]
[]
[null,null,"Step 3.5","Complete all yellow shaded cells in the tables below for each technology included in the scenario"]
[]
[null,null,"General","Cost items included in the model can be used as-is, or replaced with an alternative aggregation of cost items to best suit the available data"]
[null,null,"General","Cost items are categorised into capital expenditure (Capex - expressed in cost per MW), fixed operational expenditure (OpexFixed - expressed in cost per MW per year) and variable operational expenditure (OpexVariable - expressed in cost per MWh of electrical output)"]
[null,null,"General","If applicable fuel costs are included in the \"Fuel_Costs\" sheet, variable operational expenditure (OpexVariable) should exclude any fuel costs to avoid double counting"]
[null,null,"General","If cost data is only available at the level of total capex, fixed opex and variable opex, these values can be added in the first three rows of the input tables for each technology and will then be automatically apportioned to the detailed cost items based on the \"Share Input\" percentage values"]
[null,null,"General","Values between 0-100% should be entered in the \"In-country Share\" column for each item; this should reflect the share of the total cost that is spent within the country (i.e. on domestically produced goods and domestic labour/services)"]
[null,null,"General","If the share of the cost that is directly spent on labour is known it can be added to the \"Labour Share Override\" column; if this is left as \"na\" then the average share of spending on labour corresponding to the particular sector will be extracted from the national input output table and used as a proxy"]
[]
[]
[null,null,"Summary"]
[]
[]
[null,null,null,null,null,null,"Local share"]
[null,null,null,"Links","Technology","LCOE","Capex","OpexFixed","OpexVariable"]
[null,null,null,null,null,"USD/MWh","%","%","%"]
[null,null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($D22,TechRef_List,0))","v":"Coal"},{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D22,CostInput_CostCat,F$20)","v":63.46326378010982},{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D22,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0.52200890655849475},0.57499999999999996,0.4]
[null,null,null,"Tech2","Coal CCS",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D23,CostInput_CostCat,F$20)","v":82.894572739494791},0.6,0.6,0.40000000000000008]
[null,null,null,"Tech3","Gas Open",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D24,CostInput_CostCat,F$20)","v":125.26858649329685},0.49134491610384551,0.65,0]
[null,null,null,"Tech4","Gas Combined",87.75434436109407,0.35792200969305715,0.47001783252739487,0.7]
[null,null,null,"Tech5","Gas Combined CCS",108.41856915150814,0.5,0.5,0.7]
[null,null,null,"Tech6","Oil",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D27,CostInput_CostCat,F$20)","v":178.73525315996349},0.49134491610384551,0.65,0]
[null,null,null,"Tech7","Nuclear",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D28,CostInput_CostCat,F$20)","v":83.851180455233347},0.10000000000000002,0,0.1]
[null,null,null,"Tech8","Biomass",66.060055677408286,0.50102709636286358,0.9,0.4]
[null,null,null,"Tech9","Solar utility",57.992217288487609,0.58638637477014066,1,0]
[null,null,null,"Tech10","Solar rooftop",95.935065168863929,0.58638637477014077,1,0]
[null,null,null,"Tech11","Solar floating",62.16555355583202,0.58638637477014077,1,0]
[null,null,null,"Tech12","Wind onshore",74.666419357462729,0.36175065164705628,0.45551730232056442,0]
[null,null,null,"Tech13","Wind offshore",107.37769881245788,0.33489166609688709,0.37252801933788637,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D34,CostInput_CostCat,I$20,$K$68:$K$2272,\"Summary\")","v":0}]
[null,null,null,"Tech14","Geothermal",67.682219322279622,0.36687474389236913,0.4,0]
[null,null,null,"Tech15","Hydro large",78.47763889394011,0.58395314335431603,0.5,0]
[null,null,null,"Tech16","Hydro small",40.985867064049309,0.58395314335431592,0.5,0]
[null,null,null,"Tech17","Hydrogen",0,0,0,0]
[null,null,null,"Tech18","Pumped storage",27.280860186209086,0.5,0.5,0.5]
[null,null,null,"Tech19","Batteries",114.94439901461688,0.36479902557856275,0.75,0.2]
[null,null,null,"Tech20","unassigned1",0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D42,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0},0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Manual","Bases the In-country share on manual entries in column L; any blanks will be read as zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Bases the In-country share on sectoral level data contained in the country Input Output table, based on the sector defined in column P"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mix","Bases the In-country share on manual entries in column L where populated and the sectoral level shares in column M where column L is left blank"]
[null,null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($C69,TechRef_List,0))","v":"Coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech1","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))*10^3","v":1400},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F73,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))/10^3","v":41.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F74,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))","v":0.12},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F75,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C77,\"_\",$B77)","v":"Coal_1"},1,"Coal","Tech1",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Project planning and management"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":0.10718550063697257},{"$f":"IF(ISNUMBER(INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75,0))),INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75))*$H77,$G77)","v":150.05970089176159},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F77,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N77=\"\",0,INDEX(LocalShare_Value,MATCH($N77,LocalShare_Sector,0)))","v":0.82302463891248945},{"$f":"I77*IF($M$65=\"Manual\",K77,IF($M$65=\"Sector\",L77,IF(K77=\"\",L77,K77)))","v":112.54477566882119},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"D69T75: Professional, scientific and technical activities"},{"$f":"IF(N77<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N77,IO_Direct_Requirements_T,0)),\"\")","v":0.24120703882953812},"na",{"$f":"IF(P77=\"na\",IF(N77<>\"\",O77*M77,\"\"),P77*M77)","v":27.146592074811011},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C78,\"_\",$B78)","v":"Coal_2"},2,{"$f":"C77","v":"Coal"},"Tech1","Civil works","Capex",null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A78,DefaultComp_Tech,0)),\"\")","v":9.3873274402849219E-2},131.42258416398892,"USDk/MW",0.75,0.82701841895905759,98.566938122991687,"D41T43: Construction",0.17943570085223248,"na",{"$f":"IF(P78=\"na\",IF(N78<>\"\",O78*M78,\"\"),P78*M78)","v":17.686427622957645},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_3",3,{"$f":"C78","v":"Coal"},"Tech1","Generating unit","Capex",null,0.14264209386717988,199.69893141405183,"USDk/MW",0.4,0.66287645272507256,79.879572565620734,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P79=\"na\",IF(N79<>\"\",O79*M79,\"\"),P79*M79)","v":14.31090903553965},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_4",4,"Coal","Tech1","Mechanical equipment (ash handling, coal handling...)","Capex",null,0.40060957391197144,560.85340347676004,"USDk/MW",0.4,0.64619889974390599,{"$f":"I80*IF($M$65=\"Manual\",K80,IF($M$65=\"Sector\",L80,IF(K80=\"\",L80,K80)))","v":224.34136139070404},"D28: Machinery and equipment, nec",0.255250375952846,"na",57.263216836750495,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_5",5,"Coal","Tech1","Electrical balance of plants","Capex",null,0.10815145633943501,151.41203887520902,"USDk/MW",0.4,0.66287645272507256,60.564815550083608,"D27: Electrical equipment",0.17915605424382183,"na",10.850553379957843,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_6",6,"Coal","Tech1","Contingency and finance","Capex",null,0.14753810084159191,206.55334117822866,"USDk/MW",0.75,0.8780192765442697,154.91500588367148,"D64T66: Financial and insurance activities",0.40735340219112987,"na",63.10515469717248,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_7",7,"Coal","Tech1","Fixed operation","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.75,0.93045819510553396,15.450000000000001,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.90016652742466874,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_8",8,"Coal","Tech1","Maintenance","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.4,0.64619889974390599,8.24,"D28: Machinery and equipment, nec",0.255250375952846,"na",2.103263097851451,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_9",9,"Coal","Tech1","Variable maintenance","OpexVariable",null,1,0.12,"USD/MWh",0.4,0.64619889974390599,4.8000000000000001E-2,"D28: Machinery and equipment, nec",0.255250375952846,"na",1.2252018045736609E-2,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_10",10,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_11",11,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_12",12,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_13",13,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_14",14,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_15",15,"Coal","Tech1","","",null,"",0,null,null,0,0,"","","na",""]
["Coal_16",16,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_17",17,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_18",18,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_19",19,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_20",20,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_21",21,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_22",22,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_23",23,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_24",24,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_25",25,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_26",26,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_27",27,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_28",28,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_29",29,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_30",30,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech1",{"$f":"INDEX(TechFuelType,MATCH($D110,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D110,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D110,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E110,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G110","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F110,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N110=\"\",0,INDEX(LocalShare_Value,MATCH($N110,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I110*IF($M$65=\"Manual\",K110,IF($M$65=\"Sector\",L110,IF(K110=\"\",L110,K110)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N110),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N110,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P110=\"na\",IF(ISTEXT(N110),O110*M110,\"\"),P110*M110)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech1",null,"Capex",null,null,{"$f":"SUMIF($F$77:$F$110,$F113,I$77:I$110)","v":1400},"USDk/MW","Summary",{"$f":"IFERROR(M113/I113,0)","v":0.52200890655849475},{"$f":"SUMIF($F$77:$F$110,$F113,M$77:M$110)","v":730.81246918189265},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F113,Q$77:Q$110)","v":190.36285364718913}]
[null,null,null,"Tech1",null,"OpexFixed",null,null,41.2,"USDk/MW/yr","Summary",{"$f":"IFERROR(M114/I114,0)","v":0.57499999999999996},{"$f":"SUMIF($F$77:$F$110,$F114,M$77:M$110)","v":23.69},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F114,Q$77:Q$110)","v":3.0034296252761199}]
[null,null,null,"Tech1",null,"OpexVariable",null,null,0.12,"USD/MWh","Summary",{"$f":"IFERROR(M115/I115,0)","v":0.4},4.8000000000000001E-2,null,null,null,1.2252018045736609E-2]
[null,null,null,"Tech1",null,"Fuel",null,null,{"$f":"SUMIF($F$77:$F$110,$F116,I$77:I$110)","v":32.405405405405411},"USD/MWh","Summary",{"$f":"IFERROR(M116/I116,0)","v":1},{"$f":"SUMIF($F$77:$F$110,$F116,M$77:M$110)","v":32.405405405405411},null,null,null,1.2962162162162165]
[null,null,null,"Tech1",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D117,TechRef_List,0),MATCH($F117,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D118,TechRef_List,0),MATCH($F118,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D119,TechRef_List,0),MATCH($F119,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Capital recovery factor",null,null,{"$f":"(I119*(1+I119)^I118)/(((1+I119)^I118)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"LCOE",null,null,{"$f":"((I113*I120+I114)/(8760*I117))*10^3+(I115+I116)","v":63.46326378010982},""]
[]
[]
[null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($C124,TechRef_List,0))","v":"Coal CCS"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech2","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))*10^3","v":1950},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F128,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexFixed",{"$f":"(INDEX(Technology_Data!$H$9:$H$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))/10^3) +\n(INDEX(Technology_Data!$H$9:$H$28, MATCH($D$73, Technology_Data!$C$9:$C$28,0))/10^3)","v":83},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F129,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexVariable",{"$f":"(INDEX(Technology_Data!$K$9:$K$28,MATCH($D128,Technology_Data!$C$9:$C$28,0)))+\n(INDEX(Technology_Data!$K$9:$K$28,MATCH($D$73,Technology_Data!$C$9:$C$28,0)))","v":3.22},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F130,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C132,\"_\",$B132)","v":"_1"},1,null,"Tech2","Capital investment","Capex",null,1,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130))*$H132,$G132)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F132,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.6,{"$f":"IF($N132=\"\",0,INDEX(LocalShare_Value,MATCH($N132,LocalShare_Sector,0)))","v":0.93045819510553396},{"$f":"I132*IF($M$65=\"Manual\",K132,IF($M$65=\"Sector\",L132,IF(K132=\"\",L132,K132)))","v":1170},"D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF(N132<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N132,IO_Direct_Requirements_T,0)),\"\")","v":5.8263205658554605E-2},"na",{"$f":"IF(P132=\"na\",IF(N132<>\"\",O132*M132,\"\"),P132*M132)","v":68.16795062050889},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C133,\"_\",$B133)","v":"0_2"},2,{"$f":"C132","v":0},"Tech2","Fixed operation","OpexFixed",null,1,83,"USDk/MW/yr",0.6,{"$f":"IF($N133=\"\",0,INDEX(LocalShare_Value,MATCH($N133,LocalShare_Sector,0)))","v":0.93045819510553396},49.8,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P133=\"na\",IF(N133<>\"\",O133*M133,\"\"),P133*M133)","v":2.9015076417960191},null,null,"Informed by NewClimate Institute (2022)"]
["0_3",3,{"$f":"C133","v":0},"Tech2","Variable operation","OpexVariable",null,1,3.22,"USD/MWh",0.4,{"$f":"IF($N134=\"\",0,INDEX(LocalShare_Value,MATCH($N134,LocalShare_Sector,0)))","v":0.93045819510553396},1.2880000000000003,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",7.504300888821834E-2,null,null,"Informed by NewClimate Institute (2022)"]
["0_4",4,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_5",5,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_6",6,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_7",7,0,"Tech2",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130))*$H138,$G138)","v":0},"",null,null,0,null,"","na",""]
["0_8",8,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_9",9,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_10",10,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_11",11,{"$f":"C141","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_12",12,{"$f":"C142","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_13",13,{"$f":"C143","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_14",14,{"$f":"C144","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_15",15,{"$f":"C145","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_16",16,0,"Tech2",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$f":"IF($N147=\"\",0,INDEX(LocalShare_Value,MATCH($N147,LocalShare_Sector,0)))","v":0},0,{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},"","na",""]
["0_17",17,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_18",18,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_19",19,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_20",20,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_21",21,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_22",22,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_24",24,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_25",25,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_27",27,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_28",28,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_29",29,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_30",30,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech2",{"$f":"INDEX(TechFuelType,MATCH($D165,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D165,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D165,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E165,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G165","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F165,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N165=\"\",0,INDEX(LocalShare_Value,MATCH($N165,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I165*IF($M$65=\"Manual\",K165,IF($M$65=\"Sector\",L165,IF(K165=\"\",L165,K165)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N165),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N165,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P165=\"na\",IF(ISTEXT(N165),O165*M165,\"\"),P165*M165)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech2",null,"Capex",null,null,{"$f":"SUMIF($F$132:$F$165,$F168,I$132:I$165)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F168,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M168/I168,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F168,M$132:M$165)","v":1170},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F168,Q$132:Q$165)","v":68.16795062050889}]
[null,null,null,"Tech2",null,"OpexFixed",null,null,{"$f":"SUMIF($F$132:$F$165,$F169,I$132:I$165)","v":83},"USDk/MW/yr","Summary",{"$f":"IFERROR(M169/I169,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F169,M$132:M$165)","v":49.8},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F169,Q$132:Q$165)","v":2.9015076417960191}]
[null,null,null,"Tech2",null,"OpexVariable",null,null,3.22,"USD/MWh","Summary",{"$f":"IFERROR(M170/I170,0)","v":0.40000000000000008},1.2880000000000003,null,null,null,7.504300888821834E-2]
[null,null,null,"Tech2",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",{"$f":"IFERROR(M171/I171,0)","v":1},32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech2",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D172,TechRef_List,0),MATCH($F172,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D173,TechRef_List,0),MATCH($F173,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D174,TechRef_List,0),MATCH($F174,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Capital recovery factor",null,null,{"$f":"(I174*(1+I174)^I173)/(((1+I174)^I173)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"LCOE",null,null,{"$f":"((I168*I175+I169)/(8760*I172))*10^3+(I170+I171)","v":82.894572739494791},""]
[]
[]
[null,null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($C179,TechRef_List,0))","v":"Gas Open"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech3","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))*10^3","v":772.80000000000007},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F183,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))/10^3","v":23.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F184,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F185,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C187,\"_\",$B187)","v":"OCGT_1"},1,"OCGT","Tech3",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185,0))),INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185))*$H187,$G187)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F187,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N187=\"\",0,INDEX(LocalShare_Value,MATCH($N187,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I187*IF($M$65=\"Manual\",K187,IF($M$65=\"Sector\",L187,IF(K187=\"\",L187,K187)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N187<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N187,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P187=\"na\",IF(N187<>\"\",O187*M187,\"\"),P187*M187)","v":7.5582087866444203},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C188,\"_\",$B188)","v":"OCGT_2"},2,{"$f":"C187","v":"OCGT"},"Tech3","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",{"$f":"IF(P188=\"na\",IF(N188<>\"\",O188*M188,\"\"),P188*M188)","v":35.802034188526548},null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_3",3,{"$f":"C188","v":"OCGT"},"Tech3","Balance of plant / Electrical equipment","Capex",null,0.23602605116792025,182.40093234256878,"USDk/MW",0.35,0.66287645272507256,63.84032631989907,"D27: Electrical equipment",0.17915605424382183,"na",11.437380965111124,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_4",4,"OCGT","Tech3","Project Planning and Management","Capex",null,0.12964767333857377,100.19172195604982,"USDk/MW",1,0.82302463891248945,100.19172195604982,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",24.166948568251197,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_5",5,"OCGT","Tech3","Contingency and finance","Capex",null,4.3083315705663018E-2,33.294786377336386,"USDk/MW",1,0.8780192765442697,33.294786377336386,"D64T66: Financial and insurance activities",0.40735340219112987,"na",13.562744506034861,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_6",6,"OCGT","Tech3","Operation ","OpexFixed",null,0.41666666666666669,9.6666666666666661,"USDk/MW/yr",1,0.93045819510553396,9.6666666666666661,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.56321098803269454,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_7",7,"OCGT","Tech3","Maintenance","OpexFixed",null,0.58333333333333337,13.533333333333333,"USDk/MW/yr",0.4,0.66287645272507256,5.413333333333334,"D27: Electrical equipment",0.17915605424382183,"na",0.96983144030655566,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_8",8,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_9",9,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_10",10,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_11",11,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_12",12,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_13",13,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_15",15,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_16",16,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_17",17,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_18",18,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_19",19,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_20",20,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_21",21,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_23",23,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_24",24,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_25",25,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_26",26,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_27",27,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_28",28,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_29",29,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech3",{"$f":"INDEX(TechFuelType,MATCH($D220,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D220,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D220,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E220,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G220","v":89.933333333333337},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F220,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N220=\"\",0,INDEX(LocalShare_Value,MATCH($N220,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I220*IF($M$65=\"Manual\",K220,IF($M$65=\"Sector\",L220,IF(K220=\"\",L220,K220)))","v":89.933333333333337},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N220),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N220,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},"na",{"$f":"IF(P220=\"na\",IF(ISTEXT(N220),O220*M220,\"\"),P220*M220)","v":7.4946988988105341}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech3",null,"Capex",null,null,{"$f":"SUMIF($F$187:$F$220,$F223,I$187:I$220)","v":772.80000000000018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F223,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M223/I223,0)","v":0.49134491610384551},{"$f":"SUMIF($F$187:$F$220,$F223,M$187:M$220)","v":379.71135116505189},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F223,Q$187:Q$220)","v":92.527317014568155}]
[null,null,null,"Tech3",null,"OpexFixed",null,null,{"$f":"SUMIF($F$187:$F$220,$F224,I$187:I$220)","v":23.2},"USDk/MW/yr","Summary",{"$f":"IFERROR(M224/I224,0)","v":0.65},{"$f":"SUMIF($F$187:$F$220,$F224,M$187:M$220)","v":15.08},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F224,Q$187:Q$220)","v":1.5330424283392503}]
[null,null,null,"Tech3",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M225/I225,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech3",null,"Fuel",null,null,89.933333333333337,"USD/MWh","Summary",{"$f":"IFERROR(M226/I226,0)","v":1},89.933333333333337,null,null,null,7.4946988988105341]
[null,null,null,"Tech3",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D227,TechRef_List,0),MATCH($F227,TechInputs_T,0))","v":0.35},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D228,TechRef_List,0),MATCH($F228,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D229,TechRef_List,0),MATCH($F229,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Capital recovery factor",null,null,{"$f":"(I229*(1+I229)^I228)/(((1+I229)^I228)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"LCOE",null,null,{"$f":"((I223*I230+I224)/(8760*I227))*10^3+(I225+I226)","v":125.26858649329685},""]
[]
[]
[null,null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($C234,TechRef_List,0))","v":"Gas Combined"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech4","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))*10^3","v":690},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F238,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))/10^3","v":23.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F239,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))","v":2.2999999999999998},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F240,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C242,\"_\",$B242)","v":"CCGT_1"},1,"CCGT","Tech4",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":0.10236022390755364},{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240))*$H242,$G242)","v":70.628554496212018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F242,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N242=\"\",0,INDEX(LocalShare_Value,MATCH($N242,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I242*IF($M$65=\"Manual\",K242,IF($M$65=\"Sector\",L242,IF(K242=\"\",L242,K242)))","v":52.971415872159014},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N242<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N242,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P242=\"na\",IF(N242<>\"\",O242*M242,\"\"),P242*M242)","v":9.5049631321559236},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C243,\"_\",$B243)","v":"CCGT_2"},2,{"$f":"C242","v":"CCGT"},"Tech4","Generating unit ","Capex",null,0.35175553795411618,{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240))*$H243,$G243)","v":242.71132118834018},"USDk/MW",0.2,0.66287645272507256,48.542264237668036,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P243=\"na\",IF(N243<>\"\",O243*M243,\"\"),P243*M243)","v":8.6966405248815875},null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_3",3,{"$f":"C243","v":"CCGT"},"Tech4","Electrical / I&C system","Capex",null,0.34263646505052475,236.41916088486207,"USDk/MW",0.2,0.66287645272507256,47.283832176972417,"D27: Electrical equipment",0.17915605424382183,"na",8.471184802353438,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_4",4,"CCGT","Tech4","Project Planning and Management","Capex",null,4.9503887990747675E-2,34.157682713615898,"USDk/MW",0.7,0.82302463891248945,23.910377899531127,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",5.7673514504411347,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_5",5,"CCGT","Tech4","Fees and contingency","Capex",null,0.15374388509705772,106.08328071696982,"USDk/MW",0.7,0.8780192765442697,74.258296501878874,"D64T66: Financial and insurance activities",0.40735340219112987,"na",30.249369720958036,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_6",6,"CCGT","Tech4","Operations","OpexFixed",null,0.42504458131848721,9.9885476609844499,"USDk/MW/yr",0.7,0.93045819510553396,6.9919833626891146,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.40737536462154805,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_7",7,"CCGT","Tech4","Maintenance","OpexFixed",null,0.57495541868151279,13.51145233901555,"USDk/MW/yr",0.3,0.66287645272507256,4.0534357017046645,"D27: Electrical equipment",0.17915605424382183,"na",0.72619754644844492,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_8",8,"CCGT","Tech4","Utilities","OpexVariable",null,1,2.2999999999999998,"USD/MWh",0.7,0.93045819510553396,1.6099999999999999,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",9.3803761110272901E-2,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_9",9,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_13",13,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_18",18,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_26",26,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech4",null,"OpexFixed",null,null,{"$f":"SUMIF($F$242:$F$275,$F279,I$242:I$275)","v":23.5},"USDk/MW/yr","Summary",{"$f":"IFERROR(M279/I279,0)","v":0.47001783252739487},{"$f":"SUMIF($F$242:$F$275,$F279,M$242:M$275)","v":11.04541906439378},null,null,null,{"$f":"SUMIF($F$242:$F$275,$F279,Q$242:Q$275)","v":1.133572911069993}]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C298,\"_\",$B298)","v":"CCGT_2"},2,{"$f":"C297","v":"CCGT"},"Tech5","Fixed operation","OpexFixed",null,1,{"$f":"IF(ISNUMBER(INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295,0))),INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295))*$H298,$G298)","v":32.5},"USDk/MW/yr",0.5,0.93045819510553396,16.25,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P298=\"na\",IF(N298<>\"\",O298*M298,\"\"),P298*M298)","v":0.94677709195151238},null,null,"Informed by average fixed opex share for gas combined"]
["CCGT_8",8,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
["CCGT_16",16,"CCGT","Tech5",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":0},{"$error":"#N/A"},"na",{"$error":"#N/A"}]
["CCGT_24",24,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech5",null,"Capital recovery factor",null,null,{"$f":"(I339*(1+I339)^I338)/(((1+I339)^I338)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[{"$f":"CONCATENATE($C352,\"_\",$B352)","v":"OCGT_1"},1,"OCGT","Tech6",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350,0))),INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350))*$H352,$G352)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F352,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N352=\"\",0,INDEX(LocalShare_Value,MATCH($N352,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I352*IF($M$65=\"Manual\",K352,IF($M$65=\"Sector\",L352,IF(K352=\"\",L352,K352)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N352<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N352,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P352=\"na\",IF(N352<>\"\",O352*M352,\"\"),P352*M352)","v":7.5582087866444203},null,null,"As per open gas"]
["OCGT_13",13,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech6",{"$f":"INDEX(TechFuelType,MATCH($D385,TechRef_List,0))","v":"Fuel oil "},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D385,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D385,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E385,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G385","v":143.39999999999998},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F385,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N385=\"\",0,INDEX(LocalShare_Value,MATCH($N385,LocalShare_Sector,0)))","v":0.83546452287825956},{"$f":"I385*IF($M$65=\"Manual\",K385,IF($M$65=\"Sector\",L385,IF(K385=\"\",L385,K385)))","v":143.39999999999998},"D19: Coke and refined petroleum products",{"$f":"IF(ISTEXT(N385),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N385,IO_Direct_Requirements_T,0)),\"\")","v":3.5828927543725679E-2},"na",{"$f":"IF(P385=\"na\",IF(ISTEXT(N385),O385*M385,\"\"),P385*M385)","v":5.1378682097702617}]
[]
[null,null,null,"Tech7","Total","OpexVariable",{"$f":"Technology_Data!L56","v":17.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F405,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"IESR (2023)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Nuclear_11",11,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_19",19,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_20",20,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_29",29,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech7",null,"OpexVariable",null,null,17.5,"USD/MWh","Summary",{"$f":"IFERROR(M445/I445,0)","v":0.1},1.75,null,null,null,0.31352309492668823]
[null,null,null,"Tech7",null,"Capital recovery factor",null,null,{"$f":"(I449*(1+I449)^I448)/(((1+I449)^I448)-1)","v":0.10032950922550407},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech8","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))*10^3","v":2000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F458,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech8","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))","v":3.0430000000000001},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F460,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Biomass_9",9,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_17",17,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_25",25,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_28",28,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech8",null,"Capex",null,null,{"$f":"SUMIF($F$462:$F$495,$F498,I$462:I$495)","v":2000},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F498,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M498/I498,0)","v":0.50102709636286358},{"$f":"SUMIF($F$462:$F$495,$F498,M$462:M$495)","v":1002.0541927257273},null,null,null,{"$f":"SUMIF($F$462:$F$495,$F498,Q$462:Q$495)","v":264.97504184344865}]
[null,null,null,"Tech8",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D503,TechRef_List,0),MATCH($F503,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Tech9","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D513, Technology_Data!$C$9:$C$28,0))/10^3","v":14.4},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F514,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_7",7,"Solar PV","Tech9","Land","Capex",null,2.6067439381839233E-3,2.0645411990416673,"USDk/MW",1,0.92772917459109927,2.0645411990416673,"D68: Real estate activities",0.12145047598285008,"na",0.25073951130981453,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_15",15,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_20",20,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_27",27,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech9",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M556/I556,0)","v":0},0,null,null,null,0]
[null,null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($C564,TechRef_List,0))","v":"Solar rooftop"}]
[null,null,null,"Tech10","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D568, Technology_Data!$C$9:$C$28,0))*10^3","v":1320},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F568,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_5",5,"Solar PV","Tech10","BOS, grid connection","Capex",null,0.17168191945546854,226.62013368121848,"USDk/MW",0.3,0.66287645272507256,67.986040104365543,"D27: Electrical equipment",0.17915605424382183,"na",12.18011068876036,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_13",13,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_18",18,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_26",26,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech10",null,"OpexFixed",null,null,{"$f":"SUMIF($F$572:$F$605,$F609,I$572:I$605)","v":14.399999999999999},"USDk/MW/yr","Summary",{"$f":"IFERROR(M609/I609,0)","v":1},{"$f":"SUMIF($F$572:$F$605,$F609,M$572:M$605)","v":14.399999999999999},null,null,null,{"$f":"SUMIF($F$572:$F$605,$F609,Q$572:Q$605)","v":1.6157275686141688}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Solar PV_3",3,{"$f":"C628","v":"Solar PV"},"Tech11","Racking/Mounting","Capex",null,9.2439051375561715E-2,82.363194775625502,"USDk/MW",0.42399999999999999,0.73545452158003621,34.92199458486521,"D25: Fabricated metal products",0.16775131609978383,"na",5.8582105524406627,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_11",11,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_16",16,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_25",25,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech11",null,"Capital recovery factor",null,null,{"$f":"(I669*(1+I669)^I668)/(((1+I669)^I668)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D678, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F680,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[{"$f":"CONCATENATE($C682,\"_\",$B682)","v":"Onshore_Wind_1"},1,"Onshore_Wind","Tech12",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Nacelle"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":0.37327952807383236},{"$f":"IF(ISNUMBER(INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680,0))),INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680))*$H682,$G682)","v":559.91929211074853},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F682,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.2,{"$f":"IF($N682=\"\",0,INDEX(LocalShare_Value,MATCH($N682,LocalShare_Sector,0)))","v":0.66287645272507256},{"$f":"I682*IF($M$65=\"Manual\",K682,IF($M$65=\"Sector\",L682,IF(K682=\"\",L682,K682)))","v":111.98385842214971},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"D27: Electrical equipment"},{"$f":"IF(N682<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N682,IO_Direct_Requirements_T,0)),\"\")","v":0.17915605424382183},"na",{"$f":"IF(P682=\"na\",IF(N682<>\"\",O682*M682,\"\"),P682*M682)","v":20.062586213911118},null,null,"Informed by Local Content Requirements for goods for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_9",9,"Onshore_Wind","Tech12","Contingency and finance ","Capex",null,3.593261795656813E-2,53.898926934852199,"USDk/MW",1,0.8780192765442697,53.898926934852199,"D64T66: Financial and insurance activities",0.40735340219112987,"na",21.95591126136317,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Onshore_Wind_21",21,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_24",24,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_29",29,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech12",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D722,TechRef_List,0),MATCH($F722,TechInputs_T,0))","v":0.34},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D723,TechRef_List,0),MATCH($F723,TechInputs_T,0))","v":27},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech13","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D733, Technology_Data!$C$9:$C$28,0))/10^3","v":72.599999999999994},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F734,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Offshore_Wind_6",6,"Offshore_Wind","Tech13","Contingency and Finance","Capex",null,8.2196283956279925E-2,287.68699384697976,"USDk/MW",1,0.8780192765442697,287.68699384697976,"D64T66: Financial and insurance activities",0.40735340219112987,"na",117.19027570970584,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Offshore_Wind_7",7,"Offshore_Wind","Tech13","Operation ","OpexFixed",null,0.31368730788706606,22.773698552600994,"USDk/MW/yr",0.75,0.93045819510553396,17.080273914450746,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.99515151178208938,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_19",19,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
["Offshore_Wind_23",23,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech13",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M775/I775,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech14","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D788, Technology_Data!$C$9:$C$28,0))*10^3","v":4000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F788,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Geothermal_4",4,"Geothermal","Tech14","Wells/drilling","Capex",null,0.36233765454047084,1449.3506181618834,"USDk/MW",0.15,0.82302463891248945,217.4025927242825,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",52.43903562488827,null,null,"Informed by Local Content Requirements for geothermal power plant 10-110MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Geothermal_12",12,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_17",17,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_22",22,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_29",29,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech14",null,"Capex",null,null,{"$f":"SUMIF($F$792:$F$825,$F828,I$792:I$825)","v":3999.9999999999995},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F828,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M828/I828,0)","v":0.36687474389236913},{"$f":"SUMIF($F$792:$F$825,$F828,M$792:M$825)","v":1467.4989755694764},null,null,null,{"$f":"SUMIF($F$792:$F$825,$F828,Q$792:Q$825)","v":282.72905037699604}]
[null,null,null,"Tech14",null,"LCOE",null,null,{"$f":"((I828*I835+I829)/(8760*I832))*10^3+(I830+I831)","v":67.682219322279622},""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C848,\"_\",$B848)","v":"Hydro_2"},2,{"$f":"C847","v":"Hydro"},"Tech15","Generating unit","Capex",null,0.1174714268617419,244.34056787242315,"USDk/MW",0.5,0.66287645272507256,122.17028393621158,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P848=\"na\",IF(N848<>\"\",O848*M848,\"\"),P848*M848)","v":21.887546015859037},null,null,"Informed by Local Content Requirements for hydro power plant 50-150 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_10",10,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_15",15,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_21",21,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_27",27,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech15",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D889,TechRef_List,0),MATCH($F889,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Hydro_5",5,"Hydro","Tech16","Electrical Balance of Plant","Capex",null,9.2157486045889012E-2,211.04064304508583,"USDk/MW",0.5,0.66287645272507256,105.52032152254291,"D27: Electrical equipment",0.17915605424382183,"na",18.904604446518221,null,null,"Informed by Local Content Requirements for hydro power plant 15-50 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_13",13,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_20",20,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_25",25,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech16",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D942,TechRef_List,0),MATCH($F942,TechInputs_T,0))","v":0.76},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech17","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D953, Technology_Data!$C$9:$C$28,0))/10^3","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F954,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["0_3",3,{"$f":"C958","v":0},"Tech17","OpexVariable","OpexVariable",null,1,{"$f":"IF(ISNUMBER(INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955,0))),INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955))*$H959,$G959)","v":0},"USD/MWh",null,0.93045819510553396,0,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0]
["0_11",11,0,"Tech17",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_19",19,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech17",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D999,TechRef_List,0),MATCH($F999,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($C1004,TechRef_List,0))","v":"Pumped storage"}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["Hydro_8",8,"Hydro","Tech18",null,null,null,null,0,"",null,0,0,null,"","na",""]
["Hydro_9",9,"Hydro","Tech18",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010,0))),INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010))*$H1020,$G1020)","v":0},"",null,0,0,null,"","na",""]
["Hydro_18",18,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_28",28,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_29",29,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech18",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1052,TechRef_List,0),MATCH($F1052,TechInputs_T,0))","v":0.41666666666666669},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[]
["0_6",6,0,"Tech19","Engineering, procurement, and construction","Capex",null,0.1364190012180268,188.12180267965897,"USD/kW",0.75,0.82701841895905759,141.09135200974424,"D41T43: Construction",0.17943570085223248,"na",25.316825632057498,null,"US Department of Energy (2020)","Informed by Local Content Requirements for services other technologies as there are none for batteries, in particular solar, and reduced due to limited role of batteries in Indonesia (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["0_14",14,0,"Tech19",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_17",17,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech19",{"$f":"INDEX(TechFuelType,MATCH($D1100,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0)))","v":0.95},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1100,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1100","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1100,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1100=\"\",0,INDEX(LocalShare_Value,MATCH($N1100,LocalShare_Sector,0)))","v":0},{"$f":"I1100*IF($M$65=\"Manual\",K1100,IF($M$65=\"Sector\",L1100,IF(K1100=\"\",L1100,K1100)))","v":0},null,{"$f":"IF(ISTEXT(N1100),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1100,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1100=\"na\",IF(ISTEXT(N1100),O1100*M1100,\"\"),P1100*M1100)","v":""}]
[null,null,null,"Technology",null,"Summary of costs"]
[]
[null,null,null,"Tech20","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D1118, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1120,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Other 1_4",4,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_12",12,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_16",16,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_24",24,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[]
[null,null,null,"Tech20",null,"Capital recovery factor",null,null,{"$f":"(I1164*(1+I1164)^I1163)/(((1+I1164)^I1163)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech21","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1173,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[{"$f":"CONCATENATE($C1178,\"_\",$B1178)","v":"_2"},2,{"$f":"C1177","v":""},"Tech21","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175,0))),INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175))*$H1178,$G1178)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1178=\"na\",IF(N1178<>\"\",O1178*M1178,\"\"),P1178*M1178)","v":""}]
["_11",11,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech21",{"$f":"INDEX(TechFuelType,MATCH($D1210,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1210,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1210","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1210,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1210=\"\",0,INDEX(LocalShare_Value,MATCH($N1210,LocalShare_Sector,0)))","v":0},{"$f":"I1210*IF($M$65=\"Manual\",K1210,IF($M$65=\"Sector\",L1210,IF(K1210=\"\",L1210,K1210)))","v":0},null,{"$f":"IF(ISTEXT(N1210),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1210,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1210=\"na\",IF(ISTEXT(N1210),O1210*M1210,\"\"),P1210*M1210)","v":""}]
[null,null,null,"Tech21",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1218,TechRef_List,0),MATCH($F1218,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_10",10,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech22",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1271/I1271,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech22",null,"LCOE",null,null,{"$f":"((I1268*I1275+I1269)/(8760*I1272))*10^3+(I1270+I1271)","v":0},""]
[null,null,null,"Tech23","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1284,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_9",9,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech23",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,I$1287:I$1320)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1324/I1324,0)","v":0},{"$f":"SUMIF($F$1287:$F$1320,$F1324,M$1287:M$1320)","v":0},null,null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,Q$1287:Q$1320)","v":0}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["_8",8,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,"Tech25",{"$f":"INDEX(TechName_List,MATCH($C1389,TechRef_List,0))","v":"unassigned6"}]
[{"$f":"CONCATENATE($C1397,\"_\",$B1397)","v":"_1"},1,"","Tech25",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395,0))),INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395))*$H1397,$G1397)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1397,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1397=\"\",0,INDEX(LocalShare_Value,MATCH($N1397,LocalShare_Sector,0)))","v":0},{"$f":"I1397*IF($M$65=\"Manual\",K1397,IF($M$65=\"Sector\",L1397,IF(K1397=\"\",L1397,K1397)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1397<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1397,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1397=\"na\",IF(N1397<>\"\",O1397*M1397,\"\"),P1397*M1397)","v":""}]
["_7",7,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech25",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1437,TechRef_List,0),MATCH($F1437,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech26","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1450,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_6",6,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech26",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1490/I1490,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech26",null,"Capital recovery factor",null,null,{"$f":"(I1494*(1+I1494)^I1493)/(((1+I1494)^I1493)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech27","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1503,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_3",3,{"$f":"C1508","v":""},"Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech27",null,"Capex",null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,I$1507:I$1540)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1543,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1543/I1543,0)","v":0},{"$f":"SUMIF($F$1507:$F$1540,$F1543,M$1507:M$1540)","v":0},null,null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,Q$1507:Q$1540)","v":0}]
[null,null,null,"Tech27",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1548,TechRef_List,0),MATCH($F1548,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[{"$f":"CONCATENATE($C1563,\"_\",$B1563)","v":"_2"},2,{"$f":"C1562","v":""},"Tech28","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560,0))),INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560))*$H1563,$G1563)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1563=\"na\",IF(N1563<>\"\",O1563*M1563,\"\"),P1563*M1563)","v":""}]
["_7",7,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech28",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1601/I1601,0)","v":0},0,null,null,null,0]
[null,null,"Tech29",{"$f":"INDEX(TechName_List,MATCH($C1609,TechRef_List,0))","v":"unassigned10"}]
[{"$f":"CONCATENATE($C1617,\"_\",$B1617)","v":"_1"},1,"","Tech29",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615,0))),INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615))*$H1617,$G1617)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1617,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1617=\"\",0,INDEX(LocalShare_Value,MATCH($N1617,LocalShare_Sector,0)))","v":0},{"$f":"I1617*IF($M$65=\"Manual\",K1617,IF($M$65=\"Sector\",L1617,IF(K1617=\"\",L1617,K1617)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1617<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1617,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1617=\"na\",IF(N1617<>\"\",O1617*M1617,\"\"),P1617*M1617)","v":""}]
["_5",5,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech29",null,"Capex",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,I$1617:I$1650)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1653,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1653/I1653,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1653,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,Q$1617:Q$1650)","v":0}]
[null,null,null,"Tech29",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,I$1617:I$1650)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1654/I1654,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1654,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,Q$1617:Q$1650)","v":0}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_3",3,{"$f":"C1673","v":""},"Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech30",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1714,TechRef_List,0),MATCH($F1714,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech30",null,"Capital recovery factor",null,null,{"$f":"(I1714*(1+I1714)^I1713)/(((1+I1714)^I1713)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech31","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1725,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_8",8,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech31",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1767,TechRef_List,0),MATCH($F1767,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech32","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1779,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_6",6,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech32",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1820/I1820,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech33","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1833,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_4",4,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech33",null,"Capex",null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,I$1837:I$1870)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1873,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1873/I1873,0)","v":0},{"$f":"SUMIF($F$1837:$F$1870,$F1873,M$1837:M$1870)","v":0},null,null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,Q$1837:Q$1870)","v":0}]
[null,null,null,"Tech33",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1878,TechRef_List,0),MATCH($F1878,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C1893,\"_\",$B1893)","v":"_2"},2,{"$f":"C1892","v":""},"Tech34","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890,0))),INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890))*$H1893,$G1893)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1893=\"na\",IF(N1893<>\"\",O1893*M1893,\"\"),P1893*M1893)","v":""}]
["_7",7,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech34",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1931/I1931,0)","v":0},0,null,null,null,0]
[]
[null,null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($C1939,TechRef_List,0))","v":"unassigned16"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech35","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1943,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech35","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1944,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech35","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1945,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C1947,\"_\",$B1947)","v":"_1"},1,"","Tech35",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945))*$H1947,$G1947)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1947,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1947=\"\",0,INDEX(LocalShare_Value,MATCH($N1947,LocalShare_Sector,0)))","v":0},{"$f":"I1947*IF($M$65=\"Manual\",K1947,IF($M$65=\"Sector\",L1947,IF(K1947=\"\",L1947,K1947)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1947<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1947,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1947=\"na\",IF(N1947<>\"\",O1947*M1947,\"\"),P1947*M1947)","v":""}]
[{"$f":"CONCATENATE($C1948,\"_\",$B1948)","v":"_2"},2,{"$f":"C1947","v":""},"Tech35","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945))*$H1948,$G1948)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1948=\"na\",IF(N1948<>\"\",O1948*M1948,\"\"),P1948*M1948)","v":""}]
["_3",3,{"$f":"C1948","v":""},"Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_4",4,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_5",5,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_6",6,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_7",7,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_8",8,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech35",{"$f":"INDEX(TechFuelType,MATCH($D1980,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1980,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1980","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1980,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1980=\"\",0,INDEX(LocalShare_Value,MATCH($N1980,LocalShare_Sector,0)))","v":0},{"$f":"I1980*IF($M$65=\"Manual\",K1980,IF($M$65=\"Sector\",L1980,IF(K1980=\"\",L1980,K1980)))","v":0},null,{"$f":"IF(ISTEXT(N1980),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1980,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1980=\"na\",IF(ISTEXT(N1980),O1980*M1980,\"\"),P1980*M1980)","v":""}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech35",null,"Capex",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,I$1947:I$1980)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1983,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1983/I1983,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1983,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,I$1947:I$1980)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1984/I1984,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1984,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1985/I1985,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1986/I1986,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1987,TechRef_List,0),MATCH($F1987,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1988,TechRef_List,0),MATCH($F1988,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1989,TechRef_List,0),MATCH($F1989,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Capital recovery factor",null,null,{"$f":"(I1989*(1+I1989)^I1988)/(((1+I1989)^I1988)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"LCOE",null,null,{"$f":"((I1983*I1990+I1984)/(8760*I1987))*10^3+(I1985+I1986)","v":0},""]
[]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"General_INPUT_S3","index":8,"n_rows":332,"n_cols":54,"rows_kept":332,"cut":false,"hidden":false,"merged":[[6,3,6,14]]}
["Return to Cover"]
[]
[null,"General Input","S3"]
[]
[]
[null,null,"Scenario name","Scenario description"]
[null,null,{"$f":"INDIRECT(\"ScenarioName_\"&$C$3)","v":"Scenario 3 (JETP_HighLCR)"},{"$f":"INDIRECT(\"ScenarioDescrip_\"&$C$3)","v":"Based on the IEA's Announced Pledges Scenario, but the domestic content share for all physical component parts of all solar technologies is doubled, up to a maximum of 100%."}]
[]
[]
[null,"Step 3.1","Enter average annual salaries for all sectors corresponding to the sectoral breakdown in the national input output table"]
[null,"Step 3.2","Enter historic and future (projections) capacity data for all technologies for all years of the modeling horizon (enter historic data for at least as many years as the construction period for the relevant technology to avoid the model considering it as new)"]
[null,"Step 3.3","Enter capacity retirements for all technologies over the years of the modeling horizon (this is required to calculate the capacity additions in each year)"]
[null,"Step 3.4","Either enter generation data for all technologies over the years of the modeling horizon or estimate generation using the load factor assumptions entered on the scenario setup sheet (note these may not be representative for all years)"]
[]
[]
[null,null,"Average annual salaries"]
[]
[null,null,"The average annual salary should be a Full-time Equivalent (FTE). Investment estimates are divided by the annual salary to calculate the number of annual FTE jobs."]
[null,null,null,"Salary"]
[null,null,"Sectors ","US$k"]
[null,null,{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},1.6435073761262455]
[null,null,{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},1.6435073761262455]
[null,null,{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D13","v":"D09: Mining support service activities"},3.6768058627321669]
[null,null,{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},2.4166797783663321]
[null,null,{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},2.4166797783663321]
[null,null,{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},2.4166797783663321]
[null,null,{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},2.4166797783663321]
[null,null,{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},2.4166797783663321]
[null,null,{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},2.4166797783663321]
[null,null,{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},2.4166797783663321]
[null,null,{"$f":"Lists!D23","v":"D24: Basic metals"},2.4166797783663321]
[null,null,{"$f":"Lists!D24","v":"D25: Fabricated metal products"},2.4166797783663321]
[null,null,{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D26","v":"D27: Electrical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},2.4166797783663321]
[null,null,{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},2.4166797783663321]
[null,null,{"$f":"Lists!D29","v":"D30: Other transport equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},3.9069537245355597]
[null,null,{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},2.3075542474485196]
[null,null,{"$f":"Lists!D33","v":"D41T43: Construction"},2.5323754370861065]
[null,null,{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},2.1343381631038891]
[null,null,{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},2.8934262673641666]
[null,null,{"$f":"Lists!D36","v":"D50: Water transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D37","v":"D51: Air transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},2.8934262673641666]
[null,null,{"$f":"Lists!D39","v":"D53: Postal and courier activities"},2.8934262673641666]
[null,null,{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},1.7993846336534567]
[null,null,{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},4.1231241610809413]
[null,null,{"$f":"Lists!D42","v":"D61: Telecommunications"},4.1231241610809413]
[null,null,{"$f":"Lists!D43","v":"D62T63: IT and other information services"},4.1231241610809413]
[null,null,{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},3.9700154159660213]
[null,null,{"$f":"Lists!D45","v":"D68: Real estate activities"},3.5643155374701276]
[null,null,{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},2.9754722862492553]
[null,null,{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},2.9754722862492553]
[null,null,{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},3.3550519626199935]
[null,null,{"$f":"Lists!D49","v":"D85: Education"},2.1353025621886856]
[null,null,{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},2.8582193392975666]
[null,null,{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},1.4635744260362307]
[null,null,{"$f":"Lists!D52","v":"D94T96: Other service activities"},1.4635744260362307]
[null,null,{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},1.4635744260362307]
[]
[null,null,"Year",2022]
[null,null,"Source","Badan Pusat Statistik (2022a)"]
[]
[null,"Scenario input data"]
[]
[null,null,"Historic and future capacity"]
[null,null,"Enter historic and future capacity projections. If historic data is not available enter capacities prior to the first year of data you have as equal to the level in that first year to avoid the model interpreting a sharp increase in newly constructed capacity. Similarly if your projections do not extend to 2050 enter the capacity level for the last year of the projections in all remaining years to avoid the model interpreting a sharp decrease in capacity."]
[null,null,"Unit","MW"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[" ",{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B78,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D78","v":34000},{"$f":"General_INPUT_S1!E78","v":34000},{"$f":"General_INPUT_S1!F78","v":34000},{"$f":"General_INPUT_S1!G78","v":34000},{"$f":"General_INPUT_S1!H78","v":34000},{"$f":"General_INPUT_S1!I78","v":34000},{"$f":"General_INPUT_S1!J78","v":34000},{"$f":"General_INPUT_S1!K78","v":34000},{"$f":"General_INPUT_S1!L78","v":34000},{"$f":"General_INPUT_S1!M78","v":34000},{"$f":"General_INPUT_S1!N78","v":38686.6},{"$f":"General_INPUT_S1!O78","v":40922.6},{"$f":"General_INPUT_S1!P78","v":47412.6},{"$f":"General_INPUT_S1!Q78","v":50277.600999999995},{"$f":"General_INPUT_S1!R78","v":57217.601999999992},{"$f":"General_INPUT_S1!S78","v":60117.602999999988},{"$f":"General_INPUT_S1!T78","v":61817.603999999985},{"$f":"General_INPUT_S1!U78","v":66758.603999999992},{"$f":"General_INPUT_S1!V78","v":67908.603999999992},{"$f":"General_INPUT_S1!W78","v":67778.603999999992},{"$f":"General_INPUT_S1!X78","v":68678.603999999992},{"$f":"General_INPUT_S1!Y78","v":43800},{"$f":"General_INPUT_S1!Z78","v":42599.999999999993},{"$f":"General_INPUT_S1!AA78","v":41399.999999999993},{"$f":"General_INPUT_S1!AB78","v":40199.999999999985},{"$f":"General_INPUT_S1!AC78","v":38999.999999999985},{"$f":"General_INPUT_S1!AD78","v":37799.999999999985},{"$f":"General_INPUT_S1!AE78","v":36599.999999999978},{"$f":"General_INPUT_S1!AF78","v":35399.999999999978},{"$f":"General_INPUT_S1!AG78","v":34199.999999999971},{"$f":"General_INPUT_S1!AH78","v":33000},{"$f":"General_INPUT_S1!AI78","v":30700},{"$f":"General_INPUT_S1!AJ78","v":28400},{"$f":"General_INPUT_S1!AK78","v":26099.999999999996},{"$f":"General_INPUT_S1!AL78","v":23799.999999999996},{"$f":"General_INPUT_S1!AM78","v":21499.999999999996},{"$f":"General_INPUT_S1!AN78","v":19199.999999999996},{"$f":"General_INPUT_S1!AO78","v":16899.999999999996},{"$f":"General_INPUT_S1!AP78","v":14599.999999999995},{"$f":"General_INPUT_S1!AQ78","v":12299.999999999993},{"$f":"General_INPUT_S1!AR78","v":10000},{"$f":"General_INPUT_S1!AS78","v":9000},{"$f":"General_INPUT_S1!AT78","v":8000},{"$f":"General_INPUT_S1!AU78","v":7000},{"$f":"General_INPUT_S1!AV78","v":6000},{"$f":"General_INPUT_S1!AW78","v":5000},{"$f":"General_INPUT_S1!AX78","v":4000},{"$f":"General_INPUT_S1!AY78","v":3000},{"$f":"General_INPUT_S1!AZ78","v":2000},{"$f":"General_INPUT_S1!BA78","v":1000},{"$f":"General_INPUT_S1!BB78","v":0}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D79","v":0},{"$f":"General_INPUT_S1!E79","v":0},{"$f":"General_INPUT_S1!F79","v":0},{"$f":"General_INPUT_S1!G79","v":0},{"$f":"General_INPUT_S1!H79","v":0},{"$f":"General_INPUT_S1!I79","v":0},{"$f":"General_INPUT_S1!J79","v":0},{"$f":"General_INPUT_S1!K79","v":0},{"$f":"General_INPUT_S1!L79","v":0},{"$f":"General_INPUT_S1!M79","v":0},{"$f":"General_INPUT_S1!N79","v":0},{"$f":"General_INPUT_S1!O79","v":0},{"$f":"General_INPUT_S1!P79","v":0},{"$f":"General_INPUT_S1!Q79","v":0},{"$f":"General_INPUT_S1!R79","v":0},{"$f":"General_INPUT_S1!S79","v":0},{"$f":"General_INPUT_S1!T79","v":0},{"$f":"General_INPUT_S1!U79","v":0},{"$f":"General_INPUT_S1!V79","v":0},{"$f":"General_INPUT_S1!W79","v":0},{"$f":"General_INPUT_S1!X79","v":0},{"$f":"General_INPUT_S1!Y79","v":301.06913756231449},{"$f":"General_INPUT_S1!Z79","v":602.13827512462899},{"$f":"General_INPUT_S1!AA79","v":903.20741268694348},{"$f":"General_INPUT_S1!AB79","v":1204.276550249258},{"$f":"General_INPUT_S1!AC79","v":1505.3456878115726},{"$f":"General_INPUT_S1!AD79","v":1806.414825373887},{"$f":"General_INPUT_S1!AE79","v":2107.4839629362018},{"$f":"General_INPUT_S1!AF79","v":2408.553100498516},{"$f":"General_INPUT_S1!AG79","v":2709.6222380608306},{"$f":"General_INPUT_S1!AH79","v":3010.6913756231452},{"$f":"General_INPUT_S1!AI79","v":3095.3100498926674},{"$f":"General_INPUT_S1!AJ79","v":3180.3848895221331},{"$f":"General_INPUT_S1!AK79","v":3265.9158945115423},{"$f":"General_INPUT_S1!AL79","v":3351.9030648608955},{"$f":"General_INPUT_S1!AM79","v":3438.3464005701917},{"$f":"General_INPUT_S1!AN79","v":3525.2459016394318},{"$f":"General_INPUT_S1!AO79","v":3612.601568068616},{"$f":"General_INPUT_S1!AP79","v":3700.4133998577431},{"$f":"General_INPUT_S1!AQ79","v":3788.6813970068142},{"$f":"General_INPUT_S1!AR79","v":3877.4055595158261},{"$f":"General_INPUT_S1!AS79","v":4161.0263720603707},{"$f":"General_INPUT_S1!AT79","v":4446.2437633647151},{"$f":"General_INPUT_S1!AU79","v":4733.05773342886},{"$f":"General_INPUT_S1!AV79","v":5021.4682822528057},{"$f":"General_INPUT_S1!AW79","v":5311.475409836552},{"$f":"General_INPUT_S1!AX79","v":5603.0791161800989},{"$f":"General_INPUT_S1!AY79","v":5896.2794012834456},{"$f":"General_INPUT_S1!AZ79","v":6191.076265146592},{"$f":"General_INPUT_S1!BA79","v":6487.46970776954},{"$f":"General_INPUT_S1!BB79","v":6785.459729152285}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D80","v":5040.322580645151},{"$f":"General_INPUT_S1!E80","v":5040.322580645151},{"$f":"General_INPUT_S1!F80","v":5040.322580645151},{"$f":"General_INPUT_S1!G80","v":5040.322580645151},{"$f":"General_INPUT_S1!H80","v":5040.322580645151},{"$f":"General_INPUT_S1!I80","v":5040.322580645151},{"$f":"General_INPUT_S1!J80","v":5040.322580645151},{"$f":"General_INPUT_S1!K80","v":5040.322580645151},{"$f":"General_INPUT_S1!L80","v":5040.322580645151},{"$f":"General_INPUT_S1!M80","v":5040.322580645151},{"$f":"General_INPUT_S1!N80","v":5040.322580645151},{"$f":"General_INPUT_S1!O80","v":5040.322580645151},{"$f":"General_INPUT_S1!P80","v":5313.6200716845788},{"$f":"General_INPUT_S1!Q80","v":5586.9175627240056},{"$f":"General_INPUT_S1!R80","v":5860.2150537634334},{"$f":"General_INPUT_S1!S80","v":6133.5125448028602},{"$f":"General_INPUT_S1!T80","v":6406.8100358422871},{"$f":"General_INPUT_S1!U80","v":6680.1075268817149},{"$f":"General_INPUT_S1!V80","v":6953.4050179211417},{"$f":"General_INPUT_S1!W80","v":7226.7025089605695},{"$f":"General_INPUT_S1!X80","v":7500},{"$f":"General_INPUT_S1!Y80","v":7233.8709677419347},{"$f":"General_INPUT_S1!Z80","v":6967.7419354838703},{"$f":"General_INPUT_S1!AA80","v":6701.612903225805},{"$f":"General_INPUT_S1!AB80","v":6435.4838709677406},{"$f":"General_INPUT_S1!AC80","v":6169.3548387096753},{"$f":"General_INPUT_S1!AD80","v":5903.22580645161},{"$f":"General_INPUT_S1!AE80","v":5637.0967741935456},{"$f":"General_INPUT_S1!AF80","v":5370.9677419354803},{"$f":"General_INPUT_S1!AG80","v":5104.8387096774159},{"$f":"General_INPUT_S1!AH80","v":4838.7096774193506},{"$f":"General_INPUT_S1!AI80","v":4529.838709677415},{"$f":"General_INPUT_S1!AJ80","v":4220.9677419354803},{"$f":"General_INPUT_S1!AK80","v":3912.0967741935447},{"$f":"General_INPUT_S1!AL80","v":3603.2258064516095},{"$f":"General_INPUT_S1!AM80","v":3294.3548387096744},{"$f":"General_INPUT_S1!AN80","v":2985.4838709677392},{"$f":"General_INPUT_S1!AO80","v":2676.6129032258041},{"$f":"General_INPUT_S1!AP80","v":2367.7419354838685},{"$f":"General_INPUT_S1!AQ80","v":2058.8709677419333},{"$f":"General_INPUT_S1!AR80","v":1750},{"$f":"General_INPUT_S1!AS80","v":1700},{"$f":"General_INPUT_S1!AT80","v":1650},{"$f":"General_INPUT_S1!AU80","v":1599.9999999999998},{"$f":"General_INPUT_S1!AV80","v":1549.9999999999998},{"$f":"General_INPUT_S1!AW80","v":1499.9999999999998},{"$f":"General_INPUT_S1!AX80","v":1449.9999999999998},{"$f":"General_INPUT_S1!AY80","v":1399.9999999999998},{"$f":"General_INPUT_S1!AZ80","v":1349.9999999999995},{"$f":"General_INPUT_S1!BA80","v":1299.9999999999995},{"$f":"General_INPUT_S1!BB80","v":1250}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D81","v":15120.967741935454},{"$f":"General_INPUT_S1!E81","v":15120.967741935454},{"$f":"General_INPUT_S1!F81","v":15120.967741935454},{"$f":"General_INPUT_S1!G81","v":15120.967741935454},{"$f":"General_INPUT_S1!H81","v":15120.967741935454},{"$f":"General_INPUT_S1!I81","v":15120.967741935454},{"$f":"General_INPUT_S1!J81","v":15120.967741935454},{"$f":"General_INPUT_S1!K81","v":15120.967741935454},{"$f":"General_INPUT_S1!L81","v":15120.967741935454},{"$f":"General_INPUT_S1!M81","v":15120.967741935454},{"$f":"General_INPUT_S1!N81","v":15120.967741935454},{"$f":"General_INPUT_S1!O81","v":15120.967741935454},{"$f":"General_INPUT_S1!P81","v":15940.860215053735},{"$f":"General_INPUT_S1!Q81","v":16760.752688172019},{"$f":"General_INPUT_S1!R81","v":17580.6451612903},{"$f":"General_INPUT_S1!S81","v":18400.537634408578},{"$f":"General_INPUT_S1!T81","v":19220.430107526863},{"$f":"General_INPUT_S1!U81","v":20040.322580645145},{"$f":"General_INPUT_S1!V81","v":20860.215053763426},{"$f":"General_INPUT_S1!W81","v":21680.107526881708},{"$f":"General_INPUT_S1!X81","v":22500},{"$f":"General_INPUT_S1!Y81","v":21701.612903225803},{"$f":"General_INPUT_S1!Z81","v":20903.22580645161},{"$f":"General_INPUT_S1!AA81","v":20104.838709677417},{"$f":"General_INPUT_S1!AB81","v":19306.45161290322},{"$f":"General_INPUT_S1!AC81","v":18508.064516129023},{"$f":"General_INPUT_S1!AD81","v":17709.677419354834},{"$f":"General_INPUT_S1!AE81","v":16911.290322580637},{"$f":"General_INPUT_S1!AF81","v":16112.903225806442},{"$f":"General_INPUT_S1!AG81","v":15314.516129032245},{"$f":"General_INPUT_S1!AH81","v":14516.129032258052},{"$f":"General_INPUT_S1!AI81","v":13589.516129032247},{"$f":"General_INPUT_S1!AJ81","v":12662.90322580644},{"$f":"General_INPUT_S1!AK81","v":11736.290322580635},{"$f":"General_INPUT_S1!AL81","v":10809.677419354828},{"$f":"General_INPUT_S1!AM81","v":9883.0645161290231},{"$f":"General_INPUT_S1!AN81","v":8956.4516129032181},{"$f":"General_INPUT_S1!AO81","v":8029.8387096774113},{"$f":"General_INPUT_S1!AP81","v":7103.2258064516063},{"$f":"General_INPUT_S1!AQ81","v":6176.6129032258004},{"$f":"General_INPUT_S1!AR81","v":5250},{"$f":"General_INPUT_S1!AS81","v":5100},{"$f":"General_INPUT_S1!AT81","v":4949.9999999999991},{"$f":"General_INPUT_S1!AU81","v":4800},{"$f":"General_INPUT_S1!AV81","v":4649.9999999999991},{"$f":"General_INPUT_S1!AW81","v":4499.9999999999991},{"$f":"General_INPUT_S1!AX81","v":4350},{"$f":"General_INPUT_S1!AY81","v":4199.9999999999991},{"$f":"General_INPUT_S1!AZ81","v":4049.9999999999991},{"$f":"General_INPUT_S1!BA81","v":3899.9999999999986},{"$f":"General_INPUT_S1!BB81","v":3750}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D82","v":0},{"$f":"General_INPUT_S1!E82","v":0},{"$f":"General_INPUT_S1!F82","v":0},{"$f":"General_INPUT_S1!G82","v":0},{"$f":"General_INPUT_S1!H82","v":0},{"$f":"General_INPUT_S1!I82","v":0},{"$f":"General_INPUT_S1!J82","v":0},{"$f":"General_INPUT_S1!K82","v":0},{"$f":"General_INPUT_S1!L82","v":0},{"$f":"General_INPUT_S1!M82","v":0},{"$f":"General_INPUT_S1!N82","v":0},{"$f":"General_INPUT_S1!O82","v":0},{"$f":"General_INPUT_S1!P82","v":0},{"$f":"General_INPUT_S1!Q82","v":0},{"$f":"General_INPUT_S1!R82","v":0},{"$f":"General_INPUT_S1!S82","v":0},{"$f":"General_INPUT_S1!T82","v":0},{"$f":"General_INPUT_S1!U82","v":0},{"$f":"General_INPUT_S1!V82","v":0},{"$f":"General_INPUT_S1!W82","v":0},{"$f":"General_INPUT_S1!X82","v":0},{"$f":"General_INPUT_S1!Y82","v":155.09622238058623},{"$f":"General_INPUT_S1!Z82","v":310.19244476117245},{"$f":"General_INPUT_S1!AA82","v":465.28866714175871},{"$f":"General_INPUT_S1!AB82","v":620.38488952234491},{"$f":"General_INPUT_S1!AC82","v":775.48111190293127},{"$f":"General_INPUT_S1!AD82","v":930.57733428351742},{"$f":"General_INPUT_S1!AE82","v":1085.6735566641037},{"$f":"General_INPUT_S1!AF82","v":1240.7697790446898},{"$f":"General_INPUT_S1!AG82","v":1395.8660014252762},{"$f":"General_INPUT_S1!AH82","v":1550.9622238058625},{"$f":"General_INPUT_S1!AI82","v":1580.3848895222377},{"$f":"General_INPUT_S1!AJ82","v":1609.3513898786696},{"$f":"General_INPUT_S1!AK82","v":1637.8617248751577},{"$f":"General_INPUT_S1!AL82","v":1665.9158945117022},{"$f":"General_INPUT_S1!AM82","v":1693.5138987883031},{"$f":"General_INPUT_S1!AN82","v":1720.6557377049605},{"$f":"General_INPUT_S1!AO82","v":1747.3414112616742},{"$f":"General_INPUT_S1!AP82","v":1773.5709194584447},{"$f":"General_INPUT_S1!AQ82","v":1799.3442622952712},{"$f":"General_INPUT_S1!AR82","v":1824.661439772153},{"$f":"General_INPUT_S1!AS82","v":1940.1853171777088},{"$f":"General_INPUT_S1!AT82","v":2054.1126158234647},{"$f":"General_INPUT_S1!AU82","v":2166.4433357094194},{"$f":"General_INPUT_S1!AV82","v":2277.177476835574},{"$f":"General_INPUT_S1!AW82","v":2386.3150392019284},{"$f":"General_INPUT_S1!AX82","v":2493.8560228084821},{"$f":"General_INPUT_S1!AY82","v":2599.8004276552356},{"$f":"General_INPUT_S1!AZ82","v":2704.1482537421889},{"$f":"General_INPUT_S1!BA82","v":2806.8995010693416},{"$f":"General_INPUT_S1!BB82","v":2908.054169636694}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D83","v":12096.774193548597},{"$f":"General_INPUT_S1!E83","v":12096.774193548597},{"$f":"General_INPUT_S1!F83","v":12096.774193548597},{"$f":"General_INPUT_S1!G83","v":12096.774193548597},{"$f":"General_INPUT_S1!H83","v":12096.774193548597},{"$f":"General_INPUT_S1!I83","v":12096.774193548597},{"$f":"General_INPUT_S1!J83","v":12096.774193548597},{"$f":"General_INPUT_S1!K83","v":12096.774193548597},{"$f":"General_INPUT_S1!L83","v":12096.774193548597},{"$f":"General_INPUT_S1!M83","v":12096.774193548597},{"$f":"General_INPUT_S1!N83","v":12096.774193548597},{"$f":"General_INPUT_S1!O83","v":12096.774193548597},{"$f":"General_INPUT_S1!P83","v":11863.799283154309},{"$f":"General_INPUT_S1!Q83","v":11630.82437276002},{"$f":"General_INPUT_S1!R83","v":11397.849462365732},{"$f":"General_INPUT_S1!S83","v":11164.874551971443},{"$f":"General_INPUT_S1!T83","v":10931.899641577156},{"$f":"General_INPUT_S1!U83","v":10698.924731182868},{"$f":"General_INPUT_S1!V83","v":10465.949820788579},{"$f":"General_INPUT_S1!W83","v":10232.97491039429},{"$f":"General_INPUT_S1!X83","v":10000},{"$f":"General_INPUT_S1!Y83","v":9700},{"$f":"General_INPUT_S1!Z83","v":9399.9999999999982},{"$f":"General_INPUT_S1!AA83","v":9099.9999999999982},{"$f":"General_INPUT_S1!AB83","v":8799.9999999999964},{"$f":"General_INPUT_S1!AC83","v":8499.9999999999964},{"$f":"General_INPUT_S1!AD83","v":8199.9999999999964},{"$f":"General_INPUT_S1!AE83","v":7899.9999999999964},{"$f":"General_INPUT_S1!AF83","v":7599.9999999999964},{"$f":"General_INPUT_S1!AG83","v":7299.9999999999964},{"$f":"General_INPUT_S1!AH83","v":7000},{"$f":"General_INPUT_S1!AI83","v":6750},{"$f":"General_INPUT_S1!AJ83","v":6500},{"$f":"General_INPUT_S1!AK83","v":6250},{"$f":"General_INPUT_S1!AL83","v":6000},{"$f":"General_INPUT_S1!AM83","v":5750},{"$f":"General_INPUT_S1!AN83","v":5500},{"$f":"General_INPUT_S1!AO83","v":5250},{"$f":"General_INPUT_S1!AP83","v":5000},{"$f":"General_INPUT_S1!AQ83","v":4750},{"$f":"General_INPUT_S1!AR83","v":4500},{"$f":"General_INPUT_S1!AS83","v":4450},{"$f":"General_INPUT_S1!AT83","v":4400},{"$f":"General_INPUT_S1!AU83","v":4350.0000000000009},{"$f":"General_INPUT_S1!AV83","v":4300.0000000000009},{"$f":"General_INPUT_S1!AW83","v":4250.0000000000009},{"$f":"General_INPUT_S1!AX83","v":4200.0000000000009},{"$f":"General_INPUT_S1!AY83","v":4150.0000000000009},{"$f":"General_INPUT_S1!AZ83","v":4100.0000000000018},{"$f":"General_INPUT_S1!BA83","v":4050.0000000000018},{"$f":"General_INPUT_S1!BB83","v":4000}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D84","v":0},{"$f":"General_INPUT_S1!E84","v":0},{"$f":"General_INPUT_S1!F84","v":0},{"$f":"General_INPUT_S1!G84","v":0},{"$f":"General_INPUT_S1!H84","v":0},{"$f":"General_INPUT_S1!I84","v":0},{"$f":"General_INPUT_S1!J84","v":0},{"$f":"General_INPUT_S1!K84","v":0},{"$f":"General_INPUT_S1!L84","v":0},{"$f":"General_INPUT_S1!M84","v":0},{"$f":"General_INPUT_S1!N84","v":0},{"$f":"General_INPUT_S1!O84","v":0},{"$f":"General_INPUT_S1!P84","v":0},{"$f":"General_INPUT_S1!Q84","v":0},{"$f":"General_INPUT_S1!R84","v":0},{"$f":"General_INPUT_S1!S84","v":0},{"$f":"General_INPUT_S1!T84","v":0},{"$f":"General_INPUT_S1!U84","v":0},{"$f":"General_INPUT_S1!V84","v":0},{"$f":"General_INPUT_S1!W84","v":0},{"$f":"General_INPUT_S1!X84","v":0},{"$f":"General_INPUT_S1!Y84","v":350},{"$f":"General_INPUT_S1!Z84","v":700},{"$f":"General_INPUT_S1!AA84","v":1049.9999999999998},{"$f":"General_INPUT_S1!AB84","v":1400},{"$f":"General_INPUT_S1!AC84","v":1750},{"$f":"General_INPUT_S1!AD84","v":2100},{"$f":"General_INPUT_S1!AE84","v":2450},{"$f":"General_INPUT_S1!AF84","v":2800.0000000000005},{"$f":"General_INPUT_S1!AG84","v":3150.0000000000005},{"$f":"General_INPUT_S1!AH84","v":3500},{"$f":"General_INPUT_S1!AI84","v":4000},{"$f":"General_INPUT_S1!AJ84","v":4500},{"$f":"General_INPUT_S1!AK84","v":5000},{"$f":"General_INPUT_S1!AL84","v":5500},{"$f":"General_INPUT_S1!AM84","v":6000},{"$f":"General_INPUT_S1!AN84","v":6500},{"$f":"General_INPUT_S1!AO84","v":7000},{"$f":"General_INPUT_S1!AP84","v":7500},{"$f":"General_INPUT_S1!AQ84","v":8000},{"$f":"General_INPUT_S1!AR84","v":8500},{"$f":"General_INPUT_S1!AS84","v":8650},{"$f":"General_INPUT_S1!AT84","v":8800},{"$f":"General_INPUT_S1!AU84","v":8950.0000000000018},{"$f":"General_INPUT_S1!AV84","v":9100.0000000000018},{"$f":"General_INPUT_S1!AW84","v":9250.0000000000018},{"$f":"General_INPUT_S1!AX84","v":9400.0000000000018},{"$f":"General_INPUT_S1!AY84","v":9550.0000000000018},{"$f":"General_INPUT_S1!AZ84","v":9700.0000000000036},{"$f":"General_INPUT_S1!BA84","v":9850.0000000000036},{"$f":"General_INPUT_S1!BB84","v":10000}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D85","v":3991.4468995008292},{"$f":"General_INPUT_S1!E85","v":3991.4468995008292},{"$f":"General_INPUT_S1!F85","v":3991.4468995008292},{"$f":"General_INPUT_S1!G85","v":3991.4468995008292},{"$f":"General_INPUT_S1!H85","v":3991.4468995008292},{"$f":"General_INPUT_S1!I85","v":3991.4468995008292},{"$f":"General_INPUT_S1!J85","v":3991.4468995008292},{"$f":"General_INPUT_S1!K85","v":3991.4468995008292},{"$f":"General_INPUT_S1!L85","v":3991.4468995008292},{"$f":"General_INPUT_S1!M85","v":3991.4468995008292},{"$f":"General_INPUT_S1!N85","v":3991.4468995008292},{"$f":"General_INPUT_S1!O85","v":3991.4468995008292},{"$f":"General_INPUT_S1!P85","v":4054.8031994929479},{"$f":"General_INPUT_S1!Q85","v":4118.1594994850666},{"$f":"General_INPUT_S1!R85","v":4181.5157994771862},{"$f":"General_INPUT_S1!S85","v":4244.8720994693049},{"$f":"General_INPUT_S1!T85","v":4308.2283994614236},{"$f":"General_INPUT_S1!U85","v":4371.5846994535423},{"$f":"General_INPUT_S1!V85","v":4434.9409994456619},{"$f":"General_INPUT_S1!W85","v":4498.2972994377806},{"$f":"General_INPUT_S1!X85","v":4561.6535994299011},{"$f":"General_INPUT_S1!Y85","v":5188.8809693514813},{"$f":"General_INPUT_S1!Z85","v":5816.1083392730607},{"$f":"General_INPUT_S1!AA85","v":6443.3357091946409},{"$f":"General_INPUT_S1!AB85","v":7070.5630791162212},{"$f":"General_INPUT_S1!AC85","v":7697.7904490378014},{"$f":"General_INPUT_S1!AD85","v":8325.0178189593807},{"$f":"General_INPUT_S1!AE85","v":8952.245188880961},{"$f":"General_INPUT_S1!AF85","v":9579.4725588025394},{"$f":"General_INPUT_S1!AG85","v":10206.699928724118},{"$f":"General_INPUT_S1!AH85","v":10833.927298645698},{"$f":"General_INPUT_S1!AI85","v":11746.258018531687},{"$f":"General_INPUT_S1!AJ85","v":12658.588738417677},{"$f":"General_INPUT_S1!AK85","v":13570.919458303668},{"$f":"General_INPUT_S1!AL85","v":14483.250178189657},{"$f":"General_INPUT_S1!AM85","v":15395.580898075646},{"$f":"General_INPUT_S1!AN85","v":16307.911617961636},{"$f":"General_INPUT_S1!AO85","v":17220.242337847627},{"$f":"General_INPUT_S1!AP85","v":18132.573057733614},{"$f":"General_INPUT_S1!AQ85","v":19044.903777619606},{"$f":"General_INPUT_S1!AR85","v":19957.234497505604},{"$f":"General_INPUT_S1!AS85","v":20461.511047755041},{"$f":"General_INPUT_S1!AT85","v":20965.787598004481},{"$f":"General_INPUT_S1!AU85","v":21470.064148253921},{"$f":"General_INPUT_S1!AV85","v":21974.340698503362},{"$f":"General_INPUT_S1!AW85","v":22478.617248752802},{"$f":"General_INPUT_S1!AX85","v":22982.893799002242},{"$f":"General_INPUT_S1!AY85","v":23487.170349251679},{"$f":"General_INPUT_S1!AZ85","v":23991.446899501119},{"$f":"General_INPUT_S1!BA85","v":24495.72344975056},{"$f":"General_INPUT_S1!BB85","v":25000}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D86","v":495},{"$f":"General_INPUT_S1!E86","v":495},{"$f":"General_INPUT_S1!F86","v":495},{"$f":"General_INPUT_S1!G86","v":495},{"$f":"General_INPUT_S1!H86","v":495},{"$f":"General_INPUT_S1!I86","v":495},{"$f":"General_INPUT_S1!J86","v":495},{"$f":"General_INPUT_S1!K86","v":495},{"$f":"General_INPUT_S1!L86","v":495},{"$f":"General_INPUT_S1!M86","v":495},{"$f":"General_INPUT_S1!N86","v":495},{"$f":"General_INPUT_S1!O86","v":495},{"$f":"General_INPUT_S1!P86","v":2869.4775745097159},{"$f":"General_INPUT_S1!Q86","v":5111.758005332621},{"$f":"General_INPUT_S1!R86","v":7221.8412924687127},{"$f":"General_INPUT_S1!S86","v":9199.7274359179919},{"$f":"General_INPUT_S1!T86","v":11045.416435680459},{"$f":"General_INPUT_S1!U86","v":12758.908291756114},{"$f":"General_INPUT_S1!V86","v":14340.203004144958},{"$f":"General_INPUT_S1!W86","v":15789.300572846991},{"$f":"General_INPUT_S1!X86","v":17106.200997862201},{"$f":"General_INPUT_S1!Y86","v":24350.677120456588},{"$f":"General_INPUT_S1!Z86","v":31173.200285103725},{"$f":"General_INPUT_S1!AA86","v":37573.770491803611},{"$f":"General_INPUT_S1!AB86","v":43552.387740556238},{"$f":"General_INPUT_S1!AC86","v":49109.052031361607},{"$f":"General_INPUT_S1!AD86","v":54243.763364219725},{"$f":"General_INPUT_S1!AE86","v":58956.521739130585},{"$f":"General_INPUT_S1!AF86","v":63247.327156094201},{"$f":"General_INPUT_S1!AG86","v":67116.179615110552},{"$f":"General_INPUT_S1!AH86","v":70563.079116179666},{"$f":"General_INPUT_S1!AI86","v":80281.771204561708},{"$f":"General_INPUT_S1!AJ86","v":90000.46329294375},{"$f":"General_INPUT_S1!AK86","v":99719.155381325792},{"$f":"General_INPUT_S1!AL86","v":109437.84746970783},{"$f":"General_INPUT_S1!AM86","v":119156.53955808988},{"$f":"General_INPUT_S1!AN86","v":128875.23164647192},{"$f":"General_INPUT_S1!AO86","v":138593.92373485395},{"$f":"General_INPUT_S1!AP86","v":148312.615823236},{"$f":"General_INPUT_S1!AQ86","v":158031.30791161803},{"$f":"General_INPUT_S1!AR86","v":167750},{"$f":"General_INPUT_S1!AS86","v":170356.32573057737},{"$f":"General_INPUT_S1!AT86","v":172962.65146115472},{"$f":"General_INPUT_S1!AU86","v":175568.97719173203},{"$f":"General_INPUT_S1!AV86","v":178175.30292230938},{"$f":"General_INPUT_S1!AW86","v":180781.62865288675},{"$f":"General_INPUT_S1!AX86","v":183387.95438346409},{"$f":"General_INPUT_S1!AY86","v":185994.28011404144},{"$f":"General_INPUT_S1!AZ86","v":188600.60584461878},{"$f":"General_INPUT_S1!BA86","v":191206.9315751961},{"$f":"General_INPUT_S1!BB86","v":193813.25730577359}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D87","v":5},{"$f":"General_INPUT_S1!E87","v":5},{"$f":"General_INPUT_S1!F87","v":5},{"$f":"General_INPUT_S1!G87","v":5},{"$f":"General_INPUT_S1!H87","v":5},{"$f":"General_INPUT_S1!I87","v":5},{"$f":"General_INPUT_S1!J87","v":5},{"$f":"General_INPUT_S1!K87","v":5},{"$f":"General_INPUT_S1!L87","v":5},{"$f":"General_INPUT_S1!M87","v":5},{"$f":"General_INPUT_S1!N87","v":5},{"$f":"General_INPUT_S1!O87","v":5},{"$f":"General_INPUT_S1!P87","v":43.025615304067252},{"$f":"General_INPUT_S1!Q87","v":103.08408788926991},{"$f":"General_INPUT_S1!R87","v":185.17541775560801},{"$f":"General_INPUT_S1!S87","v":289.2996049030815},{"$f":"General_INPUT_S1!T87","v":415.4566493316903},{"$f":"General_INPUT_S1!U87","v":563.64655104143458},{"$f":"General_INPUT_S1!V87","v":733.86931003231427},{"$f":"General_INPUT_S1!W87","v":926.12492630432939},{"$f":"General_INPUT_S1!X87","v":1140.4133998574798},{"$f":"General_INPUT_S1!Y87","v":2001.4255167498566},{"$f":"General_INPUT_S1!Z87","v":3073.4141126158597},{"$f":"General_INPUT_S1!AA87","v":4356.37918745549},{"$f":"General_INPUT_S1!AB87","v":5850.320741268747},{"$f":"General_INPUT_S1!AC87","v":7555.2387740556314},{"$f":"General_INPUT_S1!AD87","v":9471.1332858161422},{"$f":"General_INPUT_S1!AE87","v":11598.004276550279},{"$f":"General_INPUT_S1!AF87","v":13935.851746258046},{"$f":"General_INPUT_S1!AG87","v":16484.675694939437},{"$f":"General_INPUT_S1!AH87","v":19244.476122594453},{"$f":"General_INPUT_S1!AI87","v":22624.862794012843},{"$f":"General_INPUT_S1!AJ87","v":26181.952957947269},{"$f":"General_INPUT_S1!AK87","v":29915.746614397736},{"$f":"General_INPUT_S1!AL87","v":33826.24376336424},{"$f":"General_INPUT_S1!AM87","v":37913.444404846778},{"$f":"General_INPUT_S1!AN87","v":42177.348538845348},{"$f":"General_INPUT_S1!AO87","v":46617.956165359974},{"$f":"General_INPUT_S1!AP87","v":51235.267284390618},{"$f":"General_INPUT_S1!AQ87","v":56029.281895937303},{"$f":"General_INPUT_S1!AR87","v":61000},{"$f":"General_INPUT_S1!AS87","v":61947.754811119041},{"$f":"General_INPUT_S1!AT87","v":62895.509622238074},{"$f":"General_INPUT_S1!AU87","v":63843.264433357108},{"$f":"General_INPUT_S1!AV87","v":64791.019244476149},{"$f":"General_INPUT_S1!AW87","v":65738.774055595175},{"$f":"General_INPUT_S1!AX87","v":66686.528866714216},{"$f":"General_INPUT_S1!AY87","v":67634.283677833242},{"$f":"General_INPUT_S1!AZ87","v":68582.038488952283},{"$f":"General_INPUT_S1!BA87","v":69529.793300071324},{"$f":"General_INPUT_S1!BB87","v":70477.548111190394}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D88","v":0},{"$f":"General_INPUT_S1!E88","v":0},{"$f":"General_INPUT_S1!F88","v":0},{"$f":"General_INPUT_S1!G88","v":0},{"$f":"General_INPUT_S1!H88","v":0},{"$f":"General_INPUT_S1!I88","v":0},{"$f":"General_INPUT_S1!J88","v":0},{"$f":"General_INPUT_S1!K88","v":0},{"$f":"General_INPUT_S1!L88","v":0},{"$f":"General_INPUT_S1!M88","v":0},{"$f":"General_INPUT_S1!N88","v":0},{"$f":"General_INPUT_S1!O88","v":0},{"$f":"General_INPUT_S1!P88","v":66.193254313949623},{"$f":"General_INPUT_S1!Q88","v":242.55079503357626},{"$f":"General_INPUT_S1!R88","v":529.07262215887999},{"$f":"General_INPUT_S1!S88","v":925.75873568986071},{"$f":"General_INPUT_S1!T88","v":1432.6091356265185},{"$f":"General_INPUT_S1!U88","v":2049.623821968853},{"$f":"General_INPUT_S1!V88","v":2776.8027947168648},{"$f":"General_INPUT_S1!W88","v":3614.1460538705537},{"$f":"General_INPUT_S1!X88","v":4561.6535994299193},{"$f":"General_INPUT_S1!Y88","v":7004.9893086244983},{"$f":"General_INPUT_S1!Z88","v":9659.3014967927029},{"$f":"General_INPUT_S1!AA88","v":12524.590163934534},{"$f":"General_INPUT_S1!AB88","v":15600.855310049992},{"$f":"General_INPUT_S1!AC88","v":18888.096935139074},{"$f":"General_INPUT_S1!AD88","v":22386.315039201785},{"$f":"General_INPUT_S1!AE88","v":26095.509622238125},{"$f":"General_INPUT_S1!AF88","v":30015.680684248091},{"$f":"General_INPUT_S1!AG88","v":34146.828225231686},{"$f":"General_INPUT_S1!AH88","v":38488.952245188899},{"$f":"General_INPUT_S1!AI88","v":43060.222736992175},{"$f":"General_INPUT_S1!AJ88","v":47454.789736279417},{"$f":"General_INPUT_S1!AK88","v":51672.653243050619},{"$f":"General_INPUT_S1!AL88","v":55713.813257305781},{"$f":"General_INPUT_S1!AM88","v":59578.269779044909},{"$f":"General_INPUT_S1!AN88","v":63266.022808268004},{"$f":"General_INPUT_S1!AO88","v":66777.072344975051},{"$f":"General_INPUT_S1!AP88","v":70111.41838916608},{"$f":"General_INPUT_S1!AQ88","v":73269.060940841038},{"$f":"General_INPUT_S1!AR88","v":76249.999999999985},{"$f":"General_INPUT_S1!AS88","v":77434.693513898776},{"$f":"General_INPUT_S1!AT88","v":78619.387027797566},{"$f":"General_INPUT_S1!AU88","v":79804.08054169637},{"$f":"General_INPUT_S1!AV88","v":80988.77405559516},{"$f":"General_INPUT_S1!AW88","v":82173.467569493951},{"$f":"General_INPUT_S1!AX88","v":83358.161083392741},{"$f":"General_INPUT_S1!AY88","v":84542.854597291531},{"$f":"General_INPUT_S1!AZ88","v":85727.548111190335},{"$f":"General_INPUT_S1!BA88","v":86912.241625089126},{"$f":"General_INPUT_S1!BB88","v":88096.935138987974}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D89","v":0},{"$f":"General_INPUT_S1!E89","v":0},{"$f":"General_INPUT_S1!F89","v":0},{"$f":"General_INPUT_S1!G89","v":0},{"$f":"General_INPUT_S1!H89","v":0},{"$f":"General_INPUT_S1!I89","v":0},{"$f":"General_INPUT_S1!J89","v":0},{"$f":"General_INPUT_S1!K89","v":0},{"$f":"General_INPUT_S1!L89","v":0},{"$f":"General_INPUT_S1!M89","v":0},{"$f":"General_INPUT_S1!N89","v":0},{"$f":"General_INPUT_S1!O89","v":0},{"$f":"General_INPUT_S1!P89","v":570.20669992874434},{"$f":"General_INPUT_S1!Q89","v":1140.4133998574887},{"$f":"General_INPUT_S1!R89","v":1710.6200997862331},{"$f":"General_INPUT_S1!S89","v":2280.8267997149774},{"$f":"General_INPUT_S1!T89","v":2851.0334996437223},{"$f":"General_INPUT_S1!U89","v":3421.2401995724667},{"$f":"General_INPUT_S1!V89","v":3991.4468995012112},{"$f":"General_INPUT_S1!W89","v":4561.6535994299547},{"$f":"General_INPUT_S1!X89","v":5131.8602993586992},{"$f":"General_INPUT_S1!Y89","v":8130.5773342837974},{"$f":"General_INPUT_S1!Z89","v":10934.283677833278},{"$f":"General_INPUT_S1!AA89","v":13542.979330007136},{"$f":"General_INPUT_S1!AB89","v":15956.664290805375},{"$f":"General_INPUT_S1!AC89","v":18175.338560227992},{"$f":"General_INPUT_S1!AD89","v":20199.002138274991},{"$f":"General_INPUT_S1!AE89","v":22027.655024946369},{"$f":"General_INPUT_S1!AF89","v":23661.297220242126},{"$f":"General_INPUT_S1!AG89","v":25099.928724162262},{"$f":"General_INPUT_S1!AH89","v":26343.549536706785},{"$f":"General_INPUT_S1!AI89","v":29787.491803278448},{"$f":"General_INPUT_S1!AJ89","v":33120.7013542407},{"$f":"General_INPUT_S1!AK89","v":36343.178189593549},{"$f":"General_INPUT_S1!AL89","v":39454.922309336987},{"$f":"General_INPUT_S1!AM89","v":42455.933713471015},{"$f":"General_INPUT_S1!AN89","v":45346.212401995632},{"$f":"General_INPUT_S1!AO89","v":48125.758374910838},{"$f":"General_INPUT_S1!AP89","v":50794.571632216641},{"$f":"General_INPUT_S1!AQ89","v":53352.652173913018},{"$f":"General_INPUT_S1!AR89","v":55800},{"$f":"General_INPUT_S1!AS89","v":58379.999999999993},{"$f":"General_INPUT_S1!AT89","v":60959.999999999993},{"$f":"General_INPUT_S1!AU89","v":63539.999999999993},{"$f":"General_INPUT_S1!AV89","v":66119.999999999985},{"$f":"General_INPUT_S1!AW89","v":68699.999999999985},{"$f":"General_INPUT_S1!AX89","v":71279.999999999985},{"$f":"General_INPUT_S1!AY89","v":73859.999999999985},{"$f":"General_INPUT_S1!AZ89","v":76439.999999999985},{"$f":"General_INPUT_S1!BA89","v":79020},{"$f":"General_INPUT_S1!BB89","v":81600}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D90","v":0},{"$f":"General_INPUT_S1!E90","v":0},{"$f":"General_INPUT_S1!F90","v":0},{"$f":"General_INPUT_S1!G90","v":0},{"$f":"General_INPUT_S1!H90","v":0},{"$f":"General_INPUT_S1!I90","v":0},{"$f":"General_INPUT_S1!J90","v":0},{"$f":"General_INPUT_S1!K90","v":0},{"$f":"General_INPUT_S1!L90","v":0},{"$f":"General_INPUT_S1!M90","v":0},{"$f":"General_INPUT_S1!N90","v":0},{"$f":"General_INPUT_S1!O90","v":0},{"$f":"General_INPUT_S1!P90","v":0},{"$f":"General_INPUT_S1!Q90","v":0},{"$f":"General_INPUT_S1!R90","v":0},{"$f":"General_INPUT_S1!S90","v":0},{"$f":"General_INPUT_S1!T90","v":0},{"$f":"General_INPUT_S1!U90","v":0},{"$f":"General_INPUT_S1!V90","v":0},{"$f":"General_INPUT_S1!W90","v":0},{"$f":"General_INPUT_S1!X90","v":0},{"$f":"General_INPUT_S1!Y90","v":251.46115466857117},{"$f":"General_INPUT_S1!Z90","v":697.93300071276258},{"$f":"General_INPUT_S1!AA90","v":1339.4155381325743},{"$f":"General_INPUT_S1!AB90","v":2175.9087669280061},{"$f":"General_INPUT_S1!AC90","v":3207.4126870990585},{"$f":"General_INPUT_S1!AD90","v":4433.9272986457308},{"$f":"General_INPUT_S1!AE90","v":5855.452601568024},{"$f":"General_INPUT_S1!AF90","v":7471.9885958659379},{"$f":"General_INPUT_S1!AG90","v":9283.535281539469},{"$f":"General_INPUT_S1!AH90","v":11290.092658588625},{"$f":"General_INPUT_S1!AI90","v":13382.786172487424},{"$f":"General_INPUT_S1!AJ90","v":15586.21240199563},{"$f":"General_INPUT_S1!AK90","v":17900.371347113247},{"$f":"General_INPUT_S1!AL90","v":20325.263007840269},{"$f":"General_INPUT_S1!AM90","v":22860.887384176705},{"$f":"General_INPUT_S1!AN90","v":25507.244476122552},{"$f":"General_INPUT_S1!AO90","v":28264.334283677803},{"$f":"General_INPUT_S1!AP90","v":31132.156806842471},{"$f":"General_INPUT_S1!AQ90","v":34110.712045616543},{"$f":"General_INPUT_S1!AR90","v":37200},{"$f":"General_INPUT_S1!AS90","v":38920},{"$f":"General_INPUT_S1!AT90","v":40640},{"$f":"General_INPUT_S1!AU90","v":42360},{"$f":"General_INPUT_S1!AV90","v":44080},{"$f":"General_INPUT_S1!AW90","v":45800},{"$f":"General_INPUT_S1!AX90","v":47519.999999999993},{"$f":"General_INPUT_S1!AY90","v":49239.999999999993},{"$f":"General_INPUT_S1!AZ90","v":50959.999999999993},{"$f":"General_INPUT_S1!BA90","v":52680},{"$f":"General_INPUT_S1!BB90","v":54400.000000000007}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D91","v":3421.24019957266},{"$f":"General_INPUT_S1!E91","v":3421.24019957266},{"$f":"General_INPUT_S1!F91","v":3421.24019957266},{"$f":"General_INPUT_S1!G91","v":3421.24019957266},{"$f":"General_INPUT_S1!H91","v":3421.24019957266},{"$f":"General_INPUT_S1!I91","v":3421.24019957266},{"$f":"General_INPUT_S1!J91","v":3421.24019957266},{"$f":"General_INPUT_S1!K91","v":3421.24019957266},{"$f":"General_INPUT_S1!L91","v":3421.24019957266},{"$f":"General_INPUT_S1!M91","v":3421.24019957266},{"$f":"General_INPUT_S1!N91","v":3421.24019957266},{"$f":"General_INPUT_S1!O91","v":3421.24019957266},{"$f":"General_INPUT_S1!P91","v":3928.0905995092203},{"$f":"General_INPUT_S1!Q91","v":4434.9409994457801},{"$f":"General_INPUT_S1!R91","v":4941.7913993823404},{"$f":"General_INPUT_S1!S91","v":5448.6417993189016},{"$f":"General_INPUT_S1!T91","v":5955.4921992554619},{"$f":"General_INPUT_S1!U91","v":6462.3425991920221},{"$f":"General_INPUT_S1!V91","v":6969.1929991285824},{"$f":"General_INPUT_S1!W91","v":7476.0433990651427},{"$f":"General_INPUT_S1!X91","v":7982.8937990017012},{"$f":"General_INPUT_S1!Y91","v":9066.2865288663306},{"$f":"General_INPUT_S1!Z91","v":10149.679258730959},{"$f":"General_INPUT_S1!AA91","v":11233.071988595588},{"$f":"General_INPUT_S1!AB91","v":12316.464718460218},{"$f":"General_INPUT_S1!AC91","v":13399.857448324847},{"$f":"General_INPUT_S1!AD91","v":14483.250178189475},{"$f":"General_INPUT_S1!AE91","v":15566.642908054104},{"$f":"General_INPUT_S1!AF91","v":16650.035637918732},{"$f":"General_INPUT_S1!AG91","v":17733.428367783366},{"$f":"General_INPUT_S1!AH91","v":18816.821097647997},{"$f":"General_INPUT_S1!AI91","v":18873.841767640835},{"$f":"General_INPUT_S1!AJ91","v":18930.862437633677},{"$f":"General_INPUT_S1!AK91","v":18987.88310762652},{"$f":"General_INPUT_S1!AL91","v":19044.903777619362},{"$f":"General_INPUT_S1!AM91","v":19101.9244476122},{"$f":"General_INPUT_S1!AN91","v":19158.945117605042},{"$f":"General_INPUT_S1!AO91","v":19215.965787597885},{"$f":"General_INPUT_S1!AP91","v":19272.986457590727},{"$f":"General_INPUT_S1!AQ91","v":19330.007127583565},{"$f":"General_INPUT_S1!AR91","v":19387.027797576393},{"$f":"General_INPUT_S1!AS91","v":19648.325017818755},{"$f":"General_INPUT_S1!AT91","v":19909.622238061118},{"$f":"General_INPUT_S1!AU91","v":20170.91945830348},{"$f":"General_INPUT_S1!AV91","v":20432.216678545843},{"$f":"General_INPUT_S1!AW91","v":20693.513898788206},{"$f":"General_INPUT_S1!AX91","v":20954.811119030564},{"$f":"General_INPUT_S1!AY91","v":21216.108339272927},{"$f":"General_INPUT_S1!AZ91","v":21477.405559515289},{"$f":"General_INPUT_S1!BA91","v":21738.702779757652},{"$f":"General_INPUT_S1!BB91","v":22000}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D92","v":4333.570919458034},{"$f":"General_INPUT_S1!E92","v":4333.570919458034},{"$f":"General_INPUT_S1!F92","v":4333.570919458034},{"$f":"General_INPUT_S1!G92","v":4333.570919458034},{"$f":"General_INPUT_S1!H92","v":4333.570919458034},{"$f":"General_INPUT_S1!I92","v":4333.570919458034},{"$f":"General_INPUT_S1!J92","v":4333.570919458034},{"$f":"General_INPUT_S1!K92","v":4333.570919458034},{"$f":"General_INPUT_S1!L92","v":4333.570919458034},{"$f":"General_INPUT_S1!M92","v":4333.570919458034},{"$f":"General_INPUT_S1!N92","v":4333.570919458034},{"$f":"General_INPUT_S1!O92","v":4333.570919458034},{"$f":"General_INPUT_S1!P92","v":5265.6124882304102},{"$f":"General_INPUT_S1!Q92","v":6186.3907147819718},{"$f":"General_INPUT_S1!R92","v":7095.9055991127188},{"$f":"General_INPUT_S1!S92","v":7994.1571412226522},{"$f":"General_INPUT_S1!T92","v":8881.1453411117709},{"$f":"General_INPUT_S1!U92","v":9756.870198780076},{"$f":"General_INPUT_S1!V92","v":10621.331714227566},{"$f":"General_INPUT_S1!W92","v":11474.529887454242},{"$f":"General_INPUT_S1!X92","v":12316.4647184601},{"$f":"General_INPUT_S1!Y92","v":14697.647897362465},{"$f":"General_INPUT_S1!Z92","v":17051.461154668254},{"$f":"General_INPUT_S1!AA92","v":19377.904490377463},{"$f":"General_INPUT_S1!AB92","v":21676.977904490093},{"$f":"General_INPUT_S1!AC92","v":23948.681397006148},{"$f":"General_INPUT_S1!AD92","v":26193.014967925621},{"$f":"General_INPUT_S1!AE92","v":28409.978617248511},{"$f":"General_INPUT_S1!AF92","v":30599.572344974826},{"$f":"General_INPUT_S1!AG92","v":32761.796151104554},{"$f":"General_INPUT_S1!AH92","v":34896.650035637722},{"$f":"General_INPUT_S1!AI92","v":36123.238061297037},{"$f":"General_INPUT_S1!AJ92","v":37332.88096935123},{"$f":"General_INPUT_S1!AK92","v":38525.578759800279},{"$f":"General_INPUT_S1!AL92","v":39701.331432644212},{"$f":"General_INPUT_S1!AM92","v":40860.138987883001},{"$f":"General_INPUT_S1!AN92","v":42002.001425516661},{"$f":"General_INPUT_S1!AO92","v":43126.91874554519},{"$f":"General_INPUT_S1!AP92","v":44234.89094796859},{"$f":"General_INPUT_S1!AQ92","v":45325.918032786853},{"$f":"General_INPUT_S1!AR92","v":46400.000000000007},{"$f":"General_INPUT_S1!AS92","v":47210.760513186025},{"$f":"General_INPUT_S1!AT92","v":48007.674982181023},{"$f":"General_INPUT_S1!AU92","v":48790.743406984999},{"$f":"General_INPUT_S1!AV92","v":49559.965787597968},{"$f":"General_INPUT_S1!AW92","v":50315.34212401991},{"$f":"General_INPUT_S1!AX92","v":51056.87241625083},{"$f":"General_INPUT_S1!AY92","v":51784.556664290722},{"$f":"General_INPUT_S1!AZ92","v":52498.394868139607},{"$f":"General_INPUT_S1!BA92","v":53198.387027797464},{"$f":"General_INPUT_S1!BB92","v":53884.533143264329}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D93","v":228.08267997147573},{"$f":"General_INPUT_S1!E93","v":228.08267997147573},{"$f":"General_INPUT_S1!F93","v":228.08267997147573},{"$f":"General_INPUT_S1!G93","v":228.08267997147573},{"$f":"General_INPUT_S1!H93","v":228.08267997147573},{"$f":"General_INPUT_S1!I93","v":228.08267997147573},{"$f":"General_INPUT_S1!J93","v":228.08267997147573},{"$f":"General_INPUT_S1!K93","v":228.08267997147573},{"$f":"General_INPUT_S1!L93","v":228.08267997147573},{"$f":"General_INPUT_S1!M93","v":228.08267997147573},{"$f":"General_INPUT_S1!N93","v":228.08267997147573},{"$f":"General_INPUT_S1!O93","v":228.08267997147573},{"$f":"General_INPUT_S1!P93","v":309.74191107237732},{"$f":"General_INPUT_S1!Q93","v":402.66448439409305},{"$f":"General_INPUT_S1!R93","v":506.85039993662298},{"$f":"General_INPUT_S1!S93","v":622.29965769996704},{"$f":"General_INPUT_S1!T93","v":749.0122576841253},{"$f":"General_INPUT_S1!U93","v":886.98819988909781},{"$f":"General_INPUT_S1!V93","v":1036.2274843148844},{"$f":"General_INPUT_S1!W93","v":1196.7301109614853},{"$f":"General_INPUT_S1!X93","v":1368.4960798288996},{"$f":"General_INPUT_S1!Y93","v":1724.305060584423},{"$f":"General_INPUT_S1!Z93","v":2107.4839629365256},{"$f":"General_INPUT_S1!AA93","v":2518.0327868852069},{"$f":"General_INPUT_S1!AB93","v":2955.9515324304675},{"$f":"General_INPUT_S1!AC93","v":3421.2401995723067},{"$f":"General_INPUT_S1!AD93","v":3913.8987883107247},{"$f":"General_INPUT_S1!AE93","v":4433.9272986457217},{"$f":"General_INPUT_S1!AF93","v":4981.3257305772977},{"$f":"General_INPUT_S1!AG93","v":5556.0940841054526},{"$f":"General_INPUT_S1!AH93","v":6158.2323592301864},{"$f":"General_INPUT_S1!AI93","v":6626.1560940840736},{"$f":"General_INPUT_S1!AJ93","v":7111.0249465430925},{"$f":"General_INPUT_S1!AK93","v":7612.8389166072438},{"$f":"General_INPUT_S1!AL93","v":8131.5980042765277},{"$f":"General_INPUT_S1!AM93","v":8667.3022095509423},{"$f":"General_INPUT_S1!AN93","v":9219.9515324304903},{"$f":"General_INPUT_S1!AO93","v":9789.5459729151698},{"$f":"General_INPUT_S1!AP93","v":10376.085531004983},{"$f":"General_INPUT_S1!AQ93","v":10979.570206699926},{"$f":"General_INPUT_S1!AR93","v":11599.999999999998},{"$f":"General_INPUT_S1!AS93","v":12173.84390591589},{"$f":"General_INPUT_S1!AT93","v":12761.533856022801},{"$f":"General_INPUT_S1!AU93","v":13363.069850320731},{"$f":"General_INPUT_S1!AV93","v":13978.451888809679},{"$f":"General_INPUT_S1!AW93","v":14607.679971489648},{"$f":"General_INPUT_S1!AX93","v":15250.754098360634},{"$f":"General_INPUT_S1!AY93","v":15907.67426942264},{"$f":"General_INPUT_S1!AZ93","v":16578.440484675662},{"$f":"General_INPUT_S1!BA93","v":17263.052744119708},{"$f":"General_INPUT_S1!BB93","v":17961.511047754775}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D94","v":0},{"$f":"General_INPUT_S1!E94","v":0},{"$f":"General_INPUT_S1!F94","v":0},{"$f":"General_INPUT_S1!G94","v":0},{"$f":"General_INPUT_S1!H94","v":0},{"$f":"General_INPUT_S1!I94","v":0},{"$f":"General_INPUT_S1!J94","v":0},{"$f":"General_INPUT_S1!K94","v":0},{"$f":"General_INPUT_S1!L94","v":0},{"$f":"General_INPUT_S1!M94","v":0},{"$f":"General_INPUT_S1!N94","v":0},{"$f":"General_INPUT_S1!O94","v":0},{"$f":"General_INPUT_S1!P94","v":0},{"$f":"General_INPUT_S1!Q94","v":0},{"$f":"General_INPUT_S1!R94","v":0},{"$f":"General_INPUT_S1!S94","v":0},{"$f":"General_INPUT_S1!T94","v":0},{"$f":"General_INPUT_S1!U94","v":0},{"$f":"General_INPUT_S1!V94","v":0},{"$f":"General_INPUT_S1!W94","v":0},{"$f":"General_INPUT_S1!X94","v":0},{"$f":"General_INPUT_S1!Y94","v":456.16535994300023},{"$f":"General_INPUT_S1!Z94","v":912.33071988600045},{"$f":"General_INPUT_S1!AA94","v":1368.4960798290008},{"$f":"General_INPUT_S1!AB94","v":1824.6614397720009},{"$f":"General_INPUT_S1!AC94","v":2280.826799715001},{"$f":"General_INPUT_S1!AD94","v":2736.9921596580016},{"$f":"General_INPUT_S1!AE94","v":3193.1575196010017},{"$f":"General_INPUT_S1!AF94","v":3649.3228795440018},{"$f":"General_INPUT_S1!AG94","v":4105.4882394870019},{"$f":"General_INPUT_S1!AH94","v":4561.653599430002},{"$f":"General_INPUT_S1!AI94","v":5205.4882394870019},{"$f":"General_INPUT_S1!AJ94","v":5849.3228795440009},{"$f":"General_INPUT_S1!AK94","v":6493.1575196010008},{"$f":"General_INPUT_S1!AL94","v":7136.9921596579998},{"$f":"General_INPUT_S1!AM94","v":7780.8267997149997},{"$f":"General_INPUT_S1!AN94","v":8424.6614397719986},{"$f":"General_INPUT_S1!AO94","v":9068.4960798289976},{"$f":"General_INPUT_S1!AP94","v":9712.3307198859984},{"$f":"General_INPUT_S1!AQ94","v":10356.165359942997},{"$f":"General_INPUT_S1!AR94","v":11000},{"$f":"General_INPUT_S1!AS94","v":11000},{"$f":"General_INPUT_S1!AT94","v":11000},{"$f":"General_INPUT_S1!AU94","v":11000},{"$f":"General_INPUT_S1!AV94","v":11000},{"$f":"General_INPUT_S1!AW94","v":11000},{"$f":"General_INPUT_S1!AX94","v":11000},{"$f":"General_INPUT_S1!AY94","v":11000},{"$f":"General_INPUT_S1!AZ94","v":11000},{"$f":"General_INPUT_S1!BA94","v":11000},{"$f":"General_INPUT_S1!BB94","v":11000}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D95","v":0},{"$f":"General_INPUT_S1!E95","v":0},{"$f":"General_INPUT_S1!F95","v":0},{"$f":"General_INPUT_S1!G95","v":0},{"$f":"General_INPUT_S1!H95","v":0},{"$f":"General_INPUT_S1!I95","v":0},{"$f":"General_INPUT_S1!J95","v":0},{"$f":"General_INPUT_S1!K95","v":0},{"$f":"General_INPUT_S1!L95","v":0},{"$f":"General_INPUT_S1!M95","v":0},{"$f":"General_INPUT_S1!N95","v":0},{"$f":"General_INPUT_S1!O95","v":0},{"$f":"General_INPUT_S1!P95","v":0},{"$f":"General_INPUT_S1!Q95","v":0},{"$f":"General_INPUT_S1!R95","v":0},{"$f":"General_INPUT_S1!S95","v":0},{"$f":"General_INPUT_S1!T95","v":0},{"$f":"General_INPUT_S1!U95","v":0},{"$f":"General_INPUT_S1!V95","v":0},{"$f":"General_INPUT_S1!W95","v":0},{"$f":"General_INPUT_S1!X95","v":0},{"$f":"General_INPUT_S1!Y95","v":0},{"$f":"General_INPUT_S1!Z95","v":0},{"$f":"General_INPUT_S1!AA95","v":0},{"$f":"General_INPUT_S1!AB95","v":0},{"$f":"General_INPUT_S1!AC95","v":0},{"$f":"General_INPUT_S1!AD95","v":0},{"$f":"General_INPUT_S1!AE95","v":0},{"$f":"General_INPUT_S1!AF95","v":0},{"$f":"General_INPUT_S1!AG95","v":0},{"$f":"General_INPUT_S1!AH95","v":0},{"$f":"General_INPUT_S1!AI95","v":0},{"$f":"General_INPUT_S1!AJ95","v":0},{"$f":"General_INPUT_S1!AK95","v":0},{"$f":"General_INPUT_S1!AL95","v":0},{"$f":"General_INPUT_S1!AM95","v":0},{"$f":"General_INPUT_S1!AN95","v":0},{"$f":"General_INPUT_S1!AO95","v":0},{"$f":"General_INPUT_S1!AP95","v":0},{"$f":"General_INPUT_S1!AQ95","v":0},{"$f":"General_INPUT_S1!AR95","v":0},{"$f":"General_INPUT_S1!AS95","v":0},{"$f":"General_INPUT_S1!AT95","v":0},{"$f":"General_INPUT_S1!AU95","v":0},{"$f":"General_INPUT_S1!AV95","v":0},{"$f":"General_INPUT_S1!AW95","v":0},{"$f":"General_INPUT_S1!AX95","v":0},{"$f":"General_INPUT_S1!AY95","v":0},{"$f":"General_INPUT_S1!AZ95","v":0},{"$f":"General_INPUT_S1!BA95","v":0},{"$f":"General_INPUT_S1!BB95","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D96","v":0},{"$f":"General_INPUT_S1!E96","v":0},{"$f":"General_INPUT_S1!F96","v":0},{"$f":"General_INPUT_S1!G96","v":0},{"$f":"General_INPUT_S1!H96","v":0},{"$f":"General_INPUT_S1!I96","v":0},{"$f":"General_INPUT_S1!J96","v":0},{"$f":"General_INPUT_S1!K96","v":0},{"$f":"General_INPUT_S1!L96","v":0},{"$f":"General_INPUT_S1!M96","v":0},{"$f":"General_INPUT_S1!N96","v":0},{"$f":"General_INPUT_S1!O96","v":0},{"$f":"General_INPUT_S1!P96","v":886.98819988910009},{"$f":"General_INPUT_S1!Q96","v":1773.9763997782002},{"$f":"General_INPUT_S1!R96","v":2660.9645996673003},{"$f":"General_INPUT_S1!S96","v":3547.9527995564004},{"$f":"General_INPUT_S1!T96","v":4434.9409994455},{"$f":"General_INPUT_S1!U96","v":5321.9291993345996},{"$f":"General_INPUT_S1!V96","v":6208.9173992236992},{"$f":"General_INPUT_S1!W96","v":7095.9055991127989},{"$f":"General_INPUT_S1!X96","v":7982.8937990019003},{"$f":"General_INPUT_S1!Y96","v":10833.927298645713},{"$f":"General_INPUT_S1!Z96","v":13684.960798289523},{"$f":"General_INPUT_S1!AA96","v":16535.994297933335},{"$f":"General_INPUT_S1!AB96","v":19387.027797577146},{"$f":"General_INPUT_S1!AC96","v":22238.06129722096},{"$f":"General_INPUT_S1!AD96","v":25089.094796864771},{"$f":"General_INPUT_S1!AE96","v":27940.128296508581},{"$f":"General_INPUT_S1!AF96","v":30791.161796152395},{"$f":"General_INPUT_S1!AG96","v":33642.195295796206},{"$f":"General_INPUT_S1!AH96","v":36493.228795440016},{"$f":"General_INPUT_S1!AI96","v":40343.905915896015},{"$f":"General_INPUT_S1!AJ96","v":44194.583036352014},{"$f":"General_INPUT_S1!AK96","v":48045.260156808014},{"$f":"General_INPUT_S1!AL96","v":51895.937277264013},{"$f":"General_INPUT_S1!AM96","v":55746.614397720012},{"$f":"General_INPUT_S1!AN96","v":59597.291518176004},{"$f":"General_INPUT_S1!AO96","v":63447.968638632003},{"$f":"General_INPUT_S1!AP96","v":67298.645759088002},{"$f":"General_INPUT_S1!AQ96","v":71149.322879544008},{"$f":"General_INPUT_S1!AR96","v":75000},{"$f":"General_INPUT_S1!AS96","v":76700},{"$f":"General_INPUT_S1!AT96","v":78400},{"$f":"General_INPUT_S1!AU96","v":80100.000000000015},{"$f":"General_INPUT_S1!AV96","v":81800.000000000015},{"$f":"General_INPUT_S1!AW96","v":83500.000000000015},{"$f":"General_INPUT_S1!AX96","v":85200.000000000015},{"$f":"General_INPUT_S1!AY96","v":86900.000000000015},{"$f":"General_INPUT_S1!AZ96","v":88600.000000000029},{"$f":"General_INPUT_S1!BA96","v":90300.000000000029},{"$f":"General_INPUT_S1!BB96","v":92000}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D97","v":0},{"$f":"General_INPUT_S1!E97","v":0},{"$f":"General_INPUT_S1!F97","v":0},{"$f":"General_INPUT_S1!G97","v":0},{"$f":"General_INPUT_S1!H97","v":0},{"$f":"General_INPUT_S1!I97","v":0},{"$f":"General_INPUT_S1!J97","v":0},{"$f":"General_INPUT_S1!K97","v":0},{"$f":"General_INPUT_S1!L97","v":0},{"$f":"General_INPUT_S1!M97","v":0},{"$f":"General_INPUT_S1!N97","v":0},{"$f":"General_INPUT_S1!O97","v":0},{"$f":"General_INPUT_S1!P97","v":0},{"$f":"General_INPUT_S1!Q97","v":0},{"$f":"General_INPUT_S1!R97","v":0},{"$f":"General_INPUT_S1!S97","v":0},{"$f":"General_INPUT_S1!T97","v":0},{"$f":"General_INPUT_S1!U97","v":0},{"$f":"General_INPUT_S1!V97","v":0},{"$f":"General_INPUT_S1!W97","v":0},{"$f":"General_INPUT_S1!X97","v":0},{"$f":"General_INPUT_S1!Y97","v":0},{"$f":"General_INPUT_S1!Z97","v":0},{"$f":"General_INPUT_S1!AA97","v":0},{"$f":"General_INPUT_S1!AB97","v":0},{"$f":"General_INPUT_S1!AC97","v":0},{"$f":"General_INPUT_S1!AD97","v":0},{"$f":"General_INPUT_S1!AE97","v":0},{"$f":"General_INPUT_S1!AF97","v":0},{"$f":"General_INPUT_S1!AG97","v":0},{"$f":"General_INPUT_S1!AH97","v":0},{"$f":"General_INPUT_S1!AI97","v":0},{"$f":"General_INPUT_S1!AJ97","v":0},{"$f":"General_INPUT_S1!AK97","v":0},{"$f":"General_INPUT_S1!AL97","v":0},{"$f":"General_INPUT_S1!AM97","v":0},{"$f":"General_INPUT_S1!AN97","v":0},{"$f":"General_INPUT_S1!AO97","v":0},{"$f":"General_INPUT_S1!AP97","v":0},{"$f":"General_INPUT_S1!AQ97","v":0},{"$f":"General_INPUT_S1!AR97","v":0},{"$f":"General_INPUT_S1!AS97","v":0},{"$f":"General_INPUT_S1!AT97","v":0},{"$f":"General_INPUT_S1!AU97","v":0},{"$f":"General_INPUT_S1!AV97","v":0},{"$f":"General_INPUT_S1!AW97","v":0},{"$f":"General_INPUT_S1!AX97","v":0},{"$f":"General_INPUT_S1!AY97","v":0},{"$f":"General_INPUT_S1!AZ97","v":0},{"$f":"General_INPUT_S1!BA97","v":0},{"$f":"General_INPUT_S1!BB97","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D98","v":0},{"$f":"General_INPUT_S1!E98","v":0},{"$f":"General_INPUT_S1!F98","v":0},{"$f":"General_INPUT_S1!G98","v":0},{"$f":"General_INPUT_S1!H98","v":0},{"$f":"General_INPUT_S1!I98","v":0},{"$f":"General_INPUT_S1!J98","v":0},{"$f":"General_INPUT_S1!K98","v":0},{"$f":"General_INPUT_S1!L98","v":0},{"$f":"General_INPUT_S1!M98","v":0},{"$f":"General_INPUT_S1!N98","v":0},{"$f":"General_INPUT_S1!O98","v":0},{"$f":"General_INPUT_S1!P98","v":0},{"$f":"General_INPUT_S1!Q98","v":0},{"$f":"General_INPUT_S1!R98","v":0},{"$f":"General_INPUT_S1!S98","v":0},{"$f":"General_INPUT_S1!T98","v":0},{"$f":"General_INPUT_S1!U98","v":0},{"$f":"General_INPUT_S1!V98","v":0},{"$f":"General_INPUT_S1!W98","v":0},{"$f":"General_INPUT_S1!X98","v":0},{"$f":"General_INPUT_S1!Y98","v":0},{"$f":"General_INPUT_S1!Z98","v":0},{"$f":"General_INPUT_S1!AA98","v":0},{"$f":"General_INPUT_S1!AB98","v":0},{"$f":"General_INPUT_S1!AC98","v":0},{"$f":"General_INPUT_S1!AD98","v":0},{"$f":"General_INPUT_S1!AE98","v":0},{"$f":"General_INPUT_S1!AF98","v":0},{"$f":"General_INPUT_S1!AG98","v":0},{"$f":"General_INPUT_S1!AH98","v":0},{"$f":"General_INPUT_S1!AI98","v":0},{"$f":"General_INPUT_S1!AJ98","v":0},{"$f":"General_INPUT_S1!AK98","v":0},{"$f":"General_INPUT_S1!AL98","v":0},{"$f":"General_INPUT_S1!AM98","v":0},{"$f":"General_INPUT_S1!AN98","v":0},{"$f":"General_INPUT_S1!AO98","v":0},{"$f":"General_INPUT_S1!AP98","v":0},{"$f":"General_INPUT_S1!AQ98","v":0},{"$f":"General_INPUT_S1!AR98","v":0},{"$f":"General_INPUT_S1!AS98","v":0},{"$f":"General_INPUT_S1!AT98","v":0},{"$f":"General_INPUT_S1!AU98","v":0},{"$f":"General_INPUT_S1!AV98","v":0},{"$f":"General_INPUT_S1!AW98","v":0},{"$f":"General_INPUT_S1!AX98","v":0},{"$f":"General_INPUT_S1!AY98","v":0},{"$f":"General_INPUT_S1!AZ98","v":0},{"$f":"General_INPUT_S1!BA98","v":0},{"$f":"General_INPUT_S1!BB98","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D99","v":0},{"$f":"General_INPUT_S1!E99","v":0},{"$f":"General_INPUT_S1!F99","v":0},{"$f":"General_INPUT_S1!G99","v":0},{"$f":"General_INPUT_S1!H99","v":0},{"$f":"General_INPUT_S1!I99","v":0},{"$f":"General_INPUT_S1!J99","v":0},{"$f":"General_INPUT_S1!K99","v":0},{"$f":"General_INPUT_S1!L99","v":0},{"$f":"General_INPUT_S1!M99","v":0},{"$f":"General_INPUT_S1!N99","v":0},{"$f":"General_INPUT_S1!O99","v":0},{"$f":"General_INPUT_S1!P99","v":0},{"$f":"General_INPUT_S1!Q99","v":0},{"$f":"General_INPUT_S1!R99","v":0},{"$f":"General_INPUT_S1!S99","v":0},{"$f":"General_INPUT_S1!T99","v":0},{"$f":"General_INPUT_S1!U99","v":0},{"$f":"General_INPUT_S1!V99","v":0},{"$f":"General_INPUT_S1!W99","v":0},{"$f":"General_INPUT_S1!X99","v":0},{"$f":"General_INPUT_S1!Y99","v":0},{"$f":"General_INPUT_S1!Z99","v":0},{"$f":"General_INPUT_S1!AA99","v":0},{"$f":"General_INPUT_S1!AB99","v":0},{"$f":"General_INPUT_S1!AC99","v":0},{"$f":"General_INPUT_S1!AD99","v":0},{"$f":"General_INPUT_S1!AE99","v":0},{"$f":"General_INPUT_S1!AF99","v":0},{"$f":"General_INPUT_S1!AG99","v":0},{"$f":"General_INPUT_S1!AH99","v":0},{"$f":"General_INPUT_S1!AI99","v":0},{"$f":"General_INPUT_S1!AJ99","v":0},{"$f":"General_INPUT_S1!AK99","v":0},{"$f":"General_INPUT_S1!AL99","v":0},{"$f":"General_INPUT_S1!AM99","v":0},{"$f":"General_INPUT_S1!AN99","v":0},{"$f":"General_INPUT_S1!AO99","v":0},{"$f":"General_INPUT_S1!AP99","v":0},{"$f":"General_INPUT_S1!AQ99","v":0},{"$f":"General_INPUT_S1!AR99","v":0},{"$f":"General_INPUT_S1!AS99","v":0},{"$f":"General_INPUT_S1!AT99","v":0},{"$f":"General_INPUT_S1!AU99","v":0},{"$f":"General_INPUT_S1!AV99","v":0},{"$f":"General_INPUT_S1!AW99","v":0},{"$f":"General_INPUT_S1!AX99","v":0},{"$f":"General_INPUT_S1!AY99","v":0},{"$f":"General_INPUT_S1!AZ99","v":0},{"$f":"General_INPUT_S1!BA99","v":0},{"$f":"General_INPUT_S1!BB99","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D100","v":0},{"$f":"General_INPUT_S1!E100","v":0},{"$f":"General_INPUT_S1!F100","v":0},{"$f":"General_INPUT_S1!G100","v":0},{"$f":"General_INPUT_S1!H100","v":0},{"$f":"General_INPUT_S1!I100","v":0},{"$f":"General_INPUT_S1!J100","v":0},{"$f":"General_INPUT_S1!K100","v":0},{"$f":"General_INPUT_S1!L100","v":0},{"$f":"General_INPUT_S1!M100","v":0},{"$f":"General_INPUT_S1!N100","v":0},{"$f":"General_INPUT_S1!O100","v":0},{"$f":"General_INPUT_S1!P100","v":0},{"$f":"General_INPUT_S1!Q100","v":0},{"$f":"General_INPUT_S1!R100","v":0},{"$f":"General_INPUT_S1!S100","v":0},{"$f":"General_INPUT_S1!T100","v":0},{"$f":"General_INPUT_S1!U100","v":0},{"$f":"General_INPUT_S1!V100","v":0},{"$f":"General_INPUT_S1!W100","v":0},{"$f":"General_INPUT_S1!X100","v":0},{"$f":"General_INPUT_S1!Y100","v":0},{"$f":"General_INPUT_S1!Z100","v":0},{"$f":"General_INPUT_S1!AA100","v":0},{"$f":"General_INPUT_S1!AB100","v":0},{"$f":"General_INPUT_S1!AC100","v":0},{"$f":"General_INPUT_S1!AD100","v":0},{"$f":"General_INPUT_S1!AE100","v":0},{"$f":"General_INPUT_S1!AF100","v":0},{"$f":"General_INPUT_S1!AG100","v":0},{"$f":"General_INPUT_S1!AH100","v":0},{"$f":"General_INPUT_S1!AI100","v":0},{"$f":"General_INPUT_S1!AJ100","v":0},{"$f":"General_INPUT_S1!AK100","v":0},{"$f":"General_INPUT_S1!AL100","v":0},{"$f":"General_INPUT_S1!AM100","v":0},{"$f":"General_INPUT_S1!AN100","v":0},{"$f":"General_INPUT_S1!AO100","v":0},{"$f":"General_INPUT_S1!AP100","v":0},{"$f":"General_INPUT_S1!AQ100","v":0},{"$f":"General_INPUT_S1!AR100","v":0},{"$f":"General_INPUT_S1!AS100","v":0},{"$f":"General_INPUT_S1!AT100","v":0},{"$f":"General_INPUT_S1!AU100","v":0},{"$f":"General_INPUT_S1!AV100","v":0},{"$f":"General_INPUT_S1!AW100","v":0},{"$f":"General_INPUT_S1!AX100","v":0},{"$f":"General_INPUT_S1!AY100","v":0},{"$f":"General_INPUT_S1!AZ100","v":0},{"$f":"General_INPUT_S1!BA100","v":0},{"$f":"General_INPUT_S1!BB100","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D101","v":0},{"$f":"General_INPUT_S1!E101","v":0},{"$f":"General_INPUT_S1!F101","v":0},{"$f":"General_INPUT_S1!G101","v":0},{"$f":"General_INPUT_S1!H101","v":0},{"$f":"General_INPUT_S1!I101","v":0},{"$f":"General_INPUT_S1!J101","v":0},{"$f":"General_INPUT_S1!K101","v":0},{"$f":"General_INPUT_S1!L101","v":0},{"$f":"General_INPUT_S1!M101","v":0},{"$f":"General_INPUT_S1!N101","v":0},{"$f":"General_INPUT_S1!O101","v":0},{"$f":"General_INPUT_S1!P101","v":0},{"$f":"General_INPUT_S1!Q101","v":0},{"$f":"General_INPUT_S1!R101","v":0},{"$f":"General_INPUT_S1!S101","v":0},{"$f":"General_INPUT_S1!T101","v":0},{"$f":"General_INPUT_S1!U101","v":0},{"$f":"General_INPUT_S1!V101","v":0},{"$f":"General_INPUT_S1!W101","v":0},{"$f":"General_INPUT_S1!X101","v":0},{"$f":"General_INPUT_S1!Y101","v":0},{"$f":"General_INPUT_S1!Z101","v":0},{"$f":"General_INPUT_S1!AA101","v":0},{"$f":"General_INPUT_S1!AB101","v":0},{"$f":"General_INPUT_S1!AC101","v":0},{"$f":"General_INPUT_S1!AD101","v":0},{"$f":"General_INPUT_S1!AE101","v":0},{"$f":"General_INPUT_S1!AF101","v":0},{"$f":"General_INPUT_S1!AG101","v":0},{"$f":"General_INPUT_S1!AH101","v":0},{"$f":"General_INPUT_S1!AI101","v":0},{"$f":"General_INPUT_S1!AJ101","v":0},{"$f":"General_INPUT_S1!AK101","v":0},{"$f":"General_INPUT_S1!AL101","v":0},{"$f":"General_INPUT_S1!AM101","v":0},{"$f":"General_INPUT_S1!AN101","v":0},{"$f":"General_INPUT_S1!AO101","v":0},{"$f":"General_INPUT_S1!AP101","v":0},{"$f":"General_INPUT_S1!AQ101","v":0},{"$f":"General_INPUT_S1!AR101","v":0},{"$f":"General_INPUT_S1!AS101","v":0},{"$f":"General_INPUT_S1!AT101","v":0},{"$f":"General_INPUT_S1!AU101","v":0},{"$f":"General_INPUT_S1!AV101","v":0},{"$f":"General_INPUT_S1!AW101","v":0},{"$f":"General_INPUT_S1!AX101","v":0},{"$f":"General_INPUT_S1!AY101","v":0},{"$f":"General_INPUT_S1!AZ101","v":0},{"$f":"General_INPUT_S1!BA101","v":0},{"$f":"General_INPUT_S1!BB101","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D102","v":0},{"$f":"General_INPUT_S1!E102","v":0},{"$f":"General_INPUT_S1!F102","v":0},{"$f":"General_INPUT_S1!G102","v":0},{"$f":"General_INPUT_S1!H102","v":0},{"$f":"General_INPUT_S1!I102","v":0},{"$f":"General_INPUT_S1!J102","v":0},{"$f":"General_INPUT_S1!K102","v":0},{"$f":"General_INPUT_S1!L102","v":0},{"$f":"General_INPUT_S1!M102","v":0},{"$f":"General_INPUT_S1!N102","v":0},{"$f":"General_INPUT_S1!O102","v":0},{"$f":"General_INPUT_S1!P102","v":0},{"$f":"General_INPUT_S1!Q102","v":0},{"$f":"General_INPUT_S1!R102","v":0},{"$f":"General_INPUT_S1!S102","v":0},{"$f":"General_INPUT_S1!T102","v":0},{"$f":"General_INPUT_S1!U102","v":0},{"$f":"General_INPUT_S1!V102","v":0},{"$f":"General_INPUT_S1!W102","v":0},{"$f":"General_INPUT_S1!X102","v":0},{"$f":"General_INPUT_S1!Y102","v":0},{"$f":"General_INPUT_S1!Z102","v":0},{"$f":"General_INPUT_S1!AA102","v":0},{"$f":"General_INPUT_S1!AB102","v":0},{"$f":"General_INPUT_S1!AC102","v":0},{"$f":"General_INPUT_S1!AD102","v":0},{"$f":"General_INPUT_S1!AE102","v":0},{"$f":"General_INPUT_S1!AF102","v":0},{"$f":"General_INPUT_S1!AG102","v":0},{"$f":"General_INPUT_S1!AH102","v":0},{"$f":"General_INPUT_S1!AI102","v":0},{"$f":"General_INPUT_S1!AJ102","v":0},{"$f":"General_INPUT_S1!AK102","v":0},{"$f":"General_INPUT_S1!AL102","v":0},{"$f":"General_INPUT_S1!AM102","v":0},{"$f":"General_INPUT_S1!AN102","v":0},{"$f":"General_INPUT_S1!AO102","v":0},{"$f":"General_INPUT_S1!AP102","v":0},{"$f":"General_INPUT_S1!AQ102","v":0},{"$f":"General_INPUT_S1!AR102","v":0},{"$f":"General_INPUT_S1!AS102","v":0},{"$f":"General_INPUT_S1!AT102","v":0},{"$f":"General_INPUT_S1!AU102","v":0},{"$f":"General_INPUT_S1!AV102","v":0},{"$f":"General_INPUT_S1!AW102","v":0},{"$f":"General_INPUT_S1!AX102","v":0},{"$f":"General_INPUT_S1!AY102","v":0},{"$f":"General_INPUT_S1!AZ102","v":0},{"$f":"General_INPUT_S1!BA102","v":0},{"$f":"General_INPUT_S1!BB102","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D103","v":0},{"$f":"General_INPUT_S1!E103","v":0},{"$f":"General_INPUT_S1!F103","v":0},{"$f":"General_INPUT_S1!G103","v":0},{"$f":"General_INPUT_S1!H103","v":0},{"$f":"General_INPUT_S1!I103","v":0},{"$f":"General_INPUT_S1!J103","v":0},{"$f":"General_INPUT_S1!K103","v":0},{"$f":"General_INPUT_S1!L103","v":0},{"$f":"General_INPUT_S1!M103","v":0},{"$f":"General_INPUT_S1!N103","v":0},{"$f":"General_INPUT_S1!O103","v":0},{"$f":"General_INPUT_S1!P103","v":0},{"$f":"General_INPUT_S1!Q103","v":0},{"$f":"General_INPUT_S1!R103","v":0},{"$f":"General_INPUT_S1!S103","v":0},{"$f":"General_INPUT_S1!T103","v":0},{"$f":"General_INPUT_S1!U103","v":0},{"$f":"General_INPUT_S1!V103","v":0},{"$f":"General_INPUT_S1!W103","v":0},{"$f":"General_INPUT_S1!X103","v":0},{"$f":"General_INPUT_S1!Y103","v":0},{"$f":"General_INPUT_S1!Z103","v":0},{"$f":"General_INPUT_S1!AA103","v":0},{"$f":"General_INPUT_S1!AB103","v":0},{"$f":"General_INPUT_S1!AC103","v":0},{"$f":"General_INPUT_S1!AD103","v":0},{"$f":"General_INPUT_S1!AE103","v":0},{"$f":"General_INPUT_S1!AF103","v":0},{"$f":"General_INPUT_S1!AG103","v":0},{"$f":"General_INPUT_S1!AH103","v":0},{"$f":"General_INPUT_S1!AI103","v":0},{"$f":"General_INPUT_S1!AJ103","v":0},{"$f":"General_INPUT_S1!AK103","v":0},{"$f":"General_INPUT_S1!AL103","v":0},{"$f":"General_INPUT_S1!AM103","v":0},{"$f":"General_INPUT_S1!AN103","v":0},{"$f":"General_INPUT_S1!AO103","v":0},{"$f":"General_INPUT_S1!AP103","v":0},{"$f":"General_INPUT_S1!AQ103","v":0},{"$f":"General_INPUT_S1!AR103","v":0},{"$f":"General_INPUT_S1!AS103","v":0},{"$f":"General_INPUT_S1!AT103","v":0},{"$f":"General_INPUT_S1!AU103","v":0},{"$f":"General_INPUT_S1!AV103","v":0},{"$f":"General_INPUT_S1!AW103","v":0},{"$f":"General_INPUT_S1!AX103","v":0},{"$f":"General_INPUT_S1!AY103","v":0},{"$f":"General_INPUT_S1!AZ103","v":0},{"$f":"General_INPUT_S1!BA103","v":0},{"$f":"General_INPUT_S1!BB103","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D104","v":0},{"$f":"General_INPUT_S1!E104","v":0},{"$f":"General_INPUT_S1!F104","v":0},{"$f":"General_INPUT_S1!G104","v":0},{"$f":"General_INPUT_S1!H104","v":0},{"$f":"General_INPUT_S1!I104","v":0},{"$f":"General_INPUT_S1!J104","v":0},{"$f":"General_INPUT_S1!K104","v":0},{"$f":"General_INPUT_S1!L104","v":0},{"$f":"General_INPUT_S1!M104","v":0},{"$f":"General_INPUT_S1!N104","v":0},{"$f":"General_INPUT_S1!O104","v":0},{"$f":"General_INPUT_S1!P104","v":0},{"$f":"General_INPUT_S1!Q104","v":0},{"$f":"General_INPUT_S1!R104","v":0},{"$f":"General_INPUT_S1!S104","v":0},{"$f":"General_INPUT_S1!T104","v":0},{"$f":"General_INPUT_S1!U104","v":0},{"$f":"General_INPUT_S1!V104","v":0},{"$f":"General_INPUT_S1!W104","v":0},{"$f":"General_INPUT_S1!X104","v":0},{"$f":"General_INPUT_S1!Y104","v":0},{"$f":"General_INPUT_S1!Z104","v":0},{"$f":"General_INPUT_S1!AA104","v":0},{"$f":"General_INPUT_S1!AB104","v":0},{"$f":"General_INPUT_S1!AC104","v":0},{"$f":"General_INPUT_S1!AD104","v":0},{"$f":"General_INPUT_S1!AE104","v":0},{"$f":"General_INPUT_S1!AF104","v":0},{"$f":"General_INPUT_S1!AG104","v":0},{"$f":"General_INPUT_S1!AH104","v":0},{"$f":"General_INPUT_S1!AI104","v":0},{"$f":"General_INPUT_S1!AJ104","v":0},{"$f":"General_INPUT_S1!AK104","v":0},{"$f":"General_INPUT_S1!AL104","v":0},{"$f":"General_INPUT_S1!AM104","v":0},{"$f":"General_INPUT_S1!AN104","v":0},{"$f":"General_INPUT_S1!AO104","v":0},{"$f":"General_INPUT_S1!AP104","v":0},{"$f":"General_INPUT_S1!AQ104","v":0},{"$f":"General_INPUT_S1!AR104","v":0},{"$f":"General_INPUT_S1!AS104","v":0},{"$f":"General_INPUT_S1!AT104","v":0},{"$f":"General_INPUT_S1!AU104","v":0},{"$f":"General_INPUT_S1!AV104","v":0},{"$f":"General_INPUT_S1!AW104","v":0},{"$f":"General_INPUT_S1!AX104","v":0},{"$f":"General_INPUT_S1!AY104","v":0},{"$f":"General_INPUT_S1!AZ104","v":0},{"$f":"General_INPUT_S1!BA104","v":0},{"$f":"General_INPUT_S1!BB104","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D105","v":0},{"$f":"General_INPUT_S1!E105","v":0},{"$f":"General_INPUT_S1!F105","v":0},{"$f":"General_INPUT_S1!G105","v":0},{"$f":"General_INPUT_S1!H105","v":0},{"$f":"General_INPUT_S1!I105","v":0},{"$f":"General_INPUT_S1!J105","v":0},{"$f":"General_INPUT_S1!K105","v":0},{"$f":"General_INPUT_S1!L105","v":0},{"$f":"General_INPUT_S1!M105","v":0},{"$f":"General_INPUT_S1!N105","v":0},{"$f":"General_INPUT_S1!O105","v":0},{"$f":"General_INPUT_S1!P105","v":0},{"$f":"General_INPUT_S1!Q105","v":0},{"$f":"General_INPUT_S1!R105","v":0},{"$f":"General_INPUT_S1!S105","v":0},{"$f":"General_INPUT_S1!T105","v":0},{"$f":"General_INPUT_S1!U105","v":0},{"$f":"General_INPUT_S1!V105","v":0},{"$f":"General_INPUT_S1!W105","v":0},{"$f":"General_INPUT_S1!X105","v":0},{"$f":"General_INPUT_S1!Y105","v":0},{"$f":"General_INPUT_S1!Z105","v":0},{"$f":"General_INPUT_S1!AA105","v":0},{"$f":"General_INPUT_S1!AB105","v":0},{"$f":"General_INPUT_S1!AC105","v":0},{"$f":"General_INPUT_S1!AD105","v":0},{"$f":"General_INPUT_S1!AE105","v":0},{"$f":"General_INPUT_S1!AF105","v":0},{"$f":"General_INPUT_S1!AG105","v":0},{"$f":"General_INPUT_S1!AH105","v":0},{"$f":"General_INPUT_S1!AI105","v":0},{"$f":"General_INPUT_S1!AJ105","v":0},{"$f":"General_INPUT_S1!AK105","v":0},{"$f":"General_INPUT_S1!AL105","v":0},{"$f":"General_INPUT_S1!AM105","v":0},{"$f":"General_INPUT_S1!AN105","v":0},{"$f":"General_INPUT_S1!AO105","v":0},{"$f":"General_INPUT_S1!AP105","v":0},{"$f":"General_INPUT_S1!AQ105","v":0},{"$f":"General_INPUT_S1!AR105","v":0},{"$f":"General_INPUT_S1!AS105","v":0},{"$f":"General_INPUT_S1!AT105","v":0},{"$f":"General_INPUT_S1!AU105","v":0},{"$f":"General_INPUT_S1!AV105","v":0},{"$f":"General_INPUT_S1!AW105","v":0},{"$f":"General_INPUT_S1!AX105","v":0},{"$f":"General_INPUT_S1!AY105","v":0},{"$f":"General_INPUT_S1!AZ105","v":0},{"$f":"General_INPUT_S1!BA105","v":0},{"$f":"General_INPUT_S1!BB105","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D106","v":0},{"$f":"General_INPUT_S1!E106","v":0},{"$f":"General_INPUT_S1!F106","v":0},{"$f":"General_INPUT_S1!G106","v":0},{"$f":"General_INPUT_S1!H106","v":0},{"$f":"General_INPUT_S1!I106","v":0},{"$f":"General_INPUT_S1!J106","v":0},{"$f":"General_INPUT_S1!K106","v":0},{"$f":"General_INPUT_S1!L106","v":0},{"$f":"General_INPUT_S1!M106","v":0},{"$f":"General_INPUT_S1!N106","v":0},{"$f":"General_INPUT_S1!O106","v":0},{"$f":"General_INPUT_S1!P106","v":0},{"$f":"General_INPUT_S1!Q106","v":0},{"$f":"General_INPUT_S1!R106","v":0},{"$f":"General_INPUT_S1!S106","v":0},{"$f":"General_INPUT_S1!T106","v":0},{"$f":"General_INPUT_S1!U106","v":0},{"$f":"General_INPUT_S1!V106","v":0},{"$f":"General_INPUT_S1!W106","v":0},{"$f":"General_INPUT_S1!X106","v":0},{"$f":"General_INPUT_S1!Y106","v":0},{"$f":"General_INPUT_S1!Z106","v":0},{"$f":"General_INPUT_S1!AA106","v":0},{"$f":"General_INPUT_S1!AB106","v":0},{"$f":"General_INPUT_S1!AC106","v":0},{"$f":"General_INPUT_S1!AD106","v":0},{"$f":"General_INPUT_S1!AE106","v":0},{"$f":"General_INPUT_S1!AF106","v":0},{"$f":"General_INPUT_S1!AG106","v":0},{"$f":"General_INPUT_S1!AH106","v":0},{"$f":"General_INPUT_S1!AI106","v":0},{"$f":"General_INPUT_S1!AJ106","v":0},{"$f":"General_INPUT_S1!AK106","v":0},{"$f":"General_INPUT_S1!AL106","v":0},{"$f":"General_INPUT_S1!AM106","v":0},{"$f":"General_INPUT_S1!AN106","v":0},{"$f":"General_INPUT_S1!AO106","v":0},{"$f":"General_INPUT_S1!AP106","v":0},{"$f":"General_INPUT_S1!AQ106","v":0},{"$f":"General_INPUT_S1!AR106","v":0},{"$f":"General_INPUT_S1!AS106","v":0},{"$f":"General_INPUT_S1!AT106","v":0},{"$f":"General_INPUT_S1!AU106","v":0},{"$f":"General_INPUT_S1!AV106","v":0},{"$f":"General_INPUT_S1!AW106","v":0},{"$f":"General_INPUT_S1!AX106","v":0},{"$f":"General_INPUT_S1!AY106","v":0},{"$f":"General_INPUT_S1!AZ106","v":0},{"$f":"General_INPUT_S1!BA106","v":0},{"$f":"General_INPUT_S1!BB106","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D107","v":0},{"$f":"General_INPUT_S1!E107","v":0},{"$f":"General_INPUT_S1!F107","v":0},{"$f":"General_INPUT_S1!G107","v":0},{"$f":"General_INPUT_S1!H107","v":0},{"$f":"General_INPUT_S1!I107","v":0},{"$f":"General_INPUT_S1!J107","v":0},{"$f":"General_INPUT_S1!K107","v":0},{"$f":"General_INPUT_S1!L107","v":0},{"$f":"General_INPUT_S1!M107","v":0},{"$f":"General_INPUT_S1!N107","v":0},{"$f":"General_INPUT_S1!O107","v":0},{"$f":"General_INPUT_S1!P107","v":0},{"$f":"General_INPUT_S1!Q107","v":0},{"$f":"General_INPUT_S1!R107","v":0},{"$f":"General_INPUT_S1!S107","v":0},{"$f":"General_INPUT_S1!T107","v":0},{"$f":"General_INPUT_S1!U107","v":0},{"$f":"General_INPUT_S1!V107","v":0},{"$f":"General_INPUT_S1!W107","v":0},{"$f":"General_INPUT_S1!X107","v":0},{"$f":"General_INPUT_S1!Y107","v":0},{"$f":"General_INPUT_S1!Z107","v":0},{"$f":"General_INPUT_S1!AA107","v":0},{"$f":"General_INPUT_S1!AB107","v":0},{"$f":"General_INPUT_S1!AC107","v":0},{"$f":"General_INPUT_S1!AD107","v":0},{"$f":"General_INPUT_S1!AE107","v":0},{"$f":"General_INPUT_S1!AF107","v":0},{"$f":"General_INPUT_S1!AG107","v":0},{"$f":"General_INPUT_S1!AH107","v":0},{"$f":"General_INPUT_S1!AI107","v":0},{"$f":"General_INPUT_S1!AJ107","v":0},{"$f":"General_INPUT_S1!AK107","v":0},{"$f":"General_INPUT_S1!AL107","v":0},{"$f":"General_INPUT_S1!AM107","v":0},{"$f":"General_INPUT_S1!AN107","v":0},{"$f":"General_INPUT_S1!AO107","v":0},{"$f":"General_INPUT_S1!AP107","v":0},{"$f":"General_INPUT_S1!AQ107","v":0},{"$f":"General_INPUT_S1!AR107","v":0},{"$f":"General_INPUT_S1!AS107","v":0},{"$f":"General_INPUT_S1!AT107","v":0},{"$f":"General_INPUT_S1!AU107","v":0},{"$f":"General_INPUT_S1!AV107","v":0},{"$f":"General_INPUT_S1!AW107","v":0},{"$f":"General_INPUT_S1!AX107","v":0},{"$f":"General_INPUT_S1!AY107","v":0},{"$f":"General_INPUT_S1!AZ107","v":0},{"$f":"General_INPUT_S1!BA107","v":0},{"$f":"General_INPUT_S1!BB107","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D108","v":0},{"$f":"General_INPUT_S1!E108","v":0},{"$f":"General_INPUT_S1!F108","v":0},{"$f":"General_INPUT_S1!G108","v":0},{"$f":"General_INPUT_S1!H108","v":0},{"$f":"General_INPUT_S1!I108","v":0},{"$f":"General_INPUT_S1!J108","v":0},{"$f":"General_INPUT_S1!K108","v":0},{"$f":"General_INPUT_S1!L108","v":0},{"$f":"General_INPUT_S1!M108","v":0},{"$f":"General_INPUT_S1!N108","v":0},{"$f":"General_INPUT_S1!O108","v":0},{"$f":"General_INPUT_S1!P108","v":0},{"$f":"General_INPUT_S1!Q108","v":0},{"$f":"General_INPUT_S1!R108","v":0},{"$f":"General_INPUT_S1!S108","v":0},{"$f":"General_INPUT_S1!T108","v":0},{"$f":"General_INPUT_S1!U108","v":0},{"$f":"General_INPUT_S1!V108","v":0},{"$f":"General_INPUT_S1!W108","v":0},{"$f":"General_INPUT_S1!X108","v":0},{"$f":"General_INPUT_S1!Y108","v":0},{"$f":"General_INPUT_S1!Z108","v":0},{"$f":"General_INPUT_S1!AA108","v":0},{"$f":"General_INPUT_S1!AB108","v":0},{"$f":"General_INPUT_S1!AC108","v":0},{"$f":"General_INPUT_S1!AD108","v":0},{"$f":"General_INPUT_S1!AE108","v":0},{"$f":"General_INPUT_S1!AF108","v":0},{"$f":"General_INPUT_S1!AG108","v":0},{"$f":"General_INPUT_S1!AH108","v":0},{"$f":"General_INPUT_S1!AI108","v":0},{"$f":"General_INPUT_S1!AJ108","v":0},{"$f":"General_INPUT_S1!AK108","v":0},{"$f":"General_INPUT_S1!AL108","v":0},{"$f":"General_INPUT_S1!AM108","v":0},{"$f":"General_INPUT_S1!AN108","v":0},{"$f":"General_INPUT_S1!AO108","v":0},{"$f":"General_INPUT_S1!AP108","v":0},{"$f":"General_INPUT_S1!AQ108","v":0},{"$f":"General_INPUT_S1!AR108","v":0},{"$f":"General_INPUT_S1!AS108","v":0},{"$f":"General_INPUT_S1!AT108","v":0},{"$f":"General_INPUT_S1!AU108","v":0},{"$f":"General_INPUT_S1!AV108","v":0},{"$f":"General_INPUT_S1!AW108","v":0},{"$f":"General_INPUT_S1!AX108","v":0},{"$f":"General_INPUT_S1!AY108","v":0},{"$f":"General_INPUT_S1!AZ108","v":0},{"$f":"General_INPUT_S1!BA108","v":0},{"$f":"General_INPUT_S1!BB108","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D109","v":0},{"$f":"General_INPUT_S1!E109","v":0},{"$f":"General_INPUT_S1!F109","v":0},{"$f":"General_INPUT_S1!G109","v":0},{"$f":"General_INPUT_S1!H109","v":0},{"$f":"General_INPUT_S1!I109","v":0},{"$f":"General_INPUT_S1!J109","v":0},{"$f":"General_INPUT_S1!K109","v":0},{"$f":"General_INPUT_S1!L109","v":0},{"$f":"General_INPUT_S1!M109","v":0},{"$f":"General_INPUT_S1!N109","v":0},{"$f":"General_INPUT_S1!O109","v":0},{"$f":"General_INPUT_S1!P109","v":0},{"$f":"General_INPUT_S1!Q109","v":0},{"$f":"General_INPUT_S1!R109","v":0},{"$f":"General_INPUT_S1!S109","v":0},{"$f":"General_INPUT_S1!T109","v":0},{"$f":"General_INPUT_S1!U109","v":0},{"$f":"General_INPUT_S1!V109","v":0},{"$f":"General_INPUT_S1!W109","v":0},{"$f":"General_INPUT_S1!X109","v":0},{"$f":"General_INPUT_S1!Y109","v":0},{"$f":"General_INPUT_S1!Z109","v":0},{"$f":"General_INPUT_S1!AA109","v":0},{"$f":"General_INPUT_S1!AB109","v":0},{"$f":"General_INPUT_S1!AC109","v":0},{"$f":"General_INPUT_S1!AD109","v":0},{"$f":"General_INPUT_S1!AE109","v":0},{"$f":"General_INPUT_S1!AF109","v":0},{"$f":"General_INPUT_S1!AG109","v":0},{"$f":"General_INPUT_S1!AH109","v":0},{"$f":"General_INPUT_S1!AI109","v":0},{"$f":"General_INPUT_S1!AJ109","v":0},{"$f":"General_INPUT_S1!AK109","v":0},{"$f":"General_INPUT_S1!AL109","v":0},{"$f":"General_INPUT_S1!AM109","v":0},{"$f":"General_INPUT_S1!AN109","v":0},{"$f":"General_INPUT_S1!AO109","v":0},{"$f":"General_INPUT_S1!AP109","v":0},{"$f":"General_INPUT_S1!AQ109","v":0},{"$f":"General_INPUT_S1!AR109","v":0},{"$f":"General_INPUT_S1!AS109","v":0},{"$f":"General_INPUT_S1!AT109","v":0},{"$f":"General_INPUT_S1!AU109","v":0},{"$f":"General_INPUT_S1!AV109","v":0},{"$f":"General_INPUT_S1!AW109","v":0},{"$f":"General_INPUT_S1!AX109","v":0},{"$f":"General_INPUT_S1!AY109","v":0},{"$f":"General_INPUT_S1!AZ109","v":0},{"$f":"General_INPUT_S1!BA109","v":0},{"$f":"General_INPUT_S1!BB109","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D110","v":0},{"$f":"General_INPUT_S1!E110","v":0},{"$f":"General_INPUT_S1!F110","v":0},{"$f":"General_INPUT_S1!G110","v":0},{"$f":"General_INPUT_S1!H110","v":0},{"$f":"General_INPUT_S1!I110","v":0},{"$f":"General_INPUT_S1!J110","v":0},{"$f":"General_INPUT_S1!K110","v":0},{"$f":"General_INPUT_S1!L110","v":0},{"$f":"General_INPUT_S1!M110","v":0},{"$f":"General_INPUT_S1!N110","v":0},{"$f":"General_INPUT_S1!O110","v":0},{"$f":"General_INPUT_S1!P110","v":0},{"$f":"General_INPUT_S1!Q110","v":0},{"$f":"General_INPUT_S1!R110","v":0},{"$f":"General_INPUT_S1!S110","v":0},{"$f":"General_INPUT_S1!T110","v":0},{"$f":"General_INPUT_S1!U110","v":0},{"$f":"General_INPUT_S1!V110","v":0},{"$f":"General_INPUT_S1!W110","v":0},{"$f":"General_INPUT_S1!X110","v":0},{"$f":"General_INPUT_S1!Y110","v":0},{"$f":"General_INPUT_S1!Z110","v":0},{"$f":"General_INPUT_S1!AA110","v":0},{"$f":"General_INPUT_S1!AB110","v":0},{"$f":"General_INPUT_S1!AC110","v":0},{"$f":"General_INPUT_S1!AD110","v":0},{"$f":"General_INPUT_S1!AE110","v":0},{"$f":"General_INPUT_S1!AF110","v":0},{"$f":"General_INPUT_S1!AG110","v":0},{"$f":"General_INPUT_S1!AH110","v":0},{"$f":"General_INPUT_S1!AI110","v":0},{"$f":"General_INPUT_S1!AJ110","v":0},{"$f":"General_INPUT_S1!AK110","v":0},{"$f":"General_INPUT_S1!AL110","v":0},{"$f":"General_INPUT_S1!AM110","v":0},{"$f":"General_INPUT_S1!AN110","v":0},{"$f":"General_INPUT_S1!AO110","v":0},{"$f":"General_INPUT_S1!AP110","v":0},{"$f":"General_INPUT_S1!AQ110","v":0},{"$f":"General_INPUT_S1!AR110","v":0},{"$f":"General_INPUT_S1!AS110","v":0},{"$f":"General_INPUT_S1!AT110","v":0},{"$f":"General_INPUT_S1!AU110","v":0},{"$f":"General_INPUT_S1!AV110","v":0},{"$f":"General_INPUT_S1!AW110","v":0},{"$f":"General_INPUT_S1!AX110","v":0},{"$f":"General_INPUT_S1!AY110","v":0},{"$f":"General_INPUT_S1!AZ110","v":0},{"$f":"General_INPUT_S1!BA110","v":0},{"$f":"General_INPUT_S1!BB110","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D111","v":0},{"$f":"General_INPUT_S1!E111","v":0},{"$f":"General_INPUT_S1!F111","v":0},{"$f":"General_INPUT_S1!G111","v":0},{"$f":"General_INPUT_S1!H111","v":0},{"$f":"General_INPUT_S1!I111","v":0},{"$f":"General_INPUT_S1!J111","v":0},{"$f":"General_INPUT_S1!K111","v":0},{"$f":"General_INPUT_S1!L111","v":0},{"$f":"General_INPUT_S1!M111","v":0},{"$f":"General_INPUT_S1!N111","v":0},{"$f":"General_INPUT_S1!O111","v":0},{"$f":"General_INPUT_S1!P111","v":0},{"$f":"General_INPUT_S1!Q111","v":0},{"$f":"General_INPUT_S1!R111","v":0},{"$f":"General_INPUT_S1!S111","v":0},{"$f":"General_INPUT_S1!T111","v":0},{"$f":"General_INPUT_S1!U111","v":0},{"$f":"General_INPUT_S1!V111","v":0},{"$f":"General_INPUT_S1!W111","v":0},{"$f":"General_INPUT_S1!X111","v":0},{"$f":"General_INPUT_S1!Y111","v":0},{"$f":"General_INPUT_S1!Z111","v":0},{"$f":"General_INPUT_S1!AA111","v":0},{"$f":"General_INPUT_S1!AB111","v":0},{"$f":"General_INPUT_S1!AC111","v":0},{"$f":"General_INPUT_S1!AD111","v":0},{"$f":"General_INPUT_S1!AE111","v":0},{"$f":"General_INPUT_S1!AF111","v":0},{"$f":"General_INPUT_S1!AG111","v":0},{"$f":"General_INPUT_S1!AH111","v":0},{"$f":"General_INPUT_S1!AI111","v":0},{"$f":"General_INPUT_S1!AJ111","v":0},{"$f":"General_INPUT_S1!AK111","v":0},{"$f":"General_INPUT_S1!AL111","v":0},{"$f":"General_INPUT_S1!AM111","v":0},{"$f":"General_INPUT_S1!AN111","v":0},{"$f":"General_INPUT_S1!AO111","v":0},{"$f":"General_INPUT_S1!AP111","v":0},{"$f":"General_INPUT_S1!AQ111","v":0},{"$f":"General_INPUT_S1!AR111","v":0},{"$f":"General_INPUT_S1!AS111","v":0},{"$f":"General_INPUT_S1!AT111","v":0},{"$f":"General_INPUT_S1!AU111","v":0},{"$f":"General_INPUT_S1!AV111","v":0},{"$f":"General_INPUT_S1!AW111","v":0},{"$f":"General_INPUT_S1!AX111","v":0},{"$f":"General_INPUT_S1!AY111","v":0},{"$f":"General_INPUT_S1!AZ111","v":0},{"$f":"General_INPUT_S1!BA111","v":0},{"$f":"General_INPUT_S1!BB111","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D112","v":0},{"$f":"General_INPUT_S1!E112","v":0},{"$f":"General_INPUT_S1!F112","v":0},{"$f":"General_INPUT_S1!G112","v":0},{"$f":"General_INPUT_S1!H112","v":0},{"$f":"General_INPUT_S1!I112","v":0},{"$f":"General_INPUT_S1!J112","v":0},{"$f":"General_INPUT_S1!K112","v":0},{"$f":"General_INPUT_S1!L112","v":0},{"$f":"General_INPUT_S1!M112","v":0},{"$f":"General_INPUT_S1!N112","v":0},{"$f":"General_INPUT_S1!O112","v":0},{"$f":"General_INPUT_S1!P112","v":0},{"$f":"General_INPUT_S1!Q112","v":0},{"$f":"General_INPUT_S1!R112","v":0},{"$f":"General_INPUT_S1!S112","v":0},{"$f":"General_INPUT_S1!T112","v":0},{"$f":"General_INPUT_S1!U112","v":0},{"$f":"General_INPUT_S1!V112","v":0},{"$f":"General_INPUT_S1!W112","v":0},{"$f":"General_INPUT_S1!X112","v":0},{"$f":"General_INPUT_S1!Y112","v":0},{"$f":"General_INPUT_S1!Z112","v":0},{"$f":"General_INPUT_S1!AA112","v":0},{"$f":"General_INPUT_S1!AB112","v":0},{"$f":"General_INPUT_S1!AC112","v":0},{"$f":"General_INPUT_S1!AD112","v":0},{"$f":"General_INPUT_S1!AE112","v":0},{"$f":"General_INPUT_S1!AF112","v":0},{"$f":"General_INPUT_S1!AG112","v":0},{"$f":"General_INPUT_S1!AH112","v":0},{"$f":"General_INPUT_S1!AI112","v":0},{"$f":"General_INPUT_S1!AJ112","v":0},{"$f":"General_INPUT_S1!AK112","v":0},{"$f":"General_INPUT_S1!AL112","v":0},{"$f":"General_INPUT_S1!AM112","v":0},{"$f":"General_INPUT_S1!AN112","v":0},{"$f":"General_INPUT_S1!AO112","v":0},{"$f":"General_INPUT_S1!AP112","v":0},{"$f":"General_INPUT_S1!AQ112","v":0},{"$f":"General_INPUT_S1!AR112","v":0},{"$f":"General_INPUT_S1!AS112","v":0},{"$f":"General_INPUT_S1!AT112","v":0},{"$f":"General_INPUT_S1!AU112","v":0},{"$f":"General_INPUT_S1!AV112","v":0},{"$f":"General_INPUT_S1!AW112","v":0},{"$f":"General_INPUT_S1!AX112","v":0},{"$f":"General_INPUT_S1!AY112","v":0},{"$f":"General_INPUT_S1!AZ112","v":0},{"$f":"General_INPUT_S1!BA112","v":0},{"$f":"General_INPUT_S1!BB112","v":0}]
[]
[]
[null,null,"Retirements"]
[null,null,"Enter retirements as negative numbers, i.e. the retirement of 10MW of capacity should be entered as -10 in the relevant year"]
[null,null,"Unit","MW"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B121,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D121","v":0},{"$f":"General_INPUT_S1!E121","v":0},{"$f":"General_INPUT_S1!F121","v":0},{"$f":"General_INPUT_S1!G121","v":0},{"$f":"General_INPUT_S1!H121","v":0},{"$f":"General_INPUT_S1!I121","v":0},{"$f":"General_INPUT_S1!J121","v":0},{"$f":"General_INPUT_S1!K121","v":0},{"$f":"General_INPUT_S1!L121","v":0},{"$f":"General_INPUT_S1!M121","v":0},{"$f":"General_INPUT_S1!N121","v":0},{"$f":"General_INPUT_S1!O121","v":0},{"$f":"General_INPUT_S1!P121","v":0},{"$f":"General_INPUT_S1!Q121","v":0},{"$f":"General_INPUT_S1!R121","v":-400},{"$f":"General_INPUT_S1!S121","v":-400},{"$f":"General_INPUT_S1!T121","v":0},{"$f":"General_INPUT_S1!U121","v":-130},{"$f":"General_INPUT_S1!V121","v":-400},{"$f":"General_INPUT_S1!W121","v":-400},{"$f":"General_INPUT_S1!X121","v":0},{"$f":"General_INPUT_S1!Y121","v":-24878.603999999996},{"$f":"General_INPUT_S1!Z121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AA121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AB121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AC121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AD121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AE121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AF121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AG121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AH121","v":-1199.9999999999745},{"$f":"General_INPUT_S1!AI121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AJ121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AK121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AL121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AM121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AN121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AO121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AP121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AQ121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AR121","v":-2299.9999999999936},{"$f":"General_INPUT_S1!AS121","v":-1000},{"$f":"General_INPUT_S1!AT121","v":-1000},{"$f":"General_INPUT_S1!AU121","v":-1000},{"$f":"General_INPUT_S1!AV121","v":-1000},{"$f":"General_INPUT_S1!AW121","v":-1000},{"$f":"General_INPUT_S1!AX121","v":-1000},{"$f":"General_INPUT_S1!AY121","v":-1000},{"$f":"General_INPUT_S1!AZ121","v":-1000},{"$f":"General_INPUT_S1!BA121","v":-1000},{"$f":"General_INPUT_S1!BB121","v":-1000}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D122","v":0},{"$f":"General_INPUT_S1!E122","v":0},{"$f":"General_INPUT_S1!F122","v":0},{"$f":"General_INPUT_S1!G122","v":0},{"$f":"General_INPUT_S1!H122","v":0},{"$f":"General_INPUT_S1!I122","v":0},{"$f":"General_INPUT_S1!J122","v":0},{"$f":"General_INPUT_S1!K122","v":0},{"$f":"General_INPUT_S1!L122","v":0},{"$f":"General_INPUT_S1!M122","v":0},{"$f":"General_INPUT_S1!N122","v":0},{"$f":"General_INPUT_S1!O122","v":0},{"$f":"General_INPUT_S1!P122","v":0},{"$f":"General_INPUT_S1!Q122","v":0},{"$f":"General_INPUT_S1!R122","v":0},{"$f":"General_INPUT_S1!S122","v":0},{"$f":"General_INPUT_S1!T122","v":0},{"$f":"General_INPUT_S1!U122","v":0},{"$f":"General_INPUT_S1!V122","v":0},{"$f":"General_INPUT_S1!W122","v":0},{"$f":"General_INPUT_S1!X122","v":0},{"$f":"General_INPUT_S1!Y122","v":0},{"$f":"General_INPUT_S1!Z122","v":0},{"$f":"General_INPUT_S1!AA122","v":0},{"$f":"General_INPUT_S1!AB122","v":0},{"$f":"General_INPUT_S1!AC122","v":0},{"$f":"General_INPUT_S1!AD122","v":0},{"$f":"General_INPUT_S1!AE122","v":0},{"$f":"General_INPUT_S1!AF122","v":0},{"$f":"General_INPUT_S1!AG122","v":0},{"$f":"General_INPUT_S1!AH122","v":0},{"$f":"General_INPUT_S1!AI122","v":0},{"$f":"General_INPUT_S1!AJ122","v":0},{"$f":"General_INPUT_S1!AK122","v":0},{"$f":"General_INPUT_S1!AL122","v":0},{"$f":"General_INPUT_S1!AM122","v":0},{"$f":"General_INPUT_S1!AN122","v":0},{"$f":"General_INPUT_S1!AO122","v":0},{"$f":"General_INPUT_S1!AP122","v":0},{"$f":"General_INPUT_S1!AQ122","v":0},{"$f":"General_INPUT_S1!AR122","v":0},{"$f":"General_INPUT_S1!AS122","v":0},{"$f":"General_INPUT_S1!AT122","v":0},{"$f":"General_INPUT_S1!AU122","v":0},{"$f":"General_INPUT_S1!AV122","v":0},{"$f":"General_INPUT_S1!AW122","v":0},{"$f":"General_INPUT_S1!AX122","v":0},{"$f":"General_INPUT_S1!AY122","v":0},{"$f":"General_INPUT_S1!AZ122","v":0},{"$f":"General_INPUT_S1!BA122","v":0},{"$f":"General_INPUT_S1!BB122","v":0}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D123","v":0},{"$f":"General_INPUT_S1!E123","v":0},{"$f":"General_INPUT_S1!F123","v":0},{"$f":"General_INPUT_S1!G123","v":0},{"$f":"General_INPUT_S1!H123","v":0},{"$f":"General_INPUT_S1!I123","v":0},{"$f":"General_INPUT_S1!J123","v":0},{"$f":"General_INPUT_S1!K123","v":0},{"$f":"General_INPUT_S1!L123","v":0},{"$f":"General_INPUT_S1!M123","v":0},{"$f":"General_INPUT_S1!N123","v":-485.5},{"$f":"General_INPUT_S1!O123","v":0},{"$f":"General_INPUT_S1!P123","v":0},{"$f":"General_INPUT_S1!Q123","v":-75},{"$f":"General_INPUT_S1!R123","v":0},{"$f":"General_INPUT_S1!S123","v":0},{"$f":"General_INPUT_S1!T123","v":0},{"$f":"General_INPUT_S1!U123","v":-37.5},{"$f":"General_INPUT_S1!V123","v":-210},{"$f":"General_INPUT_S1!W123","v":0},{"$f":"General_INPUT_S1!X123","v":-185},{"$f":"General_INPUT_S1!Y123","v":-266.12903225806497},{"$f":"General_INPUT_S1!Z123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AA123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AB123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AC123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AD123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AE123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AF123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AG123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AH123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AI123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AJ123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AK123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AL123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AM123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AN123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AO123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AP123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AQ123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AR123","v":-308.87096774193344},{"$f":"General_INPUT_S1!AS123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AT123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AU123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AV123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AW123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AX123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AY123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AZ123","v":-50.000000000000043},{"$f":"General_INPUT_S1!BA123","v":-50.000000000000043},{"$f":"General_INPUT_S1!BB123","v":-49.999999999999602}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D124","v":0},{"$f":"General_INPUT_S1!E124","v":0},{"$f":"General_INPUT_S1!F124","v":0},{"$f":"General_INPUT_S1!G124","v":0},{"$f":"General_INPUT_S1!H124","v":0},{"$f":"General_INPUT_S1!I124","v":0},{"$f":"General_INPUT_S1!J124","v":0},{"$f":"General_INPUT_S1!K124","v":0},{"$f":"General_INPUT_S1!L124","v":0},{"$f":"General_INPUT_S1!M124","v":0},{"$f":"General_INPUT_S1!N124","v":-1456.5},{"$f":"General_INPUT_S1!O124","v":0},{"$f":"General_INPUT_S1!P124","v":0},{"$f":"General_INPUT_S1!Q124","v":-225},{"$f":"General_INPUT_S1!R124","v":0},{"$f":"General_INPUT_S1!S124","v":0},{"$f":"General_INPUT_S1!T124","v":0},{"$f":"General_INPUT_S1!U124","v":-112.5},{"$f":"General_INPUT_S1!V124","v":-630},{"$f":"General_INPUT_S1!W124","v":0},{"$f":"General_INPUT_S1!X124","v":-555},{"$f":"General_INPUT_S1!Y124","v":-798.3870967741957},{"$f":"General_INPUT_S1!Z124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AA124","v":-798.38709677419217},{"$f":"General_INPUT_S1!AB124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AC124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AD124","v":-798.38709677419217},{"$f":"General_INPUT_S1!AE124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AF124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AG124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AH124","v":-798.38709677419399},{"$f":"General_INPUT_S1!AI124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AJ124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AK124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AL124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AM124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AN124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AO124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AP124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AQ124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AR124","v":-926.61290322580032},{"$f":"General_INPUT_S1!AS124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AT124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AU124","v":-149.99999999999946},{"$f":"General_INPUT_S1!AV124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AW124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AX124","v":-149.99999999999946},{"$f":"General_INPUT_S1!AY124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AZ124","v":-150.00000000000034},{"$f":"General_INPUT_S1!BA124","v":-150.00000000000034},{"$f":"General_INPUT_S1!BB124","v":-149.99999999999858}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D125","v":0},{"$f":"General_INPUT_S1!E125","v":0},{"$f":"General_INPUT_S1!F125","v":0},{"$f":"General_INPUT_S1!G125","v":0},{"$f":"General_INPUT_S1!H125","v":0},{"$f":"General_INPUT_S1!I125","v":0},{"$f":"General_INPUT_S1!J125","v":0},{"$f":"General_INPUT_S1!K125","v":0},{"$f":"General_INPUT_S1!L125","v":0},{"$f":"General_INPUT_S1!M125","v":0},{"$f":"General_INPUT_S1!N125","v":0},{"$f":"General_INPUT_S1!O125","v":0},{"$f":"General_INPUT_S1!P125","v":0},{"$f":"General_INPUT_S1!Q125","v":0},{"$f":"General_INPUT_S1!R125","v":0},{"$f":"General_INPUT_S1!S125","v":0},{"$f":"General_INPUT_S1!T125","v":0},{"$f":"General_INPUT_S1!U125","v":0},{"$f":"General_INPUT_S1!V125","v":0},{"$f":"General_INPUT_S1!W125","v":0},{"$f":"General_INPUT_S1!X125","v":0},{"$f":"General_INPUT_S1!Y125","v":0},{"$f":"General_INPUT_S1!Z125","v":0},{"$f":"General_INPUT_S1!AA125","v":0},{"$f":"General_INPUT_S1!AB125","v":0},{"$f":"General_INPUT_S1!AC125","v":0},{"$f":"General_INPUT_S1!AD125","v":0},{"$f":"General_INPUT_S1!AE125","v":0},{"$f":"General_INPUT_S1!AF125","v":0},{"$f":"General_INPUT_S1!AG125","v":0},{"$f":"General_INPUT_S1!AH125","v":0},{"$f":"General_INPUT_S1!AI125","v":0},{"$f":"General_INPUT_S1!AJ125","v":0},{"$f":"General_INPUT_S1!AK125","v":0},{"$f":"General_INPUT_S1!AL125","v":0},{"$f":"General_INPUT_S1!AM125","v":0},{"$f":"General_INPUT_S1!AN125","v":0},{"$f":"General_INPUT_S1!AO125","v":0},{"$f":"General_INPUT_S1!AP125","v":0},{"$f":"General_INPUT_S1!AQ125","v":0},{"$f":"General_INPUT_S1!AR125","v":0},{"$f":"General_INPUT_S1!AS125","v":0},{"$f":"General_INPUT_S1!AT125","v":0},{"$f":"General_INPUT_S1!AU125","v":0},{"$f":"General_INPUT_S1!AV125","v":0},{"$f":"General_INPUT_S1!AW125","v":0},{"$f":"General_INPUT_S1!AX125","v":0},{"$f":"General_INPUT_S1!AY125","v":0},{"$f":"General_INPUT_S1!AZ125","v":0},{"$f":"General_INPUT_S1!BA125","v":0},{"$f":"General_INPUT_S1!BB125","v":0}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D126","v":0},{"$f":"General_INPUT_S1!E126","v":0},{"$f":"General_INPUT_S1!F126","v":0},{"$f":"General_INPUT_S1!G126","v":0},{"$f":"General_INPUT_S1!H126","v":0},{"$f":"General_INPUT_S1!I126","v":0},{"$f":"General_INPUT_S1!J126","v":0},{"$f":"General_INPUT_S1!K126","v":0},{"$f":"General_INPUT_S1!L126","v":0},{"$f":"General_INPUT_S1!M126","v":0},{"$f":"General_INPUT_S1!N126","v":0},{"$f":"General_INPUT_S1!O126","v":0},{"$f":"General_INPUT_S1!P126","v":-232.97491039428843},{"$f":"General_INPUT_S1!Q126","v":-232.97491039428843},{"$f":"General_INPUT_S1!R126","v":-232.97491039428843},{"$f":"General_INPUT_S1!S126","v":-232.97491039428843},{"$f":"General_INPUT_S1!T126","v":-232.97491039428843},{"$f":"General_INPUT_S1!U126","v":-232.97491039428843},{"$f":"General_INPUT_S1!V126","v":-232.97491039428843},{"$f":"General_INPUT_S1!W126","v":-232.97491039428843},{"$f":"General_INPUT_S1!X126","v":-232.97491039429019},{"$f":"General_INPUT_S1!Y126","v":-300.00000000000068},{"$f":"General_INPUT_S1!Z126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AA126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AB126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AC126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AD126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AE126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AF126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AG126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AH126","v":-299.99999999999625},{"$f":"General_INPUT_S1!AI126","v":-250},{"$f":"General_INPUT_S1!AJ126","v":-250},{"$f":"General_INPUT_S1!AK126","v":-250},{"$f":"General_INPUT_S1!AL126","v":-250},{"$f":"General_INPUT_S1!AM126","v":-250},{"$f":"General_INPUT_S1!AN126","v":-250},{"$f":"General_INPUT_S1!AO126","v":-250},{"$f":"General_INPUT_S1!AP126","v":-250},{"$f":"General_INPUT_S1!AQ126","v":-250},{"$f":"General_INPUT_S1!AR126","v":-250},{"$f":"General_INPUT_S1!AS126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AT126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AU126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AV126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AW126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AX126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AY126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AZ126","v":-49.999999999999822},{"$f":"General_INPUT_S1!BA126","v":-49.999999999999822},{"$f":"General_INPUT_S1!BB126","v":-50.000000000001599}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D127","v":0},{"$f":"General_INPUT_S1!E127","v":0},{"$f":"General_INPUT_S1!F127","v":0},{"$f":"General_INPUT_S1!G127","v":0},{"$f":"General_INPUT_S1!H127","v":0},{"$f":"General_INPUT_S1!I127","v":0},{"$f":"General_INPUT_S1!J127","v":0},{"$f":"General_INPUT_S1!K127","v":0},{"$f":"General_INPUT_S1!L127","v":0},{"$f":"General_INPUT_S1!M127","v":0},{"$f":"General_INPUT_S1!N127","v":0},{"$f":"General_INPUT_S1!O127","v":0},{"$f":"General_INPUT_S1!P127","v":0},{"$f":"General_INPUT_S1!Q127","v":0},{"$f":"General_INPUT_S1!R127","v":0},{"$f":"General_INPUT_S1!S127","v":0},{"$f":"General_INPUT_S1!T127","v":0},{"$f":"General_INPUT_S1!U127","v":0},{"$f":"General_INPUT_S1!V127","v":0},{"$f":"General_INPUT_S1!W127","v":0},{"$f":"General_INPUT_S1!X127","v":0},{"$f":"General_INPUT_S1!Y127","v":0},{"$f":"General_INPUT_S1!Z127","v":0},{"$f":"General_INPUT_S1!AA127","v":0},{"$f":"General_INPUT_S1!AB127","v":0},{"$f":"General_INPUT_S1!AC127","v":0},{"$f":"General_INPUT_S1!AD127","v":0},{"$f":"General_INPUT_S1!AE127","v":0},{"$f":"General_INPUT_S1!AF127","v":0},{"$f":"General_INPUT_S1!AG127","v":0},{"$f":"General_INPUT_S1!AH127","v":0},{"$f":"General_INPUT_S1!AI127","v":0},{"$f":"General_INPUT_S1!AJ127","v":0},{"$f":"General_INPUT_S1!AK127","v":0},{"$f":"General_INPUT_S1!AL127","v":0},{"$f":"General_INPUT_S1!AM127","v":0},{"$f":"General_INPUT_S1!AN127","v":0},{"$f":"General_INPUT_S1!AO127","v":0},{"$f":"General_INPUT_S1!AP127","v":0},{"$f":"General_INPUT_S1!AQ127","v":0},{"$f":"General_INPUT_S1!AR127","v":0},{"$f":"General_INPUT_S1!AS127","v":0},{"$f":"General_INPUT_S1!AT127","v":0},{"$f":"General_INPUT_S1!AU127","v":0},{"$f":"General_INPUT_S1!AV127","v":0},{"$f":"General_INPUT_S1!AW127","v":0},{"$f":"General_INPUT_S1!AX127","v":0},{"$f":"General_INPUT_S1!AY127","v":0},{"$f":"General_INPUT_S1!AZ127","v":0},{"$f":"General_INPUT_S1!BA127","v":0},{"$f":"General_INPUT_S1!BB127","v":0}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D128","v":0},{"$f":"General_INPUT_S1!E128","v":0},{"$f":"General_INPUT_S1!F128","v":0},{"$f":"General_INPUT_S1!G128","v":0},{"$f":"General_INPUT_S1!H128","v":0},{"$f":"General_INPUT_S1!I128","v":0},{"$f":"General_INPUT_S1!J128","v":0},{"$f":"General_INPUT_S1!K128","v":0},{"$f":"General_INPUT_S1!L128","v":0},{"$f":"General_INPUT_S1!M128","v":0},{"$f":"General_INPUT_S1!N128","v":0},{"$f":"General_INPUT_S1!O128","v":0},{"$f":"General_INPUT_S1!P128","v":0},{"$f":"General_INPUT_S1!Q128","v":0},{"$f":"General_INPUT_S1!R128","v":0},{"$f":"General_INPUT_S1!S128","v":0},{"$f":"General_INPUT_S1!T128","v":0},{"$f":"General_INPUT_S1!U128","v":0},{"$f":"General_INPUT_S1!V128","v":0},{"$f":"General_INPUT_S1!W128","v":0},{"$f":"General_INPUT_S1!X128","v":0},{"$f":"General_INPUT_S1!Y128","v":0},{"$f":"General_INPUT_S1!Z128","v":0},{"$f":"General_INPUT_S1!AA128","v":0},{"$f":"General_INPUT_S1!AB128","v":0},{"$f":"General_INPUT_S1!AC128","v":0},{"$f":"General_INPUT_S1!AD128","v":0},{"$f":"General_INPUT_S1!AE128","v":0},{"$f":"General_INPUT_S1!AF128","v":0},{"$f":"General_INPUT_S1!AG128","v":0},{"$f":"General_INPUT_S1!AH128","v":0},{"$f":"General_INPUT_S1!AI128","v":0},{"$f":"General_INPUT_S1!AJ128","v":0},{"$f":"General_INPUT_S1!AK128","v":0},{"$f":"General_INPUT_S1!AL128","v":0},{"$f":"General_INPUT_S1!AM128","v":0},{"$f":"General_INPUT_S1!AN128","v":-26.000000000000004},{"$f":"General_INPUT_S1!AO128","v":0},{"$f":"General_INPUT_S1!AP128","v":0},{"$f":"General_INPUT_S1!AQ128","v":-10.000000000000004},{"$f":"General_INPUT_S1!AR128","v":-1705.6600000000003},{"$f":"General_INPUT_S1!AS128","v":-41.4399999999996},{"$f":"General_INPUT_S1!AT128","v":-73.710000000000264},{"$f":"General_INPUT_S1!AU128","v":-25.989999999999782},{"$f":"General_INPUT_S1!AV128","v":-8.7999999999999545},{"$f":"General_INPUT_S1!AW128","v":-8.9100000000000819},{"$f":"General_INPUT_S1!AX128","v":-383.8900000000001},{"$f":"General_INPUT_S1!AY128","v":0},{"$f":"General_INPUT_S1!AZ128","v":0},{"$f":"General_INPUT_S1!BA128","v":0},{"$f":"General_INPUT_S1!BB128","v":0}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D129","v":0},{"$f":"General_INPUT_S1!E129","v":0},{"$f":"General_INPUT_S1!F129","v":0},{"$f":"General_INPUT_S1!G129","v":0},{"$f":"General_INPUT_S1!H129","v":0},{"$f":"General_INPUT_S1!I129","v":0},{"$f":"General_INPUT_S1!J129","v":0},{"$f":"General_INPUT_S1!K129","v":0},{"$f":"General_INPUT_S1!L129","v":0},{"$f":"General_INPUT_S1!M129","v":0},{"$f":"General_INPUT_S1!N129","v":0},{"$f":"General_INPUT_S1!O129","v":0},{"$f":"General_INPUT_S1!P129","v":0},{"$f":"General_INPUT_S1!Q129","v":0},{"$f":"General_INPUT_S1!R129","v":0},{"$f":"General_INPUT_S1!S129","v":0},{"$f":"General_INPUT_S1!T129","v":0},{"$f":"General_INPUT_S1!U129","v":0},{"$f":"General_INPUT_S1!V129","v":0},{"$f":"General_INPUT_S1!W129","v":0},{"$f":"General_INPUT_S1!X129","v":0},{"$f":"General_INPUT_S1!Y129","v":0},{"$f":"General_INPUT_S1!Z129","v":0},{"$f":"General_INPUT_S1!AA129","v":0},{"$f":"General_INPUT_S1!AB129","v":0},{"$f":"General_INPUT_S1!AC129","v":0},{"$f":"General_INPUT_S1!AD129","v":0},{"$f":"General_INPUT_S1!AE129","v":0},{"$f":"General_INPUT_S1!AF129","v":0},{"$f":"General_INPUT_S1!AG129","v":0},{"$f":"General_INPUT_S1!AH129","v":0},{"$f":"General_INPUT_S1!AI129","v":0},{"$f":"General_INPUT_S1!AJ129","v":0},{"$f":"General_INPUT_S1!AK129","v":0},{"$f":"General_INPUT_S1!AL129","v":0},{"$f":"General_INPUT_S1!AM129","v":0},{"$f":"General_INPUT_S1!AN129","v":0},{"$f":"General_INPUT_S1!AO129","v":0},{"$f":"General_INPUT_S1!AP129","v":0},{"$f":"General_INPUT_S1!AQ129","v":0},{"$f":"General_INPUT_S1!AR129","v":0},{"$f":"General_INPUT_S1!AS129","v":0},{"$f":"General_INPUT_S1!AT129","v":0},{"$f":"General_INPUT_S1!AU129","v":0},{"$f":"General_INPUT_S1!AV129","v":0},{"$f":"General_INPUT_S1!AW129","v":0},{"$f":"General_INPUT_S1!AX129","v":0},{"$f":"General_INPUT_S1!AY129","v":0},{"$f":"General_INPUT_S1!AZ129","v":0},{"$f":"General_INPUT_S1!BA129","v":0},{"$f":"General_INPUT_S1!BB129","v":0}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D130","v":0},{"$f":"General_INPUT_S1!E130","v":0},{"$f":"General_INPUT_S1!F130","v":0},{"$f":"General_INPUT_S1!G130","v":0},{"$f":"General_INPUT_S1!H130","v":0},{"$f":"General_INPUT_S1!I130","v":0},{"$f":"General_INPUT_S1!J130","v":0},{"$f":"General_INPUT_S1!K130","v":0},{"$f":"General_INPUT_S1!L130","v":0},{"$f":"General_INPUT_S1!M130","v":0},{"$f":"General_INPUT_S1!N130","v":0},{"$f":"General_INPUT_S1!O130","v":0},{"$f":"General_INPUT_S1!P130","v":0},{"$f":"General_INPUT_S1!Q130","v":0},{"$f":"General_INPUT_S1!R130","v":0},{"$f":"General_INPUT_S1!S130","v":0},{"$f":"General_INPUT_S1!T130","v":0},{"$f":"General_INPUT_S1!U130","v":0},{"$f":"General_INPUT_S1!V130","v":0},{"$f":"General_INPUT_S1!W130","v":0},{"$f":"General_INPUT_S1!X130","v":0},{"$f":"General_INPUT_S1!Y130","v":0},{"$f":"General_INPUT_S1!Z130","v":0},{"$f":"General_INPUT_S1!AA130","v":0},{"$f":"General_INPUT_S1!AB130","v":0},{"$f":"General_INPUT_S1!AC130","v":0},{"$f":"General_INPUT_S1!AD130","v":0},{"$f":"General_INPUT_S1!AE130","v":0},{"$f":"General_INPUT_S1!AF130","v":0},{"$f":"General_INPUT_S1!AG130","v":0},{"$f":"General_INPUT_S1!AH130","v":0},{"$f":"General_INPUT_S1!AI130","v":0},{"$f":"General_INPUT_S1!AJ130","v":0},{"$f":"General_INPUT_S1!AK130","v":0},{"$f":"General_INPUT_S1!AL130","v":0},{"$f":"General_INPUT_S1!AM130","v":0},{"$f":"General_INPUT_S1!AN130","v":0},{"$f":"General_INPUT_S1!AO130","v":0},{"$f":"General_INPUT_S1!AP130","v":0},{"$f":"General_INPUT_S1!AQ130","v":0},{"$f":"General_INPUT_S1!AR130","v":0},{"$f":"General_INPUT_S1!AS130","v":0},{"$f":"General_INPUT_S1!AT130","v":0},{"$f":"General_INPUT_S1!AU130","v":0},{"$f":"General_INPUT_S1!AV130","v":0},{"$f":"General_INPUT_S1!AW130","v":0},{"$f":"General_INPUT_S1!AX130","v":0},{"$f":"General_INPUT_S1!AY130","v":0},{"$f":"General_INPUT_S1!AZ130","v":0},{"$f":"General_INPUT_S1!BA130","v":0},{"$f":"General_INPUT_S1!BB130","v":0}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D131","v":0},{"$f":"General_INPUT_S1!E131","v":0},{"$f":"General_INPUT_S1!F131","v":0},{"$f":"General_INPUT_S1!G131","v":0},{"$f":"General_INPUT_S1!H131","v":0},{"$f":"General_INPUT_S1!I131","v":0},{"$f":"General_INPUT_S1!J131","v":0},{"$f":"General_INPUT_S1!K131","v":0},{"$f":"General_INPUT_S1!L131","v":0},{"$f":"General_INPUT_S1!M131","v":0},{"$f":"General_INPUT_S1!N131","v":0},{"$f":"General_INPUT_S1!O131","v":0},{"$f":"General_INPUT_S1!P131","v":0},{"$f":"General_INPUT_S1!Q131","v":0},{"$f":"General_INPUT_S1!R131","v":0},{"$f":"General_INPUT_S1!S131","v":0},{"$f":"General_INPUT_S1!T131","v":0},{"$f":"General_INPUT_S1!U131","v":0},{"$f":"General_INPUT_S1!V131","v":0},{"$f":"General_INPUT_S1!W131","v":0},{"$f":"General_INPUT_S1!X131","v":0},{"$f":"General_INPUT_S1!Y131","v":0},{"$f":"General_INPUT_S1!Z131","v":0},{"$f":"General_INPUT_S1!AA131","v":0},{"$f":"General_INPUT_S1!AB131","v":0},{"$f":"General_INPUT_S1!AC131","v":0},{"$f":"General_INPUT_S1!AD131","v":0},{"$f":"General_INPUT_S1!AE131","v":0},{"$f":"General_INPUT_S1!AF131","v":0},{"$f":"General_INPUT_S1!AG131","v":0},{"$f":"General_INPUT_S1!AH131","v":0},{"$f":"General_INPUT_S1!AI131","v":0},{"$f":"General_INPUT_S1!AJ131","v":0},{"$f":"General_INPUT_S1!AK131","v":0},{"$f":"General_INPUT_S1!AL131","v":0},{"$f":"General_INPUT_S1!AM131","v":0},{"$f":"General_INPUT_S1!AN131","v":0},{"$f":"General_INPUT_S1!AO131","v":0},{"$f":"General_INPUT_S1!AP131","v":0},{"$f":"General_INPUT_S1!AQ131","v":0},{"$f":"General_INPUT_S1!AR131","v":0},{"$f":"General_INPUT_S1!AS131","v":0},{"$f":"General_INPUT_S1!AT131","v":0},{"$f":"General_INPUT_S1!AU131","v":0},{"$f":"General_INPUT_S1!AV131","v":0},{"$f":"General_INPUT_S1!AW131","v":0},{"$f":"General_INPUT_S1!AX131","v":0},{"$f":"General_INPUT_S1!AY131","v":0},{"$f":"General_INPUT_S1!AZ131","v":0},{"$f":"General_INPUT_S1!BA131","v":0},{"$f":"General_INPUT_S1!BB131","v":0}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D132","v":0},{"$f":"General_INPUT_S1!E132","v":0},{"$f":"General_INPUT_S1!F132","v":0},{"$f":"General_INPUT_S1!G132","v":0},{"$f":"General_INPUT_S1!H132","v":0},{"$f":"General_INPUT_S1!I132","v":0},{"$f":"General_INPUT_S1!J132","v":0},{"$f":"General_INPUT_S1!K132","v":0},{"$f":"General_INPUT_S1!L132","v":0},{"$f":"General_INPUT_S1!M132","v":0},{"$f":"General_INPUT_S1!N132","v":0},{"$f":"General_INPUT_S1!O132","v":0},{"$f":"General_INPUT_S1!P132","v":0},{"$f":"General_INPUT_S1!Q132","v":0},{"$f":"General_INPUT_S1!R132","v":0},{"$f":"General_INPUT_S1!S132","v":0},{"$f":"General_INPUT_S1!T132","v":0},{"$f":"General_INPUT_S1!U132","v":0},{"$f":"General_INPUT_S1!V132","v":0},{"$f":"General_INPUT_S1!W132","v":0},{"$f":"General_INPUT_S1!X132","v":0},{"$f":"General_INPUT_S1!Y132","v":0},{"$f":"General_INPUT_S1!Z132","v":0},{"$f":"General_INPUT_S1!AA132","v":0},{"$f":"General_INPUT_S1!AB132","v":0},{"$f":"General_INPUT_S1!AC132","v":0},{"$f":"General_INPUT_S1!AD132","v":0},{"$f":"General_INPUT_S1!AE132","v":0},{"$f":"General_INPUT_S1!AF132","v":0},{"$f":"General_INPUT_S1!AG132","v":0},{"$f":"General_INPUT_S1!AH132","v":0},{"$f":"General_INPUT_S1!AI132","v":0},{"$f":"General_INPUT_S1!AJ132","v":0},{"$f":"General_INPUT_S1!AK132","v":0},{"$f":"General_INPUT_S1!AL132","v":0},{"$f":"General_INPUT_S1!AM132","v":0},{"$f":"General_INPUT_S1!AN132","v":0},{"$f":"General_INPUT_S1!AO132","v":0},{"$f":"General_INPUT_S1!AP132","v":0},{"$f":"General_INPUT_S1!AQ132","v":0},{"$f":"General_INPUT_S1!AR132","v":0},{"$f":"General_INPUT_S1!AS132","v":0},{"$f":"General_INPUT_S1!AT132","v":0},{"$f":"General_INPUT_S1!AU132","v":0},{"$f":"General_INPUT_S1!AV132","v":0},{"$f":"General_INPUT_S1!AW132","v":0},{"$f":"General_INPUT_S1!AX132","v":0},{"$f":"General_INPUT_S1!AY132","v":0},{"$f":"General_INPUT_S1!AZ132","v":0},{"$f":"General_INPUT_S1!BA132","v":0},{"$f":"General_INPUT_S1!BB132","v":0}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D133","v":0},{"$f":"General_INPUT_S1!E133","v":0},{"$f":"General_INPUT_S1!F133","v":0},{"$f":"General_INPUT_S1!G133","v":0},{"$f":"General_INPUT_S1!H133","v":0},{"$f":"General_INPUT_S1!I133","v":0},{"$f":"General_INPUT_S1!J133","v":0},{"$f":"General_INPUT_S1!K133","v":0},{"$f":"General_INPUT_S1!L133","v":0},{"$f":"General_INPUT_S1!M133","v":0},{"$f":"General_INPUT_S1!N133","v":0},{"$f":"General_INPUT_S1!O133","v":0},{"$f":"General_INPUT_S1!P133","v":0},{"$f":"General_INPUT_S1!Q133","v":0},{"$f":"General_INPUT_S1!R133","v":0},{"$f":"General_INPUT_S1!S133","v":0},{"$f":"General_INPUT_S1!T133","v":0},{"$f":"General_INPUT_S1!U133","v":0},{"$f":"General_INPUT_S1!V133","v":0},{"$f":"General_INPUT_S1!W133","v":0},{"$f":"General_INPUT_S1!X133","v":0},{"$f":"General_INPUT_S1!Y133","v":0},{"$f":"General_INPUT_S1!Z133","v":0},{"$f":"General_INPUT_S1!AA133","v":0},{"$f":"General_INPUT_S1!AB133","v":0},{"$f":"General_INPUT_S1!AC133","v":0},{"$f":"General_INPUT_S1!AD133","v":0},{"$f":"General_INPUT_S1!AE133","v":0},{"$f":"General_INPUT_S1!AF133","v":0},{"$f":"General_INPUT_S1!AG133","v":0},{"$f":"General_INPUT_S1!AH133","v":0},{"$f":"General_INPUT_S1!AI133","v":0},{"$f":"General_INPUT_S1!AJ133","v":0},{"$f":"General_INPUT_S1!AK133","v":0},{"$f":"General_INPUT_S1!AL133","v":0},{"$f":"General_INPUT_S1!AM133","v":0},{"$f":"General_INPUT_S1!AN133","v":0},{"$f":"General_INPUT_S1!AO133","v":0},{"$f":"General_INPUT_S1!AP133","v":0},{"$f":"General_INPUT_S1!AQ133","v":0},{"$f":"General_INPUT_S1!AR133","v":0},{"$f":"General_INPUT_S1!AS133","v":0},{"$f":"General_INPUT_S1!AT133","v":0},{"$f":"General_INPUT_S1!AU133","v":0},{"$f":"General_INPUT_S1!AV133","v":0},{"$f":"General_INPUT_S1!AW133","v":0},{"$f":"General_INPUT_S1!AX133","v":0},{"$f":"General_INPUT_S1!AY133","v":0},{"$f":"General_INPUT_S1!AZ133","v":0},{"$f":"General_INPUT_S1!BA133","v":0},{"$f":"General_INPUT_S1!BB133","v":0}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D134","v":0},{"$f":"General_INPUT_S1!E134","v":0},{"$f":"General_INPUT_S1!F134","v":0},{"$f":"General_INPUT_S1!G134","v":0},{"$f":"General_INPUT_S1!H134","v":0},{"$f":"General_INPUT_S1!I134","v":0},{"$f":"General_INPUT_S1!J134","v":0},{"$f":"General_INPUT_S1!K134","v":0},{"$f":"General_INPUT_S1!L134","v":0},{"$f":"General_INPUT_S1!M134","v":0},{"$f":"General_INPUT_S1!N134","v":0},{"$f":"General_INPUT_S1!O134","v":0},{"$f":"General_INPUT_S1!P134","v":-165},{"$f":"General_INPUT_S1!Q134","v":0},{"$f":"General_INPUT_S1!R134","v":0},{"$f":"General_INPUT_S1!S134","v":-165},{"$f":"General_INPUT_S1!T134","v":-60},{"$f":"General_INPUT_S1!U134","v":0},{"$f":"General_INPUT_S1!V134","v":-200},{"$f":"General_INPUT_S1!W134","v":0},{"$f":"General_INPUT_S1!X134","v":0},{"$f":"General_INPUT_S1!Y134","v":0},{"$f":"General_INPUT_S1!Z134","v":0},{"$f":"General_INPUT_S1!AA134","v":0},{"$f":"General_INPUT_S1!AB134","v":0},{"$f":"General_INPUT_S1!AC134","v":0},{"$f":"General_INPUT_S1!AD134","v":-60},{"$f":"General_INPUT_S1!AE134","v":-238},{"$f":"General_INPUT_S1!AF134","v":0},{"$f":"General_INPUT_S1!AG134","v":0},{"$f":"General_INPUT_S1!AH134","v":-110},{"$f":"General_INPUT_S1!AI134","v":0},{"$f":"General_INPUT_S1!AJ134","v":-55},{"$f":"General_INPUT_S1!AK134","v":-35},{"$f":"General_INPUT_S1!AL134","v":-55},{"$f":"General_INPUT_S1!AM134","v":-275},{"$f":"General_INPUT_S1!AN134","v":-195},{"$f":"General_INPUT_S1!AO134","v":-185},{"$f":"General_INPUT_S1!AP134","v":0},{"$f":"General_INPUT_S1!AQ134","v":-136},{"$f":"General_INPUT_S1!AR134","v":-345},{"$f":"General_INPUT_S1!AS134","v":-270},{"$f":"General_INPUT_S1!AT134","v":-330},{"$f":"General_INPUT_S1!AU134","v":-165},{"$f":"General_INPUT_S1!AV134","v":0},{"$f":"General_INPUT_S1!AW134","v":0},{"$f":"General_INPUT_S1!AX134","v":-165},{"$f":"General_INPUT_S1!AY134","v":0},{"$f":"General_INPUT_S1!AZ134","v":-560},{"$f":"General_INPUT_S1!BA134","v":0},{"$f":"General_INPUT_S1!BB134","v":-310}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D135","v":0},{"$f":"General_INPUT_S1!E135","v":0},{"$f":"General_INPUT_S1!F135","v":0},{"$f":"General_INPUT_S1!G135","v":0},{"$f":"General_INPUT_S1!H135","v":0},{"$f":"General_INPUT_S1!I135","v":0},{"$f":"General_INPUT_S1!J135","v":0},{"$f":"General_INPUT_S1!K135","v":0},{"$f":"General_INPUT_S1!L135","v":0},{"$f":"General_INPUT_S1!M135","v":0},{"$f":"General_INPUT_S1!N135","v":0},{"$f":"General_INPUT_S1!O135","v":-128.25},{"$f":"General_INPUT_S1!P135","v":0},{"$f":"General_INPUT_S1!Q135","v":0},{"$f":"General_INPUT_S1!R135","v":0},{"$f":"General_INPUT_S1!S135","v":0},{"$f":"General_INPUT_S1!T135","v":-51.3},{"$f":"General_INPUT_S1!U135","v":-156.75},{"$f":"General_INPUT_S1!V135","v":0},{"$f":"General_INPUT_S1!W135","v":0},{"$f":"General_INPUT_S1!X135","v":-572.85},{"$f":"General_INPUT_S1!Y135","v":-121.125},{"$f":"General_INPUT_S1!Z135","v":0},{"$f":"General_INPUT_S1!AA135","v":-665},{"$f":"General_INPUT_S1!AB135","v":0},{"$f":"General_INPUT_S1!AC135","v":0},{"$f":"General_INPUT_S1!AD135","v":-1157.0050000000001},{"$f":"General_INPUT_S1!AE135","v":0},{"$f":"General_INPUT_S1!AF135","v":0},{"$f":"General_INPUT_S1!AG135","v":-119.69999999999999},{"$f":"General_INPUT_S1!AH135","v":0},{"$f":"General_INPUT_S1!AI135","v":-34.199999999999996},{"$f":"General_INPUT_S1!AJ135","v":0},{"$f":"General_INPUT_S1!AK135","v":0},{"$f":"General_INPUT_S1!AL135","v":0},{"$f":"General_INPUT_S1!AM135","v":-166.25},{"$f":"General_INPUT_S1!AN135","v":-274.55},{"$f":"General_INPUT_S1!AO135","v":-123.5},{"$f":"General_INPUT_S1!AP135","v":0},{"$f":"General_INPUT_S1!AQ135","v":-88.16},{"$f":"General_INPUT_S1!AR135","v":-47.5},{"$f":"General_INPUT_S1!AS135","v":-5.9849999999999994},{"$f":"General_INPUT_S1!AT135","v":0},{"$f":"General_INPUT_S1!AU135","v":0},{"$f":"General_INPUT_S1!AV135","v":-277.39999999999998},{"$f":"General_INPUT_S1!AW135","v":0},{"$f":"General_INPUT_S1!AX135","v":0},{"$f":"General_INPUT_S1!AY135","v":0},{"$f":"General_INPUT_S1!AZ135","v":-171},{"$f":"General_INPUT_S1!BA135","v":-152.095},{"$f":"General_INPUT_S1!BB135","v":-65.575649999999996}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D136","v":0},{"$f":"General_INPUT_S1!E136","v":0},{"$f":"General_INPUT_S1!F136","v":0},{"$f":"General_INPUT_S1!G136","v":0},{"$f":"General_INPUT_S1!H136","v":0},{"$f":"General_INPUT_S1!I136","v":0},{"$f":"General_INPUT_S1!J136","v":0},{"$f":"General_INPUT_S1!K136","v":0},{"$f":"General_INPUT_S1!L136","v":0},{"$f":"General_INPUT_S1!M136","v":0},{"$f":"General_INPUT_S1!N136","v":0},{"$f":"General_INPUT_S1!O136","v":-6.7500000000000062},{"$f":"General_INPUT_S1!P136","v":0},{"$f":"General_INPUT_S1!Q136","v":0},{"$f":"General_INPUT_S1!R136","v":0},{"$f":"General_INPUT_S1!S136","v":0},{"$f":"General_INPUT_S1!T136","v":-2.7000000000000024},{"$f":"General_INPUT_S1!U136","v":-8.2500000000000071},{"$f":"General_INPUT_S1!V136","v":0},{"$f":"General_INPUT_S1!W136","v":0},{"$f":"General_INPUT_S1!X136","v":-30.150000000000027},{"$f":"General_INPUT_S1!Y136","v":-6.3750000000000053},{"$f":"General_INPUT_S1!Z136","v":0},{"$f":"General_INPUT_S1!AA136","v":-35.000000000000028},{"$f":"General_INPUT_S1!AB136","v":0},{"$f":"General_INPUT_S1!AC136","v":0},{"$f":"General_INPUT_S1!AD136","v":-60.89500000000006},{"$f":"General_INPUT_S1!AE136","v":0},{"$f":"General_INPUT_S1!AF136","v":0},{"$f":"General_INPUT_S1!AG136","v":-6.300000000000006},{"$f":"General_INPUT_S1!AH136","v":0},{"$f":"General_INPUT_S1!AI136","v":-1.8000000000000016},{"$f":"General_INPUT_S1!AJ136","v":0},{"$f":"General_INPUT_S1!AK136","v":0},{"$f":"General_INPUT_S1!AL136","v":0},{"$f":"General_INPUT_S1!AM136","v":-8.7500000000000071},{"$f":"General_INPUT_S1!AN136","v":-14.450000000000014},{"$f":"General_INPUT_S1!AO136","v":-6.5000000000000053},{"$f":"General_INPUT_S1!AP136","v":0},{"$f":"General_INPUT_S1!AQ136","v":-4.6400000000000041},{"$f":"General_INPUT_S1!AR136","v":-2.5000000000000022},{"$f":"General_INPUT_S1!AS136","v":-0.31500000000000028},{"$f":"General_INPUT_S1!AT136","v":0},{"$f":"General_INPUT_S1!AU136","v":0},{"$f":"General_INPUT_S1!AV136","v":-14.600000000000012},{"$f":"General_INPUT_S1!AW136","v":0},{"$f":"General_INPUT_S1!AX136","v":0},{"$f":"General_INPUT_S1!AY136","v":0},{"$f":"General_INPUT_S1!AZ136","v":-9.0000000000000071},{"$f":"General_INPUT_S1!BA136","v":-8.0050000000000061},{"$f":"General_INPUT_S1!BB136","v":-3.4513500000000032}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D137","v":0},{"$f":"General_INPUT_S1!E137","v":0},{"$f":"General_INPUT_S1!F137","v":0},{"$f":"General_INPUT_S1!G137","v":0},{"$f":"General_INPUT_S1!H137","v":0},{"$f":"General_INPUT_S1!I137","v":0},{"$f":"General_INPUT_S1!J137","v":0},{"$f":"General_INPUT_S1!K137","v":0},{"$f":"General_INPUT_S1!L137","v":0},{"$f":"General_INPUT_S1!M137","v":0},{"$f":"General_INPUT_S1!N137","v":0},{"$f":"General_INPUT_S1!O137","v":0},{"$f":"General_INPUT_S1!P137","v":0},{"$f":"General_INPUT_S1!Q137","v":0},{"$f":"General_INPUT_S1!R137","v":0},{"$f":"General_INPUT_S1!S137","v":0},{"$f":"General_INPUT_S1!T137","v":0},{"$f":"General_INPUT_S1!U137","v":0},{"$f":"General_INPUT_S1!V137","v":0},{"$f":"General_INPUT_S1!W137","v":0},{"$f":"General_INPUT_S1!X137","v":0},{"$f":"General_INPUT_S1!Y137","v":0},{"$f":"General_INPUT_S1!Z137","v":0},{"$f":"General_INPUT_S1!AA137","v":0},{"$f":"General_INPUT_S1!AB137","v":0},{"$f":"General_INPUT_S1!AC137","v":0},{"$f":"General_INPUT_S1!AD137","v":0},{"$f":"General_INPUT_S1!AE137","v":0},{"$f":"General_INPUT_S1!AF137","v":0},{"$f":"General_INPUT_S1!AG137","v":0},{"$f":"General_INPUT_S1!AH137","v":0},{"$f":"General_INPUT_S1!AI137","v":0},{"$f":"General_INPUT_S1!AJ137","v":0},{"$f":"General_INPUT_S1!AK137","v":0},{"$f":"General_INPUT_S1!AL137","v":0},{"$f":"General_INPUT_S1!AM137","v":0},{"$f":"General_INPUT_S1!AN137","v":0},{"$f":"General_INPUT_S1!AO137","v":0},{"$f":"General_INPUT_S1!AP137","v":0},{"$f":"General_INPUT_S1!AQ137","v":0},{"$f":"General_INPUT_S1!AR137","v":0},{"$f":"General_INPUT_S1!AS137","v":0},{"$f":"General_INPUT_S1!AT137","v":0},{"$f":"General_INPUT_S1!AU137","v":0},{"$f":"General_INPUT_S1!AV137","v":0},{"$f":"General_INPUT_S1!AW137","v":0},{"$f":"General_INPUT_S1!AX137","v":0},{"$f":"General_INPUT_S1!AY137","v":0},{"$f":"General_INPUT_S1!AZ137","v":0},{"$f":"General_INPUT_S1!BA137","v":0},{"$f":"General_INPUT_S1!BB137","v":0}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D138","v":0},{"$f":"General_INPUT_S1!E138","v":0},{"$f":"General_INPUT_S1!F138","v":0},{"$f":"General_INPUT_S1!G138","v":0},{"$f":"General_INPUT_S1!H138","v":0},{"$f":"General_INPUT_S1!I138","v":0},{"$f":"General_INPUT_S1!J138","v":0},{"$f":"General_INPUT_S1!K138","v":0},{"$f":"General_INPUT_S1!L138","v":0},{"$f":"General_INPUT_S1!M138","v":0},{"$f":"General_INPUT_S1!N138","v":0},{"$f":"General_INPUT_S1!O138","v":0},{"$f":"General_INPUT_S1!P138","v":0},{"$f":"General_INPUT_S1!Q138","v":0},{"$f":"General_INPUT_S1!R138","v":0},{"$f":"General_INPUT_S1!S138","v":0},{"$f":"General_INPUT_S1!T138","v":0},{"$f":"General_INPUT_S1!U138","v":0},{"$f":"General_INPUT_S1!V138","v":0},{"$f":"General_INPUT_S1!W138","v":0},{"$f":"General_INPUT_S1!X138","v":0},{"$f":"General_INPUT_S1!Y138","v":0},{"$f":"General_INPUT_S1!Z138","v":0},{"$f":"General_INPUT_S1!AA138","v":0},{"$f":"General_INPUT_S1!AB138","v":0},{"$f":"General_INPUT_S1!AC138","v":0},{"$f":"General_INPUT_S1!AD138","v":0},{"$f":"General_INPUT_S1!AE138","v":0},{"$f":"General_INPUT_S1!AF138","v":0},{"$f":"General_INPUT_S1!AG138","v":0},{"$f":"General_INPUT_S1!AH138","v":0},{"$f":"General_INPUT_S1!AI138","v":0},{"$f":"General_INPUT_S1!AJ138","v":0},{"$f":"General_INPUT_S1!AK138","v":0},{"$f":"General_INPUT_S1!AL138","v":0},{"$f":"General_INPUT_S1!AM138","v":0},{"$f":"General_INPUT_S1!AN138","v":0},{"$f":"General_INPUT_S1!AO138","v":0},{"$f":"General_INPUT_S1!AP138","v":0},{"$f":"General_INPUT_S1!AQ138","v":0},{"$f":"General_INPUT_S1!AR138","v":0},{"$f":"General_INPUT_S1!AS138","v":0},{"$f":"General_INPUT_S1!AT138","v":0},{"$f":"General_INPUT_S1!AU138","v":0},{"$f":"General_INPUT_S1!AV138","v":0},{"$f":"General_INPUT_S1!AW138","v":0},{"$f":"General_INPUT_S1!AX138","v":0},{"$f":"General_INPUT_S1!AY138","v":0},{"$f":"General_INPUT_S1!AZ138","v":0},{"$f":"General_INPUT_S1!BA138","v":0},{"$f":"General_INPUT_S1!BB138","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D139","v":0},{"$f":"General_INPUT_S1!E139","v":0},{"$f":"General_INPUT_S1!F139","v":0},{"$f":"General_INPUT_S1!G139","v":0},{"$f":"General_INPUT_S1!H139","v":0},{"$f":"General_INPUT_S1!I139","v":0},{"$f":"General_INPUT_S1!J139","v":0},{"$f":"General_INPUT_S1!K139","v":0},{"$f":"General_INPUT_S1!L139","v":0},{"$f":"General_INPUT_S1!M139","v":0},{"$f":"General_INPUT_S1!N139","v":0},{"$f":"General_INPUT_S1!O139","v":0},{"$f":"General_INPUT_S1!P139","v":0},{"$f":"General_INPUT_S1!Q139","v":0},{"$f":"General_INPUT_S1!R139","v":0},{"$f":"General_INPUT_S1!S139","v":0},{"$f":"General_INPUT_S1!T139","v":0},{"$f":"General_INPUT_S1!U139","v":0},{"$f":"General_INPUT_S1!V139","v":0},{"$f":"General_INPUT_S1!W139","v":0},{"$f":"General_INPUT_S1!X139","v":0},{"$f":"General_INPUT_S1!Y139","v":0},{"$f":"General_INPUT_S1!Z139","v":0},{"$f":"General_INPUT_S1!AA139","v":0},{"$f":"General_INPUT_S1!AB139","v":0},{"$f":"General_INPUT_S1!AC139","v":0},{"$f":"General_INPUT_S1!AD139","v":0},{"$f":"General_INPUT_S1!AE139","v":0},{"$f":"General_INPUT_S1!AF139","v":0},{"$f":"General_INPUT_S1!AG139","v":0},{"$f":"General_INPUT_S1!AH139","v":0},{"$f":"General_INPUT_S1!AI139","v":0},{"$f":"General_INPUT_S1!AJ139","v":0},{"$f":"General_INPUT_S1!AK139","v":0},{"$f":"General_INPUT_S1!AL139","v":0},{"$f":"General_INPUT_S1!AM139","v":0},{"$f":"General_INPUT_S1!AN139","v":0},{"$f":"General_INPUT_S1!AO139","v":0},{"$f":"General_INPUT_S1!AP139","v":0},{"$f":"General_INPUT_S1!AQ139","v":0},{"$f":"General_INPUT_S1!AR139","v":0},{"$f":"General_INPUT_S1!AS139","v":0},{"$f":"General_INPUT_S1!AT139","v":0},{"$f":"General_INPUT_S1!AU139","v":0},{"$f":"General_INPUT_S1!AV139","v":0},{"$f":"General_INPUT_S1!AW139","v":0},{"$f":"General_INPUT_S1!AX139","v":0},{"$f":"General_INPUT_S1!AY139","v":0},{"$f":"General_INPUT_S1!AZ139","v":0},{"$f":"General_INPUT_S1!BA139","v":0},{"$f":"General_INPUT_S1!BB139","v":0}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D140","v":0},{"$f":"General_INPUT_S1!E140","v":0},{"$f":"General_INPUT_S1!F140","v":0},{"$f":"General_INPUT_S1!G140","v":0},{"$f":"General_INPUT_S1!H140","v":0},{"$f":"General_INPUT_S1!I140","v":0},{"$f":"General_INPUT_S1!J140","v":0},{"$f":"General_INPUT_S1!K140","v":0},{"$f":"General_INPUT_S1!L140","v":0},{"$f":"General_INPUT_S1!M140","v":0},{"$f":"General_INPUT_S1!N140","v":0},{"$f":"General_INPUT_S1!O140","v":0},{"$f":"General_INPUT_S1!P140","v":0},{"$f":"General_INPUT_S1!Q140","v":0},{"$f":"General_INPUT_S1!R140","v":0},{"$f":"General_INPUT_S1!S140","v":0},{"$f":"General_INPUT_S1!T140","v":0},{"$f":"General_INPUT_S1!U140","v":0},{"$f":"General_INPUT_S1!V140","v":0},{"$f":"General_INPUT_S1!W140","v":0},{"$f":"General_INPUT_S1!X140","v":0},{"$f":"General_INPUT_S1!Y140","v":0},{"$f":"General_INPUT_S1!Z140","v":0},{"$f":"General_INPUT_S1!AA140","v":0},{"$f":"General_INPUT_S1!AB140","v":0},{"$f":"General_INPUT_S1!AC140","v":0},{"$f":"General_INPUT_S1!AD140","v":0},{"$f":"General_INPUT_S1!AE140","v":0},{"$f":"General_INPUT_S1!AF140","v":0},{"$f":"General_INPUT_S1!AG140","v":0},{"$f":"General_INPUT_S1!AH140","v":0},{"$f":"General_INPUT_S1!AI140","v":0},{"$f":"General_INPUT_S1!AJ140","v":0},{"$f":"General_INPUT_S1!AK140","v":0},{"$f":"General_INPUT_S1!AL140","v":0},{"$f":"General_INPUT_S1!AM140","v":0},{"$f":"General_INPUT_S1!AN140","v":0},{"$f":"General_INPUT_S1!AO140","v":0},{"$f":"General_INPUT_S1!AP140","v":0},{"$f":"General_INPUT_S1!AQ140","v":0},{"$f":"General_INPUT_S1!AR140","v":0},{"$f":"General_INPUT_S1!AS140","v":0},{"$f":"General_INPUT_S1!AT140","v":0},{"$f":"General_INPUT_S1!AU140","v":0},{"$f":"General_INPUT_S1!AV140","v":0},{"$f":"General_INPUT_S1!AW140","v":0},{"$f":"General_INPUT_S1!AX140","v":0},{"$f":"General_INPUT_S1!AY140","v":0},{"$f":"General_INPUT_S1!AZ140","v":0},{"$f":"General_INPUT_S1!BA140","v":0},{"$f":"General_INPUT_S1!BB140","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D141","v":0},{"$f":"General_INPUT_S1!E141","v":0},{"$f":"General_INPUT_S1!F141","v":0},{"$f":"General_INPUT_S1!G141","v":0},{"$f":"General_INPUT_S1!H141","v":0},{"$f":"General_INPUT_S1!I141","v":0},{"$f":"General_INPUT_S1!J141","v":0},{"$f":"General_INPUT_S1!K141","v":0},{"$f":"General_INPUT_S1!L141","v":0},{"$f":"General_INPUT_S1!M141","v":0},{"$f":"General_INPUT_S1!N141","v":0},{"$f":"General_INPUT_S1!O141","v":0},{"$f":"General_INPUT_S1!P141","v":0},{"$f":"General_INPUT_S1!Q141","v":0},{"$f":"General_INPUT_S1!R141","v":0},{"$f":"General_INPUT_S1!S141","v":0},{"$f":"General_INPUT_S1!T141","v":0},{"$f":"General_INPUT_S1!U141","v":0},{"$f":"General_INPUT_S1!V141","v":0},{"$f":"General_INPUT_S1!W141","v":0},{"$f":"General_INPUT_S1!X141","v":0},{"$f":"General_INPUT_S1!Y141","v":0},{"$f":"General_INPUT_S1!Z141","v":0},{"$f":"General_INPUT_S1!AA141","v":0},{"$f":"General_INPUT_S1!AB141","v":0},{"$f":"General_INPUT_S1!AC141","v":0},{"$f":"General_INPUT_S1!AD141","v":0},{"$f":"General_INPUT_S1!AE141","v":0},{"$f":"General_INPUT_S1!AF141","v":0},{"$f":"General_INPUT_S1!AG141","v":0},{"$f":"General_INPUT_S1!AH141","v":0},{"$f":"General_INPUT_S1!AI141","v":0},{"$f":"General_INPUT_S1!AJ141","v":0},{"$f":"General_INPUT_S1!AK141","v":0},{"$f":"General_INPUT_S1!AL141","v":0},{"$f":"General_INPUT_S1!AM141","v":0},{"$f":"General_INPUT_S1!AN141","v":0},{"$f":"General_INPUT_S1!AO141","v":0},{"$f":"General_INPUT_S1!AP141","v":0},{"$f":"General_INPUT_S1!AQ141","v":0},{"$f":"General_INPUT_S1!AR141","v":0},{"$f":"General_INPUT_S1!AS141","v":0},{"$f":"General_INPUT_S1!AT141","v":0},{"$f":"General_INPUT_S1!AU141","v":0},{"$f":"General_INPUT_S1!AV141","v":0},{"$f":"General_INPUT_S1!AW141","v":0},{"$f":"General_INPUT_S1!AX141","v":0},{"$f":"General_INPUT_S1!AY141","v":0},{"$f":"General_INPUT_S1!AZ141","v":0},{"$f":"General_INPUT_S1!BA141","v":0},{"$f":"General_INPUT_S1!BB141","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D142","v":0},{"$f":"General_INPUT_S1!E142","v":0},{"$f":"General_INPUT_S1!F142","v":0},{"$f":"General_INPUT_S1!G142","v":0},{"$f":"General_INPUT_S1!H142","v":0},{"$f":"General_INPUT_S1!I142","v":0},{"$f":"General_INPUT_S1!J142","v":0},{"$f":"General_INPUT_S1!K142","v":0},{"$f":"General_INPUT_S1!L142","v":0},{"$f":"General_INPUT_S1!M142","v":0},{"$f":"General_INPUT_S1!N142","v":0},{"$f":"General_INPUT_S1!O142","v":0},{"$f":"General_INPUT_S1!P142","v":0},{"$f":"General_INPUT_S1!Q142","v":0},{"$f":"General_INPUT_S1!R142","v":0},{"$f":"General_INPUT_S1!S142","v":0},{"$f":"General_INPUT_S1!T142","v":0},{"$f":"General_INPUT_S1!U142","v":0},{"$f":"General_INPUT_S1!V142","v":0},{"$f":"General_INPUT_S1!W142","v":0},{"$f":"General_INPUT_S1!X142","v":0},{"$f":"General_INPUT_S1!Y142","v":0},{"$f":"General_INPUT_S1!Z142","v":0},{"$f":"General_INPUT_S1!AA142","v":0},{"$f":"General_INPUT_S1!AB142","v":0},{"$f":"General_INPUT_S1!AC142","v":0},{"$f":"General_INPUT_S1!AD142","v":0},{"$f":"General_INPUT_S1!AE142","v":0},{"$f":"General_INPUT_S1!AF142","v":0},{"$f":"General_INPUT_S1!AG142","v":0},{"$f":"General_INPUT_S1!AH142","v":0},{"$f":"General_INPUT_S1!AI142","v":0},{"$f":"General_INPUT_S1!AJ142","v":0},{"$f":"General_INPUT_S1!AK142","v":0},{"$f":"General_INPUT_S1!AL142","v":0},{"$f":"General_INPUT_S1!AM142","v":0},{"$f":"General_INPUT_S1!AN142","v":0},{"$f":"General_INPUT_S1!AO142","v":0},{"$f":"General_INPUT_S1!AP142","v":0},{"$f":"General_INPUT_S1!AQ142","v":0},{"$f":"General_INPUT_S1!AR142","v":0},{"$f":"General_INPUT_S1!AS142","v":0},{"$f":"General_INPUT_S1!AT142","v":0},{"$f":"General_INPUT_S1!AU142","v":0},{"$f":"General_INPUT_S1!AV142","v":0},{"$f":"General_INPUT_S1!AW142","v":0},{"$f":"General_INPUT_S1!AX142","v":0},{"$f":"General_INPUT_S1!AY142","v":0},{"$f":"General_INPUT_S1!AZ142","v":0},{"$f":"General_INPUT_S1!BA142","v":0},{"$f":"General_INPUT_S1!BB142","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D143","v":0},{"$f":"General_INPUT_S1!E143","v":0},{"$f":"General_INPUT_S1!F143","v":0},{"$f":"General_INPUT_S1!G143","v":0},{"$f":"General_INPUT_S1!H143","v":0},{"$f":"General_INPUT_S1!I143","v":0},{"$f":"General_INPUT_S1!J143","v":0},{"$f":"General_INPUT_S1!K143","v":0},{"$f":"General_INPUT_S1!L143","v":0},{"$f":"General_INPUT_S1!M143","v":0},{"$f":"General_INPUT_S1!N143","v":0},{"$f":"General_INPUT_S1!O143","v":0},{"$f":"General_INPUT_S1!P143","v":0},{"$f":"General_INPUT_S1!Q143","v":0},{"$f":"General_INPUT_S1!R143","v":0},{"$f":"General_INPUT_S1!S143","v":0},{"$f":"General_INPUT_S1!T143","v":0},{"$f":"General_INPUT_S1!U143","v":0},{"$f":"General_INPUT_S1!V143","v":0},{"$f":"General_INPUT_S1!W143","v":0},{"$f":"General_INPUT_S1!X143","v":0},{"$f":"General_INPUT_S1!Y143","v":0},{"$f":"General_INPUT_S1!Z143","v":0},{"$f":"General_INPUT_S1!AA143","v":0},{"$f":"General_INPUT_S1!AB143","v":0},{"$f":"General_INPUT_S1!AC143","v":0},{"$f":"General_INPUT_S1!AD143","v":0},{"$f":"General_INPUT_S1!AE143","v":0},{"$f":"General_INPUT_S1!AF143","v":0},{"$f":"General_INPUT_S1!AG143","v":0},{"$f":"General_INPUT_S1!AH143","v":0},{"$f":"General_INPUT_S1!AI143","v":0},{"$f":"General_INPUT_S1!AJ143","v":0},{"$f":"General_INPUT_S1!AK143","v":0},{"$f":"General_INPUT_S1!AL143","v":0},{"$f":"General_INPUT_S1!AM143","v":0},{"$f":"General_INPUT_S1!AN143","v":0},{"$f":"General_INPUT_S1!AO143","v":0},{"$f":"General_INPUT_S1!AP143","v":0},{"$f":"General_INPUT_S1!AQ143","v":0},{"$f":"General_INPUT_S1!AR143","v":0},{"$f":"General_INPUT_S1!AS143","v":0},{"$f":"General_INPUT_S1!AT143","v":0},{"$f":"General_INPUT_S1!AU143","v":0},{"$f":"General_INPUT_S1!AV143","v":0},{"$f":"General_INPUT_S1!AW143","v":0},{"$f":"General_INPUT_S1!AX143","v":0},{"$f":"General_INPUT_S1!AY143","v":0},{"$f":"General_INPUT_S1!AZ143","v":0},{"$f":"General_INPUT_S1!BA143","v":0},{"$f":"General_INPUT_S1!BB143","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D144","v":0},{"$f":"General_INPUT_S1!E144","v":0},{"$f":"General_INPUT_S1!F144","v":0},{"$f":"General_INPUT_S1!G144","v":0},{"$f":"General_INPUT_S1!H144","v":0},{"$f":"General_INPUT_S1!I144","v":0},{"$f":"General_INPUT_S1!J144","v":0},{"$f":"General_INPUT_S1!K144","v":0},{"$f":"General_INPUT_S1!L144","v":0},{"$f":"General_INPUT_S1!M144","v":0},{"$f":"General_INPUT_S1!N144","v":0},{"$f":"General_INPUT_S1!O144","v":0},{"$f":"General_INPUT_S1!P144","v":0},{"$f":"General_INPUT_S1!Q144","v":0},{"$f":"General_INPUT_S1!R144","v":0},{"$f":"General_INPUT_S1!S144","v":0},{"$f":"General_INPUT_S1!T144","v":0},{"$f":"General_INPUT_S1!U144","v":0},{"$f":"General_INPUT_S1!V144","v":0},{"$f":"General_INPUT_S1!W144","v":0},{"$f":"General_INPUT_S1!X144","v":0},{"$f":"General_INPUT_S1!Y144","v":0},{"$f":"General_INPUT_S1!Z144","v":0},{"$f":"General_INPUT_S1!AA144","v":0},{"$f":"General_INPUT_S1!AB144","v":0},{"$f":"General_INPUT_S1!AC144","v":0},{"$f":"General_INPUT_S1!AD144","v":0},{"$f":"General_INPUT_S1!AE144","v":0},{"$f":"General_INPUT_S1!AF144","v":0},{"$f":"General_INPUT_S1!AG144","v":0},{"$f":"General_INPUT_S1!AH144","v":0},{"$f":"General_INPUT_S1!AI144","v":0},{"$f":"General_INPUT_S1!AJ144","v":0},{"$f":"General_INPUT_S1!AK144","v":0},{"$f":"General_INPUT_S1!AL144","v":0},{"$f":"General_INPUT_S1!AM144","v":0},{"$f":"General_INPUT_S1!AN144","v":0},{"$f":"General_INPUT_S1!AO144","v":0},{"$f":"General_INPUT_S1!AP144","v":0},{"$f":"General_INPUT_S1!AQ144","v":0},{"$f":"General_INPUT_S1!AR144","v":0},{"$f":"General_INPUT_S1!AS144","v":0},{"$f":"General_INPUT_S1!AT144","v":0},{"$f":"General_INPUT_S1!AU144","v":0},{"$f":"General_INPUT_S1!AV144","v":0},{"$f":"General_INPUT_S1!AW144","v":0},{"$f":"General_INPUT_S1!AX144","v":0},{"$f":"General_INPUT_S1!AY144","v":0},{"$f":"General_INPUT_S1!AZ144","v":0},{"$f":"General_INPUT_S1!BA144","v":0},{"$f":"General_INPUT_S1!BB144","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D145","v":0},{"$f":"General_INPUT_S1!E145","v":0},{"$f":"General_INPUT_S1!F145","v":0},{"$f":"General_INPUT_S1!G145","v":0},{"$f":"General_INPUT_S1!H145","v":0},{"$f":"General_INPUT_S1!I145","v":0},{"$f":"General_INPUT_S1!J145","v":0},{"$f":"General_INPUT_S1!K145","v":0},{"$f":"General_INPUT_S1!L145","v":0},{"$f":"General_INPUT_S1!M145","v":0},{"$f":"General_INPUT_S1!N145","v":0},{"$f":"General_INPUT_S1!O145","v":0},{"$f":"General_INPUT_S1!P145","v":0},{"$f":"General_INPUT_S1!Q145","v":0},{"$f":"General_INPUT_S1!R145","v":0},{"$f":"General_INPUT_S1!S145","v":0},{"$f":"General_INPUT_S1!T145","v":0},{"$f":"General_INPUT_S1!U145","v":0},{"$f":"General_INPUT_S1!V145","v":0},{"$f":"General_INPUT_S1!W145","v":0},{"$f":"General_INPUT_S1!X145","v":0},{"$f":"General_INPUT_S1!Y145","v":0},{"$f":"General_INPUT_S1!Z145","v":0},{"$f":"General_INPUT_S1!AA145","v":0},{"$f":"General_INPUT_S1!AB145","v":0},{"$f":"General_INPUT_S1!AC145","v":0},{"$f":"General_INPUT_S1!AD145","v":0},{"$f":"General_INPUT_S1!AE145","v":0},{"$f":"General_INPUT_S1!AF145","v":0},{"$f":"General_INPUT_S1!AG145","v":0},{"$f":"General_INPUT_S1!AH145","v":0},{"$f":"General_INPUT_S1!AI145","v":0},{"$f":"General_INPUT_S1!AJ145","v":0},{"$f":"General_INPUT_S1!AK145","v":0},{"$f":"General_INPUT_S1!AL145","v":0},{"$f":"General_INPUT_S1!AM145","v":0},{"$f":"General_INPUT_S1!AN145","v":0},{"$f":"General_INPUT_S1!AO145","v":0},{"$f":"General_INPUT_S1!AP145","v":0},{"$f":"General_INPUT_S1!AQ145","v":0},{"$f":"General_INPUT_S1!AR145","v":0},{"$f":"General_INPUT_S1!AS145","v":0},{"$f":"General_INPUT_S1!AT145","v":0},{"$f":"General_INPUT_S1!AU145","v":0},{"$f":"General_INPUT_S1!AV145","v":0},{"$f":"General_INPUT_S1!AW145","v":0},{"$f":"General_INPUT_S1!AX145","v":0},{"$f":"General_INPUT_S1!AY145","v":0},{"$f":"General_INPUT_S1!AZ145","v":0},{"$f":"General_INPUT_S1!BA145","v":0},{"$f":"General_INPUT_S1!BB145","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D146","v":0},{"$f":"General_INPUT_S1!E146","v":0},{"$f":"General_INPUT_S1!F146","v":0},{"$f":"General_INPUT_S1!G146","v":0},{"$f":"General_INPUT_S1!H146","v":0},{"$f":"General_INPUT_S1!I146","v":0},{"$f":"General_INPUT_S1!J146","v":0},{"$f":"General_INPUT_S1!K146","v":0},{"$f":"General_INPUT_S1!L146","v":0},{"$f":"General_INPUT_S1!M146","v":0},{"$f":"General_INPUT_S1!N146","v":0},{"$f":"General_INPUT_S1!O146","v":0},{"$f":"General_INPUT_S1!P146","v":0},{"$f":"General_INPUT_S1!Q146","v":0},{"$f":"General_INPUT_S1!R146","v":0},{"$f":"General_INPUT_S1!S146","v":0},{"$f":"General_INPUT_S1!T146","v":0},{"$f":"General_INPUT_S1!U146","v":0},{"$f":"General_INPUT_S1!V146","v":0},{"$f":"General_INPUT_S1!W146","v":0},{"$f":"General_INPUT_S1!X146","v":0},{"$f":"General_INPUT_S1!Y146","v":0},{"$f":"General_INPUT_S1!Z146","v":0},{"$f":"General_INPUT_S1!AA146","v":0},{"$f":"General_INPUT_S1!AB146","v":0},{"$f":"General_INPUT_S1!AC146","v":0},{"$f":"General_INPUT_S1!AD146","v":0},{"$f":"General_INPUT_S1!AE146","v":0},{"$f":"General_INPUT_S1!AF146","v":0},{"$f":"General_INPUT_S1!AG146","v":0},{"$f":"General_INPUT_S1!AH146","v":0},{"$f":"General_INPUT_S1!AI146","v":0},{"$f":"General_INPUT_S1!AJ146","v":0},{"$f":"General_INPUT_S1!AK146","v":0},{"$f":"General_INPUT_S1!AL146","v":0},{"$f":"General_INPUT_S1!AM146","v":0},{"$f":"General_INPUT_S1!AN146","v":0},{"$f":"General_INPUT_S1!AO146","v":0},{"$f":"General_INPUT_S1!AP146","v":0},{"$f":"General_INPUT_S1!AQ146","v":0},{"$f":"General_INPUT_S1!AR146","v":0},{"$f":"General_INPUT_S1!AS146","v":0},{"$f":"General_INPUT_S1!AT146","v":0},{"$f":"General_INPUT_S1!AU146","v":0},{"$f":"General_INPUT_S1!AV146","v":0},{"$f":"General_INPUT_S1!AW146","v":0},{"$f":"General_INPUT_S1!AX146","v":0},{"$f":"General_INPUT_S1!AY146","v":0},{"$f":"General_INPUT_S1!AZ146","v":0},{"$f":"General_INPUT_S1!BA146","v":0},{"$f":"General_INPUT_S1!BB146","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D147","v":0},{"$f":"General_INPUT_S1!E147","v":0},{"$f":"General_INPUT_S1!F147","v":0},{"$f":"General_INPUT_S1!G147","v":0},{"$f":"General_INPUT_S1!H147","v":0},{"$f":"General_INPUT_S1!I147","v":0},{"$f":"General_INPUT_S1!J147","v":0},{"$f":"General_INPUT_S1!K147","v":0},{"$f":"General_INPUT_S1!L147","v":0},{"$f":"General_INPUT_S1!M147","v":0},{"$f":"General_INPUT_S1!N147","v":0},{"$f":"General_INPUT_S1!O147","v":0},{"$f":"General_INPUT_S1!P147","v":0},{"$f":"General_INPUT_S1!Q147","v":0},{"$f":"General_INPUT_S1!R147","v":0},{"$f":"General_INPUT_S1!S147","v":0},{"$f":"General_INPUT_S1!T147","v":0},{"$f":"General_INPUT_S1!U147","v":0},{"$f":"General_INPUT_S1!V147","v":0},{"$f":"General_INPUT_S1!W147","v":0},{"$f":"General_INPUT_S1!X147","v":0},{"$f":"General_INPUT_S1!Y147","v":0},{"$f":"General_INPUT_S1!Z147","v":0},{"$f":"General_INPUT_S1!AA147","v":0},{"$f":"General_INPUT_S1!AB147","v":0},{"$f":"General_INPUT_S1!AC147","v":0},{"$f":"General_INPUT_S1!AD147","v":0},{"$f":"General_INPUT_S1!AE147","v":0},{"$f":"General_INPUT_S1!AF147","v":0},{"$f":"General_INPUT_S1!AG147","v":0},{"$f":"General_INPUT_S1!AH147","v":0},{"$f":"General_INPUT_S1!AI147","v":0},{"$f":"General_INPUT_S1!AJ147","v":0},{"$f":"General_INPUT_S1!AK147","v":0},{"$f":"General_INPUT_S1!AL147","v":0},{"$f":"General_INPUT_S1!AM147","v":0},{"$f":"General_INPUT_S1!AN147","v":0},{"$f":"General_INPUT_S1!AO147","v":0},{"$f":"General_INPUT_S1!AP147","v":0},{"$f":"General_INPUT_S1!AQ147","v":0},{"$f":"General_INPUT_S1!AR147","v":0},{"$f":"General_INPUT_S1!AS147","v":0},{"$f":"General_INPUT_S1!AT147","v":0},{"$f":"General_INPUT_S1!AU147","v":0},{"$f":"General_INPUT_S1!AV147","v":0},{"$f":"General_INPUT_S1!AW147","v":0},{"$f":"General_INPUT_S1!AX147","v":0},{"$f":"General_INPUT_S1!AY147","v":0},{"$f":"General_INPUT_S1!AZ147","v":0},{"$f":"General_INPUT_S1!BA147","v":0},{"$f":"General_INPUT_S1!BB147","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D148","v":0},{"$f":"General_INPUT_S1!E148","v":0},{"$f":"General_INPUT_S1!F148","v":0},{"$f":"General_INPUT_S1!G148","v":0},{"$f":"General_INPUT_S1!H148","v":0},{"$f":"General_INPUT_S1!I148","v":0},{"$f":"General_INPUT_S1!J148","v":0},{"$f":"General_INPUT_S1!K148","v":0},{"$f":"General_INPUT_S1!L148","v":0},{"$f":"General_INPUT_S1!M148","v":0},{"$f":"General_INPUT_S1!N148","v":0},{"$f":"General_INPUT_S1!O148","v":0},{"$f":"General_INPUT_S1!P148","v":0},{"$f":"General_INPUT_S1!Q148","v":0},{"$f":"General_INPUT_S1!R148","v":0},{"$f":"General_INPUT_S1!S148","v":0},{"$f":"General_INPUT_S1!T148","v":0},{"$f":"General_INPUT_S1!U148","v":0},{"$f":"General_INPUT_S1!V148","v":0},{"$f":"General_INPUT_S1!W148","v":0},{"$f":"General_INPUT_S1!X148","v":0},{"$f":"General_INPUT_S1!Y148","v":0},{"$f":"General_INPUT_S1!Z148","v":0},{"$f":"General_INPUT_S1!AA148","v":0},{"$f":"General_INPUT_S1!AB148","v":0},{"$f":"General_INPUT_S1!AC148","v":0},{"$f":"General_INPUT_S1!AD148","v":0},{"$f":"General_INPUT_S1!AE148","v":0},{"$f":"General_INPUT_S1!AF148","v":0},{"$f":"General_INPUT_S1!AG148","v":0},{"$f":"General_INPUT_S1!AH148","v":0},{"$f":"General_INPUT_S1!AI148","v":0},{"$f":"General_INPUT_S1!AJ148","v":0},{"$f":"General_INPUT_S1!AK148","v":0},{"$f":"General_INPUT_S1!AL148","v":0},{"$f":"General_INPUT_S1!AM148","v":0},{"$f":"General_INPUT_S1!AN148","v":0},{"$f":"General_INPUT_S1!AO148","v":0},{"$f":"General_INPUT_S1!AP148","v":0},{"$f":"General_INPUT_S1!AQ148","v":0},{"$f":"General_INPUT_S1!AR148","v":0},{"$f":"General_INPUT_S1!AS148","v":0},{"$f":"General_INPUT_S1!AT148","v":0},{"$f":"General_INPUT_S1!AU148","v":0},{"$f":"General_INPUT_S1!AV148","v":0},{"$f":"General_INPUT_S1!AW148","v":0},{"$f":"General_INPUT_S1!AX148","v":0},{"$f":"General_INPUT_S1!AY148","v":0},{"$f":"General_INPUT_S1!AZ148","v":0},{"$f":"General_INPUT_S1!BA148","v":0},{"$f":"General_INPUT_S1!BB148","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D149","v":0},{"$f":"General_INPUT_S1!E149","v":0},{"$f":"General_INPUT_S1!F149","v":0},{"$f":"General_INPUT_S1!G149","v":0},{"$f":"General_INPUT_S1!H149","v":0},{"$f":"General_INPUT_S1!I149","v":0},{"$f":"General_INPUT_S1!J149","v":0},{"$f":"General_INPUT_S1!K149","v":0},{"$f":"General_INPUT_S1!L149","v":0},{"$f":"General_INPUT_S1!M149","v":0},{"$f":"General_INPUT_S1!N149","v":0},{"$f":"General_INPUT_S1!O149","v":0},{"$f":"General_INPUT_S1!P149","v":0},{"$f":"General_INPUT_S1!Q149","v":0},{"$f":"General_INPUT_S1!R149","v":0},{"$f":"General_INPUT_S1!S149","v":0},{"$f":"General_INPUT_S1!T149","v":0},{"$f":"General_INPUT_S1!U149","v":0},{"$f":"General_INPUT_S1!V149","v":0},{"$f":"General_INPUT_S1!W149","v":0},{"$f":"General_INPUT_S1!X149","v":0},{"$f":"General_INPUT_S1!Y149","v":0},{"$f":"General_INPUT_S1!Z149","v":0},{"$f":"General_INPUT_S1!AA149","v":0},{"$f":"General_INPUT_S1!AB149","v":0},{"$f":"General_INPUT_S1!AC149","v":0},{"$f":"General_INPUT_S1!AD149","v":0},{"$f":"General_INPUT_S1!AE149","v":0},{"$f":"General_INPUT_S1!AF149","v":0},{"$f":"General_INPUT_S1!AG149","v":0},{"$f":"General_INPUT_S1!AH149","v":0},{"$f":"General_INPUT_S1!AI149","v":0},{"$f":"General_INPUT_S1!AJ149","v":0},{"$f":"General_INPUT_S1!AK149","v":0},{"$f":"General_INPUT_S1!AL149","v":0},{"$f":"General_INPUT_S1!AM149","v":0},{"$f":"General_INPUT_S1!AN149","v":0},{"$f":"General_INPUT_S1!AO149","v":0},{"$f":"General_INPUT_S1!AP149","v":0},{"$f":"General_INPUT_S1!AQ149","v":0},{"$f":"General_INPUT_S1!AR149","v":0},{"$f":"General_INPUT_S1!AS149","v":0},{"$f":"General_INPUT_S1!AT149","v":0},{"$f":"General_INPUT_S1!AU149","v":0},{"$f":"General_INPUT_S1!AV149","v":0},{"$f":"General_INPUT_S1!AW149","v":0},{"$f":"General_INPUT_S1!AX149","v":0},{"$f":"General_INPUT_S1!AY149","v":0},{"$f":"General_INPUT_S1!AZ149","v":0},{"$f":"General_INPUT_S1!BA149","v":0},{"$f":"General_INPUT_S1!BB149","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D150","v":0},{"$f":"General_INPUT_S1!E150","v":0},{"$f":"General_INPUT_S1!F150","v":0},{"$f":"General_INPUT_S1!G150","v":0},{"$f":"General_INPUT_S1!H150","v":0},{"$f":"General_INPUT_S1!I150","v":0},{"$f":"General_INPUT_S1!J150","v":0},{"$f":"General_INPUT_S1!K150","v":0},{"$f":"General_INPUT_S1!L150","v":0},{"$f":"General_INPUT_S1!M150","v":0},{"$f":"General_INPUT_S1!N150","v":0},{"$f":"General_INPUT_S1!O150","v":0},{"$f":"General_INPUT_S1!P150","v":0},{"$f":"General_INPUT_S1!Q150","v":0},{"$f":"General_INPUT_S1!R150","v":0},{"$f":"General_INPUT_S1!S150","v":0},{"$f":"General_INPUT_S1!T150","v":0},{"$f":"General_INPUT_S1!U150","v":0},{"$f":"General_INPUT_S1!V150","v":0},{"$f":"General_INPUT_S1!W150","v":0},{"$f":"General_INPUT_S1!X150","v":0},{"$f":"General_INPUT_S1!Y150","v":0},{"$f":"General_INPUT_S1!Z150","v":0},{"$f":"General_INPUT_S1!AA150","v":0},{"$f":"General_INPUT_S1!AB150","v":0},{"$f":"General_INPUT_S1!AC150","v":0},{"$f":"General_INPUT_S1!AD150","v":0},{"$f":"General_INPUT_S1!AE150","v":0},{"$f":"General_INPUT_S1!AF150","v":0},{"$f":"General_INPUT_S1!AG150","v":0},{"$f":"General_INPUT_S1!AH150","v":0},{"$f":"General_INPUT_S1!AI150","v":0},{"$f":"General_INPUT_S1!AJ150","v":0},{"$f":"General_INPUT_S1!AK150","v":0},{"$f":"General_INPUT_S1!AL150","v":0},{"$f":"General_INPUT_S1!AM150","v":0},{"$f":"General_INPUT_S1!AN150","v":0},{"$f":"General_INPUT_S1!AO150","v":0},{"$f":"General_INPUT_S1!AP150","v":0},{"$f":"General_INPUT_S1!AQ150","v":0},{"$f":"General_INPUT_S1!AR150","v":0},{"$f":"General_INPUT_S1!AS150","v":0},{"$f":"General_INPUT_S1!AT150","v":0},{"$f":"General_INPUT_S1!AU150","v":0},{"$f":"General_INPUT_S1!AV150","v":0},{"$f":"General_INPUT_S1!AW150","v":0},{"$f":"General_INPUT_S1!AX150","v":0},{"$f":"General_INPUT_S1!AY150","v":0},{"$f":"General_INPUT_S1!AZ150","v":0},{"$f":"General_INPUT_S1!BA150","v":0},{"$f":"General_INPUT_S1!BB150","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D151","v":0},{"$f":"General_INPUT_S1!E151","v":0},{"$f":"General_INPUT_S1!F151","v":0},{"$f":"General_INPUT_S1!G151","v":0},{"$f":"General_INPUT_S1!H151","v":0},{"$f":"General_INPUT_S1!I151","v":0},{"$f":"General_INPUT_S1!J151","v":0},{"$f":"General_INPUT_S1!K151","v":0},{"$f":"General_INPUT_S1!L151","v":0},{"$f":"General_INPUT_S1!M151","v":0},{"$f":"General_INPUT_S1!N151","v":0},{"$f":"General_INPUT_S1!O151","v":0},{"$f":"General_INPUT_S1!P151","v":0},{"$f":"General_INPUT_S1!Q151","v":0},{"$f":"General_INPUT_S1!R151","v":0},{"$f":"General_INPUT_S1!S151","v":0},{"$f":"General_INPUT_S1!T151","v":0},{"$f":"General_INPUT_S1!U151","v":0},{"$f":"General_INPUT_S1!V151","v":0},{"$f":"General_INPUT_S1!W151","v":0},{"$f":"General_INPUT_S1!X151","v":0},{"$f":"General_INPUT_S1!Y151","v":0},{"$f":"General_INPUT_S1!Z151","v":0},{"$f":"General_INPUT_S1!AA151","v":0},{"$f":"General_INPUT_S1!AB151","v":0},{"$f":"General_INPUT_S1!AC151","v":0},{"$f":"General_INPUT_S1!AD151","v":0},{"$f":"General_INPUT_S1!AE151","v":0},{"$f":"General_INPUT_S1!AF151","v":0},{"$f":"General_INPUT_S1!AG151","v":0},{"$f":"General_INPUT_S1!AH151","v":0},{"$f":"General_INPUT_S1!AI151","v":0},{"$f":"General_INPUT_S1!AJ151","v":0},{"$f":"General_INPUT_S1!AK151","v":0},{"$f":"General_INPUT_S1!AL151","v":0},{"$f":"General_INPUT_S1!AM151","v":0},{"$f":"General_INPUT_S1!AN151","v":0},{"$f":"General_INPUT_S1!AO151","v":0},{"$f":"General_INPUT_S1!AP151","v":0},{"$f":"General_INPUT_S1!AQ151","v":0},{"$f":"General_INPUT_S1!AR151","v":0},{"$f":"General_INPUT_S1!AS151","v":0},{"$f":"General_INPUT_S1!AT151","v":0},{"$f":"General_INPUT_S1!AU151","v":0},{"$f":"General_INPUT_S1!AV151","v":0},{"$f":"General_INPUT_S1!AW151","v":0},{"$f":"General_INPUT_S1!AX151","v":0},{"$f":"General_INPUT_S1!AY151","v":0},{"$f":"General_INPUT_S1!AZ151","v":0},{"$f":"General_INPUT_S1!BA151","v":0},{"$f":"General_INPUT_S1!BB151","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D152","v":0},{"$f":"General_INPUT_S1!E152","v":0},{"$f":"General_INPUT_S1!F152","v":0},{"$f":"General_INPUT_S1!G152","v":0},{"$f":"General_INPUT_S1!H152","v":0},{"$f":"General_INPUT_S1!I152","v":0},{"$f":"General_INPUT_S1!J152","v":0},{"$f":"General_INPUT_S1!K152","v":0},{"$f":"General_INPUT_S1!L152","v":0},{"$f":"General_INPUT_S1!M152","v":0},{"$f":"General_INPUT_S1!N152","v":0},{"$f":"General_INPUT_S1!O152","v":0},{"$f":"General_INPUT_S1!P152","v":0},{"$f":"General_INPUT_S1!Q152","v":0},{"$f":"General_INPUT_S1!R152","v":0},{"$f":"General_INPUT_S1!S152","v":0},{"$f":"General_INPUT_S1!T152","v":0},{"$f":"General_INPUT_S1!U152","v":0},{"$f":"General_INPUT_S1!V152","v":0},{"$f":"General_INPUT_S1!W152","v":0},{"$f":"General_INPUT_S1!X152","v":0},{"$f":"General_INPUT_S1!Y152","v":0},{"$f":"General_INPUT_S1!Z152","v":0},{"$f":"General_INPUT_S1!AA152","v":0},{"$f":"General_INPUT_S1!AB152","v":0},{"$f":"General_INPUT_S1!AC152","v":0},{"$f":"General_INPUT_S1!AD152","v":0},{"$f":"General_INPUT_S1!AE152","v":0},{"$f":"General_INPUT_S1!AF152","v":0},{"$f":"General_INPUT_S1!AG152","v":0},{"$f":"General_INPUT_S1!AH152","v":0},{"$f":"General_INPUT_S1!AI152","v":0},{"$f":"General_INPUT_S1!AJ152","v":0},{"$f":"General_INPUT_S1!AK152","v":0},{"$f":"General_INPUT_S1!AL152","v":0},{"$f":"General_INPUT_S1!AM152","v":0},{"$f":"General_INPUT_S1!AN152","v":0},{"$f":"General_INPUT_S1!AO152","v":0},{"$f":"General_INPUT_S1!AP152","v":0},{"$f":"General_INPUT_S1!AQ152","v":0},{"$f":"General_INPUT_S1!AR152","v":0},{"$f":"General_INPUT_S1!AS152","v":0},{"$f":"General_INPUT_S1!AT152","v":0},{"$f":"General_INPUT_S1!AU152","v":0},{"$f":"General_INPUT_S1!AV152","v":0},{"$f":"General_INPUT_S1!AW152","v":0},{"$f":"General_INPUT_S1!AX152","v":0},{"$f":"General_INPUT_S1!AY152","v":0},{"$f":"General_INPUT_S1!AZ152","v":0},{"$f":"General_INPUT_S1!BA152","v":0},{"$f":"General_INPUT_S1!BB152","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D153","v":0},{"$f":"General_INPUT_S1!E153","v":0},{"$f":"General_INPUT_S1!F153","v":0},{"$f":"General_INPUT_S1!G153","v":0},{"$f":"General_INPUT_S1!H153","v":0},{"$f":"General_INPUT_S1!I153","v":0},{"$f":"General_INPUT_S1!J153","v":0},{"$f":"General_INPUT_S1!K153","v":0},{"$f":"General_INPUT_S1!L153","v":0},{"$f":"General_INPUT_S1!M153","v":0},{"$f":"General_INPUT_S1!N153","v":0},{"$f":"General_INPUT_S1!O153","v":0},{"$f":"General_INPUT_S1!P153","v":0},{"$f":"General_INPUT_S1!Q153","v":0},{"$f":"General_INPUT_S1!R153","v":0},{"$f":"General_INPUT_S1!S153","v":0},{"$f":"General_INPUT_S1!T153","v":0},{"$f":"General_INPUT_S1!U153","v":0},{"$f":"General_INPUT_S1!V153","v":0},{"$f":"General_INPUT_S1!W153","v":0},{"$f":"General_INPUT_S1!X153","v":0},{"$f":"General_INPUT_S1!Y153","v":0},{"$f":"General_INPUT_S1!Z153","v":0},{"$f":"General_INPUT_S1!AA153","v":0},{"$f":"General_INPUT_S1!AB153","v":0},{"$f":"General_INPUT_S1!AC153","v":0},{"$f":"General_INPUT_S1!AD153","v":0},{"$f":"General_INPUT_S1!AE153","v":0},{"$f":"General_INPUT_S1!AF153","v":0},{"$f":"General_INPUT_S1!AG153","v":0},{"$f":"General_INPUT_S1!AH153","v":0},{"$f":"General_INPUT_S1!AI153","v":0},{"$f":"General_INPUT_S1!AJ153","v":0},{"$f":"General_INPUT_S1!AK153","v":0},{"$f":"General_INPUT_S1!AL153","v":0},{"$f":"General_INPUT_S1!AM153","v":0},{"$f":"General_INPUT_S1!AN153","v":0},{"$f":"General_INPUT_S1!AO153","v":0},{"$f":"General_INPUT_S1!AP153","v":0},{"$f":"General_INPUT_S1!AQ153","v":0},{"$f":"General_INPUT_S1!AR153","v":0},{"$f":"General_INPUT_S1!AS153","v":0},{"$f":"General_INPUT_S1!AT153","v":0},{"$f":"General_INPUT_S1!AU153","v":0},{"$f":"General_INPUT_S1!AV153","v":0},{"$f":"General_INPUT_S1!AW153","v":0},{"$f":"General_INPUT_S1!AX153","v":0},{"$f":"General_INPUT_S1!AY153","v":0},{"$f":"General_INPUT_S1!AZ153","v":0},{"$f":"General_INPUT_S1!BA153","v":0},{"$f":"General_INPUT_S1!BB153","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D154","v":0},{"$f":"General_INPUT_S1!E154","v":0},{"$f":"General_INPUT_S1!F154","v":0},{"$f":"General_INPUT_S1!G154","v":0},{"$f":"General_INPUT_S1!H154","v":0},{"$f":"General_INPUT_S1!I154","v":0},{"$f":"General_INPUT_S1!J154","v":0},{"$f":"General_INPUT_S1!K154","v":0},{"$f":"General_INPUT_S1!L154","v":0},{"$f":"General_INPUT_S1!M154","v":0},{"$f":"General_INPUT_S1!N154","v":0},{"$f":"General_INPUT_S1!O154","v":0},{"$f":"General_INPUT_S1!P154","v":0},{"$f":"General_INPUT_S1!Q154","v":0},{"$f":"General_INPUT_S1!R154","v":0},{"$f":"General_INPUT_S1!S154","v":0},{"$f":"General_INPUT_S1!T154","v":0},{"$f":"General_INPUT_S1!U154","v":0},{"$f":"General_INPUT_S1!V154","v":0},{"$f":"General_INPUT_S1!W154","v":0},{"$f":"General_INPUT_S1!X154","v":0},{"$f":"General_INPUT_S1!Y154","v":0},{"$f":"General_INPUT_S1!Z154","v":0},{"$f":"General_INPUT_S1!AA154","v":0},{"$f":"General_INPUT_S1!AB154","v":0},{"$f":"General_INPUT_S1!AC154","v":0},{"$f":"General_INPUT_S1!AD154","v":0},{"$f":"General_INPUT_S1!AE154","v":0},{"$f":"General_INPUT_S1!AF154","v":0},{"$f":"General_INPUT_S1!AG154","v":0},{"$f":"General_INPUT_S1!AH154","v":0},{"$f":"General_INPUT_S1!AI154","v":0},{"$f":"General_INPUT_S1!AJ154","v":0},{"$f":"General_INPUT_S1!AK154","v":0},{"$f":"General_INPUT_S1!AL154","v":0},{"$f":"General_INPUT_S1!AM154","v":0},{"$f":"General_INPUT_S1!AN154","v":0},{"$f":"General_INPUT_S1!AO154","v":0},{"$f":"General_INPUT_S1!AP154","v":0},{"$f":"General_INPUT_S1!AQ154","v":0},{"$f":"General_INPUT_S1!AR154","v":0},{"$f":"General_INPUT_S1!AS154","v":0},{"$f":"General_INPUT_S1!AT154","v":0},{"$f":"General_INPUT_S1!AU154","v":0},{"$f":"General_INPUT_S1!AV154","v":0},{"$f":"General_INPUT_S1!AW154","v":0},{"$f":"General_INPUT_S1!AX154","v":0},{"$f":"General_INPUT_S1!AY154","v":0},{"$f":"General_INPUT_S1!AZ154","v":0},{"$f":"General_INPUT_S1!BA154","v":0},{"$f":"General_INPUT_S1!BB154","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D155","v":0},{"$f":"General_INPUT_S1!E155","v":0},{"$f":"General_INPUT_S1!F155","v":0},{"$f":"General_INPUT_S1!G155","v":0},{"$f":"General_INPUT_S1!H155","v":0},{"$f":"General_INPUT_S1!I155","v":0},{"$f":"General_INPUT_S1!J155","v":0},{"$f":"General_INPUT_S1!K155","v":0},{"$f":"General_INPUT_S1!L155","v":0},{"$f":"General_INPUT_S1!M155","v":0},{"$f":"General_INPUT_S1!N155","v":0},{"$f":"General_INPUT_S1!O155","v":0},{"$f":"General_INPUT_S1!P155","v":0},{"$f":"General_INPUT_S1!Q155","v":0},{"$f":"General_INPUT_S1!R155","v":0},{"$f":"General_INPUT_S1!S155","v":0},{"$f":"General_INPUT_S1!T155","v":0},{"$f":"General_INPUT_S1!U155","v":0},{"$f":"General_INPUT_S1!V155","v":0},{"$f":"General_INPUT_S1!W155","v":0},{"$f":"General_INPUT_S1!X155","v":0},{"$f":"General_INPUT_S1!Y155","v":0},{"$f":"General_INPUT_S1!Z155","v":0},{"$f":"General_INPUT_S1!AA155","v":0},{"$f":"General_INPUT_S1!AB155","v":0},{"$f":"General_INPUT_S1!AC155","v":0},{"$f":"General_INPUT_S1!AD155","v":0},{"$f":"General_INPUT_S1!AE155","v":0},{"$f":"General_INPUT_S1!AF155","v":0},{"$f":"General_INPUT_S1!AG155","v":0},{"$f":"General_INPUT_S1!AH155","v":0},{"$f":"General_INPUT_S1!AI155","v":0},{"$f":"General_INPUT_S1!AJ155","v":0},{"$f":"General_INPUT_S1!AK155","v":0},{"$f":"General_INPUT_S1!AL155","v":0},{"$f":"General_INPUT_S1!AM155","v":0},{"$f":"General_INPUT_S1!AN155","v":0},{"$f":"General_INPUT_S1!AO155","v":0},{"$f":"General_INPUT_S1!AP155","v":0},{"$f":"General_INPUT_S1!AQ155","v":0},{"$f":"General_INPUT_S1!AR155","v":0},{"$f":"General_INPUT_S1!AS155","v":0},{"$f":"General_INPUT_S1!AT155","v":0},{"$f":"General_INPUT_S1!AU155","v":0},{"$f":"General_INPUT_S1!AV155","v":0},{"$f":"General_INPUT_S1!AW155","v":0},{"$f":"General_INPUT_S1!AX155","v":0},{"$f":"General_INPUT_S1!AY155","v":0},{"$f":"General_INPUT_S1!AZ155","v":0},{"$f":"General_INPUT_S1!BA155","v":0},{"$f":"General_INPUT_S1!BB155","v":0}]
[]
[]
[null,null,"Capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B164,TechRef_List,0))","v":"Coal"},null,{"$f":"General_INPUT_S1!E164","v":0},{"$f":"General_INPUT_S1!F164","v":0},{"$f":"General_INPUT_S1!G164","v":0},{"$f":"General_INPUT_S1!H164","v":0},{"$f":"General_INPUT_S1!I164","v":0},{"$f":"General_INPUT_S1!J164","v":0},{"$f":"General_INPUT_S1!K164","v":0},{"$f":"General_INPUT_S1!L164","v":0},{"$f":"General_INPUT_S1!M164","v":0},{"$f":"General_INPUT_S1!N164","v":4686.5999999999985},{"$f":"General_INPUT_S1!O164","v":2236},{"$f":"General_INPUT_S1!P164","v":6490},{"$f":"General_INPUT_S1!Q164","v":2865.0009999999966},{"$f":"General_INPUT_S1!R164","v":7340.0009999999966},{"$f":"General_INPUT_S1!S164","v":3300.0009999999966},{"$f":"General_INPUT_S1!T164","v":1700.0009999999966},{"$f":"General_INPUT_S1!U164","v":5071.0000000000073},{"$f":"General_INPUT_S1!V164","v":1550},{"$f":"General_INPUT_S1!W164","v":270},{"$f":"General_INPUT_S1!X164","v":900},{"$f":"General_INPUT_S1!Y164","v":0},{"$f":"General_INPUT_S1!Z164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AA164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AB164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AC164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AD164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AE164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AF164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AG164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AH164","v":3.637978807091713E-12},{"$f":"General_INPUT_S1!AI164","v":0},{"$f":"General_INPUT_S1!AJ164","v":0},{"$f":"General_INPUT_S1!AK164","v":0},{"$f":"General_INPUT_S1!AL164","v":0},{"$f":"General_INPUT_S1!AM164","v":0},{"$f":"General_INPUT_S1!AN164","v":0},{"$f":"General_INPUT_S1!AO164","v":0},{"$f":"General_INPUT_S1!AP164","v":0},{"$f":"General_INPUT_S1!AQ164","v":0},{"$f":"General_INPUT_S1!AR164","v":0},{"$f":"General_INPUT_S1!AS164","v":0},{"$f":"General_INPUT_S1!AT164","v":0},{"$f":"General_INPUT_S1!AU164","v":0},{"$f":"General_INPUT_S1!AV164","v":0},{"$f":"General_INPUT_S1!AW164","v":0},{"$f":"General_INPUT_S1!AX164","v":0},{"$f":"General_INPUT_S1!AY164","v":0},{"$f":"General_INPUT_S1!AZ164","v":0},{"$f":"General_INPUT_S1!BA164","v":0},{"$f":"General_INPUT_S1!BB164","v":0}]
[null,"Tech2","Coal CCS",null,{"$f":"General_INPUT_S1!E165","v":0},{"$f":"General_INPUT_S1!F165","v":0},{"$f":"General_INPUT_S1!G165","v":0},{"$f":"General_INPUT_S1!H165","v":0},{"$f":"General_INPUT_S1!I165","v":0},{"$f":"General_INPUT_S1!J165","v":0},{"$f":"General_INPUT_S1!K165","v":0},{"$f":"General_INPUT_S1!L165","v":0},{"$f":"General_INPUT_S1!M165","v":0},{"$f":"General_INPUT_S1!N165","v":0},{"$f":"General_INPUT_S1!O165","v":0},{"$f":"General_INPUT_S1!P165","v":0},{"$f":"General_INPUT_S1!Q165","v":0},{"$f":"General_INPUT_S1!R165","v":0},{"$f":"General_INPUT_S1!S165","v":0},{"$f":"General_INPUT_S1!T165","v":0},{"$f":"General_INPUT_S1!U165","v":0},{"$f":"General_INPUT_S1!V165","v":0},{"$f":"General_INPUT_S1!W165","v":0},{"$f":"General_INPUT_S1!X165","v":0},{"$f":"General_INPUT_S1!Y165","v":301.06913756231449},{"$f":"General_INPUT_S1!Z165","v":301.06913756231449},{"$f":"General_INPUT_S1!AA165","v":301.06913756231449},{"$f":"General_INPUT_S1!AB165","v":301.06913756231449},{"$f":"General_INPUT_S1!AC165","v":301.06913756231461},{"$f":"General_INPUT_S1!AD165","v":301.06913756231438},{"$f":"General_INPUT_S1!AE165","v":301.06913756231484},{"$f":"General_INPUT_S1!AF165","v":301.06913756231415},{"$f":"General_INPUT_S1!AG165","v":301.06913756231461},{"$f":"General_INPUT_S1!AH165","v":301.06913756231461},{"$f":"General_INPUT_S1!AI165","v":84.618674269522216},{"$f":"General_INPUT_S1!AJ165","v":85.074839629465714},{"$f":"General_INPUT_S1!AK165","v":85.531004989409212},{"$f":"General_INPUT_S1!AL165","v":85.987170349353164},{"$f":"General_INPUT_S1!AM165","v":86.443335709296207},{"$f":"General_INPUT_S1!AN165","v":86.899501069240159},{"$f":"General_INPUT_S1!AO165","v":87.355666429184112},{"$f":"General_INPUT_S1!AP165","v":87.811831789127154},{"$f":"General_INPUT_S1!AQ165","v":88.267997149071107},{"$f":"General_INPUT_S1!AR165","v":88.724162509011876},{"$f":"General_INPUT_S1!AS165","v":283.62081254454461},{"$f":"General_INPUT_S1!AT165","v":285.21739130434435},{"$f":"General_INPUT_S1!AU165","v":286.813970064145},{"$f":"General_INPUT_S1!AV165","v":288.41054882394565},{"$f":"General_INPUT_S1!AW165","v":290.0071275837463},{"$f":"General_INPUT_S1!AX165","v":291.60370634354695},{"$f":"General_INPUT_S1!AY165","v":293.20028510334669},{"$f":"General_INPUT_S1!AZ165","v":294.79686386314643},{"$f":"General_INPUT_S1!BA165","v":296.39344262294799},{"$f":"General_INPUT_S1!BB165","v":297.990021382745}]
[null,"Tech3","Gas Open",null,{"$f":"General_INPUT_S1!E166","v":0},{"$f":"General_INPUT_S1!F166","v":0},{"$f":"General_INPUT_S1!G166","v":0},{"$f":"General_INPUT_S1!H166","v":0},{"$f":"General_INPUT_S1!I166","v":0},{"$f":"General_INPUT_S1!J166","v":0},{"$f":"General_INPUT_S1!K166","v":0},{"$f":"General_INPUT_S1!L166","v":0},{"$f":"General_INPUT_S1!M166","v":0},{"$f":"General_INPUT_S1!N166","v":485.5},{"$f":"General_INPUT_S1!O166","v":0},{"$f":"General_INPUT_S1!P166","v":273.29749103942777},{"$f":"General_INPUT_S1!Q166","v":348.29749103942686},{"$f":"General_INPUT_S1!R166","v":273.29749103942777},{"$f":"General_INPUT_S1!S166","v":273.29749103942686},{"$f":"General_INPUT_S1!T166","v":273.29749103942686},{"$f":"General_INPUT_S1!U166","v":310.79749103942777},{"$f":"General_INPUT_S1!V166","v":483.29749103942686},{"$f":"General_INPUT_S1!W166","v":273.29749103942777},{"$f":"General_INPUT_S1!X166","v":458.2974910394305},{"$f":"General_INPUT_S1!Y166","v":0},{"$f":"General_INPUT_S1!Z166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AA166","v":0},{"$f":"General_INPUT_S1!AB166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AC166","v":0},{"$f":"General_INPUT_S1!AD166","v":0},{"$f":"General_INPUT_S1!AE166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AF166","v":0},{"$f":"General_INPUT_S1!AG166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AH166","v":0},{"$f":"General_INPUT_S1!AI166","v":0},{"$f":"General_INPUT_S1!AJ166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AK166","v":0},{"$f":"General_INPUT_S1!AL166","v":0},{"$f":"General_INPUT_S1!AM166","v":0},{"$f":"General_INPUT_S1!AN166","v":0},{"$f":"General_INPUT_S1!AO166","v":0},{"$f":"General_INPUT_S1!AP166","v":0},{"$f":"General_INPUT_S1!AQ166","v":0},{"$f":"General_INPUT_S1!AR166","v":0},{"$f":"General_INPUT_S1!AS166","v":0},{"$f":"General_INPUT_S1!AT166","v":0},{"$f":"General_INPUT_S1!AU166","v":-1.8474111129762605E-13},{"$f":"General_INPUT_S1!AV166","v":0},{"$f":"General_INPUT_S1!AW166","v":0},{"$f":"General_INPUT_S1!AX166","v":0},{"$f":"General_INPUT_S1!AY166","v":0},{"$f":"General_INPUT_S1!AZ166","v":-1.8474111129762605E-13},{"$f":"General_INPUT_S1!BA166","v":0},{"$f":"General_INPUT_S1!BB166","v":5.6843418860808015E-14}]
[null,"Tech4","Gas Combined",null,{"$f":"General_INPUT_S1!E167","v":0},{"$f":"General_INPUT_S1!F167","v":0},{"$f":"General_INPUT_S1!G167","v":0},{"$f":"General_INPUT_S1!H167","v":0},{"$f":"General_INPUT_S1!I167","v":0},{"$f":"General_INPUT_S1!J167","v":0},{"$f":"General_INPUT_S1!K167","v":0},{"$f":"General_INPUT_S1!L167","v":0},{"$f":"General_INPUT_S1!M167","v":0},{"$f":"General_INPUT_S1!N167","v":1456.5},{"$f":"General_INPUT_S1!O167","v":0},{"$f":"General_INPUT_S1!P167","v":819.89247311828149},{"$f":"General_INPUT_S1!Q167","v":1044.8924731182833},{"$f":"General_INPUT_S1!R167","v":819.89247311828149},{"$f":"General_INPUT_S1!S167","v":819.89247311827785},{"$f":"General_INPUT_S1!T167","v":819.89247311828512},{"$f":"General_INPUT_S1!U167","v":932.39247311828149},{"$f":"General_INPUT_S1!V167","v":1449.8924731182815},{"$f":"General_INPUT_S1!W167","v":819.89247311828149},{"$f":"General_INPUT_S1!X167","v":1374.8924731182924},{"$f":"General_INPUT_S1!Y167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!Z167","v":2.5011104298755527E-12},{"$f":"General_INPUT_S1!AA167","v":-1.0231815394945443E-12},{"$f":"General_INPUT_S1!AB167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AC167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AD167","v":2.6147972675971687E-12},{"$f":"General_INPUT_S1!AE167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AF167","v":0},{"$f":"General_INPUT_S1!AG167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AH167","v":0},{"$f":"General_INPUT_S1!AI167","v":0},{"$f":"General_INPUT_S1!AJ167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AK167","v":0},{"$f":"General_INPUT_S1!AL167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AM167","v":0},{"$f":"General_INPUT_S1!AN167","v":0},{"$f":"General_INPUT_S1!AO167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AP167","v":0},{"$f":"General_INPUT_S1!AQ167","v":0},{"$f":"General_INPUT_S1!AR167","v":0},{"$f":"General_INPUT_S1!AS167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!AT167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AU167","v":3.694822225952521E-13},{"$f":"General_INPUT_S1!AV167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AW167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!AX167","v":3.694822225952521E-13},{"$f":"General_INPUT_S1!AY167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AZ167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!BA167","v":0},{"$f":"General_INPUT_S1!BB167","v":0}]
[null,"Tech5","Gas Combined CCS",null,{"$f":"General_INPUT_S1!E168","v":0},{"$f":"General_INPUT_S1!F168","v":0},{"$f":"General_INPUT_S1!G168","v":0},{"$f":"General_INPUT_S1!H168","v":0},{"$f":"General_INPUT_S1!I168","v":0},{"$f":"General_INPUT_S1!J168","v":0},{"$f":"General_INPUT_S1!K168","v":0},{"$f":"General_INPUT_S1!L168","v":0},{"$f":"General_INPUT_S1!M168","v":0},{"$f":"General_INPUT_S1!N168","v":0},{"$f":"General_INPUT_S1!O168","v":0},{"$f":"General_INPUT_S1!P168","v":0},{"$f":"General_INPUT_S1!Q168","v":0},{"$f":"General_INPUT_S1!R168","v":0},{"$f":"General_INPUT_S1!S168","v":0},{"$f":"General_INPUT_S1!T168","v":0},{"$f":"General_INPUT_S1!U168","v":0},{"$f":"General_INPUT_S1!V168","v":0},{"$f":"General_INPUT_S1!W168","v":0},{"$f":"General_INPUT_S1!X168","v":0},{"$f":"General_INPUT_S1!Y168","v":155.09622238058623},{"$f":"General_INPUT_S1!Z168","v":155.09622238058623},{"$f":"General_INPUT_S1!AA168","v":155.09622238058625},{"$f":"General_INPUT_S1!AB168","v":155.0962223805862},{"$f":"General_INPUT_S1!AC168","v":155.09622238058637},{"$f":"General_INPUT_S1!AD168","v":155.09622238058614},{"$f":"General_INPUT_S1!AE168","v":155.09622238058625},{"$f":"General_INPUT_S1!AF168","v":155.09622238058614},{"$f":"General_INPUT_S1!AG168","v":155.09622238058637},{"$f":"General_INPUT_S1!AH168","v":155.09622238058637},{"$f":"General_INPUT_S1!AI168","v":29.42266571637515},{"$f":"General_INPUT_S1!AJ168","v":28.966500356431879},{"$f":"General_INPUT_S1!AK168","v":28.510334996488155},{"$f":"General_INPUT_S1!AL168","v":28.05416963654443},{"$f":"General_INPUT_S1!AM168","v":27.598004276600932},{"$f":"General_INPUT_S1!AN168","v":27.141838916657434},{"$f":"General_INPUT_S1!AO168","v":26.685673556713709},{"$f":"General_INPUT_S1!AP168","v":26.229508196770439},{"$f":"General_INPUT_S1!AQ168","v":25.773342836826487},{"$f":"General_INPUT_S1!AR168","v":25.317177476881852},{"$f":"General_INPUT_S1!AS168","v":115.52387740555582},{"$f":"General_INPUT_S1!AT168","v":113.92729864575585},{"$f":"General_INPUT_S1!AU168","v":112.33071988595475},{"$f":"General_INPUT_S1!AV168","v":110.73414112615455},{"$f":"General_INPUT_S1!AW168","v":109.13756236635436},{"$f":"General_INPUT_S1!AX168","v":107.54098360655371},{"$f":"General_INPUT_S1!AY168","v":105.94440484675351},{"$f":"General_INPUT_S1!AZ168","v":104.34782608695332},{"$f":"General_INPUT_S1!BA168","v":102.75124732715267},{"$f":"General_INPUT_S1!BB168","v":101.15466856735247}]
[null,"Tech6","Oil",null,{"$f":"General_INPUT_S1!E169","v":0},{"$f":"General_INPUT_S1!F169","v":0},{"$f":"General_INPUT_S1!G169","v":0},{"$f":"General_INPUT_S1!H169","v":0},{"$f":"General_INPUT_S1!I169","v":0},{"$f":"General_INPUT_S1!J169","v":0},{"$f":"General_INPUT_S1!K169","v":0},{"$f":"General_INPUT_S1!L169","v":0},{"$f":"General_INPUT_S1!M169","v":0},{"$f":"General_INPUT_S1!N169","v":0},{"$f":"General_INPUT_S1!O169","v":0},{"$f":"General_INPUT_S1!P169","v":0},{"$f":"General_INPUT_S1!Q169","v":0},{"$f":"General_INPUT_S1!R169","v":0},{"$f":"General_INPUT_S1!S169","v":0},{"$f":"General_INPUT_S1!T169","v":1.6484591469634324E-12},{"$f":"General_INPUT_S1!U169","v":0},{"$f":"General_INPUT_S1!V169","v":0},{"$f":"General_INPUT_S1!W169","v":0},{"$f":"General_INPUT_S1!X169","v":-2.2737367544323206E-13},{"$f":"General_INPUT_S1!Y169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!Z169","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AA169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AB169","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AC169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AD169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AE169","v":0},{"$f":"General_INPUT_S1!AF169","v":0},{"$f":"General_INPUT_S1!AG169","v":0},{"$f":"General_INPUT_S1!AH169","v":0},{"$f":"General_INPUT_S1!AI169","v":0},{"$f":"General_INPUT_S1!AJ169","v":0},{"$f":"General_INPUT_S1!AK169","v":0},{"$f":"General_INPUT_S1!AL169","v":0},{"$f":"General_INPUT_S1!AM169","v":0},{"$f":"General_INPUT_S1!AN169","v":0},{"$f":"General_INPUT_S1!AO169","v":0},{"$f":"General_INPUT_S1!AP169","v":0},{"$f":"General_INPUT_S1!AQ169","v":0},{"$f":"General_INPUT_S1!AR169","v":0},{"$f":"General_INPUT_S1!AS169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AT169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AU169","v":7.3185901783290319E-13},{"$f":"General_INPUT_S1!AV169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AW169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AX169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AY169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AZ169","v":7.3185901783290319E-13},{"$f":"General_INPUT_S1!BA169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!BB169","v":-2.2026824808563106E-13}]
[null,"Tech7","Nuclear",null,{"$f":"General_INPUT_S1!E170","v":0},{"$f":"General_INPUT_S1!F170","v":0},{"$f":"General_INPUT_S1!G170","v":0},{"$f":"General_INPUT_S1!H170","v":0},{"$f":"General_INPUT_S1!I170","v":0},{"$f":"General_INPUT_S1!J170","v":0},{"$f":"General_INPUT_S1!K170","v":0},{"$f":"General_INPUT_S1!L170","v":0},{"$f":"General_INPUT_S1!M170","v":0},{"$f":"General_INPUT_S1!N170","v":0},{"$f":"General_INPUT_S1!O170","v":0},{"$f":"General_INPUT_S1!P170","v":0},{"$f":"General_INPUT_S1!Q170","v":0},{"$f":"General_INPUT_S1!R170","v":0},{"$f":"General_INPUT_S1!S170","v":0},{"$f":"General_INPUT_S1!T170","v":0},{"$f":"General_INPUT_S1!U170","v":0},{"$f":"General_INPUT_S1!V170","v":0},{"$f":"General_INPUT_S1!W170","v":0},{"$f":"General_INPUT_S1!X170","v":0},{"$f":"General_INPUT_S1!Y170","v":350},{"$f":"General_INPUT_S1!Z170","v":350},{"$f":"General_INPUT_S1!AA170","v":349.99999999999977},{"$f":"General_INPUT_S1!AB170","v":350.00000000000023},{"$f":"General_INPUT_S1!AC170","v":350},{"$f":"General_INPUT_S1!AD170","v":350},{"$f":"General_INPUT_S1!AE170","v":350},{"$f":"General_INPUT_S1!AF170","v":350.00000000000045},{"$f":"General_INPUT_S1!AG170","v":350},{"$f":"General_INPUT_S1!AH170","v":349.99999999999955},{"$f":"General_INPUT_S1!AI170","v":500},{"$f":"General_INPUT_S1!AJ170","v":500},{"$f":"General_INPUT_S1!AK170","v":500},{"$f":"General_INPUT_S1!AL170","v":500},{"$f":"General_INPUT_S1!AM170","v":500},{"$f":"General_INPUT_S1!AN170","v":500},{"$f":"General_INPUT_S1!AO170","v":500},{"$f":"General_INPUT_S1!AP170","v":500},{"$f":"General_INPUT_S1!AQ170","v":500},{"$f":"General_INPUT_S1!AR170","v":500},{"$f":"General_INPUT_S1!AS170","v":150},{"$f":"General_INPUT_S1!AT170","v":150},{"$f":"General_INPUT_S1!AU170","v":150.00000000000182},{"$f":"General_INPUT_S1!AV170","v":150},{"$f":"General_INPUT_S1!AW170","v":150},{"$f":"General_INPUT_S1!AX170","v":150},{"$f":"General_INPUT_S1!AY170","v":150},{"$f":"General_INPUT_S1!AZ170","v":150.00000000000182},{"$f":"General_INPUT_S1!BA170","v":150},{"$f":"General_INPUT_S1!BB170","v":149.99999999999636}]
[null,"Tech8","Biomass",null,{"$f":"General_INPUT_S1!E171","v":0},{"$f":"General_INPUT_S1!F171","v":0},{"$f":"General_INPUT_S1!G171","v":0},{"$f":"General_INPUT_S1!H171","v":0},{"$f":"General_INPUT_S1!I171","v":0},{"$f":"General_INPUT_S1!J171","v":0},{"$f":"General_INPUT_S1!K171","v":0},{"$f":"General_INPUT_S1!L171","v":0},{"$f":"General_INPUT_S1!M171","v":0},{"$f":"General_INPUT_S1!N171","v":0},{"$f":"General_INPUT_S1!O171","v":0},{"$f":"General_INPUT_S1!P171","v":63.356299992118693},{"$f":"General_INPUT_S1!Q171","v":63.356299992118693},{"$f":"General_INPUT_S1!R171","v":63.356299992119602},{"$f":"General_INPUT_S1!S171","v":63.356299992118693},{"$f":"General_INPUT_S1!T171","v":63.356299992118693},{"$f":"General_INPUT_S1!U171","v":63.356299992118693},{"$f":"General_INPUT_S1!V171","v":63.356299992119602},{"$f":"General_INPUT_S1!W171","v":63.356299992118693},{"$f":"General_INPUT_S1!X171","v":63.356299992120512},{"$f":"General_INPUT_S1!Y171","v":627.22736992158025},{"$f":"General_INPUT_S1!Z171","v":627.22736992157934},{"$f":"General_INPUT_S1!AA171","v":627.22736992158025},{"$f":"General_INPUT_S1!AB171","v":627.22736992158025},{"$f":"General_INPUT_S1!AC171","v":627.22736992158025},{"$f":"General_INPUT_S1!AD171","v":627.22736992157934},{"$f":"General_INPUT_S1!AE171","v":627.22736992158025},{"$f":"General_INPUT_S1!AF171","v":627.22736992157843},{"$f":"General_INPUT_S1!AG171","v":627.22736992157843},{"$f":"General_INPUT_S1!AH171","v":627.22736992158025},{"$f":"General_INPUT_S1!AI171","v":912.33071988598931},{"$f":"General_INPUT_S1!AJ171","v":912.33071988598931},{"$f":"General_INPUT_S1!AK171","v":912.33071988599113},{"$f":"General_INPUT_S1!AL171","v":912.33071988598931},{"$f":"General_INPUT_S1!AM171","v":912.33071988598931},{"$f":"General_INPUT_S1!AN171","v":938.33071988598931},{"$f":"General_INPUT_S1!AO171","v":912.33071988599113},{"$f":"General_INPUT_S1!AP171","v":912.33071988598749},{"$f":"General_INPUT_S1!AQ171","v":922.33071988599113},{"$f":"General_INPUT_S1!AR171","v":2617.9907198859987},{"$f":"General_INPUT_S1!AS171","v":545.7165502494363},{"$f":"General_INPUT_S1!AT171","v":577.9865502494406},{"$f":"General_INPUT_S1!AU171","v":530.26655024944012},{"$f":"General_INPUT_S1!AV171","v":513.07655024944029},{"$f":"General_INPUT_S1!AW171","v":513.18655024944042},{"$f":"General_INPUT_S1!AX171","v":888.16655024944043},{"$f":"General_INPUT_S1!AY171","v":504.2765502494367},{"$f":"General_INPUT_S1!AZ171","v":504.27655024944033},{"$f":"General_INPUT_S1!BA171","v":504.27655024944033},{"$f":"General_INPUT_S1!BB171","v":504.27655024944033}]
[null,"Tech9","Solar utility",null,{"$f":"General_INPUT_S1!E172","v":0},{"$f":"General_INPUT_S1!F172","v":0},{"$f":"General_INPUT_S1!G172","v":0},{"$f":"General_INPUT_S1!H172","v":0},{"$f":"General_INPUT_S1!I172","v":0},{"$f":"General_INPUT_S1!J172","v":0},{"$f":"General_INPUT_S1!K172","v":0},{"$f":"General_INPUT_S1!L172","v":0},{"$f":"General_INPUT_S1!M172","v":0},{"$f":"General_INPUT_S1!N172","v":0},{"$f":"General_INPUT_S1!O172","v":0},{"$f":"General_INPUT_S1!P172","v":2374.4775745097159},{"$f":"General_INPUT_S1!Q172","v":2242.2804308229051},{"$f":"General_INPUT_S1!R172","v":2110.0832871360917},{"$f":"General_INPUT_S1!S172","v":1977.8861434492792},{"$f":"General_INPUT_S1!T172","v":1845.6889997624676},{"$f":"General_INPUT_S1!U172","v":1713.4918560756541},{"$f":"General_INPUT_S1!V172","v":1581.2947123888443},{"$f":"General_INPUT_S1!W172","v":1449.0975687020327},{"$f":"General_INPUT_S1!X172","v":1316.9004250152102},{"$f":"General_INPUT_S1!Y172","v":7244.4761225943876},{"$f":"General_INPUT_S1!Z172","v":6822.5231646471366},{"$f":"General_INPUT_S1!AA172","v":6400.5702066998856},{"$f":"General_INPUT_S1!AB172","v":5978.6172487526273},{"$f":"General_INPUT_S1!AC172","v":5556.6642908053691},{"$f":"General_INPUT_S1!AD172","v":5134.7113328581181},{"$f":"General_INPUT_S1!AE172","v":4712.7583749108599},{"$f":"General_INPUT_S1!AF172","v":4290.8054169636162},{"$f":"General_INPUT_S1!AG172","v":3868.8524590163506},{"$f":"General_INPUT_S1!AH172","v":3446.8995010691142},{"$f":"General_INPUT_S1!AI172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AJ172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AK172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AL172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AM172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AN172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AO172","v":9718.6920883820276},{"$f":"General_INPUT_S1!AP172","v":9718.6920883820567},{"$f":"General_INPUT_S1!AQ172","v":9718.6920883820276},{"$f":"General_INPUT_S1!AR172","v":9718.6920883819694},{"$f":"General_INPUT_S1!AS172","v":2606.3257305773732},{"$f":"General_INPUT_S1!AT172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AU172","v":2606.325730577315},{"$f":"General_INPUT_S1!AV172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AW172","v":2606.3257305773732},{"$f":"General_INPUT_S1!AX172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AY172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AZ172","v":2606.3257305773441},{"$f":"General_INPUT_S1!BA172","v":2606.325730577315},{"$f":"General_INPUT_S1!BB172","v":2606.3257305774896}]
[null,"Tech10","Solar rooftop",null,{"$f":"General_INPUT_S1!E173","v":0},{"$f":"General_INPUT_S1!F173","v":0},{"$f":"General_INPUT_S1!G173","v":0},{"$f":"General_INPUT_S1!H173","v":0},{"$f":"General_INPUT_S1!I173","v":0},{"$f":"General_INPUT_S1!J173","v":0},{"$f":"General_INPUT_S1!K173","v":0},{"$f":"General_INPUT_S1!L173","v":0},{"$f":"General_INPUT_S1!M173","v":0},{"$f":"General_INPUT_S1!N173","v":0},{"$f":"General_INPUT_S1!O173","v":0},{"$f":"General_INPUT_S1!P173","v":38.025615304067252},{"$f":"General_INPUT_S1!Q173","v":60.058472585202658},{"$f":"General_INPUT_S1!R173","v":82.0913298663381},{"$f":"General_INPUT_S1!S173","v":104.12418714747349},{"$f":"General_INPUT_S1!T173","v":126.1570444286088},{"$f":"General_INPUT_S1!U173","v":148.18990170974428},{"$f":"General_INPUT_S1!V173","v":170.2227589908797},{"$f":"General_INPUT_S1!W173","v":192.25561627201512},{"$f":"General_INPUT_S1!X173","v":214.28847355315042},{"$f":"General_INPUT_S1!Y173","v":861.01211689237675},{"$f":"General_INPUT_S1!Z173","v":1071.9885958660032},{"$f":"General_INPUT_S1!AA173","v":1282.9650748396302},{"$f":"General_INPUT_S1!AB173","v":1493.9415538132571},{"$f":"General_INPUT_S1!AC173","v":1704.9180327868844},{"$f":"General_INPUT_S1!AD173","v":1915.8945117605108},{"$f":"General_INPUT_S1!AE173","v":2126.8709907341363},{"$f":"General_INPUT_S1!AF173","v":2337.8474697077672},{"$f":"General_INPUT_S1!AG173","v":2548.8239486813909},{"$f":"General_INPUT_S1!AH173","v":2759.8004276550164},{"$f":"General_INPUT_S1!AI173","v":3380.3866714183896},{"$f":"General_INPUT_S1!AJ173","v":3557.0901639344265},{"$f":"General_INPUT_S1!AK173","v":3733.7936564504671},{"$f":"General_INPUT_S1!AL173","v":3910.497148966504},{"$f":"General_INPUT_S1!AM173","v":4087.2006414825373},{"$f":"General_INPUT_S1!AN173","v":4263.9041339985706},{"$f":"General_INPUT_S1!AO173","v":4440.6076265146257},{"$f":"General_INPUT_S1!AP173","v":4617.3111190306445},{"$f":"General_INPUT_S1!AQ173","v":4794.014611546685},{"$f":"General_INPUT_S1!AR173","v":4970.7181040626965},{"$f":"General_INPUT_S1!AS173","v":947.75481111904082},{"$f":"General_INPUT_S1!AT173","v":947.75481111903355},{"$f":"General_INPUT_S1!AU173","v":947.75481111903355},{"$f":"General_INPUT_S1!AV173","v":947.75481111904082},{"$f":"General_INPUT_S1!AW173","v":947.75481111902627},{"$f":"General_INPUT_S1!AX173","v":947.75481111904082},{"$f":"General_INPUT_S1!AY173","v":947.75481111902627},{"$f":"General_INPUT_S1!AZ173","v":947.75481111904082},{"$f":"General_INPUT_S1!BA173","v":947.75481111904082},{"$f":"General_INPUT_S1!BB173","v":947.75481111906993}]
[null,"Tech11","Solar floating",null,{"$f":"General_INPUT_S1!E174","v":0},{"$f":"General_INPUT_S1!F174","v":0},{"$f":"General_INPUT_S1!G174","v":0},{"$f":"General_INPUT_S1!H174","v":0},{"$f":"General_INPUT_S1!I174","v":0},{"$f":"General_INPUT_S1!J174","v":0},{"$f":"General_INPUT_S1!K174","v":0},{"$f":"General_INPUT_S1!L174","v":0},{"$f":"General_INPUT_S1!M174","v":0},{"$f":"General_INPUT_S1!N174","v":0},{"$f":"General_INPUT_S1!O174","v":0},{"$f":"General_INPUT_S1!P174","v":66.193254313949623},{"$f":"General_INPUT_S1!Q174","v":176.35754071962663},{"$f":"General_INPUT_S1!R174","v":286.52182712530373},{"$f":"General_INPUT_S1!S174","v":396.68611353098072},{"$f":"General_INPUT_S1!T174","v":506.85039993665782},{"$f":"General_INPUT_S1!U174","v":617.01468634233447},{"$f":"General_INPUT_S1!V174","v":727.1789727480118},{"$f":"General_INPUT_S1!W174","v":837.3432591536889},{"$f":"General_INPUT_S1!X174","v":947.50754555936555},{"$f":"General_INPUT_S1!Y174","v":2443.3357091945791},{"$f":"General_INPUT_S1!Z174","v":2654.3121881682046},{"$f":"General_INPUT_S1!AA174","v":2865.288667141831},{"$f":"General_INPUT_S1!AB174","v":3076.2651461154583},{"$f":"General_INPUT_S1!AC174","v":3287.2416250890819},{"$f":"General_INPUT_S1!AD174","v":3498.2181040627111},{"$f":"General_INPUT_S1!AE174","v":3709.1945830363402},{"$f":"General_INPUT_S1!AF174","v":3920.1710620099657},{"$f":"General_INPUT_S1!AG174","v":4131.1475409835948},{"$f":"General_INPUT_S1!AH174","v":4342.124019957213},{"$f":"General_INPUT_S1!AI174","v":4571.2704918032759},{"$f":"General_INPUT_S1!AJ174","v":4394.5669992872427},{"$f":"General_INPUT_S1!AK174","v":4217.8635067712021},{"$f":"General_INPUT_S1!AL174","v":4041.1600142551615},{"$f":"General_INPUT_S1!AM174","v":3864.4565217391282},{"$f":"General_INPUT_S1!AN174","v":3687.7530292230949},{"$f":"General_INPUT_S1!AO174","v":3511.0495367070471},{"$f":"General_INPUT_S1!AP174","v":3334.3460441910283},{"$f":"General_INPUT_S1!AQ174","v":3157.6425516749587},{"$f":"General_INPUT_S1!AR174","v":2980.9390591589472},{"$f":"General_INPUT_S1!AS174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AT174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AU174","v":1184.6935138988047},{"$f":"General_INPUT_S1!AV174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AW174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AX174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AY174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AZ174","v":1184.6935138988047},{"$f":"General_INPUT_S1!BA174","v":1184.6935138987901},{"$f":"General_INPUT_S1!BB174","v":1184.6935138988483}]
[null,"Tech12","Wind onshore",null,{"$f":"General_INPUT_S1!E175","v":0},{"$f":"General_INPUT_S1!F175","v":0},{"$f":"General_INPUT_S1!G175","v":0},{"$f":"General_INPUT_S1!H175","v":0},{"$f":"General_INPUT_S1!I175","v":0},{"$f":"General_INPUT_S1!J175","v":0},{"$f":"General_INPUT_S1!K175","v":0},{"$f":"General_INPUT_S1!L175","v":0},{"$f":"General_INPUT_S1!M175","v":0},{"$f":"General_INPUT_S1!N175","v":0},{"$f":"General_INPUT_S1!O175","v":0},{"$f":"General_INPUT_S1!P175","v":570.20669992874434},{"$f":"General_INPUT_S1!Q175","v":570.20669992874434},{"$f":"General_INPUT_S1!R175","v":570.20669992874446},{"$f":"General_INPUT_S1!S175","v":570.20669992874423},{"$f":"General_INPUT_S1!T175","v":570.20669992874491},{"$f":"General_INPUT_S1!U175","v":570.20669992874446},{"$f":"General_INPUT_S1!V175","v":570.20669992874446},{"$f":"General_INPUT_S1!W175","v":570.20669992874355},{"$f":"General_INPUT_S1!X175","v":570.20669992874446},{"$f":"General_INPUT_S1!Y175","v":2998.7170349250982},{"$f":"General_INPUT_S1!Z175","v":2803.7063435494811},{"$f":"General_INPUT_S1!AA175","v":2608.6956521738575},{"$f":"General_INPUT_S1!AB175","v":2413.6849607982385},{"$f":"General_INPUT_S1!AC175","v":2218.6742694226177},{"$f":"General_INPUT_S1!AD175","v":2023.6635780469987},{"$f":"General_INPUT_S1!AE175","v":1828.6528866713779},{"$f":"General_INPUT_S1!AF175","v":1633.6421952957571},{"$f":"General_INPUT_S1!AG175","v":1438.6315039201363},{"$f":"General_INPUT_S1!AH175","v":1243.6208125445228},{"$f":"General_INPUT_S1!AI175","v":3443.9422665716629},{"$f":"General_INPUT_S1!AJ175","v":3333.2095509622523},{"$f":"General_INPUT_S1!AK175","v":3222.4768353528489},{"$f":"General_INPUT_S1!AL175","v":3111.7441197434382},{"$f":"General_INPUT_S1!AM175","v":3001.0114041340275},{"$f":"General_INPUT_S1!AN175","v":2890.2786885246169},{"$f":"General_INPUT_S1!AO175","v":2779.5459729152062},{"$f":"General_INPUT_S1!AP175","v":2668.8132573058028},{"$f":"General_INPUT_S1!AQ175","v":2558.0805416963776},{"$f":"General_INPUT_S1!AR175","v":2447.3478260869815},{"$f":"General_INPUT_S1!AS175","v":2579.9999999999927},{"$f":"General_INPUT_S1!AT175","v":2580},{"$f":"General_INPUT_S1!AU175","v":2580},{"$f":"General_INPUT_S1!AV175","v":2579.9999999999927},{"$f":"General_INPUT_S1!AW175","v":2580},{"$f":"General_INPUT_S1!AX175","v":2580},{"$f":"General_INPUT_S1!AY175","v":2580},{"$f":"General_INPUT_S1!AZ175","v":2580},{"$f":"General_INPUT_S1!BA175","v":2580.0000000000146},{"$f":"General_INPUT_S1!BB175","v":2580}]
[null,"Tech13","Wind offshore",null,{"$f":"General_INPUT_S1!E176","v":0},{"$f":"General_INPUT_S1!F176","v":0},{"$f":"General_INPUT_S1!G176","v":0},{"$f":"General_INPUT_S1!H176","v":0},{"$f":"General_INPUT_S1!I176","v":0},{"$f":"General_INPUT_S1!J176","v":0},{"$f":"General_INPUT_S1!K176","v":0},{"$f":"General_INPUT_S1!L176","v":0},{"$f":"General_INPUT_S1!M176","v":0},{"$f":"General_INPUT_S1!N176","v":0},{"$f":"General_INPUT_S1!O176","v":0},{"$f":"General_INPUT_S1!P176","v":0},{"$f":"General_INPUT_S1!Q176","v":0},{"$f":"General_INPUT_S1!R176","v":0},{"$f":"General_INPUT_S1!S176","v":0},{"$f":"General_INPUT_S1!T176","v":0},{"$f":"General_INPUT_S1!U176","v":0},{"$f":"General_INPUT_S1!V176","v":0},{"$f":"General_INPUT_S1!W176","v":0},{"$f":"General_INPUT_S1!X176","v":0},{"$f":"General_INPUT_S1!Y176","v":251.46115466857117},{"$f":"General_INPUT_S1!Z176","v":446.47184604419141},{"$f":"General_INPUT_S1!AA176","v":641.48253741981171},{"$f":"General_INPUT_S1!AB176","v":836.49322879543183},{"$f":"General_INPUT_S1!AC176","v":1031.5039201710524},{"$f":"General_INPUT_S1!AD176","v":1226.5146115466723},{"$f":"General_INPUT_S1!AE176","v":1421.5253029222931},{"$f":"General_INPUT_S1!AF176","v":1616.5359942979139},{"$f":"General_INPUT_S1!AG176","v":1811.5466856735311},{"$f":"General_INPUT_S1!AH176","v":2006.5573770491555},{"$f":"General_INPUT_S1!AI176","v":2092.6935138987992},{"$f":"General_INPUT_S1!AJ176","v":2203.4262295082062},{"$f":"General_INPUT_S1!AK176","v":2314.1589451176169},{"$f":"General_INPUT_S1!AL176","v":2424.8916607270221},{"$f":"General_INPUT_S1!AM176","v":2535.6243763364364},{"$f":"General_INPUT_S1!AN176","v":2646.3570919458471},{"$f":"General_INPUT_S1!AO176","v":2757.0898075552504},{"$f":"General_INPUT_S1!AP176","v":2867.8225231646684},{"$f":"General_INPUT_S1!AQ176","v":2978.5552387740718},{"$f":"General_INPUT_S1!AR176","v":3089.287954383457},{"$f":"General_INPUT_S1!AS176","v":1720},{"$f":"General_INPUT_S1!AT176","v":1720},{"$f":"General_INPUT_S1!AU176","v":1720},{"$f":"General_INPUT_S1!AV176","v":1720},{"$f":"General_INPUT_S1!AW176","v":1720},{"$f":"General_INPUT_S1!AX176","v":1719.9999999999927},{"$f":"General_INPUT_S1!AY176","v":1720},{"$f":"General_INPUT_S1!AZ176","v":1720},{"$f":"General_INPUT_S1!BA176","v":1720.0000000000073},{"$f":"General_INPUT_S1!BB176","v":1720.0000000000073}]
[null,"Tech14","Geothermal",null,{"$f":"General_INPUT_S1!E177","v":0},{"$f":"General_INPUT_S1!F177","v":0},{"$f":"General_INPUT_S1!G177","v":0},{"$f":"General_INPUT_S1!H177","v":0},{"$f":"General_INPUT_S1!I177","v":0},{"$f":"General_INPUT_S1!J177","v":0},{"$f":"General_INPUT_S1!K177","v":0},{"$f":"General_INPUT_S1!L177","v":0},{"$f":"General_INPUT_S1!M177","v":0},{"$f":"General_INPUT_S1!N177","v":0},{"$f":"General_INPUT_S1!O177","v":0},{"$f":"General_INPUT_S1!P177","v":671.85039993656028},{"$f":"General_INPUT_S1!Q177","v":506.85039993655982},{"$f":"General_INPUT_S1!R177","v":506.85039993656028},{"$f":"General_INPUT_S1!S177","v":671.85039993656119},{"$f":"General_INPUT_S1!T177","v":566.85039993656028},{"$f":"General_INPUT_S1!U177","v":506.85039993656028},{"$f":"General_INPUT_S1!V177","v":706.85039993656028},{"$f":"General_INPUT_S1!W177","v":506.85039993656028},{"$f":"General_INPUT_S1!X177","v":506.85039993655846},{"$f":"General_INPUT_S1!Y177","v":1083.3927298646295},{"$f":"General_INPUT_S1!Z177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AA177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AB177","v":1083.3927298646304},{"$f":"General_INPUT_S1!AC177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AD177","v":1143.3927298646286},{"$f":"General_INPUT_S1!AE177","v":1321.3927298646286},{"$f":"General_INPUT_S1!AF177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AG177","v":1083.392729864634},{"$f":"General_INPUT_S1!AH177","v":1193.3927298646304},{"$f":"General_INPUT_S1!AI177","v":57.020669992838521},{"$f":"General_INPUT_S1!AJ177","v":112.02066999284216},{"$f":"General_INPUT_S1!AK177","v":92.020669992842159},{"$f":"General_INPUT_S1!AL177","v":112.02066999284216},{"$f":"General_INPUT_S1!AM177","v":332.02066999283852},{"$f":"General_INPUT_S1!AN177","v":252.02066999284216},{"$f":"General_INPUT_S1!AO177","v":242.02066999284216},{"$f":"General_INPUT_S1!AP177","v":57.020669992842159},{"$f":"General_INPUT_S1!AQ177","v":193.02066999283852},{"$f":"General_INPUT_S1!AR177","v":402.02066999282761},{"$f":"General_INPUT_S1!AS177","v":531.29722024236253},{"$f":"General_INPUT_S1!AT177","v":591.29722024236253},{"$f":"General_INPUT_S1!AU177","v":426.29722024236253},{"$f":"General_INPUT_S1!AV177","v":261.29722024236253},{"$f":"General_INPUT_S1!AW177","v":261.29722024236253},{"$f":"General_INPUT_S1!AX177","v":426.29722024235889},{"$f":"General_INPUT_S1!AY177","v":261.29722024236253},{"$f":"General_INPUT_S1!AZ177","v":821.29722024236253},{"$f":"General_INPUT_S1!BA177","v":261.29722024236253},{"$f":"General_INPUT_S1!BB177","v":571.29722024234798}]
[null,"Tech15","Hydro large",null,{"$f":"General_INPUT_S1!E178","v":0},{"$f":"General_INPUT_S1!F178","v":0},{"$f":"General_INPUT_S1!G178","v":0},{"$f":"General_INPUT_S1!H178","v":0},{"$f":"General_INPUT_S1!I178","v":0},{"$f":"General_INPUT_S1!J178","v":0},{"$f":"General_INPUT_S1!K178","v":0},{"$f":"General_INPUT_S1!L178","v":0},{"$f":"General_INPUT_S1!M178","v":0},{"$f":"General_INPUT_S1!N178","v":0},{"$f":"General_INPUT_S1!O178","v":128.25},{"$f":"General_INPUT_S1!P178","v":932.04156877237619},{"$f":"General_INPUT_S1!Q178","v":920.7782265515616},{"$f":"General_INPUT_S1!R178","v":909.51488433074701},{"$f":"General_INPUT_S1!S178","v":898.25154210993333},{"$f":"General_INPUT_S1!T178","v":938.28819988911869},{"$f":"General_INPUT_S1!U178","v":1032.474857668305},{"$f":"General_INPUT_S1!V178","v":864.46151544749046},{"$f":"General_INPUT_S1!W178","v":853.19817322667586},{"$f":"General_INPUT_S1!X178","v":1414.7848310058575},{"$f":"General_INPUT_S1!Y178","v":2502.3081789023654},{"$f":"General_INPUT_S1!Z178","v":2353.8132573057883},{"$f":"General_INPUT_S1!AA178","v":2991.4433357092094},{"$f":"General_INPUT_S1!AB178","v":2299.0734141126304},{"$f":"General_INPUT_S1!AC178","v":2271.7034925160551},{"$f":"General_INPUT_S1!AD178","v":3401.3385709194727},{"$f":"General_INPUT_S1!AE178","v":2216.96364932289},{"$f":"General_INPUT_S1!AF178","v":2189.5937277263147},{"$f":"General_INPUT_S1!AG178","v":2281.9238061297283},{"$f":"General_INPUT_S1!AH178","v":2134.8538845331677},{"$f":"General_INPUT_S1!AI178","v":1260.7880256593155},{"$f":"General_INPUT_S1!AJ178","v":1209.642908054193},{"$f":"General_INPUT_S1!AK178","v":1192.6977904490486},{"$f":"General_INPUT_S1!AL178","v":1175.7526728439334},{"$f":"General_INPUT_S1!AM178","v":1325.0575552387891},{"$f":"General_INPUT_S1!AN178","v":1416.4124376336592},{"$f":"General_INPUT_S1!AO178","v":1248.4173200285295},{"$f":"General_INPUT_S1!AP178","v":1107.9722024233997},{"$f":"General_INPUT_S1!AQ178","v":1179.1870848182627},{"$f":"General_INPUT_S1!AR178","v":1121.5819672131547},{"$f":"General_INPUT_S1!AS178","v":816.74551318601823},{"$f":"General_INPUT_S1!AT178","v":796.91446899499715},{"$f":"General_INPUT_S1!AU178","v":783.06842480397609},{"$f":"General_INPUT_S1!AV178","v":1046.6223806129697},{"$f":"General_INPUT_S1!AW178","v":755.37633642194123},{"$f":"General_INPUT_S1!AX178","v":741.53029223092017},{"$f":"General_INPUT_S1!AY178","v":727.68424803989183},{"$f":"General_INPUT_S1!AZ178","v":884.83820384888531},{"$f":"General_INPUT_S1!BA178","v":852.087159657857},{"$f":"General_INPUT_S1!BB178","v":751.72176546686501}]
[null,"Tech16","Hydro small",null,{"$f":"General_INPUT_S1!E179","v":0},{"$f":"General_INPUT_S1!F179","v":0},{"$f":"General_INPUT_S1!G179","v":0},{"$f":"General_INPUT_S1!H179","v":0},{"$f":"General_INPUT_S1!I179","v":0},{"$f":"General_INPUT_S1!J179","v":0},{"$f":"General_INPUT_S1!K179","v":0},{"$f":"General_INPUT_S1!L179","v":0},{"$f":"General_INPUT_S1!M179","v":0},{"$f":"General_INPUT_S1!N179","v":0},{"$f":"General_INPUT_S1!O179","v":6.7500000000000062},{"$f":"General_INPUT_S1!P179","v":81.659231100901593},{"$f":"General_INPUT_S1!Q179","v":92.922573321715731},{"$f":"General_INPUT_S1!R179","v":104.18591554252993},{"$f":"General_INPUT_S1!S179","v":115.44925776334406},{"$f":"General_INPUT_S1!T179","v":129.41259998415825},{"$f":"General_INPUT_S1!U179","v":146.22594220497251},{"$f":"General_INPUT_S1!V179","v":149.23928442578654},{"$f":"General_INPUT_S1!W179","v":160.5026266466009},{"$f":"General_INPUT_S1!X179","v":201.91596886741439},{"$f":"General_INPUT_S1!Y179","v":362.18398075552341},{"$f":"General_INPUT_S1!Z179","v":383.17890235210257},{"$f":"General_INPUT_S1!AA179","v":445.54882394868127},{"$f":"General_INPUT_S1!AB179","v":437.91874554526066},{"$f":"General_INPUT_S1!AC179","v":465.28866714183914},{"$f":"General_INPUT_S1!AD179","v":553.55358873841817},{"$f":"General_INPUT_S1!AE179","v":520.02851033499701},{"$f":"General_INPUT_S1!AF179","v":547.39843193157594},{"$f":"General_INPUT_S1!AG179","v":581.06835352815483},{"$f":"General_INPUT_S1!AH179","v":602.13827512473381},{"$f":"General_INPUT_S1!AI179","v":469.72373485388727},{"$f":"General_INPUT_S1!AJ179","v":484.86885245901885},{"$f":"General_INPUT_S1!AK179","v":501.81397006415136},{"$f":"General_INPUT_S1!AL179","v":518.75908766928387},{"$f":"General_INPUT_S1!AM179","v":544.45420527441456},{"$f":"General_INPUT_S1!AN179","v":567.09932287954803},{"$f":"General_INPUT_S1!AO179","v":576.09444048467958},{"$f":"General_INPUT_S1!AP179","v":586.539558089813},{"$f":"General_INPUT_S1!AQ179","v":608.12467569494277},{"$f":"General_INPUT_S1!AR179","v":622.92979330007256},{"$f":"General_INPUT_S1!AS179","v":574.15890591589186},{"$f":"General_INPUT_S1!AT179","v":587.68995010691106},{"$f":"General_INPUT_S1!AU179","v":601.5359942979303},{"$f":"General_INPUT_S1!AV179","v":629.98203848894775},{"$f":"General_INPUT_S1!AW179","v":629.22808267996879},{"$f":"General_INPUT_S1!AX179","v":643.07412687098622},{"$f":"General_INPUT_S1!AY179","v":656.92017106200547},{"$f":"General_INPUT_S1!AZ179","v":679.76621525302289},{"$f":"General_INPUT_S1!BA179","v":692.61725944404577},{"$f":"General_INPUT_S1!BB179","v":701.90965363506689}]
[null,"Tech17","Hydrogen",null,{"$f":"General_INPUT_S1!E180","v":0},{"$f":"General_INPUT_S1!F180","v":0},{"$f":"General_INPUT_S1!G180","v":0},{"$f":"General_INPUT_S1!H180","v":0},{"$f":"General_INPUT_S1!I180","v":0},{"$f":"General_INPUT_S1!J180","v":0},{"$f":"General_INPUT_S1!K180","v":0},{"$f":"General_INPUT_S1!L180","v":0},{"$f":"General_INPUT_S1!M180","v":0},{"$f":"General_INPUT_S1!N180","v":0},{"$f":"General_INPUT_S1!O180","v":0},{"$f":"General_INPUT_S1!P180","v":0},{"$f":"General_INPUT_S1!Q180","v":0},{"$f":"General_INPUT_S1!R180","v":0},{"$f":"General_INPUT_S1!S180","v":0},{"$f":"General_INPUT_S1!T180","v":0},{"$f":"General_INPUT_S1!U180","v":0},{"$f":"General_INPUT_S1!V180","v":0},{"$f":"General_INPUT_S1!W180","v":0},{"$f":"General_INPUT_S1!X180","v":0},{"$f":"General_INPUT_S1!Y180","v":456.16535994300023},{"$f":"General_INPUT_S1!Z180","v":456.16535994300023},{"$f":"General_INPUT_S1!AA180","v":456.16535994300034},{"$f":"General_INPUT_S1!AB180","v":456.16535994300011},{"$f":"General_INPUT_S1!AC180","v":456.16535994300011},{"$f":"General_INPUT_S1!AD180","v":456.16535994300057},{"$f":"General_INPUT_S1!AE180","v":456.16535994300011},{"$f":"General_INPUT_S1!AF180","v":456.16535994300011},{"$f":"General_INPUT_S1!AG180","v":456.16535994300011},{"$f":"General_INPUT_S1!AH180","v":456.16535994300011},{"$f":"General_INPUT_S1!AI180","v":643.83464005699989},{"$f":"General_INPUT_S1!AJ180","v":643.83464005699898},{"$f":"General_INPUT_S1!AK180","v":643.83464005699989},{"$f":"General_INPUT_S1!AL180","v":643.83464005699898},{"$f":"General_INPUT_S1!AM180","v":643.83464005699989},{"$f":"General_INPUT_S1!AN180","v":643.83464005699898},{"$f":"General_INPUT_S1!AO180","v":643.83464005699898},{"$f":"General_INPUT_S1!AP180","v":643.8346400570008},{"$f":"General_INPUT_S1!AQ180","v":643.83464005699898},{"$f":"General_INPUT_S1!AR180","v":643.83464005700262},{"$f":"General_INPUT_S1!AS180","v":0},{"$f":"General_INPUT_S1!AT180","v":0},{"$f":"General_INPUT_S1!AU180","v":0},{"$f":"General_INPUT_S1!AV180","v":0},{"$f":"General_INPUT_S1!AW180","v":0},{"$f":"General_INPUT_S1!AX180","v":0},{"$f":"General_INPUT_S1!AY180","v":0},{"$f":"General_INPUT_S1!AZ180","v":0},{"$f":"General_INPUT_S1!BA180","v":0},{"$f":"General_INPUT_S1!BB180","v":0}]
[null,"Tech18","Pumped storage",null,{"$f":"General_INPUT_S1!E181","v":0},{"$f":"General_INPUT_S1!F181","v":0},{"$f":"General_INPUT_S1!G181","v":0},{"$f":"General_INPUT_S1!H181","v":0},{"$f":"General_INPUT_S1!I181","v":0},{"$f":"General_INPUT_S1!J181","v":0},{"$f":"General_INPUT_S1!K181","v":0},{"$f":"General_INPUT_S1!L181","v":0},{"$f":"General_INPUT_S1!M181","v":0},{"$f":"General_INPUT_S1!N181","v":0},{"$f":"General_INPUT_S1!O181","v":0},{"$f":"General_INPUT_S1!P181","v":0},{"$f":"General_INPUT_S1!Q181","v":0},{"$f":"General_INPUT_S1!R181","v":0},{"$f":"General_INPUT_S1!S181","v":0},{"$f":"General_INPUT_S1!T181","v":0},{"$f":"General_INPUT_S1!U181","v":0},{"$f":"General_INPUT_S1!V181","v":0},{"$f":"General_INPUT_S1!W181","v":0},{"$f":"General_INPUT_S1!X181","v":0},{"$f":"General_INPUT_S1!Y181","v":0},{"$f":"General_INPUT_S1!Z181","v":0},{"$f":"General_INPUT_S1!AA181","v":0},{"$f":"General_INPUT_S1!AB181","v":0},{"$f":"General_INPUT_S1!AC181","v":0},{"$f":"General_INPUT_S1!AD181","v":0},{"$f":"General_INPUT_S1!AE181","v":0},{"$f":"General_INPUT_S1!AF181","v":0},{"$f":"General_INPUT_S1!AG181","v":0},{"$f":"General_INPUT_S1!AH181","v":0},{"$f":"General_INPUT_S1!AI181","v":0},{"$f":"General_INPUT_S1!AJ181","v":0},{"$f":"General_INPUT_S1!AK181","v":0},{"$f":"General_INPUT_S1!AL181","v":0},{"$f":"General_INPUT_S1!AM181","v":0},{"$f":"General_INPUT_S1!AN181","v":0},{"$f":"General_INPUT_S1!AO181","v":0},{"$f":"General_INPUT_S1!AP181","v":0},{"$f":"General_INPUT_S1!AQ181","v":0},{"$f":"General_INPUT_S1!AR181","v":0},{"$f":"General_INPUT_S1!AS181","v":0},{"$f":"General_INPUT_S1!AT181","v":0},{"$f":"General_INPUT_S1!AU181","v":0},{"$f":"General_INPUT_S1!AV181","v":0},{"$f":"General_INPUT_S1!AW181","v":0},{"$f":"General_INPUT_S1!AX181","v":0},{"$f":"General_INPUT_S1!AY181","v":0},{"$f":"General_INPUT_S1!AZ181","v":0},{"$f":"General_INPUT_S1!BA181","v":0},{"$f":"General_INPUT_S1!BB181","v":0}]
[null,"Tech19","Batteries",null,{"$f":"General_INPUT_S1!E182","v":0},{"$f":"General_INPUT_S1!F182","v":0},{"$f":"General_INPUT_S1!G182","v":0},{"$f":"General_INPUT_S1!H182","v":0},{"$f":"General_INPUT_S1!I182","v":0},{"$f":"General_INPUT_S1!J182","v":0},{"$f":"General_INPUT_S1!K182","v":0},{"$f":"General_INPUT_S1!L182","v":0},{"$f":"General_INPUT_S1!M182","v":0},{"$f":"General_INPUT_S1!N182","v":0},{"$f":"General_INPUT_S1!O182","v":0},{"$f":"General_INPUT_S1!P182","v":886.98819988910009},{"$f":"General_INPUT_S1!Q182","v":886.98819988910009},{"$f":"General_INPUT_S1!R182","v":886.98819988910009},{"$f":"General_INPUT_S1!S182","v":886.98819988910009},{"$f":"General_INPUT_S1!T182","v":886.98819988909963},{"$f":"General_INPUT_S1!U182","v":886.98819988909963},{"$f":"General_INPUT_S1!V182","v":886.98819988909963},{"$f":"General_INPUT_S1!W182","v":886.98819988909963},{"$f":"General_INPUT_S1!X182","v":886.98819988910145},{"$f":"General_INPUT_S1!Y182","v":2851.0334996438123},{"$f":"General_INPUT_S1!Z182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AA182","v":2851.0334996438123},{"$f":"General_INPUT_S1!AB182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AC182","v":2851.0334996438141},{"$f":"General_INPUT_S1!AD182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AE182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AF182","v":2851.0334996438141},{"$f":"General_INPUT_S1!AG182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AH182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AI182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AJ182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AK182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AL182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AM182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AN182","v":3850.6771204559918},{"$f":"General_INPUT_S1!AO182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AP182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AQ182","v":3850.6771204560064},{"$f":"General_INPUT_S1!AR182","v":3850.6771204559918},{"$f":"General_INPUT_S1!AS182","v":1700},{"$f":"General_INPUT_S1!AT182","v":1700},{"$f":"General_INPUT_S1!AU182","v":1700.0000000000146},{"$f":"General_INPUT_S1!AV182","v":1700},{"$f":"General_INPUT_S1!AW182","v":1700},{"$f":"General_INPUT_S1!AX182","v":1700},{"$f":"General_INPUT_S1!AY182","v":1700},{"$f":"General_INPUT_S1!AZ182","v":1700.0000000000146},{"$f":"General_INPUT_S1!BA182","v":1700},{"$f":"General_INPUT_S1!BB182","v":1699.9999999999709}]
[null,"Tech20","unassigned1",null,{"$f":"General_INPUT_S1!E183","v":0},{"$f":"General_INPUT_S1!F183","v":0},{"$f":"General_INPUT_S1!G183","v":0},{"$f":"General_INPUT_S1!H183","v":0},{"$f":"General_INPUT_S1!I183","v":0},{"$f":"General_INPUT_S1!J183","v":0},{"$f":"General_INPUT_S1!K183","v":0},{"$f":"General_INPUT_S1!L183","v":0},{"$f":"General_INPUT_S1!M183","v":0},{"$f":"General_INPUT_S1!N183","v":0},{"$f":"General_INPUT_S1!O183","v":0},{"$f":"General_INPUT_S1!P183","v":0},{"$f":"General_INPUT_S1!Q183","v":0},{"$f":"General_INPUT_S1!R183","v":0},{"$f":"General_INPUT_S1!S183","v":0},{"$f":"General_INPUT_S1!T183","v":0},{"$f":"General_INPUT_S1!U183","v":0},{"$f":"General_INPUT_S1!V183","v":0},{"$f":"General_INPUT_S1!W183","v":0},{"$f":"General_INPUT_S1!X183","v":0},{"$f":"General_INPUT_S1!Y183","v":0},{"$f":"General_INPUT_S1!Z183","v":0},{"$f":"General_INPUT_S1!AA183","v":0},{"$f":"General_INPUT_S1!AB183","v":0},{"$f":"General_INPUT_S1!AC183","v":0},{"$f":"General_INPUT_S1!AD183","v":0},{"$f":"General_INPUT_S1!AE183","v":0},{"$f":"General_INPUT_S1!AF183","v":0},{"$f":"General_INPUT_S1!AG183","v":0},{"$f":"General_INPUT_S1!AH183","v":0},{"$f":"General_INPUT_S1!AI183","v":0},{"$f":"General_INPUT_S1!AJ183","v":0},{"$f":"General_INPUT_S1!AK183","v":0},{"$f":"General_INPUT_S1!AL183","v":0},{"$f":"General_INPUT_S1!AM183","v":0},{"$f":"General_INPUT_S1!AN183","v":0},{"$f":"General_INPUT_S1!AO183","v":0},{"$f":"General_INPUT_S1!AP183","v":0},{"$f":"General_INPUT_S1!AQ183","v":0},{"$f":"General_INPUT_S1!AR183","v":0},{"$f":"General_INPUT_S1!AS183","v":0},{"$f":"General_INPUT_S1!AT183","v":0},{"$f":"General_INPUT_S1!AU183","v":0},{"$f":"General_INPUT_S1!AV183","v":0},{"$f":"General_INPUT_S1!AW183","v":0},{"$f":"General_INPUT_S1!AX183","v":0},{"$f":"General_INPUT_S1!AY183","v":0},{"$f":"General_INPUT_S1!AZ183","v":0},{"$f":"General_INPUT_S1!BA183","v":0},{"$f":"General_INPUT_S1!BB183","v":0}]
[null,"Tech21","unassigned2",null,{"$f":"General_INPUT_S1!E184","v":0},{"$f":"General_INPUT_S1!F184","v":0},{"$f":"General_INPUT_S1!G184","v":0},{"$f":"General_INPUT_S1!H184","v":0},{"$f":"General_INPUT_S1!I184","v":0},{"$f":"General_INPUT_S1!J184","v":0},{"$f":"General_INPUT_S1!K184","v":0},{"$f":"General_INPUT_S1!L184","v":0},{"$f":"General_INPUT_S1!M184","v":0},{"$f":"General_INPUT_S1!N184","v":0},{"$f":"General_INPUT_S1!O184","v":0},{"$f":"General_INPUT_S1!P184","v":0},{"$f":"General_INPUT_S1!Q184","v":0},{"$f":"General_INPUT_S1!R184","v":0},{"$f":"General_INPUT_S1!S184","v":0},{"$f":"General_INPUT_S1!T184","v":0},{"$f":"General_INPUT_S1!U184","v":0},{"$f":"General_INPUT_S1!V184","v":0},{"$f":"General_INPUT_S1!W184","v":0},{"$f":"General_INPUT_S1!X184","v":0},{"$f":"General_INPUT_S1!Y184","v":0},{"$f":"General_INPUT_S1!Z184","v":0},{"$f":"General_INPUT_S1!AA184","v":0},{"$f":"General_INPUT_S1!AB184","v":0},{"$f":"General_INPUT_S1!AC184","v":0},{"$f":"General_INPUT_S1!AD184","v":0},{"$f":"General_INPUT_S1!AE184","v":0},{"$f":"General_INPUT_S1!AF184","v":0},{"$f":"General_INPUT_S1!AG184","v":0},{"$f":"General_INPUT_S1!AH184","v":0},{"$f":"General_INPUT_S1!AI184","v":0},{"$f":"General_INPUT_S1!AJ184","v":0},{"$f":"General_INPUT_S1!AK184","v":0},{"$f":"General_INPUT_S1!AL184","v":0},{"$f":"General_INPUT_S1!AM184","v":0},{"$f":"General_INPUT_S1!AN184","v":0},{"$f":"General_INPUT_S1!AO184","v":0},{"$f":"General_INPUT_S1!AP184","v":0},{"$f":"General_INPUT_S1!AQ184","v":0},{"$f":"General_INPUT_S1!AR184","v":0},{"$f":"General_INPUT_S1!AS184","v":0},{"$f":"General_INPUT_S1!AT184","v":0},{"$f":"General_INPUT_S1!AU184","v":0},{"$f":"General_INPUT_S1!AV184","v":0},{"$f":"General_INPUT_S1!AW184","v":0},{"$f":"General_INPUT_S1!AX184","v":0},{"$f":"General_INPUT_S1!AY184","v":0},{"$f":"General_INPUT_S1!AZ184","v":0},{"$f":"General_INPUT_S1!BA184","v":0},{"$f":"General_INPUT_S1!BB184","v":0}]
[null,"Tech22","unassigned3",null,{"$f":"General_INPUT_S1!E185","v":0},{"$f":"General_INPUT_S1!F185","v":0},{"$f":"General_INPUT_S1!G185","v":0},{"$f":"General_INPUT_S1!H185","v":0},{"$f":"General_INPUT_S1!I185","v":0},{"$f":"General_INPUT_S1!J185","v":0},{"$f":"General_INPUT_S1!K185","v":0},{"$f":"General_INPUT_S1!L185","v":0},{"$f":"General_INPUT_S1!M185","v":0},{"$f":"General_INPUT_S1!N185","v":0},{"$f":"General_INPUT_S1!O185","v":0},{"$f":"General_INPUT_S1!P185","v":0},{"$f":"General_INPUT_S1!Q185","v":0},{"$f":"General_INPUT_S1!R185","v":0},{"$f":"General_INPUT_S1!S185","v":0},{"$f":"General_INPUT_S1!T185","v":0},{"$f":"General_INPUT_S1!U185","v":0},{"$f":"General_INPUT_S1!V185","v":0},{"$f":"General_INPUT_S1!W185","v":0},{"$f":"General_INPUT_S1!X185","v":0},{"$f":"General_INPUT_S1!Y185","v":0},{"$f":"General_INPUT_S1!Z185","v":0},{"$f":"General_INPUT_S1!AA185","v":0},{"$f":"General_INPUT_S1!AB185","v":0},{"$f":"General_INPUT_S1!AC185","v":0},{"$f":"General_INPUT_S1!AD185","v":0},{"$f":"General_INPUT_S1!AE185","v":0},{"$f":"General_INPUT_S1!AF185","v":0},{"$f":"General_INPUT_S1!AG185","v":0},{"$f":"General_INPUT_S1!AH185","v":0},{"$f":"General_INPUT_S1!AI185","v":0},{"$f":"General_INPUT_S1!AJ185","v":0},{"$f":"General_INPUT_S1!AK185","v":0},{"$f":"General_INPUT_S1!AL185","v":0},{"$f":"General_INPUT_S1!AM185","v":0},{"$f":"General_INPUT_S1!AN185","v":0},{"$f":"General_INPUT_S1!AO185","v":0},{"$f":"General_INPUT_S1!AP185","v":0},{"$f":"General_INPUT_S1!AQ185","v":0},{"$f":"General_INPUT_S1!AR185","v":0},{"$f":"General_INPUT_S1!AS185","v":0},{"$f":"General_INPUT_S1!AT185","v":0},{"$f":"General_INPUT_S1!AU185","v":0},{"$f":"General_INPUT_S1!AV185","v":0},{"$f":"General_INPUT_S1!AW185","v":0},{"$f":"General_INPUT_S1!AX185","v":0},{"$f":"General_INPUT_S1!AY185","v":0},{"$f":"General_INPUT_S1!AZ185","v":0},{"$f":"General_INPUT_S1!BA185","v":0},{"$f":"General_INPUT_S1!BB185","v":0}]
[null,"Tech23","unassigned4",null,{"$f":"General_INPUT_S1!E186","v":0},{"$f":"General_INPUT_S1!F186","v":0},{"$f":"General_INPUT_S1!G186","v":0},{"$f":"General_INPUT_S1!H186","v":0},{"$f":"General_INPUT_S1!I186","v":0},{"$f":"General_INPUT_S1!J186","v":0},{"$f":"General_INPUT_S1!K186","v":0},{"$f":"General_INPUT_S1!L186","v":0},{"$f":"General_INPUT_S1!M186","v":0},{"$f":"General_INPUT_S1!N186","v":0},{"$f":"General_INPUT_S1!O186","v":0},{"$f":"General_INPUT_S1!P186","v":0},{"$f":"General_INPUT_S1!Q186","v":0},{"$f":"General_INPUT_S1!R186","v":0},{"$f":"General_INPUT_S1!S186","v":0},{"$f":"General_INPUT_S1!T186","v":0},{"$f":"General_INPUT_S1!U186","v":0},{"$f":"General_INPUT_S1!V186","v":0},{"$f":"General_INPUT_S1!W186","v":0},{"$f":"General_INPUT_S1!X186","v":0},{"$f":"General_INPUT_S1!Y186","v":0},{"$f":"General_INPUT_S1!Z186","v":0},{"$f":"General_INPUT_S1!AA186","v":0},{"$f":"General_INPUT_S1!AB186","v":0},{"$f":"General_INPUT_S1!AC186","v":0},{"$f":"General_INPUT_S1!AD186","v":0},{"$f":"General_INPUT_S1!AE186","v":0},{"$f":"General_INPUT_S1!AF186","v":0},{"$f":"General_INPUT_S1!AG186","v":0},{"$f":"General_INPUT_S1!AH186","v":0},{"$f":"General_INPUT_S1!AI186","v":0},{"$f":"General_INPUT_S1!AJ186","v":0},{"$f":"General_INPUT_S1!AK186","v":0},{"$f":"General_INPUT_S1!AL186","v":0},{"$f":"General_INPUT_S1!AM186","v":0},{"$f":"General_INPUT_S1!AN186","v":0},{"$f":"General_INPUT_S1!AO186","v":0},{"$f":"General_INPUT_S1!AP186","v":0},{"$f":"General_INPUT_S1!AQ186","v":0},{"$f":"General_INPUT_S1!AR186","v":0},{"$f":"General_INPUT_S1!AS186","v":0},{"$f":"General_INPUT_S1!AT186","v":0},{"$f":"General_INPUT_S1!AU186","v":0},{"$f":"General_INPUT_S1!AV186","v":0},{"$f":"General_INPUT_S1!AW186","v":0},{"$f":"General_INPUT_S1!AX186","v":0},{"$f":"General_INPUT_S1!AY186","v":0},{"$f":"General_INPUT_S1!AZ186","v":0},{"$f":"General_INPUT_S1!BA186","v":0},{"$f":"General_INPUT_S1!BB186","v":0}]
[null,"Tech24","unassigned5",null,{"$f":"General_INPUT_S1!E187","v":0},{"$f":"General_INPUT_S1!F187","v":0},{"$f":"General_INPUT_S1!G187","v":0},{"$f":"General_INPUT_S1!H187","v":0},{"$f":"General_INPUT_S1!I187","v":0},{"$f":"General_INPUT_S1!J187","v":0},{"$f":"General_INPUT_S1!K187","v":0},{"$f":"General_INPUT_S1!L187","v":0},{"$f":"General_INPUT_S1!M187","v":0},{"$f":"General_INPUT_S1!N187","v":0},{"$f":"General_INPUT_S1!O187","v":0},{"$f":"General_INPUT_S1!P187","v":0},{"$f":"General_INPUT_S1!Q187","v":0},{"$f":"General_INPUT_S1!R187","v":0},{"$f":"General_INPUT_S1!S187","v":0},{"$f":"General_INPUT_S1!T187","v":0},{"$f":"General_INPUT_S1!U187","v":0},{"$f":"General_INPUT_S1!V187","v":0},{"$f":"General_INPUT_S1!W187","v":0},{"$f":"General_INPUT_S1!X187","v":0},{"$f":"General_INPUT_S1!Y187","v":0},{"$f":"General_INPUT_S1!Z187","v":0},{"$f":"General_INPUT_S1!AA187","v":0},{"$f":"General_INPUT_S1!AB187","v":0},{"$f":"General_INPUT_S1!AC187","v":0},{"$f":"General_INPUT_S1!AD187","v":0},{"$f":"General_INPUT_S1!AE187","v":0},{"$f":"General_INPUT_S1!AF187","v":0},{"$f":"General_INPUT_S1!AG187","v":0},{"$f":"General_INPUT_S1!AH187","v":0},{"$f":"General_INPUT_S1!AI187","v":0},{"$f":"General_INPUT_S1!AJ187","v":0},{"$f":"General_INPUT_S1!AK187","v":0},{"$f":"General_INPUT_S1!AL187","v":0},{"$f":"General_INPUT_S1!AM187","v":0},{"$f":"General_INPUT_S1!AN187","v":0},{"$f":"General_INPUT_S1!AO187","v":0},{"$f":"General_INPUT_S1!AP187","v":0},{"$f":"General_INPUT_S1!AQ187","v":0},{"$f":"General_INPUT_S1!AR187","v":0},{"$f":"General_INPUT_S1!AS187","v":0},{"$f":"General_INPUT_S1!AT187","v":0},{"$f":"General_INPUT_S1!AU187","v":0},{"$f":"General_INPUT_S1!AV187","v":0},{"$f":"General_INPUT_S1!AW187","v":0},{"$f":"General_INPUT_S1!AX187","v":0},{"$f":"General_INPUT_S1!AY187","v":0},{"$f":"General_INPUT_S1!AZ187","v":0},{"$f":"General_INPUT_S1!BA187","v":0},{"$f":"General_INPUT_S1!BB187","v":0}]
[null,"Tech25","unassigned6",null,{"$f":"General_INPUT_S1!E188","v":0},{"$f":"General_INPUT_S1!F188","v":0},{"$f":"General_INPUT_S1!G188","v":0},{"$f":"General_INPUT_S1!H188","v":0},{"$f":"General_INPUT_S1!I188","v":0},{"$f":"General_INPUT_S1!J188","v":0},{"$f":"General_INPUT_S1!K188","v":0},{"$f":"General_INPUT_S1!L188","v":0},{"$f":"General_INPUT_S1!M188","v":0},{"$f":"General_INPUT_S1!N188","v":0},{"$f":"General_INPUT_S1!O188","v":0},{"$f":"General_INPUT_S1!P188","v":0},{"$f":"General_INPUT_S1!Q188","v":0},{"$f":"General_INPUT_S1!R188","v":0},{"$f":"General_INPUT_S1!S188","v":0},{"$f":"General_INPUT_S1!T188","v":0},{"$f":"General_INPUT_S1!U188","v":0},{"$f":"General_INPUT_S1!V188","v":0},{"$f":"General_INPUT_S1!W188","v":0},{"$f":"General_INPUT_S1!X188","v":0},{"$f":"General_INPUT_S1!Y188","v":0},{"$f":"General_INPUT_S1!Z188","v":0},{"$f":"General_INPUT_S1!AA188","v":0},{"$f":"General_INPUT_S1!AB188","v":0},{"$f":"General_INPUT_S1!AC188","v":0},{"$f":"General_INPUT_S1!AD188","v":0},{"$f":"General_INPUT_S1!AE188","v":0},{"$f":"General_INPUT_S1!AF188","v":0},{"$f":"General_INPUT_S1!AG188","v":0},{"$f":"General_INPUT_S1!AH188","v":0},{"$f":"General_INPUT_S1!AI188","v":0},{"$f":"General_INPUT_S1!AJ188","v":0},{"$f":"General_INPUT_S1!AK188","v":0},{"$f":"General_INPUT_S1!AL188","v":0},{"$f":"General_INPUT_S1!AM188","v":0},{"$f":"General_INPUT_S1!AN188","v":0},{"$f":"General_INPUT_S1!AO188","v":0},{"$f":"General_INPUT_S1!AP188","v":0},{"$f":"General_INPUT_S1!AQ188","v":0},{"$f":"General_INPUT_S1!AR188","v":0},{"$f":"General_INPUT_S1!AS188","v":0},{"$f":"General_INPUT_S1!AT188","v":0},{"$f":"General_INPUT_S1!AU188","v":0},{"$f":"General_INPUT_S1!AV188","v":0},{"$f":"General_INPUT_S1!AW188","v":0},{"$f":"General_INPUT_S1!AX188","v":0},{"$f":"General_INPUT_S1!AY188","v":0},{"$f":"General_INPUT_S1!AZ188","v":0},{"$f":"General_INPUT_S1!BA188","v":0},{"$f":"General_INPUT_S1!BB188","v":0}]
[null,"Tech26","unassigned7",null,{"$f":"General_INPUT_S1!E189","v":0},{"$f":"General_INPUT_S1!F189","v":0},{"$f":"General_INPUT_S1!G189","v":0},{"$f":"General_INPUT_S1!H189","v":0},{"$f":"General_INPUT_S1!I189","v":0},{"$f":"General_INPUT_S1!J189","v":0},{"$f":"General_INPUT_S1!K189","v":0},{"$f":"General_INPUT_S1!L189","v":0},{"$f":"General_INPUT_S1!M189","v":0},{"$f":"General_INPUT_S1!N189","v":0},{"$f":"General_INPUT_S1!O189","v":0},{"$f":"General_INPUT_S1!P189","v":0},{"$f":"General_INPUT_S1!Q189","v":0},{"$f":"General_INPUT_S1!R189","v":0},{"$f":"General_INPUT_S1!S189","v":0},{"$f":"General_INPUT_S1!T189","v":0},{"$f":"General_INPUT_S1!U189","v":0},{"$f":"General_INPUT_S1!V189","v":0},{"$f":"General_INPUT_S1!W189","v":0},{"$f":"General_INPUT_S1!X189","v":0},{"$f":"General_INPUT_S1!Y189","v":0},{"$f":"General_INPUT_S1!Z189","v":0},{"$f":"General_INPUT_S1!AA189","v":0},{"$f":"General_INPUT_S1!AB189","v":0},{"$f":"General_INPUT_S1!AC189","v":0},{"$f":"General_INPUT_S1!AD189","v":0},{"$f":"General_INPUT_S1!AE189","v":0},{"$f":"General_INPUT_S1!AF189","v":0},{"$f":"General_INPUT_S1!AG189","v":0},{"$f":"General_INPUT_S1!AH189","v":0},{"$f":"General_INPUT_S1!AI189","v":0},{"$f":"General_INPUT_S1!AJ189","v":0},{"$f":"General_INPUT_S1!AK189","v":0},{"$f":"General_INPUT_S1!AL189","v":0},{"$f":"General_INPUT_S1!AM189","v":0},{"$f":"General_INPUT_S1!AN189","v":0},{"$f":"General_INPUT_S1!AO189","v":0},{"$f":"General_INPUT_S1!AP189","v":0},{"$f":"General_INPUT_S1!AQ189","v":0},{"$f":"General_INPUT_S1!AR189","v":0},{"$f":"General_INPUT_S1!AS189","v":0},{"$f":"General_INPUT_S1!AT189","v":0},{"$f":"General_INPUT_S1!AU189","v":0},{"$f":"General_INPUT_S1!AV189","v":0},{"$f":"General_INPUT_S1!AW189","v":0},{"$f":"General_INPUT_S1!AX189","v":0},{"$f":"General_INPUT_S1!AY189","v":0},{"$f":"General_INPUT_S1!AZ189","v":0},{"$f":"General_INPUT_S1!BA189","v":0},{"$f":"General_INPUT_S1!BB189","v":0}]
[null,"Tech27","unassigned8",null,{"$f":"General_INPUT_S1!E190","v":0},{"$f":"General_INPUT_S1!F190","v":0},{"$f":"General_INPUT_S1!G190","v":0},{"$f":"General_INPUT_S1!H190","v":0},{"$f":"General_INPUT_S1!I190","v":0},{"$f":"General_INPUT_S1!J190","v":0},{"$f":"General_INPUT_S1!K190","v":0},{"$f":"General_INPUT_S1!L190","v":0},{"$f":"General_INPUT_S1!M190","v":0},{"$f":"General_INPUT_S1!N190","v":0},{"$f":"General_INPUT_S1!O190","v":0},{"$f":"General_INPUT_S1!P190","v":0},{"$f":"General_INPUT_S1!Q190","v":0},{"$f":"General_INPUT_S1!R190","v":0},{"$f":"General_INPUT_S1!S190","v":0},{"$f":"General_INPUT_S1!T190","v":0},{"$f":"General_INPUT_S1!U190","v":0},{"$f":"General_INPUT_S1!V190","v":0},{"$f":"General_INPUT_S1!W190","v":0},{"$f":"General_INPUT_S1!X190","v":0},{"$f":"General_INPUT_S1!Y190","v":0},{"$f":"General_INPUT_S1!Z190","v":0},{"$f":"General_INPUT_S1!AA190","v":0},{"$f":"General_INPUT_S1!AB190","v":0},{"$f":"General_INPUT_S1!AC190","v":0},{"$f":"General_INPUT_S1!AD190","v":0},{"$f":"General_INPUT_S1!AE190","v":0},{"$f":"General_INPUT_S1!AF190","v":0},{"$f":"General_INPUT_S1!AG190","v":0},{"$f":"General_INPUT_S1!AH190","v":0},{"$f":"General_INPUT_S1!AI190","v":0},{"$f":"General_INPUT_S1!AJ190","v":0},{"$f":"General_INPUT_S1!AK190","v":0},{"$f":"General_INPUT_S1!AL190","v":0},{"$f":"General_INPUT_S1!AM190","v":0},{"$f":"General_INPUT_S1!AN190","v":0},{"$f":"General_INPUT_S1!AO190","v":0},{"$f":"General_INPUT_S1!AP190","v":0},{"$f":"General_INPUT_S1!AQ190","v":0},{"$f":"General_INPUT_S1!AR190","v":0},{"$f":"General_INPUT_S1!AS190","v":0},{"$f":"General_INPUT_S1!AT190","v":0},{"$f":"General_INPUT_S1!AU190","v":0},{"$f":"General_INPUT_S1!AV190","v":0},{"$f":"General_INPUT_S1!AW190","v":0},{"$f":"General_INPUT_S1!AX190","v":0},{"$f":"General_INPUT_S1!AY190","v":0},{"$f":"General_INPUT_S1!AZ190","v":0},{"$f":"General_INPUT_S1!BA190","v":0},{"$f":"General_INPUT_S1!BB190","v":0}]
[null,"Tech28","unassigned9",null,{"$f":"General_INPUT_S1!E191","v":0},{"$f":"General_INPUT_S1!F191","v":0},{"$f":"General_INPUT_S1!G191","v":0},{"$f":"General_INPUT_S1!H191","v":0},{"$f":"General_INPUT_S1!I191","v":0},{"$f":"General_INPUT_S1!J191","v":0},{"$f":"General_INPUT_S1!K191","v":0},{"$f":"General_INPUT_S1!L191","v":0},{"$f":"General_INPUT_S1!M191","v":0},{"$f":"General_INPUT_S1!N191","v":0},{"$f":"General_INPUT_S1!O191","v":0},{"$f":"General_INPUT_S1!P191","v":0},{"$f":"General_INPUT_S1!Q191","v":0},{"$f":"General_INPUT_S1!R191","v":0},{"$f":"General_INPUT_S1!S191","v":0},{"$f":"General_INPUT_S1!T191","v":0},{"$f":"General_INPUT_S1!U191","v":0},{"$f":"General_INPUT_S1!V191","v":0},{"$f":"General_INPUT_S1!W191","v":0},{"$f":"General_INPUT_S1!X191","v":0},{"$f":"General_INPUT_S1!Y191","v":0},{"$f":"General_INPUT_S1!Z191","v":0},{"$f":"General_INPUT_S1!AA191","v":0},{"$f":"General_INPUT_S1!AB191","v":0},{"$f":"General_INPUT_S1!AC191","v":0},{"$f":"General_INPUT_S1!AD191","v":0},{"$f":"General_INPUT_S1!AE191","v":0},{"$f":"General_INPUT_S1!AF191","v":0},{"$f":"General_INPUT_S1!AG191","v":0},{"$f":"General_INPUT_S1!AH191","v":0},{"$f":"General_INPUT_S1!AI191","v":0},{"$f":"General_INPUT_S1!AJ191","v":0},{"$f":"General_INPUT_S1!AK191","v":0},{"$f":"General_INPUT_S1!AL191","v":0},{"$f":"General_INPUT_S1!AM191","v":0},{"$f":"General_INPUT_S1!AN191","v":0},{"$f":"General_INPUT_S1!AO191","v":0},{"$f":"General_INPUT_S1!AP191","v":0},{"$f":"General_INPUT_S1!AQ191","v":0},{"$f":"General_INPUT_S1!AR191","v":0},{"$f":"General_INPUT_S1!AS191","v":0},{"$f":"General_INPUT_S1!AT191","v":0},{"$f":"General_INPUT_S1!AU191","v":0},{"$f":"General_INPUT_S1!AV191","v":0},{"$f":"General_INPUT_S1!AW191","v":0},{"$f":"General_INPUT_S1!AX191","v":0},{"$f":"General_INPUT_S1!AY191","v":0},{"$f":"General_INPUT_S1!AZ191","v":0},{"$f":"General_INPUT_S1!BA191","v":0},{"$f":"General_INPUT_S1!BB191","v":0}]
[null,"Tech29","unassigned10",null,{"$f":"General_INPUT_S1!E192","v":0},{"$f":"General_INPUT_S1!F192","v":0},{"$f":"General_INPUT_S1!G192","v":0},{"$f":"General_INPUT_S1!H192","v":0},{"$f":"General_INPUT_S1!I192","v":0},{"$f":"General_INPUT_S1!J192","v":0},{"$f":"General_INPUT_S1!K192","v":0},{"$f":"General_INPUT_S1!L192","v":0},{"$f":"General_INPUT_S1!M192","v":0},{"$f":"General_INPUT_S1!N192","v":0},{"$f":"General_INPUT_S1!O192","v":0},{"$f":"General_INPUT_S1!P192","v":0},{"$f":"General_INPUT_S1!Q192","v":0},{"$f":"General_INPUT_S1!R192","v":0},{"$f":"General_INPUT_S1!S192","v":0},{"$f":"General_INPUT_S1!T192","v":0},{"$f":"General_INPUT_S1!U192","v":0},{"$f":"General_INPUT_S1!V192","v":0},{"$f":"General_INPUT_S1!W192","v":0},{"$f":"General_INPUT_S1!X192","v":0},{"$f":"General_INPUT_S1!Y192","v":0},{"$f":"General_INPUT_S1!Z192","v":0},{"$f":"General_INPUT_S1!AA192","v":0},{"$f":"General_INPUT_S1!AB192","v":0},{"$f":"General_INPUT_S1!AC192","v":0},{"$f":"General_INPUT_S1!AD192","v":0},{"$f":"General_INPUT_S1!AE192","v":0},{"$f":"General_INPUT_S1!AF192","v":0},{"$f":"General_INPUT_S1!AG192","v":0},{"$f":"General_INPUT_S1!AH192","v":0},{"$f":"General_INPUT_S1!AI192","v":0},{"$f":"General_INPUT_S1!AJ192","v":0},{"$f":"General_INPUT_S1!AK192","v":0},{"$f":"General_INPUT_S1!AL192","v":0},{"$f":"General_INPUT_S1!AM192","v":0},{"$f":"General_INPUT_S1!AN192","v":0},{"$f":"General_INPUT_S1!AO192","v":0},{"$f":"General_INPUT_S1!AP192","v":0},{"$f":"General_INPUT_S1!AQ192","v":0},{"$f":"General_INPUT_S1!AR192","v":0},{"$f":"General_INPUT_S1!AS192","v":0},{"$f":"General_INPUT_S1!AT192","v":0},{"$f":"General_INPUT_S1!AU192","v":0},{"$f":"General_INPUT_S1!AV192","v":0},{"$f":"General_INPUT_S1!AW192","v":0},{"$f":"General_INPUT_S1!AX192","v":0},{"$f":"General_INPUT_S1!AY192","v":0},{"$f":"General_INPUT_S1!AZ192","v":0},{"$f":"General_INPUT_S1!BA192","v":0},{"$f":"General_INPUT_S1!BB192","v":0}]
[null,"Tech30","unassigned11",null,{"$f":"General_INPUT_S1!E193","v":0},{"$f":"General_INPUT_S1!F193","v":0},{"$f":"General_INPUT_S1!G193","v":0},{"$f":"General_INPUT_S1!H193","v":0},{"$f":"General_INPUT_S1!I193","v":0},{"$f":"General_INPUT_S1!J193","v":0},{"$f":"General_INPUT_S1!K193","v":0},{"$f":"General_INPUT_S1!L193","v":0},{"$f":"General_INPUT_S1!M193","v":0},{"$f":"General_INPUT_S1!N193","v":0},{"$f":"General_INPUT_S1!O193","v":0},{"$f":"General_INPUT_S1!P193","v":0},{"$f":"General_INPUT_S1!Q193","v":0},{"$f":"General_INPUT_S1!R193","v":0},{"$f":"General_INPUT_S1!S193","v":0},{"$f":"General_INPUT_S1!T193","v":0},{"$f":"General_INPUT_S1!U193","v":0},{"$f":"General_INPUT_S1!V193","v":0},{"$f":"General_INPUT_S1!W193","v":0},{"$f":"General_INPUT_S1!X193","v":0},{"$f":"General_INPUT_S1!Y193","v":0},{"$f":"General_INPUT_S1!Z193","v":0},{"$f":"General_INPUT_S1!AA193","v":0},{"$f":"General_INPUT_S1!AB193","v":0},{"$f":"General_INPUT_S1!AC193","v":0},{"$f":"General_INPUT_S1!AD193","v":0},{"$f":"General_INPUT_S1!AE193","v":0},{"$f":"General_INPUT_S1!AF193","v":0},{"$f":"General_INPUT_S1!AG193","v":0},{"$f":"General_INPUT_S1!AH193","v":0},{"$f":"General_INPUT_S1!AI193","v":0},{"$f":"General_INPUT_S1!AJ193","v":0},{"$f":"General_INPUT_S1!AK193","v":0},{"$f":"General_INPUT_S1!AL193","v":0},{"$f":"General_INPUT_S1!AM193","v":0},{"$f":"General_INPUT_S1!AN193","v":0},{"$f":"General_INPUT_S1!AO193","v":0},{"$f":"General_INPUT_S1!AP193","v":0},{"$f":"General_INPUT_S1!AQ193","v":0},{"$f":"General_INPUT_S1!AR193","v":0},{"$f":"General_INPUT_S1!AS193","v":0},{"$f":"General_INPUT_S1!AT193","v":0},{"$f":"General_INPUT_S1!AU193","v":0},{"$f":"General_INPUT_S1!AV193","v":0},{"$f":"General_INPUT_S1!AW193","v":0},{"$f":"General_INPUT_S1!AX193","v":0},{"$f":"General_INPUT_S1!AY193","v":0},{"$f":"General_INPUT_S1!AZ193","v":0},{"$f":"General_INPUT_S1!BA193","v":0},{"$f":"General_INPUT_S1!BB193","v":0}]
[null,"Tech31","unassigned12",null,{"$f":"General_INPUT_S1!E194","v":0},{"$f":"General_INPUT_S1!F194","v":0},{"$f":"General_INPUT_S1!G194","v":0},{"$f":"General_INPUT_S1!H194","v":0},{"$f":"General_INPUT_S1!I194","v":0},{"$f":"General_INPUT_S1!J194","v":0},{"$f":"General_INPUT_S1!K194","v":0},{"$f":"General_INPUT_S1!L194","v":0},{"$f":"General_INPUT_S1!M194","v":0},{"$f":"General_INPUT_S1!N194","v":0},{"$f":"General_INPUT_S1!O194","v":0},{"$f":"General_INPUT_S1!P194","v":0},{"$f":"General_INPUT_S1!Q194","v":0},{"$f":"General_INPUT_S1!R194","v":0},{"$f":"General_INPUT_S1!S194","v":0},{"$f":"General_INPUT_S1!T194","v":0},{"$f":"General_INPUT_S1!U194","v":0},{"$f":"General_INPUT_S1!V194","v":0},{"$f":"General_INPUT_S1!W194","v":0},{"$f":"General_INPUT_S1!X194","v":0},{"$f":"General_INPUT_S1!Y194","v":0},{"$f":"General_INPUT_S1!Z194","v":0},{"$f":"General_INPUT_S1!AA194","v":0},{"$f":"General_INPUT_S1!AB194","v":0},{"$f":"General_INPUT_S1!AC194","v":0},{"$f":"General_INPUT_S1!AD194","v":0},{"$f":"General_INPUT_S1!AE194","v":0},{"$f":"General_INPUT_S1!AF194","v":0},{"$f":"General_INPUT_S1!AG194","v":0},{"$f":"General_INPUT_S1!AH194","v":0},{"$f":"General_INPUT_S1!AI194","v":0},{"$f":"General_INPUT_S1!AJ194","v":0},{"$f":"General_INPUT_S1!AK194","v":0},{"$f":"General_INPUT_S1!AL194","v":0},{"$f":"General_INPUT_S1!AM194","v":0},{"$f":"General_INPUT_S1!AN194","v":0},{"$f":"General_INPUT_S1!AO194","v":0},{"$f":"General_INPUT_S1!AP194","v":0},{"$f":"General_INPUT_S1!AQ194","v":0},{"$f":"General_INPUT_S1!AR194","v":0},{"$f":"General_INPUT_S1!AS194","v":0},{"$f":"General_INPUT_S1!AT194","v":0},{"$f":"General_INPUT_S1!AU194","v":0},{"$f":"General_INPUT_S1!AV194","v":0},{"$f":"General_INPUT_S1!AW194","v":0},{"$f":"General_INPUT_S1!AX194","v":0},{"$f":"General_INPUT_S1!AY194","v":0},{"$f":"General_INPUT_S1!AZ194","v":0},{"$f":"General_INPUT_S1!BA194","v":0},{"$f":"General_INPUT_S1!BB194","v":0}]
[null,"Tech32","unassigned13",null,{"$f":"General_INPUT_S1!E195","v":0},{"$f":"General_INPUT_S1!F195","v":0},{"$f":"General_INPUT_S1!G195","v":0},{"$f":"General_INPUT_S1!H195","v":0},{"$f":"General_INPUT_S1!I195","v":0},{"$f":"General_INPUT_S1!J195","v":0},{"$f":"General_INPUT_S1!K195","v":0},{"$f":"General_INPUT_S1!L195","v":0},{"$f":"General_INPUT_S1!M195","v":0},{"$f":"General_INPUT_S1!N195","v":0},{"$f":"General_INPUT_S1!O195","v":0},{"$f":"General_INPUT_S1!P195","v":0},{"$f":"General_INPUT_S1!Q195","v":0},{"$f":"General_INPUT_S1!R195","v":0},{"$f":"General_INPUT_S1!S195","v":0},{"$f":"General_INPUT_S1!T195","v":0},{"$f":"General_INPUT_S1!U195","v":0},{"$f":"General_INPUT_S1!V195","v":0},{"$f":"General_INPUT_S1!W195","v":0},{"$f":"General_INPUT_S1!X195","v":0},{"$f":"General_INPUT_S1!Y195","v":0},{"$f":"General_INPUT_S1!Z195","v":0},{"$f":"General_INPUT_S1!AA195","v":0},{"$f":"General_INPUT_S1!AB195","v":0},{"$f":"General_INPUT_S1!AC195","v":0},{"$f":"General_INPUT_S1!AD195","v":0},{"$f":"General_INPUT_S1!AE195","v":0},{"$f":"General_INPUT_S1!AF195","v":0},{"$f":"General_INPUT_S1!AG195","v":0},{"$f":"General_INPUT_S1!AH195","v":0},{"$f":"General_INPUT_S1!AI195","v":0},{"$f":"General_INPUT_S1!AJ195","v":0},{"$f":"General_INPUT_S1!AK195","v":0},{"$f":"General_INPUT_S1!AL195","v":0},{"$f":"General_INPUT_S1!AM195","v":0},{"$f":"General_INPUT_S1!AN195","v":0},{"$f":"General_INPUT_S1!AO195","v":0},{"$f":"General_INPUT_S1!AP195","v":0},{"$f":"General_INPUT_S1!AQ195","v":0},{"$f":"General_INPUT_S1!AR195","v":0},{"$f":"General_INPUT_S1!AS195","v":0},{"$f":"General_INPUT_S1!AT195","v":0},{"$f":"General_INPUT_S1!AU195","v":0},{"$f":"General_INPUT_S1!AV195","v":0},{"$f":"General_INPUT_S1!AW195","v":0},{"$f":"General_INPUT_S1!AX195","v":0},{"$f":"General_INPUT_S1!AY195","v":0},{"$f":"General_INPUT_S1!AZ195","v":0},{"$f":"General_INPUT_S1!BA195","v":0},{"$f":"General_INPUT_S1!BB195","v":0}]
[null,"Tech33","unassigned14",null,{"$f":"General_INPUT_S1!E196","v":0},{"$f":"General_INPUT_S1!F196","v":0},{"$f":"General_INPUT_S1!G196","v":0},{"$f":"General_INPUT_S1!H196","v":0},{"$f":"General_INPUT_S1!I196","v":0},{"$f":"General_INPUT_S1!J196","v":0},{"$f":"General_INPUT_S1!K196","v":0},{"$f":"General_INPUT_S1!L196","v":0},{"$f":"General_INPUT_S1!M196","v":0},{"$f":"General_INPUT_S1!N196","v":0},{"$f":"General_INPUT_S1!O196","v":0},{"$f":"General_INPUT_S1!P196","v":0},{"$f":"General_INPUT_S1!Q196","v":0},{"$f":"General_INPUT_S1!R196","v":0},{"$f":"General_INPUT_S1!S196","v":0},{"$f":"General_INPUT_S1!T196","v":0},{"$f":"General_INPUT_S1!U196","v":0},{"$f":"General_INPUT_S1!V196","v":0},{"$f":"General_INPUT_S1!W196","v":0},{"$f":"General_INPUT_S1!X196","v":0},{"$f":"General_INPUT_S1!Y196","v":0},{"$f":"General_INPUT_S1!Z196","v":0},{"$f":"General_INPUT_S1!AA196","v":0},{"$f":"General_INPUT_S1!AB196","v":0},{"$f":"General_INPUT_S1!AC196","v":0},{"$f":"General_INPUT_S1!AD196","v":0},{"$f":"General_INPUT_S1!AE196","v":0},{"$f":"General_INPUT_S1!AF196","v":0},{"$f":"General_INPUT_S1!AG196","v":0},{"$f":"General_INPUT_S1!AH196","v":0},{"$f":"General_INPUT_S1!AI196","v":0},{"$f":"General_INPUT_S1!AJ196","v":0},{"$f":"General_INPUT_S1!AK196","v":0},{"$f":"General_INPUT_S1!AL196","v":0},{"$f":"General_INPUT_S1!AM196","v":0},{"$f":"General_INPUT_S1!AN196","v":0},{"$f":"General_INPUT_S1!AO196","v":0},{"$f":"General_INPUT_S1!AP196","v":0},{"$f":"General_INPUT_S1!AQ196","v":0},{"$f":"General_INPUT_S1!AR196","v":0},{"$f":"General_INPUT_S1!AS196","v":0},{"$f":"General_INPUT_S1!AT196","v":0},{"$f":"General_INPUT_S1!AU196","v":0},{"$f":"General_INPUT_S1!AV196","v":0},{"$f":"General_INPUT_S1!AW196","v":0},{"$f":"General_INPUT_S1!AX196","v":0},{"$f":"General_INPUT_S1!AY196","v":0},{"$f":"General_INPUT_S1!AZ196","v":0},{"$f":"General_INPUT_S1!BA196","v":0},{"$f":"General_INPUT_S1!BB196","v":0}]
[null,"Tech34","unassigned15",null,{"$f":"General_INPUT_S1!E197","v":0},{"$f":"General_INPUT_S1!F197","v":0},{"$f":"General_INPUT_S1!G197","v":0},{"$f":"General_INPUT_S1!H197","v":0},{"$f":"General_INPUT_S1!I197","v":0},{"$f":"General_INPUT_S1!J197","v":0},{"$f":"General_INPUT_S1!K197","v":0},{"$f":"General_INPUT_S1!L197","v":0},{"$f":"General_INPUT_S1!M197","v":0},{"$f":"General_INPUT_S1!N197","v":0},{"$f":"General_INPUT_S1!O197","v":0},{"$f":"General_INPUT_S1!P197","v":0},{"$f":"General_INPUT_S1!Q197","v":0},{"$f":"General_INPUT_S1!R197","v":0},{"$f":"General_INPUT_S1!S197","v":0},{"$f":"General_INPUT_S1!T197","v":0},{"$f":"General_INPUT_S1!U197","v":0},{"$f":"General_INPUT_S1!V197","v":0},{"$f":"General_INPUT_S1!W197","v":0},{"$f":"General_INPUT_S1!X197","v":0},{"$f":"General_INPUT_S1!Y197","v":0},{"$f":"General_INPUT_S1!Z197","v":0},{"$f":"General_INPUT_S1!AA197","v":0},{"$f":"General_INPUT_S1!AB197","v":0},{"$f":"General_INPUT_S1!AC197","v":0},{"$f":"General_INPUT_S1!AD197","v":0},{"$f":"General_INPUT_S1!AE197","v":0},{"$f":"General_INPUT_S1!AF197","v":0},{"$f":"General_INPUT_S1!AG197","v":0},{"$f":"General_INPUT_S1!AH197","v":0},{"$f":"General_INPUT_S1!AI197","v":0},{"$f":"General_INPUT_S1!AJ197","v":0},{"$f":"General_INPUT_S1!AK197","v":0},{"$f":"General_INPUT_S1!AL197","v":0},{"$f":"General_INPUT_S1!AM197","v":0},{"$f":"General_INPUT_S1!AN197","v":0},{"$f":"General_INPUT_S1!AO197","v":0},{"$f":"General_INPUT_S1!AP197","v":0},{"$f":"General_INPUT_S1!AQ197","v":0},{"$f":"General_INPUT_S1!AR197","v":0},{"$f":"General_INPUT_S1!AS197","v":0},{"$f":"General_INPUT_S1!AT197","v":0},{"$f":"General_INPUT_S1!AU197","v":0},{"$f":"General_INPUT_S1!AV197","v":0},{"$f":"General_INPUT_S1!AW197","v":0},{"$f":"General_INPUT_S1!AX197","v":0},{"$f":"General_INPUT_S1!AY197","v":0},{"$f":"General_INPUT_S1!AZ197","v":0},{"$f":"General_INPUT_S1!BA197","v":0},{"$f":"General_INPUT_S1!BB197","v":0}]
[null,"Tech35","unassigned16",null,{"$f":"General_INPUT_S1!E198","v":0},{"$f":"General_INPUT_S1!F198","v":0},{"$f":"General_INPUT_S1!G198","v":0},{"$f":"General_INPUT_S1!H198","v":0},{"$f":"General_INPUT_S1!I198","v":0},{"$f":"General_INPUT_S1!J198","v":0},{"$f":"General_INPUT_S1!K198","v":0},{"$f":"General_INPUT_S1!L198","v":0},{"$f":"General_INPUT_S1!M198","v":0},{"$f":"General_INPUT_S1!N198","v":0},{"$f":"General_INPUT_S1!O198","v":0},{"$f":"General_INPUT_S1!P198","v":0},{"$f":"General_INPUT_S1!Q198","v":0},{"$f":"General_INPUT_S1!R198","v":0},{"$f":"General_INPUT_S1!S198","v":0},{"$f":"General_INPUT_S1!T198","v":0},{"$f":"General_INPUT_S1!U198","v":0},{"$f":"General_INPUT_S1!V198","v":0},{"$f":"General_INPUT_S1!W198","v":0},{"$f":"General_INPUT_S1!X198","v":0},{"$f":"General_INPUT_S1!Y198","v":0},{"$f":"General_INPUT_S1!Z198","v":0},{"$f":"General_INPUT_S1!AA198","v":0},{"$f":"General_INPUT_S1!AB198","v":0},{"$f":"General_INPUT_S1!AC198","v":0},{"$f":"General_INPUT_S1!AD198","v":0},{"$f":"General_INPUT_S1!AE198","v":0},{"$f":"General_INPUT_S1!AF198","v":0},{"$f":"General_INPUT_S1!AG198","v":0},{"$f":"General_INPUT_S1!AH198","v":0},{"$f":"General_INPUT_S1!AI198","v":0},{"$f":"General_INPUT_S1!AJ198","v":0},{"$f":"General_INPUT_S1!AK198","v":0},{"$f":"General_INPUT_S1!AL198","v":0},{"$f":"General_INPUT_S1!AM198","v":0},{"$f":"General_INPUT_S1!AN198","v":0},{"$f":"General_INPUT_S1!AO198","v":0},{"$f":"General_INPUT_S1!AP198","v":0},{"$f":"General_INPUT_S1!AQ198","v":0},{"$f":"General_INPUT_S1!AR198","v":0},{"$f":"General_INPUT_S1!AS198","v":0},{"$f":"General_INPUT_S1!AT198","v":0},{"$f":"General_INPUT_S1!AU198","v":0},{"$f":"General_INPUT_S1!AV198","v":0},{"$f":"General_INPUT_S1!AW198","v":0},{"$f":"General_INPUT_S1!AX198","v":0},{"$f":"General_INPUT_S1!AY198","v":0},{"$f":"General_INPUT_S1!AZ198","v":0},{"$f":"General_INPUT_S1!BA198","v":0},{"$f":"General_INPUT_S1!BB198","v":0}]
[]
[]
[null,null,"Generation"]
[null,null,"Electricity generation can be calculated using annual average load factors from capacity information (drag formula for 2010 to the right) or manually input where modelled data exists"]
[null,null,"Unit","GWh"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[null,null,null,"Load factor"]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B207,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D207","v":189069.423929098},{"$f":"General_INPUT_S1!E207","v":189069.423929098},{"$f":"General_INPUT_S1!F207","v":189069.423929098},{"$f":"General_INPUT_S1!G207","v":189069.423929098},{"$f":"General_INPUT_S1!H207","v":189069.423929098},{"$f":"General_INPUT_S1!I207","v":189069.423929098},{"$f":"General_INPUT_S1!J207","v":189069.423929098},{"$f":"General_INPUT_S1!K207","v":189069.423929098},{"$f":"General_INPUT_S1!L207","v":189069.423929098},{"$f":"General_INPUT_S1!M207","v":189069.423929098},{"$f":"General_INPUT_S1!N207","v":189069.423929098},{"$f":"General_INPUT_S1!O207","v":189069.423929098},{"$f":"General_INPUT_S1!P207","v":194977.84342688299},{"$f":"General_INPUT_S1!Q207","v":200886.26292466698},{"$f":"General_INPUT_S1!R207","v":212703.10192023602},{"$f":"General_INPUT_S1!S207","v":224519.94091580401},{"$f":"General_INPUT_S1!T207","v":233382.57016248099},{"$f":"General_INPUT_S1!U207","v":242245.19940915701},{"$f":"General_INPUT_S1!V207","v":248153.61890694199},{"$f":"General_INPUT_S1!W207","v":259970.457902511},{"$f":"General_INPUT_S1!X207","v":262924.667651403},{"$f":"General_INPUT_S1!Y207","v":265878.87740029499},{"$f":"General_INPUT_S1!Z207","v":262924.667651403},{"$f":"General_INPUT_S1!AA207","v":259970.457902511},{"$f":"General_INPUT_S1!AB207","v":251107.82865583399},{"$f":"General_INPUT_S1!AC207","v":239290.98966026501},{"$f":"General_INPUT_S1!AD207","v":230428.36041358899},{"$f":"General_INPUT_S1!AE207","v":209748.89217134402},{"$f":"General_INPUT_S1!AF207","v":192023.63367799099},{"$f":"General_INPUT_S1!AG207","v":180206.79468242198},{"$f":"General_INPUT_S1!AH207","v":162481.53618906901},{"$f":"General_INPUT_S1!AI207","v":141802.06794682398},{"$f":"General_INPUT_S1!AJ207","v":124076.809453471},{"$f":"General_INPUT_S1!AK207","v":106351.55096011801},{"$f":"General_INPUT_S1!AL207","v":85672.082717872792},{"$f":"General_INPUT_S1!AM207","v":70901.033973412195},{"$f":"General_INPUT_S1!AN207","v":56129.985228951198},{"$f":"General_INPUT_S1!AO207","v":44313.146233382598},{"$f":"General_INPUT_S1!AP207","v":38404.726735598102},{"$f":"General_INPUT_S1!AQ207","v":32496.307237813602},{"$f":"General_INPUT_S1!AR207","v":23633.677991137498},{"$f":"General_INPUT_S1!AS207","v":20679.468242245497},{"$f":"General_INPUT_S1!AT207","v":17179.468242245497},{"$f":"General_INPUT_S1!AU207","v":13679.468242245499},{"$f":"General_INPUT_S1!AV207","v":10179.468242245499},{"$f":"General_INPUT_S1!AW207","v":6679.468242245498},{"$f":"General_INPUT_S1!AX207","v":3179.4682422454985},{"$f":"General_INPUT_S1!AY207","v":1000},{"$f":"General_INPUT_S1!AZ207","v":1000},{"$f":"General_INPUT_S1!BA207","v":500},{"$f":"General_INPUT_S1!BB207","v":250}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D208","v":0},{"$f":"General_INPUT_S1!E208","v":0},{"$f":"General_INPUT_S1!F208","v":0},{"$f":"General_INPUT_S1!G208","v":0},{"$f":"General_INPUT_S1!H208","v":0},{"$f":"General_INPUT_S1!I208","v":0},{"$f":"General_INPUT_S1!J208","v":0},{"$f":"General_INPUT_S1!K208","v":0},{"$f":"General_INPUT_S1!L208","v":0},{"$f":"General_INPUT_S1!M208","v":0},{"$f":"General_INPUT_S1!N208","v":0},{"$f":"General_INPUT_S1!O208","v":0},{"$f":"General_INPUT_S1!P208","v":0},{"$f":"General_INPUT_S1!Q208","v":0},{"$f":"General_INPUT_S1!R208","v":0},{"$f":"General_INPUT_S1!S208","v":0},{"$f":"General_INPUT_S1!T208","v":0},{"$f":"General_INPUT_S1!U208","v":0},{"$f":"General_INPUT_S1!V208","v":0},{"$f":"General_INPUT_S1!W208","v":0},{"$f":"General_INPUT_S1!X208","v":0},{"$f":"General_INPUT_S1!Y208","v":0},{"$f":"General_INPUT_S1!Z208","v":0},{"$f":"General_INPUT_S1!AA208","v":0},{"$f":"General_INPUT_S1!AB208","v":0},{"$f":"General_INPUT_S1!AC208","v":6.5999999999939982},{"$f":"General_INPUT_S1!AD208","v":5842.7353028068192},{"$f":"General_INPUT_S1!AE208","v":5849.335302806212},{"$f":"General_INPUT_S1!AF208","v":3899.5568685374747},{"$f":"General_INPUT_S1!AG208","v":1949.7784342687373},{"$f":"General_INPUT_S1!AH208","v":5849.3353028068123},{"$f":"General_INPUT_S1!AI208","v":11734.121122599656},{"$f":"General_INPUT_S1!AJ208","v":13731.166912850742},{"$f":"General_INPUT_S1!AK208","v":15740.029542097929},{"$f":"General_INPUT_S1!AL208","v":15787.296898074812},{"$f":"General_INPUT_S1!AM208","v":17813.884785820141},{"$f":"General_INPUT_S1!AN208","v":21837.518463815057},{"$f":"General_INPUT_S1!AO208","v":25884.785819794539},{"$f":"General_INPUT_S1!AP208","v":19970.457902509945},{"$f":"General_INPUT_S1!AQ208","v":24035.450516989382},{"$f":"General_INPUT_S1!AR208","v":28124.076809453174},{"$f":"General_INPUT_S1!AS208","v":22162.481536193256},{"$f":"General_INPUT_S1!AT208","v":24248.15361890964},{"$f":"General_INPUT_S1!AU208","v":24319.05465288306},{"$f":"General_INPUT_S1!AV208","v":28454.948301329092},{"$f":"General_INPUT_S1!AW208","v":26499.261447563989},{"$f":"General_INPUT_S1!AX208","v":26576.070901035186},{"$f":"General_INPUT_S1!AY208","v":24602.658788776742},{"$f":"General_INPUT_S1!AZ208","v":26729.689807977589},{"$f":"General_INPUT_S1!BA208","v":28868.537666174154},{"$f":"General_INPUT_S1!BB208","v":28951.255539142971}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D209","v":13293.943870014751},{"$f":"General_INPUT_S1!E209","v":13293.943870014751},{"$f":"General_INPUT_S1!F209","v":13293.943870014751},{"$f":"General_INPUT_S1!G209","v":13293.943870014751},{"$f":"General_INPUT_S1!H209","v":13293.943870014751},{"$f":"General_INPUT_S1!I209","v":13293.943870014751},{"$f":"General_INPUT_S1!J209","v":13293.943870014751},{"$f":"General_INPUT_S1!K209","v":13293.943870014751},{"$f":"General_INPUT_S1!L209","v":13293.943870014751},{"$f":"General_INPUT_S1!M209","v":13293.943870014751},{"$f":"General_INPUT_S1!N209","v":13293.943870014751},{"$f":"General_INPUT_S1!O209","v":13293.943870014751},{"$f":"General_INPUT_S1!P209","v":13293.943870014751},{"$f":"General_INPUT_S1!Q209","v":14032.49630723775},{"$f":"General_INPUT_S1!R209","v":16986.706056130002},{"$f":"General_INPUT_S1!S209","v":15509.601181684005},{"$f":"General_INPUT_S1!T209","v":14771.048744460757},{"$f":"General_INPUT_S1!U209","v":16248.153618906998},{"$f":"General_INPUT_S1!V209","v":17725.258493353002},{"$f":"General_INPUT_S1!W209","v":16986.706056130002},{"$f":"General_INPUT_S1!X209","v":16248.153618906998},{"$f":"General_INPUT_S1!Y209","v":16248.153618907012},{"$f":"General_INPUT_S1!Z209","v":17725.258493352994},{"$f":"General_INPUT_S1!AA209","v":16248.153618906756},{"$f":"General_INPUT_S1!AB209","v":16986.706056130002},{"$f":"General_INPUT_S1!AC209","v":16986.706056129995},{"$f":"General_INPUT_S1!AD209","v":14771.04874446075},{"$f":"General_INPUT_S1!AE209","v":14771.04874446075},{"$f":"General_INPUT_S1!AF209","v":14771.04874446075},{"$f":"General_INPUT_S1!AG209","v":11816.838995568751},{"$f":"General_INPUT_S1!AH209","v":11078.286558345751},{"$f":"General_INPUT_S1!AI209","v":11078.286558345504},{"$f":"General_INPUT_S1!AJ209","v":9601.1816838995019},{"$f":"General_INPUT_S1!AK209","v":8862.6292466764971},{"$f":"General_INPUT_S1!AL209","v":8862.6292466765517},{"$f":"General_INPUT_S1!AM209","v":7385.5243722302002},{"$f":"General_INPUT_S1!AN209","v":7385.5243722303994},{"$f":"General_INPUT_S1!AO209","v":6646.9719350074001},{"$f":"General_INPUT_S1!AP209","v":5908.419497784399},{"$f":"General_INPUT_S1!AQ209","v":5169.8670605613997},{"$f":"General_INPUT_S1!AR209","v":5169.8670605612742},{"$f":"General_INPUT_S1!AS209","v":4431.3146233381513},{"$f":"General_INPUT_S1!AT209","v":3692.7621861151501},{"$f":"General_INPUT_S1!AU209","v":2954.2097488920263},{"$f":"General_INPUT_S1!AV209","v":2954.2097488920263},{"$f":"General_INPUT_S1!AW209","v":2954.2097488921495},{"$f":"General_INPUT_S1!AX209","v":2215.6573116691502},{"$f":"General_INPUT_S1!AY209","v":738.55243722312468},{"$f":"General_INPUT_S1!AZ209","v":1477.1048744461245},{"$f":"General_INPUT_S1!BA209","v":738.55243722312514},{"$f":"General_INPUT_S1!BB209","v":738.55243722312002}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D210","v":39881.831610044253},{"$f":"General_INPUT_S1!E210","v":39881.831610044253},{"$f":"General_INPUT_S1!F210","v":39881.831610044253},{"$f":"General_INPUT_S1!G210","v":39881.831610044253},{"$f":"General_INPUT_S1!H210","v":39881.831610044253},{"$f":"General_INPUT_S1!I210","v":39881.831610044253},{"$f":"General_INPUT_S1!J210","v":39881.831610044253},{"$f":"General_INPUT_S1!K210","v":39881.831610044253},{"$f":"General_INPUT_S1!L210","v":39881.831610044253},{"$f":"General_INPUT_S1!M210","v":39881.831610044253},{"$f":"General_INPUT_S1!N210","v":39881.831610044253},{"$f":"General_INPUT_S1!O210","v":39881.831610044253},{"$f":"General_INPUT_S1!P210","v":39881.831610044253},{"$f":"General_INPUT_S1!Q210","v":42097.488921713251},{"$f":"General_INPUT_S1!R210","v":50960.118168390014},{"$f":"General_INPUT_S1!S210","v":46528.803545052011},{"$f":"General_INPUT_S1!T210","v":44313.146233382271},{"$f":"General_INPUT_S1!U210","v":48744.460856720994},{"$f":"General_INPUT_S1!V210","v":53175.775480059012},{"$f":"General_INPUT_S1!W210","v":50960.118168390014},{"$f":"General_INPUT_S1!X210","v":48744.460856720994},{"$f":"General_INPUT_S1!Y210","v":48744.460856721031},{"$f":"General_INPUT_S1!Z210","v":53175.77548005899},{"$f":"General_INPUT_S1!AA210","v":48744.460856720267},{"$f":"General_INPUT_S1!AB210","v":50960.118168390014},{"$f":"General_INPUT_S1!AC210","v":50960.118168389992},{"$f":"General_INPUT_S1!AD210","v":44313.146233382249},{"$f":"General_INPUT_S1!AE210","v":44313.146233382249},{"$f":"General_INPUT_S1!AF210","v":44313.146233382249},{"$f":"General_INPUT_S1!AG210","v":35450.516986706258},{"$f":"General_INPUT_S1!AH210","v":33234.85967503726},{"$f":"General_INPUT_S1!AI210","v":33234.85967503651},{"$f":"General_INPUT_S1!AJ210","v":28803.545051698504},{"$f":"General_INPUT_S1!AK210","v":26587.887740029495},{"$f":"General_INPUT_S1!AL210","v":26587.887740029655},{"$f":"General_INPUT_S1!AM210","v":22156.573116690601},{"$f":"General_INPUT_S1!AN210","v":22156.573116691197},{"$f":"General_INPUT_S1!AO210","v":19940.915805022199},{"$f":"General_INPUT_S1!AP210","v":17725.258493353194},{"$f":"General_INPUT_S1!AQ210","v":15509.601181684198},{"$f":"General_INPUT_S1!AR210","v":15509.601181683824},{"$f":"General_INPUT_S1!AS210","v":13293.943870014455},{"$f":"General_INPUT_S1!AT210","v":11078.28655834545},{"$f":"General_INPUT_S1!AU210","v":8862.6292466760788},{"$f":"General_INPUT_S1!AV210","v":8862.6292466760788},{"$f":"General_INPUT_S1!AW210","v":8862.629246676448},{"$f":"General_INPUT_S1!AX210","v":6646.9719350074511},{"$f":"General_INPUT_S1!AY210","v":2215.6573116693739},{"$f":"General_INPUT_S1!AZ210","v":4431.3146233383732},{"$f":"General_INPUT_S1!BA210","v":2215.6573116693753},{"$f":"General_INPUT_S1!BB210","v":2215.6573116693598}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D211","v":0},{"$f":"General_INPUT_S1!E211","v":0},{"$f":"General_INPUT_S1!F211","v":0},{"$f":"General_INPUT_S1!G211","v":0},{"$f":"General_INPUT_S1!H211","v":0},{"$f":"General_INPUT_S1!I211","v":0},{"$f":"General_INPUT_S1!J211","v":0},{"$f":"General_INPUT_S1!K211","v":0},{"$f":"General_INPUT_S1!L211","v":0},{"$f":"General_INPUT_S1!M211","v":0},{"$f":"General_INPUT_S1!N211","v":0},{"$f":"General_INPUT_S1!O211","v":0},{"$f":"General_INPUT_S1!P211","v":0},{"$f":"General_INPUT_S1!Q211","v":0},{"$f":"General_INPUT_S1!R211","v":0},{"$f":"General_INPUT_S1!S211","v":0},{"$f":"General_INPUT_S1!T211","v":0},{"$f":"General_INPUT_S1!U211","v":0},{"$f":"General_INPUT_S1!V211","v":0},{"$f":"General_INPUT_S1!W211","v":0},{"$f":"General_INPUT_S1!X211","v":0},{"$f":"General_INPUT_S1!Y211","v":0},{"$f":"General_INPUT_S1!Z211","v":0},{"$f":"General_INPUT_S1!AA211","v":0},{"$f":"General_INPUT_S1!AB211","v":0},{"$f":"General_INPUT_S1!AC211","v":3.3999999999969073},{"$f":"General_INPUT_S1!AD211","v":3009.8939438701786},{"$f":"General_INPUT_S1!AE211","v":3013.2939438698668},{"$f":"General_INPUT_S1!AF211","v":2008.8626292465776},{"$f":"General_INPUT_S1!AG211","v":1004.4313146232888},{"$f":"General_INPUT_S1!AH211","v":3013.293943870176},{"$f":"General_INPUT_S1!AI211","v":5991.1373707532975},{"$f":"General_INPUT_S1!AJ211","v":6948.3013293943504},{"$f":"General_INPUT_S1!AK211","v":7893.6484490401008},{"$f":"General_INPUT_S1!AL211","v":7846.3810930551454},{"$f":"General_INPUT_S1!AM211","v":8774.0029542099182},{"$f":"General_INPUT_S1!AN211","v":10658.788774004965},{"$f":"General_INPUT_S1!AO211","v":12519.940915805666},{"$f":"General_INPUT_S1!AP211","v":9571.6395864100905},{"$f":"General_INPUT_S1!AQ211","v":11415.066469720618},{"$f":"General_INPUT_S1!AR211","v":13234.859675036785},{"$f":"General_INPUT_S1!AS211","v":10333.825701626765},{"$f":"General_INPUT_S1!AT211","v":11202.363367800357},{"$f":"General_INPUT_S1!AU211","v":11131.462333826939},{"$f":"General_INPUT_S1!AV211","v":12903.988183160864},{"$f":"General_INPUT_S1!AW211","v":11905.465288035992},{"$f":"General_INPUT_S1!AX211","v":11828.655834564792},{"$f":"General_INPUT_S1!AY211","v":10847.858197933258},{"$f":"General_INPUT_S1!AZ211","v":11675.036927622392},{"$f":"General_INPUT_S1!BA211","v":12490.398818316035},{"$f":"General_INPUT_S1!BB211","v":12407.680945346989}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D212","v":11816.838995568985},{"$f":"General_INPUT_S1!E212","v":11816.838995568985},{"$f":"General_INPUT_S1!F212","v":11816.838995568985},{"$f":"General_INPUT_S1!G212","v":11816.838995568985},{"$f":"General_INPUT_S1!H212","v":11816.838995568985},{"$f":"General_INPUT_S1!I212","v":11816.838995568985},{"$f":"General_INPUT_S1!J212","v":11816.838995568985},{"$f":"General_INPUT_S1!K212","v":11816.838995568985},{"$f":"General_INPUT_S1!L212","v":11816.838995568985},{"$f":"General_INPUT_S1!M212","v":11816.838995568985},{"$f":"General_INPUT_S1!N212","v":11816.838995568985},{"$f":"General_INPUT_S1!O212","v":11816.838995568985},{"$f":"General_INPUT_S1!P212","v":8862.6292466759933},{"$f":"General_INPUT_S1!Q212","v":8862.6292466769883},{"$f":"General_INPUT_S1!R212","v":8862.629246675966},{"$f":"General_INPUT_S1!S212","v":8862.629246675966},{"$f":"General_INPUT_S1!T212","v":8862.6292466769883},{"$f":"General_INPUT_S1!U212","v":5908.4194977850184},{"$f":"General_INPUT_S1!V212","v":5908.4194977839961},{"$f":"General_INPUT_S1!W212","v":5908.4194977839961},{"$f":"General_INPUT_S1!X212","v":5908.4194977839961},{"$f":"General_INPUT_S1!Y212","v":8862.629246675966},{"$f":"General_INPUT_S1!Z212","v":5908.4194977839961},{"$f":"General_INPUT_S1!AA212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AB212","v":8862.6292466769883},{"$f":"General_INPUT_S1!AC212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AD212","v":8862.6292466769883},{"$f":"General_INPUT_S1!AE212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AF212","v":5908.4194977839961},{"$f":"General_INPUT_S1!AG212","v":8862.6292466759933},{"$f":"General_INPUT_S1!AH212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AI212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AJ212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AK212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AL212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AM212","v":10.000000000005116},{"$f":"General_INPUT_S1!AN212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AO212","v":5908.4194977841089},{"$f":"General_INPUT_S1!AP212","v":11.000000000002785},{"$f":"General_INPUT_S1!AQ212","v":5908.4194977845},{"$f":"General_INPUT_S1!AR212","v":2954.2097488920049},{"$f":"General_INPUT_S1!AS212","v":9.9999999999980105},{"$f":"General_INPUT_S1!AT212","v":2954.2097488920049},{"$f":"General_INPUT_S1!AU212","v":2954.2097488924951},{"$f":"General_INPUT_S1!AV212","v":2954.2097488924951},{"$f":"General_INPUT_S1!AW212","v":10.000000000001563},{"$f":"General_INPUT_S1!AX212","v":9.9999999999980105},{"$f":"General_INPUT_S1!AY212","v":2964.2097488920031},{"$f":"General_INPUT_S1!AZ212","v":2954.2097488920012},{"$f":"General_INPUT_S1!BA212","v":5908.4194977844982},{"$f":"General_INPUT_S1!BB212","v":2954.2097488920299}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D213","v":0},{"$f":"General_INPUT_S1!E213","v":0},{"$f":"General_INPUT_S1!F213","v":0},{"$f":"General_INPUT_S1!G213","v":0},{"$f":"General_INPUT_S1!H213","v":0},{"$f":"General_INPUT_S1!I213","v":0},{"$f":"General_INPUT_S1!J213","v":0},{"$f":"General_INPUT_S1!K213","v":0},{"$f":"General_INPUT_S1!L213","v":0},{"$f":"General_INPUT_S1!M213","v":0},{"$f":"General_INPUT_S1!N213","v":0},{"$f":"General_INPUT_S1!O213","v":0},{"$f":"General_INPUT_S1!P213","v":0},{"$f":"General_INPUT_S1!Q213","v":0},{"$f":"General_INPUT_S1!R213","v":0},{"$f":"General_INPUT_S1!S213","v":0},{"$f":"General_INPUT_S1!T213","v":0},{"$f":"General_INPUT_S1!U213","v":0},{"$f":"General_INPUT_S1!V213","v":0},{"$f":"General_INPUT_S1!W213","v":0},{"$f":"General_INPUT_S1!X213","v":0},{"$f":"General_INPUT_S1!Y213","v":0},{"$f":"General_INPUT_S1!Z213","v":0},{"$f":"General_INPUT_S1!AA213","v":0},{"$f":"General_INPUT_S1!AB213","v":0},{"$f":"General_INPUT_S1!AC213","v":0},{"$f":"General_INPUT_S1!AD213","v":5000},{"$f":"General_INPUT_S1!AE213","v":11816.838995569924},{"$f":"General_INPUT_S1!AF213","v":20679.468242246003},{"$f":"General_INPUT_S1!AG213","v":20679.468242246003},{"$f":"General_INPUT_S1!AH213","v":23633.677991137007},{"$f":"General_INPUT_S1!AI213","v":26587.887740029033},{"$f":"General_INPUT_S1!AJ213","v":32496.307237813995},{"$f":"General_INPUT_S1!AK213","v":35450.516986706018},{"$f":"General_INPUT_S1!AL213","v":41358.936484489961},{"$f":"General_INPUT_S1!AM213","v":41358.936484488026},{"$f":"General_INPUT_S1!AN213","v":47267.355982269917},{"$f":"General_INPUT_S1!AO213","v":53175.775480059885},{"$f":"General_INPUT_S1!AP213","v":56129.985228950092},{"$f":"General_INPUT_S1!AQ213","v":59084.194977839841},{"$f":"General_INPUT_S1!AR213","v":56129.985228950092},{"$f":"General_INPUT_S1!AS213","v":70901.033973409998},{"$f":"General_INPUT_S1!AT213","v":64992.61447562003},{"$f":"General_INPUT_S1!AU213","v":67946.824224520009},{"$f":"General_INPUT_S1!AV213","v":62038.404726730048},{"$f":"General_INPUT_S1!AW213","v":64992.61447562003},{"$f":"General_INPUT_S1!AX213","v":62038.404726740053},{"$f":"General_INPUT_S1!AY213","v":64992.614475630035},{"$f":"General_INPUT_S1!AZ213","v":64992.61447562003},{"$f":"General_INPUT_S1!BA213","v":64992.614475629809},{"$f":"General_INPUT_S1!BB213","v":62038.404726740053}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D214","v":17725.258493351987},{"$f":"General_INPUT_S1!E214","v":17725.258493351987},{"$f":"General_INPUT_S1!F214","v":17725.258493351987},{"$f":"General_INPUT_S1!G214","v":17725.258493351987},{"$f":"General_INPUT_S1!H214","v":17725.258493351987},{"$f":"General_INPUT_S1!I214","v":17725.258493351987},{"$f":"General_INPUT_S1!J214","v":17725.258493351987},{"$f":"General_INPUT_S1!K214","v":17725.258493351987},{"$f":"General_INPUT_S1!L214","v":17725.258493351987},{"$f":"General_INPUT_S1!M214","v":17725.258493351987},{"$f":"General_INPUT_S1!N214","v":17725.258493351987},{"$f":"General_INPUT_S1!O214","v":17725.258493351987},{"$f":"General_INPUT_S1!P214","v":17725.258493351987},{"$f":"General_INPUT_S1!Q214","v":20679.468242244981},{"$f":"General_INPUT_S1!R214","v":17725.258493353009},{"$f":"General_INPUT_S1!S214","v":17725.258493353009},{"$f":"General_INPUT_S1!T214","v":23633.677991136949},{"$f":"General_INPUT_S1!U214","v":23633.677991137971},{"$f":"General_INPUT_S1!V214","v":23633.677991137971},{"$f":"General_INPUT_S1!W214","v":29542.097488921969},{"$f":"General_INPUT_S1!X214","v":26587.887740028975},{"$f":"General_INPUT_S1!Y214","v":32496.307237813995},{"$f":"General_INPUT_S1!Z214","v":32496.307237813995},{"$f":"General_INPUT_S1!AA214","v":32496.307237813995},{"$f":"General_INPUT_S1!AB214","v":44313.146233383006},{"$f":"General_INPUT_S1!AC214","v":41358.936484489961},{"$f":"General_INPUT_S1!AD214","v":47267.355982274014},{"$f":"General_INPUT_S1!AE214","v":50221.565731167007},{"$f":"General_INPUT_S1!AF214","v":53175.775480059034},{"$f":"General_INPUT_S1!AG214","v":53175.775480058976},{"$f":"General_INPUT_S1!AH214","v":62038.404726734996},{"$f":"General_INPUT_S1!AI214","v":67946.824224520009},{"$f":"General_INPUT_S1!AJ214","v":73855.243722304978},{"$f":"General_INPUT_S1!AK214","v":76809.453471195986},{"$f":"General_INPUT_S1!AL214","v":79763.663220088012},{"$f":"General_INPUT_S1!AM214","v":85672.082717872996},{"$f":"General_INPUT_S1!AN214","v":91580.502215658009},{"$f":"General_INPUT_S1!AO214","v":94534.711964549017},{"$f":"General_INPUT_S1!AP214","v":100443.13146233401},{"$f":"General_INPUT_S1!AQ214","v":97488.921713441989},{"$f":"General_INPUT_S1!AR214","v":103397.34121122598},{"$f":"General_INPUT_S1!AS214","v":109305.76070900998},{"$f":"General_INPUT_S1!AT214","v":112259.97045790299},{"$f":"General_INPUT_S1!AU214","v":118168.38995568702},{"$f":"General_INPUT_S1!AV214","v":118168.38995568702},{"$f":"General_INPUT_S1!AW214","v":121122.59970457898},{"$f":"General_INPUT_S1!AX214","v":127031.01920236301},{"$f":"General_INPUT_S1!AY214","v":129985.22895125501},{"$f":"General_INPUT_S1!AZ214","v":127031.01920236401},{"$f":"General_INPUT_S1!BA214","v":132939.43870014799},{"$f":"General_INPUT_S1!BB214","v":132939.43870014697}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D215","v":823.87800000000004},{"$f":"General_INPUT_S1!E215","v":823.87800000000004},{"$f":"General_INPUT_S1!F215","v":823.87800000000004},{"$f":"General_INPUT_S1!G215","v":823.87800000000004},{"$f":"General_INPUT_S1!H215","v":823.87800000000004},{"$f":"General_INPUT_S1!I215","v":823.87800000000004},{"$f":"General_INPUT_S1!J215","v":823.87800000000004},{"$f":"General_INPUT_S1!K215","v":823.87800000000004},{"$f":"General_INPUT_S1!L215","v":823.87800000000004},{"$f":"General_INPUT_S1!M215","v":823.87800000000004},{"$f":"General_INPUT_S1!N215","v":823.87800000000004},{"$f":"General_INPUT_S1!O215","v":823.87800000000004},{"$f":"General_INPUT_S1!P215","v":4775.9584750139711},{"$f":"General_INPUT_S1!Q215","v":8508.0100240756128},{"$f":"General_INPUT_S1!R215","v":12020.032647184924},{"$f":"General_INPUT_S1!S215","v":15312.02634434191},{"$f":"General_INPUT_S1!T215","v":18383.991115546552},{"$f":"General_INPUT_S1!U215","v":21235.926960798879},{"$f":"General_INPUT_S1!V215","v":23867.833880098864},{"$f":"General_INPUT_S1!W215","v":26279.711873446526},{"$f":"General_INPUT_S1!X215","v":28471.560940841839},{"$f":"General_INPUT_S1!Y215","v":40529.266999287938},{"$f":"General_INPUT_S1!Z215","v":51884.674554526639},{"$f":"General_INPUT_S1!AA215","v":62537.783606557925},{"$f":"General_INPUT_S1!AB215","v":72488.594155381783},{"$f":"General_INPUT_S1!AC215","v":81737.106200998256},{"$f":"General_INPUT_S1!AD215","v":90283.319743407308},{"$f":"General_INPUT_S1!AE215","v":98127.234782608968},{"$f":"General_INPUT_S1!AF215","v":105268.85131860318},{"$f":"General_INPUT_S1!AG215","v":111708.16935139},{"$f":"General_INPUT_S1!AH215","v":117445.18888096944},{"$f":"General_INPUT_S1!AI215","v":133620.97999287248},{"$f":"General_INPUT_S1!AJ215","v":149796.77110477557},{"$f":"General_INPUT_S1!AK215","v":165972.56221667863},{"$f":"General_INPUT_S1!AL215","v":182148.35332858172},{"$f":"General_INPUT_S1!AM215","v":198324.14444048482},{"$f":"General_INPUT_S1!AN215","v":214499.93555238785},{"$f":"General_INPUT_S1!AO215","v":230675.72666429094},{"$f":"General_INPUT_S1!AP215","v":246851.51777619403},{"$f":"General_INPUT_S1!AQ215","v":263027.308888097},{"$f":"General_INPUT_S1!AR215","v":279203.10000000003},{"$f":"General_INPUT_S1!AS215","v":283541.06854597304},{"$f":"General_INPUT_S1!AT215","v":287879.03709194594},{"$f":"General_INPUT_S1!AU215","v":292217.00563791877},{"$f":"General_INPUT_S1!AV215","v":296554.97418389178},{"$f":"General_INPUT_S1!AW215","v":300892.94272986468},{"$f":"General_INPUT_S1!AX215","v":305230.91127583763},{"$f":"General_INPUT_S1!AY215","v":309568.87982181052},{"$f":"General_INPUT_S1!AZ215","v":313906.84836778347},{"$f":"General_INPUT_S1!BA215","v":318244.81691375648},{"$f":"General_INPUT_S1!BB215","v":322582.78545972955}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D216","v":8.322000000000001},{"$f":"General_INPUT_S1!E216","v":8.322000000000001},{"$f":"General_INPUT_S1!F216","v":8.322000000000001},{"$f":"General_INPUT_S1!G216","v":8.322000000000001},{"$f":"General_INPUT_S1!H216","v":8.322000000000001},{"$f":"General_INPUT_S1!I216","v":8.322000000000001},{"$f":"General_INPUT_S1!J216","v":8.322000000000001},{"$f":"General_INPUT_S1!K216","v":8.322000000000001},{"$f":"General_INPUT_S1!L216","v":8.322000000000001},{"$f":"General_INPUT_S1!M216","v":8.322000000000001},{"$f":"General_INPUT_S1!N216","v":8.322000000000001},{"$f":"General_INPUT_S1!O216","v":8.322000000000001},{"$f":"General_INPUT_S1!P216","v":71.611834112089525},{"$f":"General_INPUT_S1!Q216","v":171.57315588290083},{"$f":"General_INPUT_S1!R216","v":308.20596531243393},{"$f":"General_INPUT_S1!S216","v":481.51026240068887},{"$f":"General_INPUT_S1!T216","v":691.48604714766532},{"$f":"General_INPUT_S1!U216","v":938.13331955336366},{"$f":"General_INPUT_S1!V216","v":1221.4520796177837},{"$f":"General_INPUT_S1!W216","v":1541.4423273409257},{"$f":"General_INPUT_S1!X216","v":1898.1040627227896},{"$f":"General_INPUT_S1!Y216","v":3331.1726300784608},{"$f":"General_INPUT_S1!Z216","v":5115.3904490378372},{"$f":"General_INPUT_S1!AA216","v":7250.7575196009184},{"$f":"General_INPUT_S1!AB216","v":9737.2738417677028},{"$f":"General_INPUT_S1!AC216","v":12574.939415538192},{"$f":"General_INPUT_S1!AD216","v":15763.754240912385},{"$f":"General_INPUT_S1!AE216","v":19303.718317890285},{"$f":"General_INPUT_S1!AF216","v":23194.831646471888},{"$f":"General_INPUT_S1!AG216","v":27437.094226657198},{"$f":"General_INPUT_S1!AH216","v":32030.506058446208},{"$f":"General_INPUT_S1!AI216","v":37656.821634354972},{"$f":"General_INPUT_S1!AJ216","v":43577.242503207439},{"$f":"General_INPUT_S1!AK216","v":49791.76866500359},{"$f":"General_INPUT_S1!AL216","v":56300.400119743434},{"$f":"General_INPUT_S1!AM216","v":63103.136867426983},{"$f":"General_INPUT_S1!AN216","v":70199.97890805421},{"$f":"General_INPUT_S1!AO216","v":77590.926241625144},{"$f":"General_INPUT_S1!AP216","v":85275.978868139762},{"$f":"General_INPUT_S1!AQ216","v":93255.13678759805},{"$f":"General_INPUT_S1!AR216","v":101528.40000000001},{"$f":"General_INPUT_S1!AS216","v":103105.84310762654},{"$f":"General_INPUT_S1!AT216","v":104683.28621525304},{"$f":"General_INPUT_S1!AU216","v":106260.72932287956},{"$f":"General_INPUT_S1!AV216","v":107838.17243050611},{"$f":"General_INPUT_S1!AW216","v":109415.61553813261},{"$f":"General_INPUT_S1!AX216","v":110993.05864575914},{"$f":"General_INPUT_S1!AY216","v":112570.50175338564},{"$f":"General_INPUT_S1!AZ216","v":114147.94486101216},{"$f":"General_INPUT_S1!BA216","v":115725.38796863871},{"$f":"General_INPUT_S1!BB216","v":117302.8310762653}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D217","v":0},{"$f":"General_INPUT_S1!E217","v":0},{"$f":"General_INPUT_S1!F217","v":0},{"$f":"General_INPUT_S1!G217","v":0},{"$f":"General_INPUT_S1!H217","v":0},{"$f":"General_INPUT_S1!I217","v":0},{"$f":"General_INPUT_S1!J217","v":0},{"$f":"General_INPUT_S1!K217","v":0},{"$f":"General_INPUT_S1!L217","v":0},{"$f":"General_INPUT_S1!M217","v":0},{"$f":"General_INPUT_S1!N217","v":0},{"$f":"General_INPUT_S1!O217","v":0},{"$f":"General_INPUT_S1!P217","v":110.17205248013775},{"$f":"General_INPUT_S1!Q217","v":403.70154325388438},{"$f":"General_INPUT_S1!R217","v":880.58847232123969},{"$f":"General_INPUT_S1!S217","v":1540.8328396822044},{"$f":"General_INPUT_S1!T217","v":2384.4346453367771},{"$f":"General_INPUT_S1!U217","v":3411.3938892849587},{"$f":"General_INPUT_S1!V217","v":4621.7105715267498},{"$f":"General_INPUT_S1!W217","v":6015.384692062149},{"$f":"General_INPUT_S1!X217","v":7592.4162508911586},{"$f":"General_INPUT_S1!Y217","v":11659.104205274614},{"$f":"General_INPUT_S1!Z217","v":16076.941411261774},{"$f":"General_INPUT_S1!AA217","v":20845.927868852639},{"$f":"General_INPUT_S1!AB217","v":25966.063578047204},{"$f":"General_INPUT_S1!AC217","v":31437.348538845476},{"$f":"General_INPUT_S1!AD217","v":37259.782751247447},{"$f":"General_INPUT_S1!AE217","v":43433.36621525314},{"$f":"General_INPUT_S1!AF217","v":49958.098930862529},{"$f":"General_INPUT_S1!AG217","v":56833.980898075613},{"$f":"General_INPUT_S1!AH217","v":64061.012116892402},{"$f":"General_INPUT_S1!AI217","v":71669.434723449769},{"$f":"General_INPUT_S1!AJ217","v":78983.752037063459},{"$f":"General_INPUT_S1!AK217","v":86003.964057733436},{"$f":"General_INPUT_S1!AL217","v":92730.070785459742},{"$f":"General_INPUT_S1!AM217","v":99162.072220242364},{"$f":"General_INPUT_S1!AN217","v":105299.96836208126},{"$f":"General_INPUT_S1!AO217","v":111143.7592109765},{"$f":"General_INPUT_S1!AP217","v":116693.44476692802},{"$f":"General_INPUT_S1!AQ217","v":121949.02502993584},{"$f":"General_INPUT_S1!AR217","v":126910.49999999997},{"$f":"General_INPUT_S1!AS217","v":128882.30388453315},{"$f":"General_INPUT_S1!AT217","v":130854.10776906628},{"$f":"General_INPUT_S1!AU217","v":132825.91165359941},{"$f":"General_INPUT_S1!AV217","v":134797.71553813259},{"$f":"General_INPUT_S1!AW217","v":136769.51942266573},{"$f":"General_INPUT_S1!AX217","v":138741.32330719888},{"$f":"General_INPUT_S1!AY217","v":140713.12719173203},{"$f":"General_INPUT_S1!AZ217","v":142684.93107626517},{"$f":"General_INPUT_S1!BA217","v":144656.73496079835},{"$f":"General_INPUT_S1!BB217","v":146628.53884533158}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D218","v":9.9999999999909051},{"$f":"General_INPUT_S1!E218","v":9.9999999999909051},{"$f":"General_INPUT_S1!F218","v":9.9999999999909051},{"$f":"General_INPUT_S1!G218","v":9.9999999999909051},{"$f":"General_INPUT_S1!H218","v":9.9999999999909051},{"$f":"General_INPUT_S1!I218","v":9.9999999999909051},{"$f":"General_INPUT_S1!J218","v":9.9999999999909051},{"$f":"General_INPUT_S1!K218","v":9.9999999999909051},{"$f":"General_INPUT_S1!L218","v":9.9999999999909051},{"$f":"General_INPUT_S1!M218","v":9.9999999999909051},{"$f":"General_INPUT_S1!N218","v":9.9999999999909051},{"$f":"General_INPUT_S1!O218","v":9.9999999999909051},{"$f":"General_INPUT_S1!P218","v":1.0000000000331966},{"$f":"General_INPUT_S1!Q218","v":9.9999999999909051},{"$f":"General_INPUT_S1!R218","v":9.9999999999909051},{"$f":"General_INPUT_S1!S218","v":10.000000000047748},{"$f":"General_INPUT_S1!T218","v":2954.2097488919694},{"$f":"General_INPUT_S1!U218","v":5908.4194977839961},{"$f":"General_INPUT_S1!V218","v":8862.6292466769883},{"$f":"General_INPUT_S1!W218","v":11816.838995568958},{"$f":"General_INPUT_S1!X218","v":8862.6292466760224},{"$f":"General_INPUT_S1!Y218","v":17193.500738552419},{"$f":"General_INPUT_S1!Z218","v":22215.657311669693},{"$f":"General_INPUT_S1!AA218","v":18818.316100442928},{"$f":"General_INPUT_S1!AB218","v":25997.045790251326},{"$f":"General_INPUT_S1!AC218","v":35155.096011817324},{"$f":"General_INPUT_S1!AD218","v":33914.327917282601},{"$f":"General_INPUT_S1!AE218","v":46676.514032495885},{"$f":"General_INPUT_S1!AF218","v":53884.785819793055},{"$f":"General_INPUT_S1!AG218","v":56070.901033973045},{"$f":"General_INPUT_S1!AH218","v":66174.298375184968},{"$f":"General_INPUT_S1!AI218","v":75420.974889216915},{"$f":"General_INPUT_S1!AJ218","v":82363.367799113708},{"$f":"General_INPUT_S1!AK218","v":95007.385524372061},{"$f":"General_INPUT_S1!AL218","v":101388.47858197941},{"$f":"General_INPUT_S1!AM218","v":111373.70753323488},{"$f":"General_INPUT_S1!AN218","v":119113.7370753318},{"$f":"General_INPUT_S1!AO218","v":120974.88921713429},{"$f":"General_INPUT_S1!AP218","v":130044.3131462333},{"$f":"General_INPUT_S1!AQ218","v":133353.0280649928},{"$f":"General_INPUT_S1!AR218","v":136484.49039881819},{"$f":"General_INPUT_S1!AS218","v":143574.59379615961},{"$f":"General_INPUT_S1!AT218","v":150664.69719350038},{"$f":"General_INPUT_S1!AU218","v":155982.27474150661},{"$f":"General_INPUT_S1!AV218","v":166617.4298375184},{"$f":"General_INPUT_S1!AW218","v":171935.0073855246},{"$f":"General_INPUT_S1!AX218","v":179025.11078286538},{"$f":"General_INPUT_S1!AY218","v":187887.74002954201},{"$f":"General_INPUT_S1!AZ218","v":198522.89512555383},{"$f":"General_INPUT_S1!BA218","v":205612.99852289513},{"$f":"General_INPUT_S1!BB218","v":212703.10192023599}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D219","v":0},{"$f":"General_INPUT_S1!E219","v":0},{"$f":"General_INPUT_S1!F219","v":0},{"$f":"General_INPUT_S1!G219","v":0},{"$f":"General_INPUT_S1!H219","v":0},{"$f":"General_INPUT_S1!I219","v":0},{"$f":"General_INPUT_S1!J219","v":0},{"$f":"General_INPUT_S1!K219","v":0},{"$f":"General_INPUT_S1!L219","v":0},{"$f":"General_INPUT_S1!M219","v":0},{"$f":"General_INPUT_S1!N219","v":0},{"$f":"General_INPUT_S1!O219","v":0},{"$f":"General_INPUT_S1!P219","v":0},{"$f":"General_INPUT_S1!Q219","v":0},{"$f":"General_INPUT_S1!R219","v":0},{"$f":"General_INPUT_S1!S219","v":0},{"$f":"General_INPUT_S1!T219","v":0},{"$f":"General_INPUT_S1!U219","v":0},{"$f":"General_INPUT_S1!V219","v":0},{"$f":"General_INPUT_S1!W219","v":0},{"$f":"General_INPUT_S1!X219","v":0},{"$f":"General_INPUT_S1!Y219","v":531.75775480059042},{"$f":"General_INPUT_S1!Z219","v":1418.0206794682786},{"$f":"General_INPUT_S1!AA219","v":1861.1521418020486},{"$f":"General_INPUT_S1!AB219","v":3545.0516986706371},{"$f":"General_INPUT_S1!AC219","v":6203.840472673648},{"$f":"General_INPUT_S1!AD219","v":7444.6085672083773},{"$f":"General_INPUT_S1!AE219","v":12407.680945347012},{"$f":"General_INPUT_S1!AF219","v":17016.248153618864},{"$f":"General_INPUT_S1!AG219","v":20738.552437222916},{"$f":"General_INPUT_S1!AH219","v":28360.413589364991},{"$f":"General_INPUT_S1!AI219","v":33884.785819793113},{"$f":"General_INPUT_S1!AJ219","v":38759.231905465283},{"$f":"General_INPUT_S1!AK219","v":46794.682422451922},{"$f":"General_INPUT_S1!AL219","v":52230.428360413651},{"$f":"General_INPUT_S1!AM219","v":59970.457902511116},{"$f":"General_INPUT_S1!AN219","v":67001.477104874153},{"$f":"General_INPUT_S1!AO219","v":71048.744460856688},{"$f":"General_INPUT_S1!AP219","v":79704.579025110754},{"$f":"General_INPUT_S1!AQ219","v":85258.493353028229},{"$f":"General_INPUT_S1!AR219","v":90989.660265878803},{"$f":"General_INPUT_S1!AS219","v":95716.395864106409},{"$f":"General_INPUT_S1!AT219","v":100443.13146233361},{"$f":"General_INPUT_S1!AU219","v":103988.18316100443},{"$f":"General_INPUT_S1!AV219","v":111078.28655834562},{"$f":"General_INPUT_S1!AW219","v":114623.33825701642},{"$f":"General_INPUT_S1!AX219","v":119350.07385524359},{"$f":"General_INPUT_S1!AY219","v":125258.49335302801},{"$f":"General_INPUT_S1!AZ219","v":132348.59675036921},{"$f":"General_INPUT_S1!BA219","v":137075.3323485968},{"$f":"General_INPUT_S1!BB219","v":141802.06794682398}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D220","v":14771.048744460984},{"$f":"General_INPUT_S1!E220","v":14771.048744460984},{"$f":"General_INPUT_S1!F220","v":14771.048744460984},{"$f":"General_INPUT_S1!G220","v":14771.048744460984},{"$f":"General_INPUT_S1!H220","v":14771.048744460984},{"$f":"General_INPUT_S1!I220","v":14771.048744460984},{"$f":"General_INPUT_S1!J220","v":14771.048744460984},{"$f":"General_INPUT_S1!K220","v":14771.048744460984},{"$f":"General_INPUT_S1!L220","v":14771.048744460984},{"$f":"General_INPUT_S1!M220","v":14771.048744460984},{"$f":"General_INPUT_S1!N220","v":14771.048744460984},{"$f":"General_INPUT_S1!O220","v":14771.048744460984},{"$f":"General_INPUT_S1!P220","v":14771.048744462007},{"$f":"General_INPUT_S1!Q220","v":14771.048744460984},{"$f":"General_INPUT_S1!R220","v":20679.468242244981},{"$f":"General_INPUT_S1!S220","v":23633.677991136949},{"$f":"General_INPUT_S1!T220","v":23633.677991138029},{"$f":"General_INPUT_S1!U220","v":35450.516986706018},{"$f":"General_INPUT_S1!V220","v":41358.936484490019},{"$f":"General_INPUT_S1!W220","v":44313.146233382045},{"$f":"General_INPUT_S1!X220","v":62038.404726736022},{"$f":"General_INPUT_S1!Y220","v":62038.404726735964},{"$f":"General_INPUT_S1!Z220","v":70901.033973411977},{"$f":"General_INPUT_S1!AA220","v":85672.082717873025},{"$f":"General_INPUT_S1!AB220","v":88626.292466764993},{"$f":"General_INPUT_S1!AC220","v":97488.921713442032},{"$f":"General_INPUT_S1!AD220","v":106351.55096011795},{"$f":"General_INPUT_S1!AE220","v":112259.97045790206},{"$f":"General_INPUT_S1!AF220","v":118168.38995568702},{"$f":"General_INPUT_S1!AG220","v":127031.01920236401},{"$f":"General_INPUT_S1!AH220","v":127031.01920236304},{"$f":"General_INPUT_S1!AI220","v":129985.22895125501},{"$f":"General_INPUT_S1!AJ220","v":135893.64844904002},{"$f":"General_INPUT_S1!AK220","v":135893.64844904002},{"$f":"General_INPUT_S1!AL220","v":141802.067946825},{"$f":"General_INPUT_S1!AM220","v":141802.06794682401},{"$f":"General_INPUT_S1!AN220","v":138847.85819793199},{"$f":"General_INPUT_S1!AO220","v":147710.487444609},{"$f":"General_INPUT_S1!AP220","v":147710.487444609},{"$f":"General_INPUT_S1!AQ220","v":153618.90694239305},{"$f":"General_INPUT_S1!AR220","v":153618.90694239305},{"$f":"General_INPUT_S1!AS220","v":153618.90694239305},{"$f":"General_INPUT_S1!AT220","v":156573.11669128502},{"$f":"General_INPUT_S1!AU220","v":156573.11669128496},{"$f":"General_INPUT_S1!AV220","v":153618.90694239299},{"$f":"General_INPUT_S1!AW220","v":156573.11669128502},{"$f":"General_INPUT_S1!AX220","v":159527.326440178},{"$f":"General_INPUT_S1!AY220","v":159527.326440178},{"$f":"General_INPUT_S1!AZ220","v":159527.32644017698},{"$f":"General_INPUT_S1!BA220","v":156573.11669128502},{"$f":"General_INPUT_S1!BB220","v":162481.53618907003}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D221","v":19645.494830133728},{"$f":"General_INPUT_S1!E221","v":19645.494830133728},{"$f":"General_INPUT_S1!F221","v":19645.494830133728},{"$f":"General_INPUT_S1!G221","v":19645.494830133728},{"$f":"General_INPUT_S1!H221","v":19645.494830133728},{"$f":"General_INPUT_S1!I221","v":19645.494830133728},{"$f":"General_INPUT_S1!J221","v":19645.494830133728},{"$f":"General_INPUT_S1!K221","v":19645.494830133728},{"$f":"General_INPUT_S1!L221","v":19645.494830133728},{"$f":"General_INPUT_S1!M221","v":19645.494830133728},{"$f":"General_INPUT_S1!N221","v":19645.494830133728},{"$f":"General_INPUT_S1!O221","v":19645.494830133728},{"$f":"General_INPUT_S1!P221","v":19530.608895454559},{"$f":"General_INPUT_S1!Q221","v":19415.722960774507},{"$f":"General_INPUT_S1!R221","v":22058.099458395493},{"$f":"General_INPUT_S1!S221","v":21926.801247333617},{"$f":"General_INPUT_S1!T221","v":27244.378795339202},{"$f":"General_INPUT_S1!U221","v":27080.256031510922},{"$f":"General_INPUT_S1!V221","v":29607.746594452754},{"$f":"General_INPUT_S1!W221","v":32102.412604628236},{"$f":"General_INPUT_S1!X221","v":39881.831610044705},{"$f":"General_INPUT_S1!Y221","v":42304.283604136159},{"$f":"General_INPUT_S1!Z221","v":47326.440177252538},{"$f":"General_INPUT_S1!AA221","v":57518.463810929868},{"$f":"General_INPUT_S1!AB221","v":54593.796159526799},{"$f":"General_INPUT_S1!AC221","v":64623.338257016003},{"$f":"General_INPUT_S1!AD221","v":69394.387001477458},{"$f":"General_INPUT_S1!AE221","v":79217.134416543267},{"$f":"General_INPUT_S1!AF221","v":83840.4726735601},{"$f":"General_INPUT_S1!AG221","v":90930.576070900919},{"$f":"General_INPUT_S1!AH221","v":100443.13146233394},{"$f":"General_INPUT_S1!AI221","v":102348.59675037008},{"$f":"General_INPUT_S1!AJ221","v":106706.05612998494},{"$f":"General_INPUT_S1!AK221","v":111004.43131462358},{"$f":"General_INPUT_S1!AL221","v":115243.72230428355},{"$f":"General_INPUT_S1!AM221","v":121852.90214180242},{"$f":"General_INPUT_S1!AN221","v":123545.05169867017},{"$f":"General_INPUT_S1!AO221","v":125199.40915805004},{"$f":"General_INPUT_S1!AP221","v":131601.1343131453},{"$f":"General_INPUT_S1!AQ221","v":133175.77548005804},{"$f":"General_INPUT_S1!AR221","v":137075.33234859633},{"$f":"General_INPUT_S1!AS221","v":138559.25827178714},{"$f":"General_INPUT_S1!AT221","v":140029.54209748862},{"$f":"General_INPUT_S1!AU221","v":139143.27917282097},{"$f":"General_INPUT_S1!AV221","v":142865.58345642485},{"$f":"General_INPUT_S1!AW221","v":146521.05354505128},{"$f":"General_INPUT_S1!AX221","v":145575.75642540579},{"$f":"General_INPUT_S1!AY221","v":144630.45930576036},{"$f":"General_INPUT_S1!AZ221","v":148183.1610044307},{"$f":"General_INPUT_S1!BA221","v":149438.70014770978},{"$f":"General_INPUT_S1!BB221","v":148449.03988183159}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D222","v":1033.9734121123026},{"$f":"General_INPUT_S1!E222","v":1033.9734121123026},{"$f":"General_INPUT_S1!F222","v":1033.9734121123026},{"$f":"General_INPUT_S1!G222","v":1033.9734121123026},{"$f":"General_INPUT_S1!H222","v":1033.9734121123026},{"$f":"General_INPUT_S1!I222","v":1033.9734121123026},{"$f":"General_INPUT_S1!J222","v":1033.9734121123026},{"$f":"General_INPUT_S1!K222","v":1033.9734121123026},{"$f":"General_INPUT_S1!L222","v":1033.9734121123026},{"$f":"General_INPUT_S1!M222","v":1033.9734121123026},{"$f":"General_INPUT_S1!N222","v":1033.9734121123026},{"$f":"General_INPUT_S1!O222","v":1033.9734121123026},{"$f":"General_INPUT_S1!P222","v":1148.8593467914454},{"$f":"General_INPUT_S1!Q222","v":1263.7452814705307},{"$f":"General_INPUT_S1!R222","v":1575.578532742536},{"$f":"General_INPUT_S1!S222","v":1706.8767438044138},{"$f":"General_INPUT_S1!T222","v":2297.7186935828245},{"$f":"General_INPUT_S1!U222","v":2461.8414574100839},{"$f":"General_INPUT_S1!V222","v":2888.5606433612438},{"$f":"General_INPUT_S1!W222","v":3348.1043820777909},{"$f":"General_INPUT_S1!X222","v":4431.3146233382995},{"$f":"General_INPUT_S1!Y222","v":4963.0723781388779},{"$f":"General_INPUT_S1!Z222","v":5849.335302806493},{"$f":"General_INPUT_S1!AA222","v":7474.1506646971011},{"$f":"General_INPUT_S1!AB222","v":7444.608567208199},{"$f":"General_INPUT_S1!AC222","v":9231.9054652880004},{"$f":"General_INPUT_S1!AD222","v":10369.276218611574},{"$f":"General_INPUT_S1!AE222","v":12363.36779911369},{"$f":"General_INPUT_S1!AF222","v":13648.449039881878},{"$f":"General_INPUT_S1!AG222","v":15420.974889217117},{"$f":"General_INPUT_S1!AH222","v":17725.258493353052},{"$f":"General_INPUT_S1!AI222","v":18774.0029542099},{"$f":"General_INPUT_S1!AJ222","v":20324.963072378087},{"$f":"General_INPUT_S1!AK222","v":21935.007385524426},{"$f":"General_INPUT_S1!AL222","v":23604.135893648443},{"$f":"General_INPUT_S1!AM222","v":25847.585302806583},{"$f":"General_INPUT_S1!AN222","v":27119.645494830045},{"$f":"General_INPUT_S1!AO222","v":28419.497784342657},{"$f":"General_INPUT_S1!AP222","v":30869.401875922984},{"$f":"General_INPUT_S1!AQ222","v":32259.970457902269},{"$f":"General_INPUT_S1!AR222","v":34268.833087149069},{"$f":"General_INPUT_S1!AS222","v":35729.116912850761},{"$f":"General_INPUT_S1!AT222","v":37223.04283604127},{"$f":"General_INPUT_S1!AU222","v":38109.305760708921},{"$f":"General_INPUT_S1!AV222","v":40295.420974889057},{"$f":"General_INPUT_S1!AW222","v":42538.370384047143},{"$f":"General_INPUT_S1!AX222","v":43483.667503692632},{"$f":"General_INPUT_S1!AY222","v":44428.964623338143},{"$f":"General_INPUT_S1!AZ222","v":46794.682422451799},{"$f":"General_INPUT_S1!BA222","v":48493.353028064754},{"$f":"General_INPUT_S1!BB222","v":49483.01329394387}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D223","v":0},{"$f":"General_INPUT_S1!E223","v":0},{"$f":"General_INPUT_S1!F223","v":0},{"$f":"General_INPUT_S1!G223","v":0},{"$f":"General_INPUT_S1!H223","v":0},{"$f":"General_INPUT_S1!I223","v":0},{"$f":"General_INPUT_S1!J223","v":0},{"$f":"General_INPUT_S1!K223","v":0},{"$f":"General_INPUT_S1!L223","v":0},{"$f":"General_INPUT_S1!M223","v":0},{"$f":"General_INPUT_S1!N223","v":0},{"$f":"General_INPUT_S1!O223","v":0},{"$f":"General_INPUT_S1!P223","v":0},{"$f":"General_INPUT_S1!Q223","v":0},{"$f":"General_INPUT_S1!R223","v":0},{"$f":"General_INPUT_S1!S223","v":0},{"$f":"General_INPUT_S1!T223","v":0},{"$f":"General_INPUT_S1!U223","v":0},{"$f":"General_INPUT_S1!V223","v":0},{"$f":"General_INPUT_S1!W223","v":0},{"$f":"General_INPUT_S1!X223","v":0},{"$f":"General_INPUT_S1!Y223","v":0},{"$f":"General_INPUT_S1!Z223","v":0},{"$f":"General_INPUT_S1!AA223","v":0},{"$f":"General_INPUT_S1!AB223","v":0},{"$f":"General_INPUT_S1!AC223","v":2944.2097488920353},{"$f":"General_INPUT_S1!AD223","v":5908.4194977840525},{"$f":"General_INPUT_S1!AE223","v":8862.629246675966},{"$f":"General_INPUT_S1!AF223","v":11816.838995567992},{"$f":"General_INPUT_S1!AG223","v":17725.258493352954},{"$f":"General_INPUT_S1!AH223","v":20679.468242244981},{"$f":"General_INPUT_S1!AI223","v":14771.048744461041},{"$f":"General_INPUT_S1!AJ223","v":20679.468242246003},{"$f":"General_INPUT_S1!AK223","v":23633.677991137007},{"$f":"General_INPUT_S1!AL223","v":26587.887740029943},{"$f":"General_INPUT_S1!AM223","v":41358.936484489961},{"$f":"General_INPUT_S1!AN223","v":38404.726735589975},{"$f":"General_INPUT_S1!AO223","v":38404.726735589975},{"$f":"General_INPUT_S1!AP223","v":47267.355982269917},{"$f":"General_INPUT_S1!AQ223","v":47267.35598227015},{"$f":"General_INPUT_S1!AR223","v":53175.775480059885},{"$f":"General_INPUT_S1!AS223","v":62038.404726729823},{"$f":"General_INPUT_S1!AT223","v":56129.985228949867},{"$f":"General_INPUT_S1!AU223","v":59084.194977840074},{"$f":"General_INPUT_S1!AV223","v":53175.775480060111},{"$f":"General_INPUT_S1!AW223","v":53175.775480060111},{"$f":"General_INPUT_S1!AX223","v":59084.194977839841},{"$f":"General_INPUT_S1!AY223","v":56129.985228950092},{"$f":"General_INPUT_S1!AZ223","v":62038.404726740053},{"$f":"General_INPUT_S1!BA223","v":56129.985228949867},{"$f":"General_INPUT_S1!BB223","v":62038.404726730048}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D224","v":0},{"$f":"General_INPUT_S1!E224","v":0},{"$f":"General_INPUT_S1!F224","v":0},{"$f":"General_INPUT_S1!G224","v":0},{"$f":"General_INPUT_S1!H224","v":0},{"$f":"General_INPUT_S1!I224","v":0},{"$f":"General_INPUT_S1!J224","v":0},{"$f":"General_INPUT_S1!K224","v":0},{"$f":"General_INPUT_S1!L224","v":0},{"$f":"General_INPUT_S1!M224","v":0},{"$f":"General_INPUT_S1!N224","v":0},{"$f":"General_INPUT_S1!O224","v":0},{"$f":"General_INPUT_S1!P224","v":0},{"$f":"General_INPUT_S1!Q224","v":0},{"$f":"General_INPUT_S1!R224","v":0},{"$f":"General_INPUT_S1!S224","v":0},{"$f":"General_INPUT_S1!T224","v":0},{"$f":"General_INPUT_S1!U224","v":0},{"$f":"General_INPUT_S1!V224","v":0},{"$f":"General_INPUT_S1!W224","v":0},{"$f":"General_INPUT_S1!X224","v":0},{"$f":"General_INPUT_S1!Y224","v":0},{"$f":"General_INPUT_S1!Z224","v":0},{"$f":"General_INPUT_S1!AA224","v":0},{"$f":"General_INPUT_S1!AB224","v":0},{"$f":"General_INPUT_S1!AC224","v":0},{"$f":"General_INPUT_S1!AD224","v":0},{"$f":"General_INPUT_S1!AE224","v":0},{"$f":"General_INPUT_S1!AF224","v":0},{"$f":"General_INPUT_S1!AG224","v":0},{"$f":"General_INPUT_S1!AH224","v":0},{"$f":"General_INPUT_S1!AI224","v":0},{"$f":"General_INPUT_S1!AJ224","v":0},{"$f":"General_INPUT_S1!AK224","v":0},{"$f":"General_INPUT_S1!AL224","v":0},{"$f":"General_INPUT_S1!AM224","v":0},{"$f":"General_INPUT_S1!AN224","v":0},{"$f":"General_INPUT_S1!AO224","v":0},{"$f":"General_INPUT_S1!AP224","v":0},{"$f":"General_INPUT_S1!AQ224","v":0},{"$f":"General_INPUT_S1!AR224","v":0},{"$f":"General_INPUT_S1!AS224","v":0},{"$f":"General_INPUT_S1!AT224","v":0},{"$f":"General_INPUT_S1!AU224","v":0},{"$f":"General_INPUT_S1!AV224","v":0},{"$f":"General_INPUT_S1!AW224","v":0},{"$f":"General_INPUT_S1!AX224","v":0},{"$f":"General_INPUT_S1!AY224","v":0},{"$f":"General_INPUT_S1!AZ224","v":0},{"$f":"General_INPUT_S1!BA224","v":0},{"$f":"General_INPUT_S1!BB224","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D225","v":0},{"$f":"General_INPUT_S1!E225","v":0},{"$f":"General_INPUT_S1!F225","v":0},{"$f":"General_INPUT_S1!G225","v":0},{"$f":"General_INPUT_S1!H225","v":0},{"$f":"General_INPUT_S1!I225","v":0},{"$f":"General_INPUT_S1!J225","v":0},{"$f":"General_INPUT_S1!K225","v":0},{"$f":"General_INPUT_S1!L225","v":0},{"$f":"General_INPUT_S1!M225","v":0},{"$f":"General_INPUT_S1!N225","v":0},{"$f":"General_INPUT_S1!O225","v":0},{"$f":"General_INPUT_S1!P225","v":0},{"$f":"General_INPUT_S1!Q225","v":0},{"$f":"General_INPUT_S1!R225","v":0},{"$f":"General_INPUT_S1!S225","v":0},{"$f":"General_INPUT_S1!T225","v":0},{"$f":"General_INPUT_S1!U225","v":0},{"$f":"General_INPUT_S1!V225","v":0},{"$f":"General_INPUT_S1!W225","v":0},{"$f":"General_INPUT_S1!X225","v":0},{"$f":"General_INPUT_S1!Y225","v":0},{"$f":"General_INPUT_S1!Z225","v":0},{"$f":"General_INPUT_S1!AA225","v":0},{"$f":"General_INPUT_S1!AB225","v":0},{"$f":"General_INPUT_S1!AC225","v":0},{"$f":"General_INPUT_S1!AD225","v":0},{"$f":"General_INPUT_S1!AE225","v":0},{"$f":"General_INPUT_S1!AF225","v":0},{"$f":"General_INPUT_S1!AG225","v":0},{"$f":"General_INPUT_S1!AH225","v":0},{"$f":"General_INPUT_S1!AI225","v":0},{"$f":"General_INPUT_S1!AJ225","v":0},{"$f":"General_INPUT_S1!AK225","v":0},{"$f":"General_INPUT_S1!AL225","v":0},{"$f":"General_INPUT_S1!AM225","v":0},{"$f":"General_INPUT_S1!AN225","v":0},{"$f":"General_INPUT_S1!AO225","v":0},{"$f":"General_INPUT_S1!AP225","v":0},{"$f":"General_INPUT_S1!AQ225","v":0},{"$f":"General_INPUT_S1!AR225","v":0},{"$f":"General_INPUT_S1!AS225","v":0},{"$f":"General_INPUT_S1!AT225","v":0},{"$f":"General_INPUT_S1!AU225","v":0},{"$f":"General_INPUT_S1!AV225","v":0},{"$f":"General_INPUT_S1!AW225","v":0},{"$f":"General_INPUT_S1!AX225","v":0},{"$f":"General_INPUT_S1!AY225","v":0},{"$f":"General_INPUT_S1!AZ225","v":0},{"$f":"General_INPUT_S1!BA225","v":0},{"$f":"General_INPUT_S1!BB225","v":0}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D226","v":0},{"$f":"General_INPUT_S1!E226","v":0},{"$f":"General_INPUT_S1!F226","v":0},{"$f":"General_INPUT_S1!G226","v":0},{"$f":"General_INPUT_S1!H226","v":0},{"$f":"General_INPUT_S1!I226","v":0},{"$f":"General_INPUT_S1!J226","v":0},{"$f":"General_INPUT_S1!K226","v":0},{"$f":"General_INPUT_S1!L226","v":0},{"$f":"General_INPUT_S1!M226","v":0},{"$f":"General_INPUT_S1!N226","v":0},{"$f":"General_INPUT_S1!O226","v":0},{"$f":"General_INPUT_S1!P226","v":0},{"$f":"General_INPUT_S1!Q226","v":0},{"$f":"General_INPUT_S1!R226","v":0},{"$f":"General_INPUT_S1!S226","v":0},{"$f":"General_INPUT_S1!T226","v":0},{"$f":"General_INPUT_S1!U226","v":0},{"$f":"General_INPUT_S1!V226","v":0},{"$f":"General_INPUT_S1!W226","v":0},{"$f":"General_INPUT_S1!X226","v":0},{"$f":"General_INPUT_S1!Y226","v":0},{"$f":"General_INPUT_S1!Z226","v":0},{"$f":"General_INPUT_S1!AA226","v":0},{"$f":"General_INPUT_S1!AB226","v":0},{"$f":"General_INPUT_S1!AC226","v":0},{"$f":"General_INPUT_S1!AD226","v":0},{"$f":"General_INPUT_S1!AE226","v":0},{"$f":"General_INPUT_S1!AF226","v":0},{"$f":"General_INPUT_S1!AG226","v":0},{"$f":"General_INPUT_S1!AH226","v":0},{"$f":"General_INPUT_S1!AI226","v":0},{"$f":"General_INPUT_S1!AJ226","v":0},{"$f":"General_INPUT_S1!AK226","v":0},{"$f":"General_INPUT_S1!AL226","v":0},{"$f":"General_INPUT_S1!AM226","v":0},{"$f":"General_INPUT_S1!AN226","v":0},{"$f":"General_INPUT_S1!AO226","v":0},{"$f":"General_INPUT_S1!AP226","v":0},{"$f":"General_INPUT_S1!AQ226","v":0},{"$f":"General_INPUT_S1!AR226","v":0},{"$f":"General_INPUT_S1!AS226","v":0},{"$f":"General_INPUT_S1!AT226","v":0},{"$f":"General_INPUT_S1!AU226","v":0},{"$f":"General_INPUT_S1!AV226","v":0},{"$f":"General_INPUT_S1!AW226","v":0},{"$f":"General_INPUT_S1!AX226","v":0},{"$f":"General_INPUT_S1!AY226","v":0},{"$f":"General_INPUT_S1!AZ226","v":0},{"$f":"General_INPUT_S1!BA226","v":0},{"$f":"General_INPUT_S1!BB226","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D227","v":0},{"$f":"General_INPUT_S1!E227","v":0},{"$f":"General_INPUT_S1!F227","v":0},{"$f":"General_INPUT_S1!G227","v":0},{"$f":"General_INPUT_S1!H227","v":0},{"$f":"General_INPUT_S1!I227","v":0},{"$f":"General_INPUT_S1!J227","v":0},{"$f":"General_INPUT_S1!K227","v":0},{"$f":"General_INPUT_S1!L227","v":0},{"$f":"General_INPUT_S1!M227","v":0},{"$f":"General_INPUT_S1!N227","v":0},{"$f":"General_INPUT_S1!O227","v":0},{"$f":"General_INPUT_S1!P227","v":0},{"$f":"General_INPUT_S1!Q227","v":0},{"$f":"General_INPUT_S1!R227","v":0},{"$f":"General_INPUT_S1!S227","v":0},{"$f":"General_INPUT_S1!T227","v":0},{"$f":"General_INPUT_S1!U227","v":0},{"$f":"General_INPUT_S1!V227","v":0},{"$f":"General_INPUT_S1!W227","v":0},{"$f":"General_INPUT_S1!X227","v":0},{"$f":"General_INPUT_S1!Y227","v":0},{"$f":"General_INPUT_S1!Z227","v":0},{"$f":"General_INPUT_S1!AA227","v":0},{"$f":"General_INPUT_S1!AB227","v":0},{"$f":"General_INPUT_S1!AC227","v":0},{"$f":"General_INPUT_S1!AD227","v":0},{"$f":"General_INPUT_S1!AE227","v":0},{"$f":"General_INPUT_S1!AF227","v":0},{"$f":"General_INPUT_S1!AG227","v":0},{"$f":"General_INPUT_S1!AH227","v":0},{"$f":"General_INPUT_S1!AI227","v":0},{"$f":"General_INPUT_S1!AJ227","v":0},{"$f":"General_INPUT_S1!AK227","v":0},{"$f":"General_INPUT_S1!AL227","v":0},{"$f":"General_INPUT_S1!AM227","v":0},{"$f":"General_INPUT_S1!AN227","v":0},{"$f":"General_INPUT_S1!AO227","v":0},{"$f":"General_INPUT_S1!AP227","v":0},{"$f":"General_INPUT_S1!AQ227","v":0},{"$f":"General_INPUT_S1!AR227","v":0},{"$f":"General_INPUT_S1!AS227","v":0},{"$f":"General_INPUT_S1!AT227","v":0},{"$f":"General_INPUT_S1!AU227","v":0},{"$f":"General_INPUT_S1!AV227","v":0},{"$f":"General_INPUT_S1!AW227","v":0},{"$f":"General_INPUT_S1!AX227","v":0},{"$f":"General_INPUT_S1!AY227","v":0},{"$f":"General_INPUT_S1!AZ227","v":0},{"$f":"General_INPUT_S1!BA227","v":0},{"$f":"General_INPUT_S1!BB227","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D228","v":0},{"$f":"General_INPUT_S1!E228","v":0},{"$f":"General_INPUT_S1!F228","v":0},{"$f":"General_INPUT_S1!G228","v":0},{"$f":"General_INPUT_S1!H228","v":0},{"$f":"General_INPUT_S1!I228","v":0},{"$f":"General_INPUT_S1!J228","v":0},{"$f":"General_INPUT_S1!K228","v":0},{"$f":"General_INPUT_S1!L228","v":0},{"$f":"General_INPUT_S1!M228","v":0},{"$f":"General_INPUT_S1!N228","v":0},{"$f":"General_INPUT_S1!O228","v":0},{"$f":"General_INPUT_S1!P228","v":0},{"$f":"General_INPUT_S1!Q228","v":0},{"$f":"General_INPUT_S1!R228","v":0},{"$f":"General_INPUT_S1!S228","v":0},{"$f":"General_INPUT_S1!T228","v":0},{"$f":"General_INPUT_S1!U228","v":0},{"$f":"General_INPUT_S1!V228","v":0},{"$f":"General_INPUT_S1!W228","v":0},{"$f":"General_INPUT_S1!X228","v":0},{"$f":"General_INPUT_S1!Y228","v":0},{"$f":"General_INPUT_S1!Z228","v":0},{"$f":"General_INPUT_S1!AA228","v":0},{"$f":"General_INPUT_S1!AB228","v":0},{"$f":"General_INPUT_S1!AC228","v":0},{"$f":"General_INPUT_S1!AD228","v":0},{"$f":"General_INPUT_S1!AE228","v":0},{"$f":"General_INPUT_S1!AF228","v":0},{"$f":"General_INPUT_S1!AG228","v":0},{"$f":"General_INPUT_S1!AH228","v":0},{"$f":"General_INPUT_S1!AI228","v":0},{"$f":"General_INPUT_S1!AJ228","v":0},{"$f":"General_INPUT_S1!AK228","v":0},{"$f":"General_INPUT_S1!AL228","v":0},{"$f":"General_INPUT_S1!AM228","v":0},{"$f":"General_INPUT_S1!AN228","v":0},{"$f":"General_INPUT_S1!AO228","v":0},{"$f":"General_INPUT_S1!AP228","v":0},{"$f":"General_INPUT_S1!AQ228","v":0},{"$f":"General_INPUT_S1!AR228","v":0},{"$f":"General_INPUT_S1!AS228","v":0},{"$f":"General_INPUT_S1!AT228","v":0},{"$f":"General_INPUT_S1!AU228","v":0},{"$f":"General_INPUT_S1!AV228","v":0},{"$f":"General_INPUT_S1!AW228","v":0},{"$f":"General_INPUT_S1!AX228","v":0},{"$f":"General_INPUT_S1!AY228","v":0},{"$f":"General_INPUT_S1!AZ228","v":0},{"$f":"General_INPUT_S1!BA228","v":0},{"$f":"General_INPUT_S1!BB228","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D229","v":0},{"$f":"General_INPUT_S1!E229","v":0},{"$f":"General_INPUT_S1!F229","v":0},{"$f":"General_INPUT_S1!G229","v":0},{"$f":"General_INPUT_S1!H229","v":0},{"$f":"General_INPUT_S1!I229","v":0},{"$f":"General_INPUT_S1!J229","v":0},{"$f":"General_INPUT_S1!K229","v":0},{"$f":"General_INPUT_S1!L229","v":0},{"$f":"General_INPUT_S1!M229","v":0},{"$f":"General_INPUT_S1!N229","v":0},{"$f":"General_INPUT_S1!O229","v":0},{"$f":"General_INPUT_S1!P229","v":0},{"$f":"General_INPUT_S1!Q229","v":0},{"$f":"General_INPUT_S1!R229","v":0},{"$f":"General_INPUT_S1!S229","v":0},{"$f":"General_INPUT_S1!T229","v":0},{"$f":"General_INPUT_S1!U229","v":0},{"$f":"General_INPUT_S1!V229","v":0},{"$f":"General_INPUT_S1!W229","v":0},{"$f":"General_INPUT_S1!X229","v":0},{"$f":"General_INPUT_S1!Y229","v":0},{"$f":"General_INPUT_S1!Z229","v":0},{"$f":"General_INPUT_S1!AA229","v":0},{"$f":"General_INPUT_S1!AB229","v":0},{"$f":"General_INPUT_S1!AC229","v":0},{"$f":"General_INPUT_S1!AD229","v":0},{"$f":"General_INPUT_S1!AE229","v":0},{"$f":"General_INPUT_S1!AF229","v":0},{"$f":"General_INPUT_S1!AG229","v":0},{"$f":"General_INPUT_S1!AH229","v":0},{"$f":"General_INPUT_S1!AI229","v":0},{"$f":"General_INPUT_S1!AJ229","v":0},{"$f":"General_INPUT_S1!AK229","v":0},{"$f":"General_INPUT_S1!AL229","v":0},{"$f":"General_INPUT_S1!AM229","v":0},{"$f":"General_INPUT_S1!AN229","v":0},{"$f":"General_INPUT_S1!AO229","v":0},{"$f":"General_INPUT_S1!AP229","v":0},{"$f":"General_INPUT_S1!AQ229","v":0},{"$f":"General_INPUT_S1!AR229","v":0},{"$f":"General_INPUT_S1!AS229","v":0},{"$f":"General_INPUT_S1!AT229","v":0},{"$f":"General_INPUT_S1!AU229","v":0},{"$f":"General_INPUT_S1!AV229","v":0},{"$f":"General_INPUT_S1!AW229","v":0},{"$f":"General_INPUT_S1!AX229","v":0},{"$f":"General_INPUT_S1!AY229","v":0},{"$f":"General_INPUT_S1!AZ229","v":0},{"$f":"General_INPUT_S1!BA229","v":0},{"$f":"General_INPUT_S1!BB229","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D230","v":0},{"$f":"General_INPUT_S1!E230","v":0},{"$f":"General_INPUT_S1!F230","v":0},{"$f":"General_INPUT_S1!G230","v":0},{"$f":"General_INPUT_S1!H230","v":0},{"$f":"General_INPUT_S1!I230","v":0},{"$f":"General_INPUT_S1!J230","v":0},{"$f":"General_INPUT_S1!K230","v":0},{"$f":"General_INPUT_S1!L230","v":0},{"$f":"General_INPUT_S1!M230","v":0},{"$f":"General_INPUT_S1!N230","v":0},{"$f":"General_INPUT_S1!O230","v":0},{"$f":"General_INPUT_S1!P230","v":0},{"$f":"General_INPUT_S1!Q230","v":0},{"$f":"General_INPUT_S1!R230","v":0},{"$f":"General_INPUT_S1!S230","v":0},{"$f":"General_INPUT_S1!T230","v":0},{"$f":"General_INPUT_S1!U230","v":0},{"$f":"General_INPUT_S1!V230","v":0},{"$f":"General_INPUT_S1!W230","v":0},{"$f":"General_INPUT_S1!X230","v":0},{"$f":"General_INPUT_S1!Y230","v":0},{"$f":"General_INPUT_S1!Z230","v":0},{"$f":"General_INPUT_S1!AA230","v":0},{"$f":"General_INPUT_S1!AB230","v":0},{"$f":"General_INPUT_S1!AC230","v":0},{"$f":"General_INPUT_S1!AD230","v":0},{"$f":"General_INPUT_S1!AE230","v":0},{"$f":"General_INPUT_S1!AF230","v":0},{"$f":"General_INPUT_S1!AG230","v":0},{"$f":"General_INPUT_S1!AH230","v":0},{"$f":"General_INPUT_S1!AI230","v":0},{"$f":"General_INPUT_S1!AJ230","v":0},{"$f":"General_INPUT_S1!AK230","v":0},{"$f":"General_INPUT_S1!AL230","v":0},{"$f":"General_INPUT_S1!AM230","v":0},{"$f":"General_INPUT_S1!AN230","v":0},{"$f":"General_INPUT_S1!AO230","v":0},{"$f":"General_INPUT_S1!AP230","v":0},{"$f":"General_INPUT_S1!AQ230","v":0},{"$f":"General_INPUT_S1!AR230","v":0},{"$f":"General_INPUT_S1!AS230","v":0},{"$f":"General_INPUT_S1!AT230","v":0},{"$f":"General_INPUT_S1!AU230","v":0},{"$f":"General_INPUT_S1!AV230","v":0},{"$f":"General_INPUT_S1!AW230","v":0},{"$f":"General_INPUT_S1!AX230","v":0},{"$f":"General_INPUT_S1!AY230","v":0},{"$f":"General_INPUT_S1!AZ230","v":0},{"$f":"General_INPUT_S1!BA230","v":0},{"$f":"General_INPUT_S1!BB230","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D231","v":0},{"$f":"General_INPUT_S1!E231","v":0},{"$f":"General_INPUT_S1!F231","v":0},{"$f":"General_INPUT_S1!G231","v":0},{"$f":"General_INPUT_S1!H231","v":0},{"$f":"General_INPUT_S1!I231","v":0},{"$f":"General_INPUT_S1!J231","v":0},{"$f":"General_INPUT_S1!K231","v":0},{"$f":"General_INPUT_S1!L231","v":0},{"$f":"General_INPUT_S1!M231","v":0},{"$f":"General_INPUT_S1!N231","v":0},{"$f":"General_INPUT_S1!O231","v":0},{"$f":"General_INPUT_S1!P231","v":0},{"$f":"General_INPUT_S1!Q231","v":0},{"$f":"General_INPUT_S1!R231","v":0},{"$f":"General_INPUT_S1!S231","v":0},{"$f":"General_INPUT_S1!T231","v":0},{"$f":"General_INPUT_S1!U231","v":0},{"$f":"General_INPUT_S1!V231","v":0},{"$f":"General_INPUT_S1!W231","v":0},{"$f":"General_INPUT_S1!X231","v":0},{"$f":"General_INPUT_S1!Y231","v":0},{"$f":"General_INPUT_S1!Z231","v":0},{"$f":"General_INPUT_S1!AA231","v":0},{"$f":"General_INPUT_S1!AB231","v":0},{"$f":"General_INPUT_S1!AC231","v":0},{"$f":"General_INPUT_S1!AD231","v":0},{"$f":"General_INPUT_S1!AE231","v":0},{"$f":"General_INPUT_S1!AF231","v":0},{"$f":"General_INPUT_S1!AG231","v":0},{"$f":"General_INPUT_S1!AH231","v":0},{"$f":"General_INPUT_S1!AI231","v":0},{"$f":"General_INPUT_S1!AJ231","v":0},{"$f":"General_INPUT_S1!AK231","v":0},{"$f":"General_INPUT_S1!AL231","v":0},{"$f":"General_INPUT_S1!AM231","v":0},{"$f":"General_INPUT_S1!AN231","v":0},{"$f":"General_INPUT_S1!AO231","v":0},{"$f":"General_INPUT_S1!AP231","v":0},{"$f":"General_INPUT_S1!AQ231","v":0},{"$f":"General_INPUT_S1!AR231","v":0},{"$f":"General_INPUT_S1!AS231","v":0},{"$f":"General_INPUT_S1!AT231","v":0},{"$f":"General_INPUT_S1!AU231","v":0},{"$f":"General_INPUT_S1!AV231","v":0},{"$f":"General_INPUT_S1!AW231","v":0},{"$f":"General_INPUT_S1!AX231","v":0},{"$f":"General_INPUT_S1!AY231","v":0},{"$f":"General_INPUT_S1!AZ231","v":0},{"$f":"General_INPUT_S1!BA231","v":0},{"$f":"General_INPUT_S1!BB231","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D232","v":0},{"$f":"General_INPUT_S1!E232","v":0},{"$f":"General_INPUT_S1!F232","v":0},{"$f":"General_INPUT_S1!G232","v":0},{"$f":"General_INPUT_S1!H232","v":0},{"$f":"General_INPUT_S1!I232","v":0},{"$f":"General_INPUT_S1!J232","v":0},{"$f":"General_INPUT_S1!K232","v":0},{"$f":"General_INPUT_S1!L232","v":0},{"$f":"General_INPUT_S1!M232","v":0},{"$f":"General_INPUT_S1!N232","v":0},{"$f":"General_INPUT_S1!O232","v":0},{"$f":"General_INPUT_S1!P232","v":0},{"$f":"General_INPUT_S1!Q232","v":0},{"$f":"General_INPUT_S1!R232","v":0},{"$f":"General_INPUT_S1!S232","v":0},{"$f":"General_INPUT_S1!T232","v":0},{"$f":"General_INPUT_S1!U232","v":0},{"$f":"General_INPUT_S1!V232","v":0},{"$f":"General_INPUT_S1!W232","v":0},{"$f":"General_INPUT_S1!X232","v":0},{"$f":"General_INPUT_S1!Y232","v":0},{"$f":"General_INPUT_S1!Z232","v":0},{"$f":"General_INPUT_S1!AA232","v":0},{"$f":"General_INPUT_S1!AB232","v":0},{"$f":"General_INPUT_S1!AC232","v":0},{"$f":"General_INPUT_S1!AD232","v":0},{"$f":"General_INPUT_S1!AE232","v":0},{"$f":"General_INPUT_S1!AF232","v":0},{"$f":"General_INPUT_S1!AG232","v":0},{"$f":"General_INPUT_S1!AH232","v":0},{"$f":"General_INPUT_S1!AI232","v":0},{"$f":"General_INPUT_S1!AJ232","v":0},{"$f":"General_INPUT_S1!AK232","v":0},{"$f":"General_INPUT_S1!AL232","v":0},{"$f":"General_INPUT_S1!AM232","v":0},{"$f":"General_INPUT_S1!AN232","v":0},{"$f":"General_INPUT_S1!AO232","v":0},{"$f":"General_INPUT_S1!AP232","v":0},{"$f":"General_INPUT_S1!AQ232","v":0},{"$f":"General_INPUT_S1!AR232","v":0},{"$f":"General_INPUT_S1!AS232","v":0},{"$f":"General_INPUT_S1!AT232","v":0},{"$f":"General_INPUT_S1!AU232","v":0},{"$f":"General_INPUT_S1!AV232","v":0},{"$f":"General_INPUT_S1!AW232","v":0},{"$f":"General_INPUT_S1!AX232","v":0},{"$f":"General_INPUT_S1!AY232","v":0},{"$f":"General_INPUT_S1!AZ232","v":0},{"$f":"General_INPUT_S1!BA232","v":0},{"$f":"General_INPUT_S1!BB232","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D233","v":0},{"$f":"General_INPUT_S1!E233","v":0},{"$f":"General_INPUT_S1!F233","v":0},{"$f":"General_INPUT_S1!G233","v":0},{"$f":"General_INPUT_S1!H233","v":0},{"$f":"General_INPUT_S1!I233","v":0},{"$f":"General_INPUT_S1!J233","v":0},{"$f":"General_INPUT_S1!K233","v":0},{"$f":"General_INPUT_S1!L233","v":0},{"$f":"General_INPUT_S1!M233","v":0},{"$f":"General_INPUT_S1!N233","v":0},{"$f":"General_INPUT_S1!O233","v":0},{"$f":"General_INPUT_S1!P233","v":0},{"$f":"General_INPUT_S1!Q233","v":0},{"$f":"General_INPUT_S1!R233","v":0},{"$f":"General_INPUT_S1!S233","v":0},{"$f":"General_INPUT_S1!T233","v":0},{"$f":"General_INPUT_S1!U233","v":0},{"$f":"General_INPUT_S1!V233","v":0},{"$f":"General_INPUT_S1!W233","v":0},{"$f":"General_INPUT_S1!X233","v":0},{"$f":"General_INPUT_S1!Y233","v":0},{"$f":"General_INPUT_S1!Z233","v":0},{"$f":"General_INPUT_S1!AA233","v":0},{"$f":"General_INPUT_S1!AB233","v":0},{"$f":"General_INPUT_S1!AC233","v":0},{"$f":"General_INPUT_S1!AD233","v":0},{"$f":"General_INPUT_S1!AE233","v":0},{"$f":"General_INPUT_S1!AF233","v":0},{"$f":"General_INPUT_S1!AG233","v":0},{"$f":"General_INPUT_S1!AH233","v":0},{"$f":"General_INPUT_S1!AI233","v":0},{"$f":"General_INPUT_S1!AJ233","v":0},{"$f":"General_INPUT_S1!AK233","v":0},{"$f":"General_INPUT_S1!AL233","v":0},{"$f":"General_INPUT_S1!AM233","v":0},{"$f":"General_INPUT_S1!AN233","v":0},{"$f":"General_INPUT_S1!AO233","v":0},{"$f":"General_INPUT_S1!AP233","v":0},{"$f":"General_INPUT_S1!AQ233","v":0},{"$f":"General_INPUT_S1!AR233","v":0},{"$f":"General_INPUT_S1!AS233","v":0},{"$f":"General_INPUT_S1!AT233","v":0},{"$f":"General_INPUT_S1!AU233","v":0},{"$f":"General_INPUT_S1!AV233","v":0},{"$f":"General_INPUT_S1!AW233","v":0},{"$f":"General_INPUT_S1!AX233","v":0},{"$f":"General_INPUT_S1!AY233","v":0},{"$f":"General_INPUT_S1!AZ233","v":0},{"$f":"General_INPUT_S1!BA233","v":0},{"$f":"General_INPUT_S1!BB233","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D234","v":0},{"$f":"General_INPUT_S1!E234","v":0},{"$f":"General_INPUT_S1!F234","v":0},{"$f":"General_INPUT_S1!G234","v":0},{"$f":"General_INPUT_S1!H234","v":0},{"$f":"General_INPUT_S1!I234","v":0},{"$f":"General_INPUT_S1!J234","v":0},{"$f":"General_INPUT_S1!K234","v":0},{"$f":"General_INPUT_S1!L234","v":0},{"$f":"General_INPUT_S1!M234","v":0},{"$f":"General_INPUT_S1!N234","v":0},{"$f":"General_INPUT_S1!O234","v":0},{"$f":"General_INPUT_S1!P234","v":0},{"$f":"General_INPUT_S1!Q234","v":0},{"$f":"General_INPUT_S1!R234","v":0},{"$f":"General_INPUT_S1!S234","v":0},{"$f":"General_INPUT_S1!T234","v":0},{"$f":"General_INPUT_S1!U234","v":0},{"$f":"General_INPUT_S1!V234","v":0},{"$f":"General_INPUT_S1!W234","v":0},{"$f":"General_INPUT_S1!X234","v":0},{"$f":"General_INPUT_S1!Y234","v":0},{"$f":"General_INPUT_S1!Z234","v":0},{"$f":"General_INPUT_S1!AA234","v":0},{"$f":"General_INPUT_S1!AB234","v":0},{"$f":"General_INPUT_S1!AC234","v":0},{"$f":"General_INPUT_S1!AD234","v":0},{"$f":"General_INPUT_S1!AE234","v":0},{"$f":"General_INPUT_S1!AF234","v":0},{"$f":"General_INPUT_S1!AG234","v":0},{"$f":"General_INPUT_S1!AH234","v":0},{"$f":"General_INPUT_S1!AI234","v":0},{"$f":"General_INPUT_S1!AJ234","v":0},{"$f":"General_INPUT_S1!AK234","v":0},{"$f":"General_INPUT_S1!AL234","v":0},{"$f":"General_INPUT_S1!AM234","v":0},{"$f":"General_INPUT_S1!AN234","v":0},{"$f":"General_INPUT_S1!AO234","v":0},{"$f":"General_INPUT_S1!AP234","v":0},{"$f":"General_INPUT_S1!AQ234","v":0},{"$f":"General_INPUT_S1!AR234","v":0},{"$f":"General_INPUT_S1!AS234","v":0},{"$f":"General_INPUT_S1!AT234","v":0},{"$f":"General_INPUT_S1!AU234","v":0},{"$f":"General_INPUT_S1!AV234","v":0},{"$f":"General_INPUT_S1!AW234","v":0},{"$f":"General_INPUT_S1!AX234","v":0},{"$f":"General_INPUT_S1!AY234","v":0},{"$f":"General_INPUT_S1!AZ234","v":0},{"$f":"General_INPUT_S1!BA234","v":0},{"$f":"General_INPUT_S1!BB234","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D235","v":0},{"$f":"General_INPUT_S1!E235","v":0},{"$f":"General_INPUT_S1!F235","v":0},{"$f":"General_INPUT_S1!G235","v":0},{"$f":"General_INPUT_S1!H235","v":0},{"$f":"General_INPUT_S1!I235","v":0},{"$f":"General_INPUT_S1!J235","v":0},{"$f":"General_INPUT_S1!K235","v":0},{"$f":"General_INPUT_S1!L235","v":0},{"$f":"General_INPUT_S1!M235","v":0},{"$f":"General_INPUT_S1!N235","v":0},{"$f":"General_INPUT_S1!O235","v":0},{"$f":"General_INPUT_S1!P235","v":0},{"$f":"General_INPUT_S1!Q235","v":0},{"$f":"General_INPUT_S1!R235","v":0},{"$f":"General_INPUT_S1!S235","v":0},{"$f":"General_INPUT_S1!T235","v":0},{"$f":"General_INPUT_S1!U235","v":0},{"$f":"General_INPUT_S1!V235","v":0},{"$f":"General_INPUT_S1!W235","v":0},{"$f":"General_INPUT_S1!X235","v":0},{"$f":"General_INPUT_S1!Y235","v":0},{"$f":"General_INPUT_S1!Z235","v":0},{"$f":"General_INPUT_S1!AA235","v":0},{"$f":"General_INPUT_S1!AB235","v":0},{"$f":"General_INPUT_S1!AC235","v":0},{"$f":"General_INPUT_S1!AD235","v":0},{"$f":"General_INPUT_S1!AE235","v":0},{"$f":"General_INPUT_S1!AF235","v":0},{"$f":"General_INPUT_S1!AG235","v":0},{"$f":"General_INPUT_S1!AH235","v":0},{"$f":"General_INPUT_S1!AI235","v":0},{"$f":"General_INPUT_S1!AJ235","v":0},{"$f":"General_INPUT_S1!AK235","v":0},{"$f":"General_INPUT_S1!AL235","v":0},{"$f":"General_INPUT_S1!AM235","v":0},{"$f":"General_INPUT_S1!AN235","v":0},{"$f":"General_INPUT_S1!AO235","v":0},{"$f":"General_INPUT_S1!AP235","v":0},{"$f":"General_INPUT_S1!AQ235","v":0},{"$f":"General_INPUT_S1!AR235","v":0},{"$f":"General_INPUT_S1!AS235","v":0},{"$f":"General_INPUT_S1!AT235","v":0},{"$f":"General_INPUT_S1!AU235","v":0},{"$f":"General_INPUT_S1!AV235","v":0},{"$f":"General_INPUT_S1!AW235","v":0},{"$f":"General_INPUT_S1!AX235","v":0},{"$f":"General_INPUT_S1!AY235","v":0},{"$f":"General_INPUT_S1!AZ235","v":0},{"$f":"General_INPUT_S1!BA235","v":0},{"$f":"General_INPUT_S1!BB235","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D236","v":0},{"$f":"General_INPUT_S1!E236","v":0},{"$f":"General_INPUT_S1!F236","v":0},{"$f":"General_INPUT_S1!G236","v":0},{"$f":"General_INPUT_S1!H236","v":0},{"$f":"General_INPUT_S1!I236","v":0},{"$f":"General_INPUT_S1!J236","v":0},{"$f":"General_INPUT_S1!K236","v":0},{"$f":"General_INPUT_S1!L236","v":0},{"$f":"General_INPUT_S1!M236","v":0},{"$f":"General_INPUT_S1!N236","v":0},{"$f":"General_INPUT_S1!O236","v":0},{"$f":"General_INPUT_S1!P236","v":0},{"$f":"General_INPUT_S1!Q236","v":0},{"$f":"General_INPUT_S1!R236","v":0},{"$f":"General_INPUT_S1!S236","v":0},{"$f":"General_INPUT_S1!T236","v":0},{"$f":"General_INPUT_S1!U236","v":0},{"$f":"General_INPUT_S1!V236","v":0},{"$f":"General_INPUT_S1!W236","v":0},{"$f":"General_INPUT_S1!X236","v":0},{"$f":"General_INPUT_S1!Y236","v":0},{"$f":"General_INPUT_S1!Z236","v":0},{"$f":"General_INPUT_S1!AA236","v":0},{"$f":"General_INPUT_S1!AB236","v":0},{"$f":"General_INPUT_S1!AC236","v":0},{"$f":"General_INPUT_S1!AD236","v":0},{"$f":"General_INPUT_S1!AE236","v":0},{"$f":"General_INPUT_S1!AF236","v":0},{"$f":"General_INPUT_S1!AG236","v":0},{"$f":"General_INPUT_S1!AH236","v":0},{"$f":"General_INPUT_S1!AI236","v":0},{"$f":"General_INPUT_S1!AJ236","v":0},{"$f":"General_INPUT_S1!AK236","v":0},{"$f":"General_INPUT_S1!AL236","v":0},{"$f":"General_INPUT_S1!AM236","v":0},{"$f":"General_INPUT_S1!AN236","v":0},{"$f":"General_INPUT_S1!AO236","v":0},{"$f":"General_INPUT_S1!AP236","v":0},{"$f":"General_INPUT_S1!AQ236","v":0},{"$f":"General_INPUT_S1!AR236","v":0},{"$f":"General_INPUT_S1!AS236","v":0},{"$f":"General_INPUT_S1!AT236","v":0},{"$f":"General_INPUT_S1!AU236","v":0},{"$f":"General_INPUT_S1!AV236","v":0},{"$f":"General_INPUT_S1!AW236","v":0},{"$f":"General_INPUT_S1!AX236","v":0},{"$f":"General_INPUT_S1!AY236","v":0},{"$f":"General_INPUT_S1!AZ236","v":0},{"$f":"General_INPUT_S1!BA236","v":0},{"$f":"General_INPUT_S1!BB236","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D237","v":0},{"$f":"General_INPUT_S1!E237","v":0},{"$f":"General_INPUT_S1!F237","v":0},{"$f":"General_INPUT_S1!G237","v":0},{"$f":"General_INPUT_S1!H237","v":0},{"$f":"General_INPUT_S1!I237","v":0},{"$f":"General_INPUT_S1!J237","v":0},{"$f":"General_INPUT_S1!K237","v":0},{"$f":"General_INPUT_S1!L237","v":0},{"$f":"General_INPUT_S1!M237","v":0},{"$f":"General_INPUT_S1!N237","v":0},{"$f":"General_INPUT_S1!O237","v":0},{"$f":"General_INPUT_S1!P237","v":0},{"$f":"General_INPUT_S1!Q237","v":0},{"$f":"General_INPUT_S1!R237","v":0},{"$f":"General_INPUT_S1!S237","v":0},{"$f":"General_INPUT_S1!T237","v":0},{"$f":"General_INPUT_S1!U237","v":0},{"$f":"General_INPUT_S1!V237","v":0},{"$f":"General_INPUT_S1!W237","v":0},{"$f":"General_INPUT_S1!X237","v":0},{"$f":"General_INPUT_S1!Y237","v":0},{"$f":"General_INPUT_S1!Z237","v":0},{"$f":"General_INPUT_S1!AA237","v":0},{"$f":"General_INPUT_S1!AB237","v":0},{"$f":"General_INPUT_S1!AC237","v":0},{"$f":"General_INPUT_S1!AD237","v":0},{"$f":"General_INPUT_S1!AE237","v":0},{"$f":"General_INPUT_S1!AF237","v":0},{"$f":"General_INPUT_S1!AG237","v":0},{"$f":"General_INPUT_S1!AH237","v":0},{"$f":"General_INPUT_S1!AI237","v":0},{"$f":"General_INPUT_S1!AJ237","v":0},{"$f":"General_INPUT_S1!AK237","v":0},{"$f":"General_INPUT_S1!AL237","v":0},{"$f":"General_INPUT_S1!AM237","v":0},{"$f":"General_INPUT_S1!AN237","v":0},{"$f":"General_INPUT_S1!AO237","v":0},{"$f":"General_INPUT_S1!AP237","v":0},{"$f":"General_INPUT_S1!AQ237","v":0},{"$f":"General_INPUT_S1!AR237","v":0},{"$f":"General_INPUT_S1!AS237","v":0},{"$f":"General_INPUT_S1!AT237","v":0},{"$f":"General_INPUT_S1!AU237","v":0},{"$f":"General_INPUT_S1!AV237","v":0},{"$f":"General_INPUT_S1!AW237","v":0},{"$f":"General_INPUT_S1!AX237","v":0},{"$f":"General_INPUT_S1!AY237","v":0},{"$f":"General_INPUT_S1!AZ237","v":0},{"$f":"General_INPUT_S1!BA237","v":0},{"$f":"General_INPUT_S1!BB237","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D238","v":0},{"$f":"General_INPUT_S1!E238","v":0},{"$f":"General_INPUT_S1!F238","v":0},{"$f":"General_INPUT_S1!G238","v":0},{"$f":"General_INPUT_S1!H238","v":0},{"$f":"General_INPUT_S1!I238","v":0},{"$f":"General_INPUT_S1!J238","v":0},{"$f":"General_INPUT_S1!K238","v":0},{"$f":"General_INPUT_S1!L238","v":0},{"$f":"General_INPUT_S1!M238","v":0},{"$f":"General_INPUT_S1!N238","v":0},{"$f":"General_INPUT_S1!O238","v":0},{"$f":"General_INPUT_S1!P238","v":0},{"$f":"General_INPUT_S1!Q238","v":0},{"$f":"General_INPUT_S1!R238","v":0},{"$f":"General_INPUT_S1!S238","v":0},{"$f":"General_INPUT_S1!T238","v":0},{"$f":"General_INPUT_S1!U238","v":0},{"$f":"General_INPUT_S1!V238","v":0},{"$f":"General_INPUT_S1!W238","v":0},{"$f":"General_INPUT_S1!X238","v":0},{"$f":"General_INPUT_S1!Y238","v":0},{"$f":"General_INPUT_S1!Z238","v":0},{"$f":"General_INPUT_S1!AA238","v":0},{"$f":"General_INPUT_S1!AB238","v":0},{"$f":"General_INPUT_S1!AC238","v":0},{"$f":"General_INPUT_S1!AD238","v":0},{"$f":"General_INPUT_S1!AE238","v":0},{"$f":"General_INPUT_S1!AF238","v":0},{"$f":"General_INPUT_S1!AG238","v":0},{"$f":"General_INPUT_S1!AH238","v":0},{"$f":"General_INPUT_S1!AI238","v":0},{"$f":"General_INPUT_S1!AJ238","v":0},{"$f":"General_INPUT_S1!AK238","v":0},{"$f":"General_INPUT_S1!AL238","v":0},{"$f":"General_INPUT_S1!AM238","v":0},{"$f":"General_INPUT_S1!AN238","v":0},{"$f":"General_INPUT_S1!AO238","v":0},{"$f":"General_INPUT_S1!AP238","v":0},{"$f":"General_INPUT_S1!AQ238","v":0},{"$f":"General_INPUT_S1!AR238","v":0},{"$f":"General_INPUT_S1!AS238","v":0},{"$f":"General_INPUT_S1!AT238","v":0},{"$f":"General_INPUT_S1!AU238","v":0},{"$f":"General_INPUT_S1!AV238","v":0},{"$f":"General_INPUT_S1!AW238","v":0},{"$f":"General_INPUT_S1!AX238","v":0},{"$f":"General_INPUT_S1!AY238","v":0},{"$f":"General_INPUT_S1!AZ238","v":0},{"$f":"General_INPUT_S1!BA238","v":0},{"$f":"General_INPUT_S1!BB238","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D239","v":0},{"$f":"General_INPUT_S1!E239","v":0},{"$f":"General_INPUT_S1!F239","v":0},{"$f":"General_INPUT_S1!G239","v":0},{"$f":"General_INPUT_S1!H239","v":0},{"$f":"General_INPUT_S1!I239","v":0},{"$f":"General_INPUT_S1!J239","v":0},{"$f":"General_INPUT_S1!K239","v":0},{"$f":"General_INPUT_S1!L239","v":0},{"$f":"General_INPUT_S1!M239","v":0},{"$f":"General_INPUT_S1!N239","v":0},{"$f":"General_INPUT_S1!O239","v":0},{"$f":"General_INPUT_S1!P239","v":0},{"$f":"General_INPUT_S1!Q239","v":0},{"$f":"General_INPUT_S1!R239","v":0},{"$f":"General_INPUT_S1!S239","v":0},{"$f":"General_INPUT_S1!T239","v":0},{"$f":"General_INPUT_S1!U239","v":0},{"$f":"General_INPUT_S1!V239","v":0},{"$f":"General_INPUT_S1!W239","v":0},{"$f":"General_INPUT_S1!X239","v":0},{"$f":"General_INPUT_S1!Y239","v":0},{"$f":"General_INPUT_S1!Z239","v":0},{"$f":"General_INPUT_S1!AA239","v":0},{"$f":"General_INPUT_S1!AB239","v":0},{"$f":"General_INPUT_S1!AC239","v":0},{"$f":"General_INPUT_S1!AD239","v":0},{"$f":"General_INPUT_S1!AE239","v":0},{"$f":"General_INPUT_S1!AF239","v":0},{"$f":"General_INPUT_S1!AG239","v":0},{"$f":"General_INPUT_S1!AH239","v":0},{"$f":"General_INPUT_S1!AI239","v":0},{"$f":"General_INPUT_S1!AJ239","v":0},{"$f":"General_INPUT_S1!AK239","v":0},{"$f":"General_INPUT_S1!AL239","v":0},{"$f":"General_INPUT_S1!AM239","v":0},{"$f":"General_INPUT_S1!AN239","v":0},{"$f":"General_INPUT_S1!AO239","v":0},{"$f":"General_INPUT_S1!AP239","v":0},{"$f":"General_INPUT_S1!AQ239","v":0},{"$f":"General_INPUT_S1!AR239","v":0},{"$f":"General_INPUT_S1!AS239","v":0},{"$f":"General_INPUT_S1!AT239","v":0},{"$f":"General_INPUT_S1!AU239","v":0},{"$f":"General_INPUT_S1!AV239","v":0},{"$f":"General_INPUT_S1!AW239","v":0},{"$f":"General_INPUT_S1!AX239","v":0},{"$f":"General_INPUT_S1!AY239","v":0},{"$f":"General_INPUT_S1!AZ239","v":0},{"$f":"General_INPUT_S1!BA239","v":0},{"$f":"General_INPUT_S1!BB239","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D240","v":0},{"$f":"General_INPUT_S1!E240","v":0},{"$f":"General_INPUT_S1!F240","v":0},{"$f":"General_INPUT_S1!G240","v":0},{"$f":"General_INPUT_S1!H240","v":0},{"$f":"General_INPUT_S1!I240","v":0},{"$f":"General_INPUT_S1!J240","v":0},{"$f":"General_INPUT_S1!K240","v":0},{"$f":"General_INPUT_S1!L240","v":0},{"$f":"General_INPUT_S1!M240","v":0},{"$f":"General_INPUT_S1!N240","v":0},{"$f":"General_INPUT_S1!O240","v":0},{"$f":"General_INPUT_S1!P240","v":0},{"$f":"General_INPUT_S1!Q240","v":0},{"$f":"General_INPUT_S1!R240","v":0},{"$f":"General_INPUT_S1!S240","v":0},{"$f":"General_INPUT_S1!T240","v":0},{"$f":"General_INPUT_S1!U240","v":0},{"$f":"General_INPUT_S1!V240","v":0},{"$f":"General_INPUT_S1!W240","v":0},{"$f":"General_INPUT_S1!X240","v":0},{"$f":"General_INPUT_S1!Y240","v":0},{"$f":"General_INPUT_S1!Z240","v":0},{"$f":"General_INPUT_S1!AA240","v":0},{"$f":"General_INPUT_S1!AB240","v":0},{"$f":"General_INPUT_S1!AC240","v":0},{"$f":"General_INPUT_S1!AD240","v":0},{"$f":"General_INPUT_S1!AE240","v":0},{"$f":"General_INPUT_S1!AF240","v":0},{"$f":"General_INPUT_S1!AG240","v":0},{"$f":"General_INPUT_S1!AH240","v":0},{"$f":"General_INPUT_S1!AI240","v":0},{"$f":"General_INPUT_S1!AJ240","v":0},{"$f":"General_INPUT_S1!AK240","v":0},{"$f":"General_INPUT_S1!AL240","v":0},{"$f":"General_INPUT_S1!AM240","v":0},{"$f":"General_INPUT_S1!AN240","v":0},{"$f":"General_INPUT_S1!AO240","v":0},{"$f":"General_INPUT_S1!AP240","v":0},{"$f":"General_INPUT_S1!AQ240","v":0},{"$f":"General_INPUT_S1!AR240","v":0},{"$f":"General_INPUT_S1!AS240","v":0},{"$f":"General_INPUT_S1!AT240","v":0},{"$f":"General_INPUT_S1!AU240","v":0},{"$f":"General_INPUT_S1!AV240","v":0},{"$f":"General_INPUT_S1!AW240","v":0},{"$f":"General_INPUT_S1!AX240","v":0},{"$f":"General_INPUT_S1!AY240","v":0},{"$f":"General_INPUT_S1!AZ240","v":0},{"$f":"General_INPUT_S1!BA240","v":0},{"$f":"General_INPUT_S1!BB240","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D241","v":0},{"$f":"General_INPUT_S1!E241","v":0},{"$f":"General_INPUT_S1!F241","v":0},{"$f":"General_INPUT_S1!G241","v":0},{"$f":"General_INPUT_S1!H241","v":0},{"$f":"General_INPUT_S1!I241","v":0},{"$f":"General_INPUT_S1!J241","v":0},{"$f":"General_INPUT_S1!K241","v":0},{"$f":"General_INPUT_S1!L241","v":0},{"$f":"General_INPUT_S1!M241","v":0},{"$f":"General_INPUT_S1!N241","v":0},{"$f":"General_INPUT_S1!O241","v":0},{"$f":"General_INPUT_S1!P241","v":0},{"$f":"General_INPUT_S1!Q241","v":0},{"$f":"General_INPUT_S1!R241","v":0},{"$f":"General_INPUT_S1!S241","v":0},{"$f":"General_INPUT_S1!T241","v":0},{"$f":"General_INPUT_S1!U241","v":0},{"$f":"General_INPUT_S1!V241","v":0},{"$f":"General_INPUT_S1!W241","v":0},{"$f":"General_INPUT_S1!X241","v":0},{"$f":"General_INPUT_S1!Y241","v":0},{"$f":"General_INPUT_S1!Z241","v":0},{"$f":"General_INPUT_S1!AA241","v":0},{"$f":"General_INPUT_S1!AB241","v":0},{"$f":"General_INPUT_S1!AC241","v":0},{"$f":"General_INPUT_S1!AD241","v":0},{"$f":"General_INPUT_S1!AE241","v":0},{"$f":"General_INPUT_S1!AF241","v":0},{"$f":"General_INPUT_S1!AG241","v":0},{"$f":"General_INPUT_S1!AH241","v":0},{"$f":"General_INPUT_S1!AI241","v":0},{"$f":"General_INPUT_S1!AJ241","v":0},{"$f":"General_INPUT_S1!AK241","v":0},{"$f":"General_INPUT_S1!AL241","v":0},{"$f":"General_INPUT_S1!AM241","v":0},{"$f":"General_INPUT_S1!AN241","v":0},{"$f":"General_INPUT_S1!AO241","v":0},{"$f":"General_INPUT_S1!AP241","v":0},{"$f":"General_INPUT_S1!AQ241","v":0},{"$f":"General_INPUT_S1!AR241","v":0},{"$f":"General_INPUT_S1!AS241","v":0},{"$f":"General_INPUT_S1!AT241","v":0},{"$f":"General_INPUT_S1!AU241","v":0},{"$f":"General_INPUT_S1!AV241","v":0},{"$f":"General_INPUT_S1!AW241","v":0},{"$f":"General_INPUT_S1!AX241","v":0},{"$f":"General_INPUT_S1!AY241","v":0},{"$f":"General_INPUT_S1!AZ241","v":0},{"$f":"General_INPUT_S1!BA241","v":0},{"$f":"General_INPUT_S1!BB241","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D207:D241)","v":308080.013884785},{"$f":"SUM(E207:E241)-E225","v":308080.013884785},{"$f":"SUM(F207:F241)-F225","v":308080.013884785},308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,{"$f":"SUM(M207:M241)-M225","v":308080.013884785},308080.013884785,308080.013884785,315150.76599528431,331102.14735245839,364769.7872029866,377757.95881126897,402552.96941512096,433266.39951675618,461025.61986950034,488784.84022224369,513589.85082609474,554780.99139741808,593017.92221984814,625346.43354449351,660629.15461803263,695911.87569157104,736184.59676510911,778294.15683421551,813576.87790775357,837042.75998572365,878233.90055704594,919461.26884698332,969551.26638359949,1016687.0541713207,1060868.6322101438,1116867.0492445475,1164002.8370322641,1214092.8345688807,1264182.8321054929,1314272.8296421107,1361408.617429836,1395883.7207079977,1412087.7752416951,1434200.249273187,1453358.5135557745,1475470.9875872605,1500537.6713676464,1518062.2576591047,1558445.7804350439,1580604.0447176402,1605966.5187491232]
[]
[]
[null,null,"Cumulative capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B251,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2865.0009999999966,10205.001999999993,13505.00299999999,15205.003999999986,20276.003999999994,21826.003999999994,22096.003999999994,22996.003999999994,22996.003999999994,22996.00399999999,22996.003999999994,22996.00399999999,22996.003999999994,22996.003999999997,22996.003999999994,22996.003999999997,22996.003999999994,22996.003999999997,22996.003999999997,22996.003999999997,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":22996.003999999997},22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},{"$f":"IF(F$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,F$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301.06913756231449,602.13827512462899,903.20741268694348,1204.276550249258,1505.3456878115726,1806.414825373887,2107.4839629362018,2408.553100498516,2709.6222380608306,3010.6913756231452,3095.3100498926674,3180.3848895221331,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":3265.9158945115423},3351.9030648608955,3438.3464005701917,3525.2459016394318,3612.601568068616,3700.4133998577431,3788.6813970068142,3877.4055595158261,4161.0263720603707,4446.2437633647151,4733.05773342886,5021.4682822528057,5311.475409836552,5603.0791161800989,5896.2794012834456,6191.076265146592,6487.46970776954,6785.459729152285]
[null,"Tech3","Gas Open",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,348.29749103942686,621.59498207885463,894.89247311828149,1168.1899641577083,1478.9874551971361,1962.284946236563,2235.5824372759907,2693.8799283154212,2693.8799283154212,2693.8799283154217,2693.8799283154217,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154226,2693.8799283154226,2693.8799283154231,2693.8799283154231,2693.8799283154231,2693.8799283154235,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":2693.8799283154235},2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1044.8924731182833,1864.7849462365648,2684.6774193548426,3504.5698924731278,4436.9623655914093,5886.8548387096907,6706.7473118279722,8081.6397849462646,8081.6397849462637,8081.6397849462664,8081.6397849462655,8081.6397849462646,8081.6397849462637,8081.6397849462664,8081.6397849462655,8081.6397849462655,8081.6397849462646,8081.6397849462646,8081.6397849462646,8081.6397849462637,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":8081.6397849462637},8081.6397849462628,8081.6397849462628,8081.6397849462628,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.639784946261,8081.639784946261,8081.6397849462601,8081.6397849462601,8081.6397849462601,8081.6397849462592,8081.6397849462592,8081.6397849462592,8081.6397849462592]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155.09622238058623,310.19244476117245,465.28866714175871,620.38488952234491,775.48111190293127,930.57733428351742,1085.6735566641037,1240.7697790446898,1395.8660014252762,1550.9622238058625,1580.3848895222377,1609.3513898786696,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1637.8617248751577},1665.9158945117022,1693.5138987883031,1720.6557377049605,1747.3414112616742,1773.5709194584447,1799.3442622952712,1824.661439772153,1940.1853171777088,2054.1126158234647,2166.4433357094194,2277.177476835574,2386.3150392019284,2493.8560228084821,2599.8004276552356,2704.1482537421889,2806.8995010693416,2908.054169636694]
[null,"Tech6","Oil",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.4210854715202004E-12,2.1032064978498966E-12,9.6633812063373625E-13,1.6484591469634324E-12,5.1159076974727213E-13,1.1937117960769683E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1.8758328224066645E-12},1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.6981971384666394E-12,1.5205614545266144E-12,2.2524204723595176E-12,2.0747847884194925E-12,1.8971491044794675E-12,1.7195134205394424E-12,1.5418777365994174E-12,2.2737367544323206E-12,2.0961010704922955E-12,1.8758328224066645E-12]
[null,"Tech7","Nuclear",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350,700,1049.9999999999998,1400,1750,2100,2450,2800.0000000000005,3150.0000000000005,3500,4000,4500,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":5000},5500,6000,6500,7000,7500,8000,8500,8650,8800,8950.0000000000018,9100.0000000000018,9250.0000000000018,9400.0000000000018,9550.0000000000018,9700.0000000000036,9850.0000000000036,10000]
[null,"Tech8","Biomass",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,63.356299992118693,126.7125999842383,190.06889997635699,253.42519996847568,316.78149996059437,380.13779995271398,443.49409994483267,506.85039993695318,1134.0777698585334,1761.3051397801128,2388.532509701693,3015.7598796232733,3642.9872495448535,4270.2146194664329,4897.4419893880131,5524.6693593095915,6151.89672923117,6779.1240991527502,7691.4548190387395,8603.7855389247288,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":9516.11625881072},10428.446978696709,11340.777698582699,12279.108418468688,13191.439138354679,14103.769858240667,15026.100578126658,17644.091298012656,18189.807848262091,18767.794398511531,19298.060948760969,19811.137499010409,20324.324049259849,21212.490599509289,21716.767149758725,22221.043700008166,22725.320250257606,23229.596800507046]
[null,"Tech9","Solar utility",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2242.2804308229051,4352.3637179589969,6330.249861408276,8175.9388611707436,9889.4307172463978,11470.725429635242,12919.822998337275,14236.723423352485,21481.199545946874,28303.722710594011,34704.292917293897,40682.910166046524,46239.574456851893,51374.285789710011,56087.044164620871,60377.849581584487,64246.702040600838,67693.601541669952,77412.293630051994,87130.985718434036,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":96849.677806816078},106568.36989519812,116287.06198358016,126005.7540719622,135724.44616034423,145443.13824872629,155161.83033710832,164880.52242549029,167486.84815606766,170093.173886645,172699.49961722232,175305.82534779966,177912.15107837704,180518.47680895438,183124.80253953172,185731.12827010907,188337.45400068638,190943.77973126387]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,60.058472585202658,142.14980245154075,246.27398959901424,372.43103402762301,520.62093573736729,690.84369472824699,883.09931100026211,1097.3877845534125,1958.3999014457893,3030.3884973117924,4313.3535721514227,5807.2951259646798,7512.2131587515642,9428.1076705120759,11554.978661246212,13892.826130953979,16441.650079635372,19201.450507290388,22581.837178708778,26138.927342643205,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":29872.720999093672},33783.218148060172,37870.418789542709,42134.32292354128,46574.930550055906,51192.24166908655,55986.256280633235,60956.974384695932,61904.729195814973,62852.484006934006,63800.23881805304,64747.993629172081,65695.748440291107,66643.503251410148,67591.258062529174,68539.012873648215,69486.767684767256,70434.522495886325]
[null,"Tech11","Solar floating",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,176.35754071962663,462.87936784493036,859.56548137591108,1366.4158813125689,1983.4305676549034,2710.6095404029152,3547.9527995566041,4495.4603451159692,6938.7960543105482,9593.1082424787528,12458.396909620584,15534.662055736042,18821.903680825126,22320.121784887837,26029.316367924177,29949.487429934143,34080.634970917738,38422.758990874951,42994.029482678226,47388.596481965469,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":51606.459988736671},55647.620002991833,59512.076524730961,63199.829553954056,66710.879090661096,70045.225134852124,73202.867686527083,76183.80674568603,77368.50025958482,78553.19377348361,79737.887287382415,80922.580801281205,82107.274315179995,83291.967829078785,84476.661342977575,85661.35485687638,86846.04837077517,88030.741884674018]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,570.20669992874434,1140.4133998574889,1710.6200997862331,2280.8267997149778,2851.0334996437223,3421.2401995724667,3991.4468995012103,4561.6535994299547,7560.370634355053,10364.076977904533,12972.772630078391,15386.457590876629,17605.131860299247,19628.795438346246,21457.448325017624,23091.090520313381,24529.722024233517,25773.34283677804,29217.285103349703,32550.494654311955,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":35772.971489664807},38884.715609408246,41885.727013542273,44776.00570206689,47555.551674982096,50224.364932287899,52782.445473984277,55229.793300071258,57809.793300071251,60389.793300071251,62969.793300071251,65549.793300071236,68129.793300071236,70709.793300071236,73289.793300071236,75869.793300071236,78449.793300071251,81029.793300071251]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251.46115466857117,697.93300071276258,1339.4155381325743,2175.9087669280061,3207.4126870990585,4433.9272986457308,5855.452601568024,7471.9885958659379,9283.535281539469,11290.092658588625,13382.786172487424,15586.21240199563,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":17900.371347113247},20325.263007840269,22860.887384176705,25507.244476122552,28264.334283677803,31132.156806842471,34110.712045616543,37200,38920,40640,42360,44080,45800,47519.999999999993,49239.999999999993,50959.999999999993,52680,54400.000000000007]
[null,"Tech14","Geothermal",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,506.85039993655982,1013.7007998731201,1685.5511998096813,2252.4015997462416,2759.2519996828019,3466.1023996193621,3972.9527995559224,4479.8031994924804,5563.1959293571099,6646.5886592217385,7729.981389086367,8813.3741189509965,9896.7668488156251,11040.159578680254,12361.552308544882,13444.945038409511,14528.337768274145,15721.730498138775,15778.751168131614,15890.771838124456,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":15982.792508117298},16094.81317811014,16426.833848102979,16678.854518095821,16920.875188088663,16977.895858081505,17170.916528074344,17572.937198067171,18104.234418309534,18695.531638551896,19121.828858794259,19383.126079036621,19644.423299278984,20070.720519521343,20332.017739763705,21153.314960006068,21414.61218024843,21985.909400490778]
[null,"Tech15","Hydro large",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,920.7782265515616,1830.2931108823086,2728.5446529922419,3666.8328528813609,4699.3077105496659,5563.7692259971564,6416.9673992238322,7831.7522302296893,10334.060409132055,12687.873666437843,15679.317002147052,17978.390416259681,20250.093908775736,23651.43247969521,25868.3961290181,28057.989856744414,30339.913662874143,32474.767547407311,33735.555573066624,34945.198481120817,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":36137.896271569865},37313.648944413799,38638.706499652588,40055.11893728625,41303.53625731478,42411.508459738179,43590.695544556445,44712.2775117696,45529.023024955619,46325.937493950616,47109.005918754592,48155.628299367563,48911.004635789504,49652.534928020425,50380.219176060316,51265.057379909202,52117.14453956706,52868.866305033924]
[null,"Tech16","Hydro small",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,92.922573321715731,197.10848886424566,312.55774662758972,441.97034661174797,588.19628881672043,737.43557324250696,897.93819988910786,1099.8541687565223,1462.0381495120457,1845.2170518641483,2290.7658758128296,2728.6846213580902,3193.9732884999294,3747.5268772383474,4267.555387573344,4814.9538195049199,5396.022173033075,5998.1604481578088,6467.8841830116962,6952.7530354707151,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":7454.5670055348664},7973.3260932041503,8517.7802984785649,9084.8796213581136,9660.9740618427932,10247.513619932606,10855.638295627548,11478.568088927621,12052.726994843513,12640.416944950424,13241.952939248355,13871.934977737303,14501.163060417271,15144.237187288258,15801.157358350263,16480.923573603286,17173.540833047333,17875.450486682399]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.16535994300023,912.33071988600045,1368.4960798290008,1824.6614397720009,2280.826799715001,2736.9921596580016,3193.1575196010017,3649.3228795440018,4105.4882394870019,4561.653599430002,5205.4882394870019,5849.3228795440009,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":6493.1575196010008},7136.9921596579998,7780.8267997149997,8424.6614397719986,9068.4960798289976,9712.3307198859984,10356.165359942997,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,886.98819988910009,1773.9763997782002,2660.9645996673003,3547.9527995563999,4434.9409994455,5321.9291993345996,6208.9173992236992,7095.9055991128007,9946.939098756613,12797.972598400424,15649.006098044236,18500.039597688046,21351.07309733186,24202.106596975671,27053.140096619481,29904.173596263296,32755.207095907106,35606.240595550917,39456.917716006916,43307.594836462915,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":47158.271956918914},51008.949077374913,54859.626197830912,58710.303318286904,62560.980438742903,66411.657559198909,70262.334679654916,74113.011800110908,75813.011800110908,77513.011800110908,79213.011800110922,80913.011800110922,82613.011800110922,84313.011800110922,86013.011800110922,87713.011800110937,89413.011800110937,91113.011800110908]
[null,"Tech20","unassigned1",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation from capacity added"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B294,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E78=0,0,E251/E78*E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,11447.231624385444,37936.500388503024,50436.849180892226,57404.083678992181,73575.005136429521,79757.226033941013,84751.056213782649,88036.394988610031,139592.50521033542,141929.96969507824,144402.93936734236,143643.69731842968,141095.80911260034,140183.37295725755,131786.51266032233,124739.44203823779,121170.64828491688,{"$f":"IF(AH78=0,0,AH251/AH78*AH207)","v":113225.03200393864},106217.61959978618,100467.28191898789,93703.474761880381,82777.964574308135,75834.44003984757,67227.362752338697,60297.354321624334,60490.085591145282,60754.895221625273,54348.015361890975,52838.348268505593,49382.390052068797,44939.015202364346,39014.515402758407,30720.215683310085,18278.766104137609,7665.3346666666657,11498.001999999999,11498.001999999999,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E79=0,0,E252/E79*E208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5999999999939982,5842.7353028068192,5849.335302806212,3899.5568685374747,{"$f":"IF(AG79=0,0,AG252/AG79*AG208)","v":1949.7784342687373},5849.3353028068123,11734.121122599656,13731.166912850742,15740.029542097929,15787.296898074812,17813.884785820141,21837.518463815057,25884.785819794539,19970.457902509945,24035.450516989382,28124.076809453174,22162.481536193256,24248.15361890964,24319.05465288306,28454.948301329092,26499.261447563989,26576.070901035186,24602.658788776742,26729.689807977589,28868.537666174154,28951.255539142971]
[null,"Tech3","Gas Open",null,{"$f":"IF(E80=0,0,E253/E80*E209)","v":0},0,0,0,0,0,0,0,0,0,0,0,874.80855086180065,1801.7856255561817,2262.8836669317557,2693.2889857557411,3597.3695446930956,5002.154745770461,5254.8422574704809,5836.0766541545518,6050.7818153441904,6852.9687984390221,6531.3493241439883,7110.5992043953993,7417.33093478108,6740.6250476449077,7058.8519812247114,7408.6149172313426,{"$f":"IF(AG80=0,0,AG253/AG80*AG209)","v":6235.8768213284529},6167.6719185952006,6588.2199593324503,6127.60679722861,6102.8293566803995,6625.9680414630266,6039.3360279999515,6664.1511816262737,6689.8520358368651,6722.2582219021251,6764.3875331244535,7958.2863465743276,7022.0173646242747,6029.0048080107799,4973.9289666087361,5134.3782881122443,5305.5242310495405,4116.3550068488521,1421.1225618884378,2947.5134616942887,1530.4396820337035,1591.6572693150399]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E81=0,0,E254/E81*E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,2624.4256525854089,5405.3568766685485,6788.651000795262,8079.8669572672279,10792.10863407929,15006.464237311389,15764.526772411444,17508.229962463654,18152.345446032567,20558.906395317073,19594.047972431963,21331.797613186198,22251.992804343241,20221.875142934718,21176.555943674128,22225.844751694018,{"$f":"IF(AG81=0,0,AG254/AG81*AG210)","v":18707.630463985355},18503.015755785593,19764.659877997339,18382.820391685815,18308.488070041185,19877.904124389061,18118.008083999837,19992.453544878801,20069.556107510572,20166.774665706347,20293.162599373336,23874.85903972296,21066.0520938728,18087.014424032321,14921.786899826189,15403.134864336713,15916.572693148601,12349.065020546539,4263.3676856653074,8842.5403850828534,4591.3190461011036,4774.9718079451122]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E82=0,0,E255/E82*E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3999999999969073,3009.8939438701786,3013.2939438698668,2008.8626292465776,{"$f":"IF(AG82=0,0,AG255/AG82*AG211)","v":1004.4313146232888},3013.293943870176,5991.1373707532975,6948.3013293943504,7893.6484490401008,7846.3810930551454,8774.0029542099182,10658.788774004965,12519.940915805666,9571.6395864100905,11415.066469720618,13234.859675036785,10333.825701626765,11202.363367800357,11131.462333826939,12903.988183160864,11905.465288035992,11828.655834564792,10847.858197933258,11675.036927622392,12490.398818316035,12407.680945346989]
[null,"Tech6","Oil",null,{"$f":"IF(E83=0,0,E256/E83*E212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3364266711949584E-12,9.1035205966384793E-13,9.3061674592332928E-13,9.5180416745923901E-13,8.396369107947516E-13,1.9216432391384975E-12,6.0739691419194801E-13,1.0703063917825061E-12,5.1523174071501921E-13,8.2975882949142777E-13,2.0274159553338968E-12,1.4029376231003346E-12,1.4583167398014115E-12,{"$f":"IF(AG83=0,0,AG256/AG83*AG212)","v":2.2773713470871352E-12},7.9165765874933717E-13,8.209783127770904E-13,8.5255440173005547E-13,8.8665657779925767E-13,9.2360060187422665E-13,3.2623179520132595E-15,1.0075642929537018E-12,2.1110870899982728E-12,4.126832209295707E-15,2.3333067836824561E-12,1.2314674691656384E-12,3.8161733448680938E-15,1.0209221528981663E-12,1.5296833374826493E-12,1.4254301043727247E-12,4.4638802458347381E-15,4.094079572712143E-15,1.1013130164885609E-12,1.6383159235019554E-12,3.0579368973391688E-12,1.3854009028113551E-12]
[null,"Tech7","Nuclear",null,{"$f":"IF(E84=0,0,E257/E84*E213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,11816.838995569924,20679.468242246003,{"$f":"IF(AG84=0,0,AG257/AG84*AG213)","v":20679.468242246003},23633.677991137007,26587.887740029033,32496.307237813995,35450.516986706018,41358.936484489961,41358.936484488026,47267.355982269917,53175.775480059885,56129.985228950092,59084.194977839841,56129.985228950092,70901.033973409998,64992.61447562003,67946.824224520009,62038.404726730048,64992.61447562003,62038.404726740053,64992.614475630035,64992.61447562003,64992.614475629809,62038.404726740053]
[null,"Tech8","Biomass",null,{"$f":"IF(E85=0,0,E258/E85*E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,318.14566526551198,537.12904525346539,793.66829074764848,1390.2163524206799,1712.5853616777067,2025.7438278130446,2912.601160881356,2954.2097488938425,7102.3675159586155,9840.9296428252619,12046.320382160371,18900.589253666567,19573.159241632206,24245.203905672919,27474.359738282848,30667.510726595952,{"$f":"IF(AG85=0,0,AG258/AG85*AG214)","v":32050.700180719312},38819.352665267957,44491.609821234808,50197.908395842103,53859.850193155435,57432.628897754868,63108.242002055857,68955.911833941733,72417.616133159943,78126.077610456632,76917.077661517498,91413.072714591704,97170.281283950011,100490.95627284869,106213.97196744097,106535.62960404274,109514.51945831921,117245.649057178,120187.27279901643,117657.00671479735,123331.3775993465,123525.18239560547]
[null,"Tech9","Solar utility",null,{"$f":"IF(E86=0,0,E259/E86*E215)","v":0},0,0,0,0,0,0,0,0,0,0,0,3732.0515490616426,7244.0741721709537,10536.067869327937,13608.032640532581,16459.968485784906,19091.875405084895,21503.753398432556,23695.602465827869,35753.308524273969,47108.716079512677,57761.825131543963,67712.635680367806,76961.147725984294,85507.361268393346,93351.276307594992,100492.89284358922,{"$f":"IF(AG86=0,0,AG259/AG86*AG215)","v":106932.21087637602},112669.23040595546,128845.02151785852,145020.81262976161,161196.60374166467,177372.39485356776,193548.18596547085,209723.97707737386,225899.76818927698,242075.55930118007,258251.35041308304,274427.14152498607,278765.11007095908,283103.07861693198,287441.04716290481,291779.01570887782,296116.98425485071,300454.95280082367,304792.92134679656,309130.88989276951,313468.85843874252,317806.82698471559]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E87=0,0,E260/E87*E216)","v":0},0,0,0,0,0,0,0,0,0,0,0,99.96132177081131,236.59413120034438,409.89842828859929,619.87421303557574,866.52148544127408,1149.8402455056942,1469.8304932288361,1826.4922286107001,3259.5607959663712,5043.7786149257472,7179.1456854888283,9665.6620076556137,12503.327581426101,15692.142406800298,19232.106483778196,23123.219812359803,{"$f":"IF(AG87=0,0,AG260/AG87*AG216)","v":27365.482392545113},31958.894224334123,37585.20980024289,43505.63066909535,49720.156830891508,56228.788285631344,63031.525033314894,70128.367073942121,77519.314407513055,85204.367034027673,93183.524953485961,101456.78816588792,103034.23127351445,104611.67438114095,106189.11748876747,107766.56059639402,109344.00370402052,110921.44681164705,112498.88991927356,114076.33302690007,115653.77613452662,117231.21924215321]
[null,"Tech11","Solar floating",null,{"$f":"IF(E88=0,0,E261/E88*E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,293.5294907737466,770.41641984110197,1430.6607872020666,2274.2625928566395,3301.2218368048207,4511.5385190466122,5905.2126395820114,7482.2441984110201,11548.932152794476,15966.769358781636,20735.755816372501,25855.891525567065,31327.176486365337,37149.610698767312,43323.194162773005,49847.926878382394,{"$f":"IF(AG88=0,0,AG261/AG88*AG217)","v":56723.808845595478},63950.840064412267,71559.262670969634,78873.579984583324,85893.792005253301,92619.898732979607,99051.900167762229,105189.79630960112,111033.58715849635,116583.27271444787,121838.8529774557,126800.32794751982,128772.131832053,130743.93571658613,132715.73960111925,134687.54348565242,136659.3473701856,138631.15125471874,140602.95513925186,142574.75902378504,144546.56290831821,146518.36679285142]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E89=0,0,E262/E89*E218)","v":0},0,0,0,0,0,0,0,0,0,0,0,4.9999999999954525,6.6666666666606043,7.5000000000358114,2363.3677991135755,4923.6829148199968,7596.5393542945612,10339.734121122838,7877.8926637120194,15987.700841045385,21057.143684653089,18025.999309552288,25068.049013870095,34052.191038897516,32956.945128289713,45468.248286527676,52586.232084016221,{"$f":"IF(AG89=0,0,AG262/AG89*AG218)","v":54797.112419193618},64741.954254509903,73977.229793758568,80945.39830488569,93516.766088556673,99923.201592463069,109877.89696739153,117615.93941294278,119541.54676843205,128584.46938220828,131927.81700312128,135089.78841204819,142172.27801469134,149255.41209208191,154582.49290128419,165180.55181546364,170507.95508328988,177592.99353224982,186437.22759792386,197042.00704483897,204129.29934103996,211216.76939804791]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E90=0,0,E263/E90*E219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531.75775480059042,1418.0206794682786,1861.1521418020486,3545.0516986706371,6203.840472673648,7444.6085672083773,12407.680945347012,17016.248153618864,{"$f":"IF(AG90=0,0,AG263/AG90*AG219)","v":20738.552437222916},28360.413589364991,33884.785819793113,38759.231905465283,46794.682422451922,52230.428360413651,59970.457902511116,67001.477104874153,71048.744460856688,79704.579025110754,85258.493353028229,90989.660265878803,95716.395864106409,100443.13146233361,103988.18316100443,111078.28655834562,114623.33825701642,119350.07385524359,125258.49335302801,132348.59675036921,137075.3323485968,141802.06794682398]
[null,"Tech14","Geothermal",null,{"$f":"IF(E91=0,0,E264/E91*E220)","v":0},0,0,0,0,0,0,0,0,0,0,0,1688.1198565094912,4241.9422035366761,7311.1384012904182,8938.3937270175284,15136.447562775089,20569.714314486693,23549.092613221219,34814.423313635547,38067.603482496874,46430.039444783084,58954.808234628174,63418.902269450868,72002.641241604433,81068.688284346426,89146.227941868347,95421.267724694888,{"$f":"IF(AG91=0,0,AG264/AG91*AG220)","v":104071.78554220828},106136.28297997032,108669.16277060845,114070.60660168836,114386.63141230687,119836.66699098,121943.68247389149,120874.25548834154,130068.44150581754,130120.63690800327,136460.24084894368,139244.41808825755,141546.55421504777,147025.27360125651,148429.74052064295,145731.35593822968,148635.39351579733,152796.8143458688,152879.70721542466,157120.08471254687,154238.85250958064,162377.46972297534]
[null,"Tech15","Hydro large",null,{"$f":"IF(E92=0,0,E265/E92*E221)","v":0},0,0,0,0,0,0,0,0,0,0,0,2889.8231261599922,5689.589146014896,7483.9980305272602,11248.614833566975,13042.958795172841,15509.417630999798,17952.816990399169,25359.925173127463,29744.556774193105,35215.275019807588,46540.131726623324,45278.847724357598,54643.036362191815,62660.85292758741,72130.297628899803,76876.732306545629,{"$f":"IF(AG92=0,0,AG265/AG92*AG221)","v":84208.625637685938},93472.219901962846,95583.534555747974,99881.504287364995,104124.75954075101,108312.83591597031,115228.15728512844,117818.47464290305,119906.0467561937,126176.47521270579,128077.37680375634,132089.44612044151,133623.51276707364,135124.22371886496,134347.23688118535,138817.3261294197,142431.5452634391,141571.64331681229,140708.24795499447,144701.9146148928,146401.39993969412,145650.9314418039]
[null,"Tech16","Hydro small",null,{"$f":"IF(E93=0,0,E266/E93*E222)","v":0},0,0,0,0,0,0,0,0,0,0,0,291.63352649320552,612.72498495544119,857.30008399227438,1355.8169669465703,1632.542585216816,2055.6561238975492,2512.1711189069606,3561.4277113309149,4208.1887489033697,5121.4118031865473,6799.5656698938928,6872.233420102446,8618.646379103262,9928.4992863924472,11899.463682179365,13192.602810834745,{"$f":"IF(AG93=0,0,AG266/AG93*AG222)","v":14976.694269819802},17264.52303620028,18325.568404245983,19872.585142034219,21478.975729486068,23144.709383000092,25401.681807388697,26722.34380276503,28046.247671215904,30486.893657289958,31895.83600503028,33910.097751632442,35373.649871440328,36869.767123271966,37763.899993280487,39988.366673973069,42228.187259539707,43179.961476127115,44131.470722364924,46519.428975743802,48241.906614258944,49245.920998295333]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E94=0,0,E267/E94*E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2944.2097488920353,5908.4194977840525,8862.629246675966,11816.838995567992,{"$f":"IF(AG94=0,0,AG267/AG94*AG223)","v":17725.258493352954},20679.468242244981,14771.048744461041,20679.468242246003,23633.677991137007,26587.887740029943,41358.936484489961,38404.726735589975,38404.726735589975,47267.355982269917,47267.35598227015,53175.775480059885,62038.404726729823,56129.985228949867,59084.194977840074,53175.775480060111,53175.775480060111,59084.194977839841,56129.985228950092,62038.404726740053,56129.985228949867,62038.404726730048]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E95=0,0,E268/E95*E224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG95=0,0,AG268/AG95*AG224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E96=0,0,E269/E96*E225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG96=0,0,AG269/AG96*AG225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E97=0,0,E270/E97*E226)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Q97=0,0,Q270/Q97*Q226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG97=0,0,AG270/AG97*AG226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E98=0,0,E271/E98*E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG98=0,0,AG271/AG98*AG227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E99=0,0,E272/E99*E228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG99=0,0,AG272/AG99*AG228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E100=0,0,E273/E100*E229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG100=0,0,AG273/AG100*AG229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E101=0,0,E274/E101*E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG101=0,0,AG274/AG101*AG230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E102=0,0,E275/E102*E231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG102=0,0,AG275/AG102*AG231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E103=0,0,E276/E103*E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG103=0,0,AG276/AG103*AG232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E104=0,0,E277/E104*E233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG104=0,0,AG277/AG104*AG233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E105=0,0,E278/E105*E234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG105=0,0,AG278/AG105*AG234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E106=0,0,E279/E106*E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG106=0,0,AG279/AG106*AG235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E107=0,0,E280/E107*E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG107=0,0,AG280/AG107*AG236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E108=0,0,E281/E108*E237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG108=0,0,AG281/AG108*AG237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E109=0,0,E282/E109*E238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG109=0,0,AG282/AG109*AG238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E110=0,0,E283/E110*E239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG110=0,0,AG283/AG110*AG239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E111=0,0,E284/E111*E240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG111=0,0,AG284/AG111*AG240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E112=0,0,E285/E112*E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG112=0,0,AG285/AG112*AG241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D294:D328)","v":0},{"$f":"SUM(E294:E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,24264.730363867056,64482.779660367298,88318.615739995468,109975.81874750527,145040.41234289535,172276.17043815169,191915.63777943951,218952.91910877763,309999.60906214494,356543.9292167782,400433.04076198372,438403.95672972,489604.50913049531,543560.83436575648,603996.87325139449,652003.2617833988,689338.06465608801,748445.20628035651,804576.07956941891,869960.21075092827,931804.88312210049,987963.89196857077,1060459.2744657705,1116082.900181209,1172523.304467184,1237380.8880243239,1293425.0833203648,1362266.5989329321,1402536.3088577986,1417738.9789607087,1438987.6969354993,{"$f":"SUM(AV294:AV328)","v":1457689.7817568863},1478576.7034652471,1496016.199022382,1497420.1276535848,1549894.8225413805,1567188.6627513091,1587177.1299384921]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Cost_INPUT_S3","index":9,"n_rows":1999,"n_cols":21,"rows_kept":562,"cut":true,"hidden":false,"merged":[[18,6,18,8]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Cost Input","S3"]
[]
[]
[null,null,"Step 3.5","Complete all yellow shaded cells in the tables below for each technology included in the scenario"]
[]
[null,null,"General","Cost items included in the model can be used as-is, or replaced with an alternative aggregation of cost items to best suit the available data"]
[null,null,"General","Cost items are categorised into capital expenditure (Capex - expressed in cost per MW), fixed operational expenditure (OpexFixed - expressed in cost per MW per year) and variable operational expenditure (OpexVariable - expressed in cost per MWh of electrical output)"]
[null,null,"General","If applicable fuel costs are included in the \"Fuel_Costs\" sheet, variable operational expenditure (OpexVariable) should exclude any fuel costs to avoid double counting"]
[null,null,"General","If cost data is only available at the level of total capex, fixed opex and variable opex, these values can be added in the first three rows of the input tables for each technology and will then be automatically apportioned to the detailed cost items based on the \"Share Input\" percentage values"]
[null,null,"General","Values between 0-100% should be entered in the \"In-country Share\" column for each item; this should reflect the share of the total cost that is spent within the country (i.e. on domestically produced goods and domestic labour/services)"]
[null,null,"General","If the share of the cost that is directly spent on labour is known it can be added to the \"Labour Share Override\" column; if this is left as \"na\" then the average share of spending on labour corresponding to the particular sector will be extracted from the national input output table and used as a proxy"]
[]
[]
[null,null,"Summary"]
[]
[]
[null,null,null,null,null,null,"Local share"]
[null,null,null,"Links","Technology","LCOE","Capex","OpexFixed","OpexVariable"]
[null,null,null,null,null,"USD/MWh","%","%","%"]
[null,null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($D22,TechRef_List,0))","v":"Coal"},{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D22,CostInput_CostCat,F$20)","v":63.46326378010982},{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D22,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0.52200890655849475},0.57499999999999996,0.4]
[null,null,null,"Tech2","Coal CCS",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D23,CostInput_CostCat,F$20)","v":82.894572739494791},0.6,0.6,0.40000000000000008]
[null,null,null,"Tech3","Gas Open",125.26858649329685,0.49134491610384551,0.65,0]
[null,null,null,"Tech4","Gas Combined",87.75434436109407,0.35792200969305715,0.47001783252739487,0.7]
[null,null,null,"Tech5","Gas Combined CCS",108.41856915150814,0.5,0.5,0.7]
[null,null,null,"Tech6","Oil",178.73525315996349,0.49134491610384551,0.65,0]
[null,null,null,"Tech7","Nuclear",83.851180455233347,0.10000000000000002,0,0.1]
[null,null,null,"Tech8","Biomass",66.060055677408286,0.50102709636286358,0.9,0.4]
[null,null,null,"Tech9","Solar utility",57.992217288487609,0.83721270040249129,1,0]
[null,null,null,"Tech10","Solar rooftop",95.935065168863929,0.83721270040249141,1,0]
[null,null,null,"Tech11","Solar floating",62.16555355583202,0.83721270040249129,1,0]
[null,null,null,"Tech12","Wind onshore",74.666419357462729,0.36175065164705628,0.45551730232056442,0]
[null,null,null,"Tech13","Wind offshore",107.37769881245788,0.33489166609688709,0.37252801933788637,0]
[null,null,null,"Tech14","Geothermal",67.682219322279622,0.36687474389236913,0.4,0]
[null,null,null,"Tech15","Hydro large",78.47763889394011,0.58395314335431603,0.5,0]
[null,null,null,"Tech16","Hydro small",40.985867064049309,0.58395314335431592,0.5,0]
[null,null,null,"Tech17","Hydrogen",0,0,0,0]
[null,null,null,"Tech18","Pumped storage",27.280860186209086,0.5,0.5,0.5]
[null,null,null,"Tech19","Batteries",114.94439901461688,0.36479902557856275,0.75,0.2]
[null,null,null,"Tech20","unassigned1",0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D42,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0},0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Manual","Bases the In-country share on manual entries in column L; any blanks will be read as zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Bases the In-country share on sectoral level data contained in the country Input Output table, based on the sector defined in column P"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mix","Bases the In-country share on manual entries in column L where populated and the sectoral level shares in column M where column L is left blank"]
[null,null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($C69,TechRef_List,0))","v":"Coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech1","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))*10^3","v":1400},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F73,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))/10^3","v":41.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F74,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))","v":0.12},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F75,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C77,\"_\",$B77)","v":"Coal_1"},1,"Coal","Tech1",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Project planning and management"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":0.10718550063697257},{"$f":"IF(ISNUMBER(INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75,0))),INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75))*$H77,$G77)","v":150.05970089176159},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F77,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N77=\"\",0,INDEX(LocalShare_Value,MATCH($N77,LocalShare_Sector,0)))","v":0.82302463891248945},{"$f":"I77*IF($M$65=\"Manual\",K77,IF($M$65=\"Sector\",L77,IF(K77=\"\",L77,K77)))","v":112.54477566882119},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"D69T75: Professional, scientific and technical activities"},{"$f":"IF(N77<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N77,IO_Direct_Requirements_T,0)),\"\")","v":0.24120703882953812},"na",{"$f":"IF(P77=\"na\",IF(N77<>\"\",O77*M77,\"\"),P77*M77)","v":27.146592074811011},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C78,\"_\",$B78)","v":"Coal_2"},2,{"$f":"C77","v":"Coal"},"Tech1","Civil works","Capex",null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A78,DefaultComp_Tech,0)),\"\")","v":9.3873274402849219E-2},131.42258416398892,"USDk/MW",0.75,0.82701841895905759,98.566938122991687,"D41T43: Construction",0.17943570085223248,"na",{"$f":"IF(P78=\"na\",IF(N78<>\"\",O78*M78,\"\"),P78*M78)","v":17.686427622957645},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_3",3,{"$f":"C78","v":"Coal"},"Tech1","Generating unit","Capex",null,0.14264209386717988,199.69893141405183,"USDk/MW",0.4,0.66287645272507256,79.879572565620734,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P79=\"na\",IF(N79<>\"\",O79*M79,\"\"),P79*M79)","v":14.31090903553965},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_4",4,"Coal","Tech1","Mechanical equipment (ash handling, coal handling...)","Capex",null,0.40060957391197144,560.85340347676004,"USDk/MW",0.4,0.64619889974390599,{"$f":"I80*IF($M$65=\"Manual\",K80,IF($M$65=\"Sector\",L80,IF(K80=\"\",L80,K80)))","v":224.34136139070404},"D28: Machinery and equipment, nec",0.255250375952846,"na",57.263216836750495,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_5",5,"Coal","Tech1","Electrical balance of plants","Capex",null,0.10815145633943501,151.41203887520902,"USDk/MW",0.4,0.66287645272507256,60.564815550083608,"D27: Electrical equipment",0.17915605424382183,"na",10.850553379957843,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_6",6,"Coal","Tech1","Contingency and finance","Capex",null,0.14753810084159191,206.55334117822866,"USDk/MW",0.75,0.8780192765442697,154.91500588367148,"D64T66: Financial and insurance activities",0.40735340219112987,"na",63.10515469717248,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_7",7,"Coal","Tech1","Fixed operation","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.75,0.93045819510553396,15.450000000000001,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.90016652742466874,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_8",8,"Coal","Tech1","Maintenance","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.4,0.64619889974390599,8.24,"D28: Machinery and equipment, nec",0.255250375952846,"na",2.103263097851451,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_9",9,"Coal","Tech1","Variable maintenance","OpexVariable",null,1,0.12,"USD/MWh",0.4,0.64619889974390599,4.8000000000000001E-2,"D28: Machinery and equipment, nec",0.255250375952846,"na",1.2252018045736609E-2,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_10",10,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_11",11,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_12",12,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_13",13,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_14",14,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_15",15,"Coal","Tech1","","",null,"",0,null,null,0,0,"","","na",""]
["Coal_16",16,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_17",17,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_18",18,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_19",19,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_20",20,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_21",21,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_22",22,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_23",23,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_24",24,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_25",25,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_26",26,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_27",27,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_28",28,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_29",29,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_30",30,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech1",{"$f":"INDEX(TechFuelType,MATCH($D110,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D110,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D110,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E110,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G110","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F110,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N110=\"\",0,INDEX(LocalShare_Value,MATCH($N110,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I110*IF($M$65=\"Manual\",K110,IF($M$65=\"Sector\",L110,IF(K110=\"\",L110,K110)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N110),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N110,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P110=\"na\",IF(ISTEXT(N110),O110*M110,\"\"),P110*M110)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech1",null,"Capex",null,null,{"$f":"SUMIF($F$77:$F$110,$F113,I$77:I$110)","v":1400},"USDk/MW","Summary",{"$f":"IFERROR(M113/I113,0)","v":0.52200890655849475},{"$f":"SUMIF($F$77:$F$110,$F113,M$77:M$110)","v":730.81246918189265},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F113,Q$77:Q$110)","v":190.36285364718913}]
[null,null,null,"Tech1",null,"OpexFixed",null,null,41.2,"USDk/MW/yr","Summary",{"$f":"IFERROR(M114/I114,0)","v":0.57499999999999996},{"$f":"SUMIF($F$77:$F$110,$F114,M$77:M$110)","v":23.69},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F114,Q$77:Q$110)","v":3.0034296252761199}]
[null,null,null,"Tech1",null,"OpexVariable",null,null,0.12,"USD/MWh","Summary",{"$f":"IFERROR(M115/I115,0)","v":0.4},4.8000000000000001E-2,null,null,null,1.2252018045736609E-2]
[null,null,null,"Tech1",null,"Fuel",null,null,{"$f":"SUMIF($F$77:$F$110,$F116,I$77:I$110)","v":32.405405405405411},"USD/MWh","Summary",{"$f":"IFERROR(M116/I116,0)","v":1},{"$f":"SUMIF($F$77:$F$110,$F116,M$77:M$110)","v":32.405405405405411},null,null,null,1.2962162162162165]
[null,null,null,"Tech1",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D117,TechRef_List,0),MATCH($F117,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D118,TechRef_List,0),MATCH($F118,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D119,TechRef_List,0),MATCH($F119,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Capital recovery factor",null,null,{"$f":"(I119*(1+I119)^I118)/(((1+I119)^I118)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"LCOE",null,null,{"$f":"((I113*I120+I114)/(8760*I117))*10^3+(I115+I116)","v":63.46326378010982},""]
[]
[]
[null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($C124,TechRef_List,0))","v":"Coal CCS"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech2","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))*10^3","v":1950},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F128,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexFixed",{"$f":"(INDEX(Technology_Data!$H$9:$H$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))/10^3) +\n(INDEX(Technology_Data!$H$9:$H$28, MATCH($D$73, Technology_Data!$C$9:$C$28,0))/10^3)","v":83},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F129,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexVariable",{"$f":"(INDEX(Technology_Data!$K$9:$K$28,MATCH($D128,Technology_Data!$C$9:$C$28,0)))+\n(INDEX(Technology_Data!$K$9:$K$28,MATCH($D$73,Technology_Data!$C$9:$C$28,0)))","v":3.22},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F130,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C132,\"_\",$B132)","v":"_1"},1,null,"Tech2","Capital investment","Capex",null,1,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130))*$H132,$G132)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F132,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.6,{"$f":"IF($N132=\"\",0,INDEX(LocalShare_Value,MATCH($N132,LocalShare_Sector,0)))","v":0.93045819510553396},{"$f":"I132*IF($M$65=\"Manual\",K132,IF($M$65=\"Sector\",L132,IF(K132=\"\",L132,K132)))","v":1170},"D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF(N132<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N132,IO_Direct_Requirements_T,0)),\"\")","v":5.8263205658554605E-2},"na",{"$f":"IF(P132=\"na\",IF(N132<>\"\",O132*M132,\"\"),P132*M132)","v":68.16795062050889},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C133,\"_\",$B133)","v":"0_2"},2,{"$f":"C132","v":0},"Tech2","Fixed operation","OpexFixed",null,1,83,"USDk/MW/yr",0.6,{"$f":"IF($N133=\"\",0,INDEX(LocalShare_Value,MATCH($N133,LocalShare_Sector,0)))","v":0.93045819510553396},49.8,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P133=\"na\",IF(N133<>\"\",O133*M133,\"\"),P133*M133)","v":2.9015076417960191},null,null,"Informed by NewClimate Institute (2022)"]
["0_3",3,{"$f":"C133","v":0},"Tech2","Variable operation","OpexVariable",null,1,3.22,"USD/MWh",0.4,{"$f":"IF($N134=\"\",0,INDEX(LocalShare_Value,MATCH($N134,LocalShare_Sector,0)))","v":0.93045819510553396},1.2880000000000003,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",7.504300888821834E-2,null,null,"Informed by NewClimate Institute (2022)"]
["0_4",4,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_5",5,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_6",6,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_7",7,0,"Tech2",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130))*$H138,$G138)","v":0},"",null,null,0,null,"","na",""]
["0_8",8,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_9",9,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_10",10,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_11",11,{"$f":"C141","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_12",12,{"$f":"C142","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_13",13,{"$f":"C143","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_14",14,{"$f":"C144","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_15",15,{"$f":"C145","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_16",16,0,"Tech2",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$f":"IF($N147=\"\",0,INDEX(LocalShare_Value,MATCH($N147,LocalShare_Sector,0)))","v":0},0,{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},"","na",""]
["0_17",17,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_18",18,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_19",19,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_20",20,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_21",21,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_22",22,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_24",24,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_25",25,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_27",27,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_28",28,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_29",29,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_30",30,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech2",{"$f":"INDEX(TechFuelType,MATCH($D165,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D165,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D165,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E165,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G165","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F165,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N165=\"\",0,INDEX(LocalShare_Value,MATCH($N165,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I165*IF($M$65=\"Manual\",K165,IF($M$65=\"Sector\",L165,IF(K165=\"\",L165,K165)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N165),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N165,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P165=\"na\",IF(ISTEXT(N165),O165*M165,\"\"),P165*M165)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech2",null,"Capex",null,null,{"$f":"SUMIF($F$132:$F$165,$F168,I$132:I$165)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F168,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M168/I168,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F168,M$132:M$165)","v":1170},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F168,Q$132:Q$165)","v":68.16795062050889}]
[null,null,null,"Tech2",null,"OpexFixed",null,null,{"$f":"SUMIF($F$132:$F$165,$F169,I$132:I$165)","v":83},"USDk/MW/yr","Summary",{"$f":"IFERROR(M169/I169,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F169,M$132:M$165)","v":49.8},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F169,Q$132:Q$165)","v":2.9015076417960191}]
[null,null,null,"Tech2",null,"OpexVariable",null,null,3.22,"USD/MWh","Summary",{"$f":"IFERROR(M170/I170,0)","v":0.40000000000000008},1.2880000000000003,null,null,null,7.504300888821834E-2]
[null,null,null,"Tech2",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",{"$f":"IFERROR(M171/I171,0)","v":1},32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech2",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D172,TechRef_List,0),MATCH($F172,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D173,TechRef_List,0),MATCH($F173,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D174,TechRef_List,0),MATCH($F174,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Capital recovery factor",null,null,{"$f":"(I174*(1+I174)^I173)/(((1+I174)^I173)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"LCOE",null,null,{"$f":"((I168*I175+I169)/(8760*I172))*10^3+(I170+I171)","v":82.894572739494791},""]
[]
[]
[null,null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($C179,TechRef_List,0))","v":"Gas Open"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech3","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))*10^3","v":772.80000000000007},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F183,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))/10^3","v":23.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F184,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F185,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C187,\"_\",$B187)","v":"OCGT_1"},1,"OCGT","Tech3",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185,0))),INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185))*$H187,$G187)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F187,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N187=\"\",0,INDEX(LocalShare_Value,MATCH($N187,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I187*IF($M$65=\"Manual\",K187,IF($M$65=\"Sector\",L187,IF(K187=\"\",L187,K187)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N187<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N187,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P187=\"na\",IF(N187<>\"\",O187*M187,\"\"),P187*M187)","v":7.5582087866444203},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C188,\"_\",$B188)","v":"OCGT_2"},2,{"$f":"C187","v":"OCGT"},"Tech3","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",{"$f":"IF(P188=\"na\",IF(N188<>\"\",O188*M188,\"\"),P188*M188)","v":35.802034188526548},null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_3",3,{"$f":"C188","v":"OCGT"},"Tech3","Balance of plant / Electrical equipment","Capex",null,0.23602605116792025,182.40093234256878,"USDk/MW",0.35,0.66287645272507256,63.84032631989907,"D27: Electrical equipment",0.17915605424382183,"na",11.437380965111124,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_4",4,"OCGT","Tech3","Project Planning and Management","Capex",null,0.12964767333857377,100.19172195604982,"USDk/MW",1,0.82302463891248945,100.19172195604982,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",24.166948568251197,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_5",5,"OCGT","Tech3","Contingency and finance","Capex",null,4.3083315705663018E-2,33.294786377336386,"USDk/MW",1,0.8780192765442697,33.294786377336386,"D64T66: Financial and insurance activities",0.40735340219112987,"na",13.562744506034861,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_6",6,"OCGT","Tech3","Operation ","OpexFixed",null,0.41666666666666669,9.6666666666666661,"USDk/MW/yr",1,0.93045819510553396,9.6666666666666661,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.56321098803269454,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_7",7,"OCGT","Tech3","Maintenance","OpexFixed",null,0.58333333333333337,13.533333333333333,"USDk/MW/yr",0.4,0.66287645272507256,5.413333333333334,"D27: Electrical equipment",0.17915605424382183,"na",0.96983144030655566,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_8",8,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_9",9,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_10",10,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_11",11,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_12",12,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_13",13,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_15",15,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_16",16,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_17",17,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_18",18,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_19",19,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_20",20,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_21",21,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_23",23,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_24",24,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_25",25,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_26",26,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_27",27,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_28",28,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_29",29,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech3",{"$f":"INDEX(TechFuelType,MATCH($D220,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D220,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D220,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E220,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G220","v":89.933333333333337},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F220,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N220=\"\",0,INDEX(LocalShare_Value,MATCH($N220,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I220*IF($M$65=\"Manual\",K220,IF($M$65=\"Sector\",L220,IF(K220=\"\",L220,K220)))","v":89.933333333333337},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N220),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N220,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},"na",{"$f":"IF(P220=\"na\",IF(ISTEXT(N220),O220*M220,\"\"),P220*M220)","v":7.4946988988105341}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech3",null,"Capex",null,null,{"$f":"SUMIF($F$187:$F$220,$F223,I$187:I$220)","v":772.80000000000018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F223,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M223/I223,0)","v":0.49134491610384551},{"$f":"SUMIF($F$187:$F$220,$F223,M$187:M$220)","v":379.71135116505189},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F223,Q$187:Q$220)","v":92.527317014568155}]
[null,null,null,"Tech3",null,"OpexFixed",null,null,{"$f":"SUMIF($F$187:$F$220,$F224,I$187:I$220)","v":23.2},"USDk/MW/yr","Summary",{"$f":"IFERROR(M224/I224,0)","v":0.65},{"$f":"SUMIF($F$187:$F$220,$F224,M$187:M$220)","v":15.08},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F224,Q$187:Q$220)","v":1.5330424283392503}]
[null,null,null,"Tech3",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M225/I225,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech3",null,"Fuel",null,null,89.933333333333337,"USD/MWh","Summary",{"$f":"IFERROR(M226/I226,0)","v":1},89.933333333333337,null,null,null,7.4946988988105341]
[null,null,null,"Tech3",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D227,TechRef_List,0),MATCH($F227,TechInputs_T,0))","v":0.35},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D228,TechRef_List,0),MATCH($F228,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D229,TechRef_List,0),MATCH($F229,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Capital recovery factor",null,null,{"$f":"(I229*(1+I229)^I228)/(((1+I229)^I228)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"LCOE",null,null,{"$f":"((I223*I230+I224)/(8760*I227))*10^3+(I225+I226)","v":125.26858649329685},""]
[]
[]
[null,null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($C234,TechRef_List,0))","v":"Gas Combined"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech4","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))*10^3","v":690},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F238,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))/10^3","v":23.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F239,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))","v":2.2999999999999998},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F240,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C242,\"_\",$B242)","v":"CCGT_1"},1,"CCGT","Tech4",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":0.10236022390755364},{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240))*$H242,$G242)","v":70.628554496212018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F242,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N242=\"\",0,INDEX(LocalShare_Value,MATCH($N242,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I242*IF($M$65=\"Manual\",K242,IF($M$65=\"Sector\",L242,IF(K242=\"\",L242,K242)))","v":52.971415872159014},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N242<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N242,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P242=\"na\",IF(N242<>\"\",O242*M242,\"\"),P242*M242)","v":9.5049631321559236},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C243,\"_\",$B243)","v":"CCGT_2"},2,{"$f":"C242","v":"CCGT"},"Tech4","Generating unit ","Capex",null,0.35175553795411618,{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240))*$H243,$G243)","v":242.71132118834018},"USDk/MW",0.2,0.66287645272507256,48.542264237668036,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P243=\"na\",IF(N243<>\"\",O243*M243,\"\"),P243*M243)","v":8.6966405248815875},null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_3",3,{"$f":"C243","v":"CCGT"},"Tech4","Electrical / I&C system","Capex",null,0.34263646505052475,236.41916088486207,"USDk/MW",0.2,0.66287645272507256,47.283832176972417,"D27: Electrical equipment",0.17915605424382183,"na",8.471184802353438,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_4",4,"CCGT","Tech4","Project Planning and Management","Capex",null,4.9503887990747675E-2,34.157682713615898,"USDk/MW",0.7,0.82302463891248945,23.910377899531127,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",5.7673514504411347,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_5",5,"CCGT","Tech4","Fees and contingency","Capex",null,0.15374388509705772,106.08328071696982,"USDk/MW",0.7,0.8780192765442697,74.258296501878874,"D64T66: Financial and insurance activities",0.40735340219112987,"na",30.249369720958036,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_6",6,"CCGT","Tech4","Operations","OpexFixed",null,0.42504458131848721,9.9885476609844499,"USDk/MW/yr",0.7,0.93045819510553396,6.9919833626891146,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.40737536462154805,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_7",7,"CCGT","Tech4","Maintenance","OpexFixed",null,0.57495541868151279,13.51145233901555,"USDk/MW/yr",0.3,0.66287645272507256,4.0534357017046645,"D27: Electrical equipment",0.17915605424382183,"na",0.72619754644844492,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_8",8,"CCGT","Tech4","Utilities","OpexVariable",null,1,2.2999999999999998,"USD/MWh",0.7,0.93045819510553396,1.6099999999999999,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",9.3803761110272901E-2,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_9",9,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_13",13,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_18",18,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_26",26,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech4",null,"OpexFixed",null,null,{"$f":"SUMIF($F$242:$F$275,$F279,I$242:I$275)","v":23.5},"USDk/MW/yr","Summary",{"$f":"IFERROR(M279/I279,0)","v":0.47001783252739487},{"$f":"SUMIF($F$242:$F$275,$F279,M$242:M$275)","v":11.04541906439378},null,null,null,{"$f":"SUMIF($F$242:$F$275,$F279,Q$242:Q$275)","v":1.133572911069993}]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C298,\"_\",$B298)","v":"CCGT_2"},2,{"$f":"C297","v":"CCGT"},"Tech5","Fixed operation","OpexFixed",null,1,{"$f":"IF(ISNUMBER(INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295,0))),INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295))*$H298,$G298)","v":32.5},"USDk/MW/yr",0.5,0.93045819510553396,16.25,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P298=\"na\",IF(N298<>\"\",O298*M298,\"\"),P298*M298)","v":0.94677709195151238},null,null,"Informed by average fixed opex share for gas combined"]
["CCGT_8",8,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
["CCGT_16",16,"CCGT","Tech5",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":0},{"$error":"#N/A"},"na",{"$error":"#N/A"}]
["CCGT_24",24,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech5",null,"Capital recovery factor",null,null,{"$f":"(I339*(1+I339)^I338)/(((1+I339)^I338)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[{"$f":"CONCATENATE($C352,\"_\",$B352)","v":"OCGT_1"},1,"OCGT","Tech6",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350,0))),INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350))*$H352,$G352)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F352,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N352=\"\",0,INDEX(LocalShare_Value,MATCH($N352,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I352*IF($M$65=\"Manual\",K352,IF($M$65=\"Sector\",L352,IF(K352=\"\",L352,K352)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N352<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N352,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P352=\"na\",IF(N352<>\"\",O352*M352,\"\"),P352*M352)","v":7.5582087866444203},null,null,"As per open gas"]
["OCGT_13",13,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech6",{"$f":"INDEX(TechFuelType,MATCH($D385,TechRef_List,0))","v":"Fuel oil "},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D385,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D385,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E385,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G385","v":143.39999999999998},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F385,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N385=\"\",0,INDEX(LocalShare_Value,MATCH($N385,LocalShare_Sector,0)))","v":0.83546452287825956},{"$f":"I385*IF($M$65=\"Manual\",K385,IF($M$65=\"Sector\",L385,IF(K385=\"\",L385,K385)))","v":143.39999999999998},"D19: Coke and refined petroleum products",{"$f":"IF(ISTEXT(N385),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N385,IO_Direct_Requirements_T,0)),\"\")","v":3.5828927543725679E-2},"na",{"$f":"IF(P385=\"na\",IF(ISTEXT(N385),O385*M385,\"\"),P385*M385)","v":5.1378682097702617}]
[]
[null,null,null,"Tech7","Total","OpexVariable",{"$f":"Technology_Data!L56","v":17.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F405,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"IESR (2023)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Nuclear_11",11,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_19",19,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_20",20,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_29",29,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech7",null,"OpexVariable",null,null,17.5,"USD/MWh","Summary",{"$f":"IFERROR(M445/I445,0)","v":0.1},1.75,null,null,null,0.31352309492668823]
[null,null,null,"Tech7",null,"Capital recovery factor",null,null,{"$f":"(I449*(1+I449)^I448)/(((1+I449)^I448)-1)","v":0.10032950922550407},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech8","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))*10^3","v":2000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F458,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech8","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))","v":3.0430000000000001},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F460,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Biomass_9",9,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_17",17,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_25",25,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_28",28,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech8",null,"Capex",null,null,{"$f":"SUMIF($F$462:$F$495,$F498,I$462:I$495)","v":2000},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F498,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M498/I498,0)","v":0.50102709636286358},{"$f":"SUMIF($F$462:$F$495,$F498,M$462:M$495)","v":1002.0541927257273},null,null,null,{"$f":"SUMIF($F$462:$F$495,$F498,Q$462:Q$495)","v":264.97504184344865}]
[null,null,null,"Tech8",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D503,TechRef_List,0),MATCH($F503,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Tech9","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D513, Technology_Data!$C$9:$C$28,0))/10^3","v":14.4},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F514,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_7",7,"Solar PV","Tech9","Land","Capex",null,2.6067439381839233E-3,2.0645411990416673,"USDk/MW",1,0.92772917459109927,2.0645411990416673,"D68: Real estate activities",0.12145047598285008,"na",0.25073951130981453,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_15",15,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_20",20,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_27",27,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech9",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M556/I556,0)","v":0},0,null,null,null,0]
[null,null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($C564,TechRef_List,0))","v":"Solar rooftop"}]
[null,null,null,"Tech10","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D568, Technology_Data!$C$9:$C$28,0))*10^3","v":1320},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F568,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_5",5,"Solar PV","Tech10","BOS, grid connection","Capex",null,0.17168191945546854,226.62013368121848,"USDk/MW",{"$f":"MIN(30%*2, 100%)","v":0.6},0.66287645272507256,135.97208020873109,"D27: Electrical equipment",0.17915605424382183,"na",24.36022137752072,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_13",13,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_18",18,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_26",26,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech10",null,"OpexFixed",null,null,{"$f":"SUMIF($F$572:$F$605,$F609,I$572:I$605)","v":14.399999999999999},"USDk/MW/yr","Summary",{"$f":"IFERROR(M609/I609,0)","v":1},{"$f":"SUMIF($F$572:$F$605,$F609,M$572:M$605)","v":14.399999999999999},null,null,null,{"$f":"SUMIF($F$572:$F$605,$F609,Q$572:Q$605)","v":1.6157275686141688}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Solar PV_3",3,{"$f":"C628","v":"Solar PV"},"Tech11","Racking/Mounting","Capex",null,9.2439051375561715E-2,82.363194775625502,"USDk/MW",{"$f":"MIN(42.4%*2, 100%)","v":0.84799999999999998},0.73545452158003621,69.84398916973042,"D25: Fabricated metal products",0.16775131609978383,"na",11.716421104881325,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_11",11,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_16",16,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_25",25,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech11",null,"Capital recovery factor",null,null,{"$f":"(I669*(1+I669)^I668)/(((1+I669)^I668)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D678, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F680,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[{"$f":"CONCATENATE($C682,\"_\",$B682)","v":"Onshore_Wind_1"},1,"Onshore_Wind","Tech12",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Nacelle"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":0.37327952807383236},{"$f":"IF(ISNUMBER(INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680,0))),INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680))*$H682,$G682)","v":559.91929211074853},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F682,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.2,{"$f":"IF($N682=\"\",0,INDEX(LocalShare_Value,MATCH($N682,LocalShare_Sector,0)))","v":0.66287645272507256},{"$f":"I682*IF($M$65=\"Manual\",K682,IF($M$65=\"Sector\",L682,IF(K682=\"\",L682,K682)))","v":111.98385842214971},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"D27: Electrical equipment"},{"$f":"IF(N682<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N682,IO_Direct_Requirements_T,0)),\"\")","v":0.17915605424382183},"na",{"$f":"IF(P682=\"na\",IF(N682<>\"\",O682*M682,\"\"),P682*M682)","v":20.062586213911118},null,null,"Informed by Local Content Requirements for goods for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_9",9,"Onshore_Wind","Tech12","Contingency and finance ","Capex",null,3.593261795656813E-2,53.898926934852199,"USDk/MW",1,0.8780192765442697,53.898926934852199,"D64T66: Financial and insurance activities",0.40735340219112987,"na",21.95591126136317,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Onshore_Wind_21",21,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_24",24,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_29",29,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech12",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D722,TechRef_List,0),MATCH($F722,TechInputs_T,0))","v":0.34},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D723,TechRef_List,0),MATCH($F723,TechInputs_T,0))","v":27},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech13","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D733, Technology_Data!$C$9:$C$28,0))/10^3","v":72.599999999999994},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F734,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Offshore_Wind_6",6,"Offshore_Wind","Tech13","Contingency and Finance","Capex",null,8.2196283956279925E-2,287.68699384697976,"USDk/MW",1,0.8780192765442697,287.68699384697976,"D64T66: Financial and insurance activities",0.40735340219112987,"na",117.19027570970584,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Offshore_Wind_7",7,"Offshore_Wind","Tech13","Operation ","OpexFixed",null,0.31368730788706606,22.773698552600994,"USDk/MW/yr",0.75,0.93045819510553396,17.080273914450746,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.99515151178208938,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_19",19,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
["Offshore_Wind_23",23,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech13",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M775/I775,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech14","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D788, Technology_Data!$C$9:$C$28,0))*10^3","v":4000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F788,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Geothermal_4",4,"Geothermal","Tech14","Wells/drilling","Capex",null,0.36233765454047084,1449.3506181618834,"USDk/MW",0.15,0.82302463891248945,217.4025927242825,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",52.43903562488827,null,null,"Informed by Local Content Requirements for geothermal power plant 10-110MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Geothermal_12",12,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_17",17,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_22",22,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_29",29,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech14",null,"Capex",null,null,{"$f":"SUMIF($F$792:$F$825,$F828,I$792:I$825)","v":3999.9999999999995},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F828,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M828/I828,0)","v":0.36687474389236913},{"$f":"SUMIF($F$792:$F$825,$F828,M$792:M$825)","v":1467.4989755694764},null,null,null,{"$f":"SUMIF($F$792:$F$825,$F828,Q$792:Q$825)","v":282.72905037699604}]
[null,null,null,"Tech14",null,"LCOE",null,null,{"$f":"((I828*I835+I829)/(8760*I832))*10^3+(I830+I831)","v":67.682219322279622},""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C848,\"_\",$B848)","v":"Hydro_2"},2,{"$f":"C847","v":"Hydro"},"Tech15","Generating unit","Capex",null,0.1174714268617419,244.34056787242315,"USDk/MW",0.5,0.66287645272507256,122.17028393621158,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P848=\"na\",IF(N848<>\"\",O848*M848,\"\"),P848*M848)","v":21.887546015859037},null,null,"Informed by Local Content Requirements for hydro power plant 50-150 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_10",10,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_15",15,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_21",21,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_27",27,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech15",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D889,TechRef_List,0),MATCH($F889,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Hydro_5",5,"Hydro","Tech16","Electrical Balance of Plant","Capex",null,9.2157486045889012E-2,211.04064304508583,"USDk/MW",0.5,0.66287645272507256,105.52032152254291,"D27: Electrical equipment",0.17915605424382183,"na",18.904604446518221,null,null,"Informed by Local Content Requirements for hydro power plant 15-50 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_13",13,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_20",20,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_25",25,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech16",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D942,TechRef_List,0),MATCH($F942,TechInputs_T,0))","v":0.76},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech17","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D953, Technology_Data!$C$9:$C$28,0))/10^3","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F954,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["0_3",3,{"$f":"C958","v":0},"Tech17","OpexVariable","OpexVariable",null,1,{"$f":"IF(ISNUMBER(INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955,0))),INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955))*$H959,$G959)","v":0},"USD/MWh",null,0.93045819510553396,0,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0]
["0_11",11,0,"Tech17",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_19",19,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech17",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D999,TechRef_List,0),MATCH($F999,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($C1004,TechRef_List,0))","v":"Pumped storage"}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["Hydro_8",8,"Hydro","Tech18",null,null,null,null,0,"",null,0,0,null,"","na",""]
["Hydro_9",9,"Hydro","Tech18",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010,0))),INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010))*$H1020,$G1020)","v":0},"",null,0,0,null,"","na",""]
["Hydro_18",18,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_28",28,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_29",29,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech18",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1052,TechRef_List,0),MATCH($F1052,TechInputs_T,0))","v":0.41666666666666669},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[]
["0_6",6,0,"Tech19","Engineering, procurement, and construction","Capex",null,0.1364190012180268,188.12180267965897,"USD/kW",0.75,0.82701841895905759,141.09135200974424,"D41T43: Construction",0.17943570085223248,"na",25.316825632057498,null,"US Department of Energy (2020)","Informed by Local Content Requirements for services other technologies as there are none for batteries, in particular solar, and reduced due to limited role of batteries in Indonesia (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["0_14",14,0,"Tech19",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_17",17,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech19",{"$f":"INDEX(TechFuelType,MATCH($D1100,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0)))","v":0.95},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1100,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1100","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1100,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1100=\"\",0,INDEX(LocalShare_Value,MATCH($N1100,LocalShare_Sector,0)))","v":0},{"$f":"I1100*IF($M$65=\"Manual\",K1100,IF($M$65=\"Sector\",L1100,IF(K1100=\"\",L1100,K1100)))","v":0},null,{"$f":"IF(ISTEXT(N1100),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1100,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1100=\"na\",IF(ISTEXT(N1100),O1100*M1100,\"\"),P1100*M1100)","v":""}]
[null,null,null,"Technology",null,"Summary of costs"]
[]
[null,null,null,"Tech20","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D1118, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1120,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Other 1_4",4,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_12",12,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_16",16,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_24",24,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[]
[null,null,null,"Tech20",null,"Capital recovery factor",null,null,{"$f":"(I1164*(1+I1164)^I1163)/(((1+I1164)^I1163)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech21","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1173,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[{"$f":"CONCATENATE($C1178,\"_\",$B1178)","v":"_2"},2,{"$f":"C1177","v":""},"Tech21","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175,0))),INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175))*$H1178,$G1178)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1178=\"na\",IF(N1178<>\"\",O1178*M1178,\"\"),P1178*M1178)","v":""}]
["_11",11,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech21",{"$f":"INDEX(TechFuelType,MATCH($D1210,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1210,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1210","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1210,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1210=\"\",0,INDEX(LocalShare_Value,MATCH($N1210,LocalShare_Sector,0)))","v":0},{"$f":"I1210*IF($M$65=\"Manual\",K1210,IF($M$65=\"Sector\",L1210,IF(K1210=\"\",L1210,K1210)))","v":0},null,{"$f":"IF(ISTEXT(N1210),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1210,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1210=\"na\",IF(ISTEXT(N1210),O1210*M1210,\"\"),P1210*M1210)","v":""}]
[null,null,null,"Tech21",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1218,TechRef_List,0),MATCH($F1218,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_10",10,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech22",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1271/I1271,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech22",null,"LCOE",null,null,{"$f":"((I1268*I1275+I1269)/(8760*I1272))*10^3+(I1270+I1271)","v":0},""]
[null,null,null,"Tech23","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1284,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_9",9,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech23",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,I$1287:I$1320)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1324/I1324,0)","v":0},{"$f":"SUMIF($F$1287:$F$1320,$F1324,M$1287:M$1320)","v":0},null,null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,Q$1287:Q$1320)","v":0}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["_8",8,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,"Tech25",{"$f":"INDEX(TechName_List,MATCH($C1389,TechRef_List,0))","v":"unassigned6"}]
[{"$f":"CONCATENATE($C1397,\"_\",$B1397)","v":"_1"},1,"","Tech25",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395,0))),INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395))*$H1397,$G1397)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1397,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1397=\"\",0,INDEX(LocalShare_Value,MATCH($N1397,LocalShare_Sector,0)))","v":0},{"$f":"I1397*IF($M$65=\"Manual\",K1397,IF($M$65=\"Sector\",L1397,IF(K1397=\"\",L1397,K1397)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1397<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1397,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1397=\"na\",IF(N1397<>\"\",O1397*M1397,\"\"),P1397*M1397)","v":""}]
["_7",7,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech25",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1437,TechRef_List,0),MATCH($F1437,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech26","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1450,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_6",6,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech26",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1490/I1490,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech26",null,"Capital recovery factor",null,null,{"$f":"(I1494*(1+I1494)^I1493)/(((1+I1494)^I1493)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech27","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1503,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_3",3,{"$f":"C1508","v":""},"Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech27",null,"Capex",null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,I$1507:I$1540)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1543,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1543/I1543,0)","v":0},{"$f":"SUMIF($F$1507:$F$1540,$F1543,M$1507:M$1540)","v":0},null,null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,Q$1507:Q$1540)","v":0}]
[null,null,null,"Tech27",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1548,TechRef_List,0),MATCH($F1548,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[{"$f":"CONCATENATE($C1563,\"_\",$B1563)","v":"_2"},2,{"$f":"C1562","v":""},"Tech28","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560,0))),INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560))*$H1563,$G1563)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1563=\"na\",IF(N1563<>\"\",O1563*M1563,\"\"),P1563*M1563)","v":""}]
["_7",7,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech28",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1601/I1601,0)","v":0},0,null,null,null,0]
[null,null,"Tech29",{"$f":"INDEX(TechName_List,MATCH($C1609,TechRef_List,0))","v":"unassigned10"}]
[{"$f":"CONCATENATE($C1617,\"_\",$B1617)","v":"_1"},1,"","Tech29",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615,0))),INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615))*$H1617,$G1617)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1617,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1617=\"\",0,INDEX(LocalShare_Value,MATCH($N1617,LocalShare_Sector,0)))","v":0},{"$f":"I1617*IF($M$65=\"Manual\",K1617,IF($M$65=\"Sector\",L1617,IF(K1617=\"\",L1617,K1617)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1617<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1617,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1617=\"na\",IF(N1617<>\"\",O1617*M1617,\"\"),P1617*M1617)","v":""}]
["_5",5,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech29",null,"Capex",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,I$1617:I$1650)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1653,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1653/I1653,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1653,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,Q$1617:Q$1650)","v":0}]
[null,null,null,"Tech29",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,I$1617:I$1650)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1654/I1654,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1654,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,Q$1617:Q$1650)","v":0}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_3",3,{"$f":"C1673","v":""},"Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech30",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1714,TechRef_List,0),MATCH($F1714,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech30",null,"Capital recovery factor",null,null,{"$f":"(I1714*(1+I1714)^I1713)/(((1+I1714)^I1713)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech31","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1725,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_8",8,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech31",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1767,TechRef_List,0),MATCH($F1767,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech32","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1779,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_6",6,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech32",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1820/I1820,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech33","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1833,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_4",4,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech33",null,"Capex",null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,I$1837:I$1870)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1873,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1873/I1873,0)","v":0},{"$f":"SUMIF($F$1837:$F$1870,$F1873,M$1837:M$1870)","v":0},null,null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,Q$1837:Q$1870)","v":0}]
[null,null,null,"Tech33",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1878,TechRef_List,0),MATCH($F1878,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C1893,\"_\",$B1893)","v":"_2"},2,{"$f":"C1892","v":""},"Tech34","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890,0))),INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890))*$H1893,$G1893)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1893=\"na\",IF(N1893<>\"\",O1893*M1893,\"\"),P1893*M1893)","v":""}]
["_7",7,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech34",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1931/I1931,0)","v":0},0,null,null,null,0]
[]
[null,null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($C1939,TechRef_List,0))","v":"unassigned16"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech35","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1943,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech35","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1944,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech35","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1945,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C1947,\"_\",$B1947)","v":"_1"},1,"","Tech35",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945))*$H1947,$G1947)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1947,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1947=\"\",0,INDEX(LocalShare_Value,MATCH($N1947,LocalShare_Sector,0)))","v":0},{"$f":"I1947*IF($M$65=\"Manual\",K1947,IF($M$65=\"Sector\",L1947,IF(K1947=\"\",L1947,K1947)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1947<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1947,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1947=\"na\",IF(N1947<>\"\",O1947*M1947,\"\"),P1947*M1947)","v":""}]
[{"$f":"CONCATENATE($C1948,\"_\",$B1948)","v":"_2"},2,{"$f":"C1947","v":""},"Tech35","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945))*$H1948,$G1948)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1948=\"na\",IF(N1948<>\"\",O1948*M1948,\"\"),P1948*M1948)","v":""}]
["_3",3,{"$f":"C1948","v":""},"Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_4",4,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_5",5,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_6",6,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_7",7,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_8",8,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech35",{"$f":"INDEX(TechFuelType,MATCH($D1980,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1980,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1980","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1980,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1980=\"\",0,INDEX(LocalShare_Value,MATCH($N1980,LocalShare_Sector,0)))","v":0},{"$f":"I1980*IF($M$65=\"Manual\",K1980,IF($M$65=\"Sector\",L1980,IF(K1980=\"\",L1980,K1980)))","v":0},null,{"$f":"IF(ISTEXT(N1980),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1980,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1980=\"na\",IF(ISTEXT(N1980),O1980*M1980,\"\"),P1980*M1980)","v":""}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech35",null,"Capex",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,I$1947:I$1980)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1983,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1983/I1983,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1983,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,I$1947:I$1980)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1984/I1984,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1984,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1985/I1985,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1986/I1986,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1987,TechRef_List,0),MATCH($F1987,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1988,TechRef_List,0),MATCH($F1988,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1989,TechRef_List,0),MATCH($F1989,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Capital recovery factor",null,null,{"$f":"(I1989*(1+I1989)^I1988)/(((1+I1989)^I1988)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"LCOE",null,null,{"$f":"((I1983*I1990+I1984)/(8760*I1987))*10^3+(I1985+I1986)","v":0},""]
[]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"General_INPUT_S4","index":10,"n_rows":332,"n_cols":54,"rows_kept":332,"cut":false,"hidden":false,"merged":[[6,3,6,14]]}
["Return to Cover"]
[]
[null,"General Input","S4"]
[]
[]
[null,null,"Scenario name","Scenario description"]
[null,null,{"$f":"INDIRECT(\"ScenarioName_\"&$C$3)","v":"Scenario 4 (JETP_LowLCR)"},{"$f":"INDIRECT(\"ScenarioDescrip_\"&$C$3)","v":"Based on the IEA's Announced Pledges Scenario, but the domestic content share for all physical component parts of all solar technologies is halved."}]
[]
[]
[null,"Step 3.1","Enter average annual salaries for all sectors corresponding to the sectoral breakdown in the national input output table"]
[null,"Step 3.2","Enter historic and future (projections) capacity data for all technologies for all years of the modeling horizon (enter historic data for at least as many years as the construction period for the relevant technology to avoid the model considering it as new)"]
[null,"Step 3.3","Enter capacity retirements for all technologies over the years of the modeling horizon (this is required to calculate the capacity additions in each year)"]
[null,"Step 3.4","Either enter generation data for all technologies over the years of the modeling horizon or estimate generation using the load factor assumptions entered on the scenario setup sheet (note these may not be representative for all years)"]
[]
[]
[null,null,"Average annual salaries"]
[]
[null,null,"The average annual salary should be a Full-time Equivalent (FTE). Investment estimates are divided by the annual salary to calculate the number of annual FTE jobs."]
[null,null,null,"Salary"]
[null,null,"Sectors ","US$k"]
[null,null,{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},1.6435073761262455]
[null,null,{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},1.6435073761262455]
[null,null,{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D13","v":"D09: Mining support service activities"},3.6768058627321669]
[null,null,{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},2.4166797783663321]
[null,null,{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},2.4166797783663321]
[null,null,{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},2.4166797783663321]
[null,null,{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},2.4166797783663321]
[null,null,{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},2.4166797783663321]
[null,null,{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},2.4166797783663321]
[null,null,{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},2.4166797783663321]
[null,null,{"$f":"Lists!D23","v":"D24: Basic metals"},2.4166797783663321]
[null,null,{"$f":"Lists!D24","v":"D25: Fabricated metal products"},2.4166797783663321]
[null,null,{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D26","v":"D27: Electrical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},2.4166797783663321]
[null,null,{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},2.4166797783663321]
[null,null,{"$f":"Lists!D29","v":"D30: Other transport equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},3.9069537245355597]
[null,null,{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},2.3075542474485196]
[null,null,{"$f":"Lists!D33","v":"D41T43: Construction"},2.5323754370861065]
[null,null,{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},2.1343381631038891]
[null,null,{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},2.8934262673641666]
[null,null,{"$f":"Lists!D36","v":"D50: Water transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D37","v":"D51: Air transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},2.8934262673641666]
[null,null,{"$f":"Lists!D39","v":"D53: Postal and courier activities"},2.8934262673641666]
[null,null,{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},1.7993846336534567]
[null,null,{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},4.1231241610809413]
[null,null,{"$f":"Lists!D42","v":"D61: Telecommunications"},4.1231241610809413]
[null,null,{"$f":"Lists!D43","v":"D62T63: IT and other information services"},4.1231241610809413]
[null,null,{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},3.9700154159660213]
[null,null,{"$f":"Lists!D45","v":"D68: Real estate activities"},3.5643155374701276]
[null,null,{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},2.9754722862492553]
[null,null,{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},2.9754722862492553]
[null,null,{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},3.3550519626199935]
[null,null,{"$f":"Lists!D49","v":"D85: Education"},2.1353025621886856]
[null,null,{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},2.8582193392975666]
[null,null,{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},1.4635744260362307]
[null,null,{"$f":"Lists!D52","v":"D94T96: Other service activities"},1.4635744260362307]
[null,null,{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},1.4635744260362307]
[]
[null,null,"Year",2022]
[null,null,"Source","Badan Pusat Statistik (2022a)"]
[]
[null,"Scenario input data"]
[]
[null,null,"Historic and future capacity"]
[null,null,"Enter historic and future capacity projections. If historic data is not available enter capacities prior to the first year of data you have as equal to the level in that first year to avoid the model interpreting a sharp increase in newly constructed capacity. Similarly if your projections do not extend to 2050 enter the capacity level for the last year of the projections in all remaining years to avoid the model interpreting a sharp decrease in capacity."]
[null,null,"Unit","MW"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[" ",{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B78,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D78","v":34000},{"$f":"General_INPUT_S1!E78","v":34000},{"$f":"General_INPUT_S1!F78","v":34000},{"$f":"General_INPUT_S1!G78","v":34000},{"$f":"General_INPUT_S1!H78","v":34000},{"$f":"General_INPUT_S1!I78","v":34000},{"$f":"General_INPUT_S1!J78","v":34000},{"$f":"General_INPUT_S1!K78","v":34000},{"$f":"General_INPUT_S1!L78","v":34000},{"$f":"General_INPUT_S1!M78","v":34000},{"$f":"General_INPUT_S1!N78","v":38686.6},{"$f":"General_INPUT_S1!O78","v":40922.6},{"$f":"General_INPUT_S1!P78","v":47412.6},{"$f":"General_INPUT_S1!Q78","v":50277.600999999995},{"$f":"General_INPUT_S1!R78","v":57217.601999999992},{"$f":"General_INPUT_S1!S78","v":60117.602999999988},{"$f":"General_INPUT_S1!T78","v":61817.603999999985},{"$f":"General_INPUT_S1!U78","v":66758.603999999992},{"$f":"General_INPUT_S1!V78","v":67908.603999999992},{"$f":"General_INPUT_S1!W78","v":67778.603999999992},{"$f":"General_INPUT_S1!X78","v":68678.603999999992},{"$f":"General_INPUT_S1!Y78","v":43800},{"$f":"General_INPUT_S1!Z78","v":42599.999999999993},{"$f":"General_INPUT_S1!AA78","v":41399.999999999993},{"$f":"General_INPUT_S1!AB78","v":40199.999999999985},{"$f":"General_INPUT_S1!AC78","v":38999.999999999985},{"$f":"General_INPUT_S1!AD78","v":37799.999999999985},{"$f":"General_INPUT_S1!AE78","v":36599.999999999978},{"$f":"General_INPUT_S1!AF78","v":35399.999999999978},{"$f":"General_INPUT_S1!AG78","v":34199.999999999971},{"$f":"General_INPUT_S1!AH78","v":33000},{"$f":"General_INPUT_S1!AI78","v":30700},{"$f":"General_INPUT_S1!AJ78","v":28400},{"$f":"General_INPUT_S1!AK78","v":26099.999999999996},{"$f":"General_INPUT_S1!AL78","v":23799.999999999996},{"$f":"General_INPUT_S1!AM78","v":21499.999999999996},{"$f":"General_INPUT_S1!AN78","v":19199.999999999996},{"$f":"General_INPUT_S1!AO78","v":16899.999999999996},{"$f":"General_INPUT_S1!AP78","v":14599.999999999995},{"$f":"General_INPUT_S1!AQ78","v":12299.999999999993},{"$f":"General_INPUT_S1!AR78","v":10000},{"$f":"General_INPUT_S1!AS78","v":9000},{"$f":"General_INPUT_S1!AT78","v":8000},{"$f":"General_INPUT_S1!AU78","v":7000},{"$f":"General_INPUT_S1!AV78","v":6000},{"$f":"General_INPUT_S1!AW78","v":5000},{"$f":"General_INPUT_S1!AX78","v":4000},{"$f":"General_INPUT_S1!AY78","v":3000},{"$f":"General_INPUT_S1!AZ78","v":2000},{"$f":"General_INPUT_S1!BA78","v":1000},{"$f":"General_INPUT_S1!BB78","v":0}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D79","v":0},{"$f":"General_INPUT_S1!E79","v":0},{"$f":"General_INPUT_S1!F79","v":0},{"$f":"General_INPUT_S1!G79","v":0},{"$f":"General_INPUT_S1!H79","v":0},{"$f":"General_INPUT_S1!I79","v":0},{"$f":"General_INPUT_S1!J79","v":0},{"$f":"General_INPUT_S1!K79","v":0},{"$f":"General_INPUT_S1!L79","v":0},{"$f":"General_INPUT_S1!M79","v":0},{"$f":"General_INPUT_S1!N79","v":0},{"$f":"General_INPUT_S1!O79","v":0},{"$f":"General_INPUT_S1!P79","v":0},{"$f":"General_INPUT_S1!Q79","v":0},{"$f":"General_INPUT_S1!R79","v":0},{"$f":"General_INPUT_S1!S79","v":0},{"$f":"General_INPUT_S1!T79","v":0},{"$f":"General_INPUT_S1!U79","v":0},{"$f":"General_INPUT_S1!V79","v":0},{"$f":"General_INPUT_S1!W79","v":0},{"$f":"General_INPUT_S1!X79","v":0},{"$f":"General_INPUT_S1!Y79","v":301.06913756231449},{"$f":"General_INPUT_S1!Z79","v":602.13827512462899},{"$f":"General_INPUT_S1!AA79","v":903.20741268694348},{"$f":"General_INPUT_S1!AB79","v":1204.276550249258},{"$f":"General_INPUT_S1!AC79","v":1505.3456878115726},{"$f":"General_INPUT_S1!AD79","v":1806.414825373887},{"$f":"General_INPUT_S1!AE79","v":2107.4839629362018},{"$f":"General_INPUT_S1!AF79","v":2408.553100498516},{"$f":"General_INPUT_S1!AG79","v":2709.6222380608306},{"$f":"General_INPUT_S1!AH79","v":3010.6913756231452},{"$f":"General_INPUT_S1!AI79","v":3095.3100498926674},{"$f":"General_INPUT_S1!AJ79","v":3180.3848895221331},{"$f":"General_INPUT_S1!AK79","v":3265.9158945115423},{"$f":"General_INPUT_S1!AL79","v":3351.9030648608955},{"$f":"General_INPUT_S1!AM79","v":3438.3464005701917},{"$f":"General_INPUT_S1!AN79","v":3525.2459016394318},{"$f":"General_INPUT_S1!AO79","v":3612.601568068616},{"$f":"General_INPUT_S1!AP79","v":3700.4133998577431},{"$f":"General_INPUT_S1!AQ79","v":3788.6813970068142},{"$f":"General_INPUT_S1!AR79","v":3877.4055595158261},{"$f":"General_INPUT_S1!AS79","v":4161.0263720603707},{"$f":"General_INPUT_S1!AT79","v":4446.2437633647151},{"$f":"General_INPUT_S1!AU79","v":4733.05773342886},{"$f":"General_INPUT_S1!AV79","v":5021.4682822528057},{"$f":"General_INPUT_S1!AW79","v":5311.475409836552},{"$f":"General_INPUT_S1!AX79","v":5603.0791161800989},{"$f":"General_INPUT_S1!AY79","v":5896.2794012834456},{"$f":"General_INPUT_S1!AZ79","v":6191.076265146592},{"$f":"General_INPUT_S1!BA79","v":6487.46970776954},{"$f":"General_INPUT_S1!BB79","v":6785.459729152285}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D80","v":5040.322580645151},{"$f":"General_INPUT_S1!E80","v":5040.322580645151},{"$f":"General_INPUT_S1!F80","v":5040.322580645151},{"$f":"General_INPUT_S1!G80","v":5040.322580645151},{"$f":"General_INPUT_S1!H80","v":5040.322580645151},{"$f":"General_INPUT_S1!I80","v":5040.322580645151},{"$f":"General_INPUT_S1!J80","v":5040.322580645151},{"$f":"General_INPUT_S1!K80","v":5040.322580645151},{"$f":"General_INPUT_S1!L80","v":5040.322580645151},{"$f":"General_INPUT_S1!M80","v":5040.322580645151},{"$f":"General_INPUT_S1!N80","v":5040.322580645151},{"$f":"General_INPUT_S1!O80","v":5040.322580645151},{"$f":"General_INPUT_S1!P80","v":5313.6200716845788},{"$f":"General_INPUT_S1!Q80","v":5586.9175627240056},{"$f":"General_INPUT_S1!R80","v":5860.2150537634334},{"$f":"General_INPUT_S1!S80","v":6133.5125448028602},{"$f":"General_INPUT_S1!T80","v":6406.8100358422871},{"$f":"General_INPUT_S1!U80","v":6680.1075268817149},{"$f":"General_INPUT_S1!V80","v":6953.4050179211417},{"$f":"General_INPUT_S1!W80","v":7226.7025089605695},{"$f":"General_INPUT_S1!X80","v":7500},{"$f":"General_INPUT_S1!Y80","v":7233.8709677419347},{"$f":"General_INPUT_S1!Z80","v":6967.7419354838703},{"$f":"General_INPUT_S1!AA80","v":6701.612903225805},{"$f":"General_INPUT_S1!AB80","v":6435.4838709677406},{"$f":"General_INPUT_S1!AC80","v":6169.3548387096753},{"$f":"General_INPUT_S1!AD80","v":5903.22580645161},{"$f":"General_INPUT_S1!AE80","v":5637.0967741935456},{"$f":"General_INPUT_S1!AF80","v":5370.9677419354803},{"$f":"General_INPUT_S1!AG80","v":5104.8387096774159},{"$f":"General_INPUT_S1!AH80","v":4838.7096774193506},{"$f":"General_INPUT_S1!AI80","v":4529.838709677415},{"$f":"General_INPUT_S1!AJ80","v":4220.9677419354803},{"$f":"General_INPUT_S1!AK80","v":3912.0967741935447},{"$f":"General_INPUT_S1!AL80","v":3603.2258064516095},{"$f":"General_INPUT_S1!AM80","v":3294.3548387096744},{"$f":"General_INPUT_S1!AN80","v":2985.4838709677392},{"$f":"General_INPUT_S1!AO80","v":2676.6129032258041},{"$f":"General_INPUT_S1!AP80","v":2367.7419354838685},{"$f":"General_INPUT_S1!AQ80","v":2058.8709677419333},{"$f":"General_INPUT_S1!AR80","v":1750},{"$f":"General_INPUT_S1!AS80","v":1700},{"$f":"General_INPUT_S1!AT80","v":1650},{"$f":"General_INPUT_S1!AU80","v":1599.9999999999998},{"$f":"General_INPUT_S1!AV80","v":1549.9999999999998},{"$f":"General_INPUT_S1!AW80","v":1499.9999999999998},{"$f":"General_INPUT_S1!AX80","v":1449.9999999999998},{"$f":"General_INPUT_S1!AY80","v":1399.9999999999998},{"$f":"General_INPUT_S1!AZ80","v":1349.9999999999995},{"$f":"General_INPUT_S1!BA80","v":1299.9999999999995},{"$f":"General_INPUT_S1!BB80","v":1250}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D81","v":15120.967741935454},{"$f":"General_INPUT_S1!E81","v":15120.967741935454},{"$f":"General_INPUT_S1!F81","v":15120.967741935454},{"$f":"General_INPUT_S1!G81","v":15120.967741935454},{"$f":"General_INPUT_S1!H81","v":15120.967741935454},{"$f":"General_INPUT_S1!I81","v":15120.967741935454},{"$f":"General_INPUT_S1!J81","v":15120.967741935454},{"$f":"General_INPUT_S1!K81","v":15120.967741935454},{"$f":"General_INPUT_S1!L81","v":15120.967741935454},{"$f":"General_INPUT_S1!M81","v":15120.967741935454},{"$f":"General_INPUT_S1!N81","v":15120.967741935454},{"$f":"General_INPUT_S1!O81","v":15120.967741935454},{"$f":"General_INPUT_S1!P81","v":15940.860215053735},{"$f":"General_INPUT_S1!Q81","v":16760.752688172019},{"$f":"General_INPUT_S1!R81","v":17580.6451612903},{"$f":"General_INPUT_S1!S81","v":18400.537634408578},{"$f":"General_INPUT_S1!T81","v":19220.430107526863},{"$f":"General_INPUT_S1!U81","v":20040.322580645145},{"$f":"General_INPUT_S1!V81","v":20860.215053763426},{"$f":"General_INPUT_S1!W81","v":21680.107526881708},{"$f":"General_INPUT_S1!X81","v":22500},{"$f":"General_INPUT_S1!Y81","v":21701.612903225803},{"$f":"General_INPUT_S1!Z81","v":20903.22580645161},{"$f":"General_INPUT_S1!AA81","v":20104.838709677417},{"$f":"General_INPUT_S1!AB81","v":19306.45161290322},{"$f":"General_INPUT_S1!AC81","v":18508.064516129023},{"$f":"General_INPUT_S1!AD81","v":17709.677419354834},{"$f":"General_INPUT_S1!AE81","v":16911.290322580637},{"$f":"General_INPUT_S1!AF81","v":16112.903225806442},{"$f":"General_INPUT_S1!AG81","v":15314.516129032245},{"$f":"General_INPUT_S1!AH81","v":14516.129032258052},{"$f":"General_INPUT_S1!AI81","v":13589.516129032247},{"$f":"General_INPUT_S1!AJ81","v":12662.90322580644},{"$f":"General_INPUT_S1!AK81","v":11736.290322580635},{"$f":"General_INPUT_S1!AL81","v":10809.677419354828},{"$f":"General_INPUT_S1!AM81","v":9883.0645161290231},{"$f":"General_INPUT_S1!AN81","v":8956.4516129032181},{"$f":"General_INPUT_S1!AO81","v":8029.8387096774113},{"$f":"General_INPUT_S1!AP81","v":7103.2258064516063},{"$f":"General_INPUT_S1!AQ81","v":6176.6129032258004},{"$f":"General_INPUT_S1!AR81","v":5250},{"$f":"General_INPUT_S1!AS81","v":5100},{"$f":"General_INPUT_S1!AT81","v":4949.9999999999991},{"$f":"General_INPUT_S1!AU81","v":4800},{"$f":"General_INPUT_S1!AV81","v":4649.9999999999991},{"$f":"General_INPUT_S1!AW81","v":4499.9999999999991},{"$f":"General_INPUT_S1!AX81","v":4350},{"$f":"General_INPUT_S1!AY81","v":4199.9999999999991},{"$f":"General_INPUT_S1!AZ81","v":4049.9999999999991},{"$f":"General_INPUT_S1!BA81","v":3899.9999999999986},{"$f":"General_INPUT_S1!BB81","v":3750}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D82","v":0},{"$f":"General_INPUT_S1!E82","v":0},{"$f":"General_INPUT_S1!F82","v":0},{"$f":"General_INPUT_S1!G82","v":0},{"$f":"General_INPUT_S1!H82","v":0},{"$f":"General_INPUT_S1!I82","v":0},{"$f":"General_INPUT_S1!J82","v":0},{"$f":"General_INPUT_S1!K82","v":0},{"$f":"General_INPUT_S1!L82","v":0},{"$f":"General_INPUT_S1!M82","v":0},{"$f":"General_INPUT_S1!N82","v":0},{"$f":"General_INPUT_S1!O82","v":0},{"$f":"General_INPUT_S1!P82","v":0},{"$f":"General_INPUT_S1!Q82","v":0},{"$f":"General_INPUT_S1!R82","v":0},{"$f":"General_INPUT_S1!S82","v":0},{"$f":"General_INPUT_S1!T82","v":0},{"$f":"General_INPUT_S1!U82","v":0},{"$f":"General_INPUT_S1!V82","v":0},{"$f":"General_INPUT_S1!W82","v":0},{"$f":"General_INPUT_S1!X82","v":0},{"$f":"General_INPUT_S1!Y82","v":155.09622238058623},{"$f":"General_INPUT_S1!Z82","v":310.19244476117245},{"$f":"General_INPUT_S1!AA82","v":465.28866714175871},{"$f":"General_INPUT_S1!AB82","v":620.38488952234491},{"$f":"General_INPUT_S1!AC82","v":775.48111190293127},{"$f":"General_INPUT_S1!AD82","v":930.57733428351742},{"$f":"General_INPUT_S1!AE82","v":1085.6735566641037},{"$f":"General_INPUT_S1!AF82","v":1240.7697790446898},{"$f":"General_INPUT_S1!AG82","v":1395.8660014252762},{"$f":"General_INPUT_S1!AH82","v":1550.9622238058625},{"$f":"General_INPUT_S1!AI82","v":1580.3848895222377},{"$f":"General_INPUT_S1!AJ82","v":1609.3513898786696},{"$f":"General_INPUT_S1!AK82","v":1637.8617248751577},{"$f":"General_INPUT_S1!AL82","v":1665.9158945117022},{"$f":"General_INPUT_S1!AM82","v":1693.5138987883031},{"$f":"General_INPUT_S1!AN82","v":1720.6557377049605},{"$f":"General_INPUT_S1!AO82","v":1747.3414112616742},{"$f":"General_INPUT_S1!AP82","v":1773.5709194584447},{"$f":"General_INPUT_S1!AQ82","v":1799.3442622952712},{"$f":"General_INPUT_S1!AR82","v":1824.661439772153},{"$f":"General_INPUT_S1!AS82","v":1940.1853171777088},{"$f":"General_INPUT_S1!AT82","v":2054.1126158234647},{"$f":"General_INPUT_S1!AU82","v":2166.4433357094194},{"$f":"General_INPUT_S1!AV82","v":2277.177476835574},{"$f":"General_INPUT_S1!AW82","v":2386.3150392019284},{"$f":"General_INPUT_S1!AX82","v":2493.8560228084821},{"$f":"General_INPUT_S1!AY82","v":2599.8004276552356},{"$f":"General_INPUT_S1!AZ82","v":2704.1482537421889},{"$f":"General_INPUT_S1!BA82","v":2806.8995010693416},{"$f":"General_INPUT_S1!BB82","v":2908.054169636694}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D83","v":12096.774193548597},{"$f":"General_INPUT_S1!E83","v":12096.774193548597},{"$f":"General_INPUT_S1!F83","v":12096.774193548597},{"$f":"General_INPUT_S1!G83","v":12096.774193548597},{"$f":"General_INPUT_S1!H83","v":12096.774193548597},{"$f":"General_INPUT_S1!I83","v":12096.774193548597},{"$f":"General_INPUT_S1!J83","v":12096.774193548597},{"$f":"General_INPUT_S1!K83","v":12096.774193548597},{"$f":"General_INPUT_S1!L83","v":12096.774193548597},{"$f":"General_INPUT_S1!M83","v":12096.774193548597},{"$f":"General_INPUT_S1!N83","v":12096.774193548597},{"$f":"General_INPUT_S1!O83","v":12096.774193548597},{"$f":"General_INPUT_S1!P83","v":11863.799283154309},{"$f":"General_INPUT_S1!Q83","v":11630.82437276002},{"$f":"General_INPUT_S1!R83","v":11397.849462365732},{"$f":"General_INPUT_S1!S83","v":11164.874551971443},{"$f":"General_INPUT_S1!T83","v":10931.899641577156},{"$f":"General_INPUT_S1!U83","v":10698.924731182868},{"$f":"General_INPUT_S1!V83","v":10465.949820788579},{"$f":"General_INPUT_S1!W83","v":10232.97491039429},{"$f":"General_INPUT_S1!X83","v":10000},{"$f":"General_INPUT_S1!Y83","v":9700},{"$f":"General_INPUT_S1!Z83","v":9399.9999999999982},{"$f":"General_INPUT_S1!AA83","v":9099.9999999999982},{"$f":"General_INPUT_S1!AB83","v":8799.9999999999964},{"$f":"General_INPUT_S1!AC83","v":8499.9999999999964},{"$f":"General_INPUT_S1!AD83","v":8199.9999999999964},{"$f":"General_INPUT_S1!AE83","v":7899.9999999999964},{"$f":"General_INPUT_S1!AF83","v":7599.9999999999964},{"$f":"General_INPUT_S1!AG83","v":7299.9999999999964},{"$f":"General_INPUT_S1!AH83","v":7000},{"$f":"General_INPUT_S1!AI83","v":6750},{"$f":"General_INPUT_S1!AJ83","v":6500},{"$f":"General_INPUT_S1!AK83","v":6250},{"$f":"General_INPUT_S1!AL83","v":6000},{"$f":"General_INPUT_S1!AM83","v":5750},{"$f":"General_INPUT_S1!AN83","v":5500},{"$f":"General_INPUT_S1!AO83","v":5250},{"$f":"General_INPUT_S1!AP83","v":5000},{"$f":"General_INPUT_S1!AQ83","v":4750},{"$f":"General_INPUT_S1!AR83","v":4500},{"$f":"General_INPUT_S1!AS83","v":4450},{"$f":"General_INPUT_S1!AT83","v":4400},{"$f":"General_INPUT_S1!AU83","v":4350.0000000000009},{"$f":"General_INPUT_S1!AV83","v":4300.0000000000009},{"$f":"General_INPUT_S1!AW83","v":4250.0000000000009},{"$f":"General_INPUT_S1!AX83","v":4200.0000000000009},{"$f":"General_INPUT_S1!AY83","v":4150.0000000000009},{"$f":"General_INPUT_S1!AZ83","v":4100.0000000000018},{"$f":"General_INPUT_S1!BA83","v":4050.0000000000018},{"$f":"General_INPUT_S1!BB83","v":4000}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D84","v":0},{"$f":"General_INPUT_S1!E84","v":0},{"$f":"General_INPUT_S1!F84","v":0},{"$f":"General_INPUT_S1!G84","v":0},{"$f":"General_INPUT_S1!H84","v":0},{"$f":"General_INPUT_S1!I84","v":0},{"$f":"General_INPUT_S1!J84","v":0},{"$f":"General_INPUT_S1!K84","v":0},{"$f":"General_INPUT_S1!L84","v":0},{"$f":"General_INPUT_S1!M84","v":0},{"$f":"General_INPUT_S1!N84","v":0},{"$f":"General_INPUT_S1!O84","v":0},{"$f":"General_INPUT_S1!P84","v":0},{"$f":"General_INPUT_S1!Q84","v":0},{"$f":"General_INPUT_S1!R84","v":0},{"$f":"General_INPUT_S1!S84","v":0},{"$f":"General_INPUT_S1!T84","v":0},{"$f":"General_INPUT_S1!U84","v":0},{"$f":"General_INPUT_S1!V84","v":0},{"$f":"General_INPUT_S1!W84","v":0},{"$f":"General_INPUT_S1!X84","v":0},{"$f":"General_INPUT_S1!Y84","v":350},{"$f":"General_INPUT_S1!Z84","v":700},{"$f":"General_INPUT_S1!AA84","v":1049.9999999999998},{"$f":"General_INPUT_S1!AB84","v":1400},{"$f":"General_INPUT_S1!AC84","v":1750},{"$f":"General_INPUT_S1!AD84","v":2100},{"$f":"General_INPUT_S1!AE84","v":2450},{"$f":"General_INPUT_S1!AF84","v":2800.0000000000005},{"$f":"General_INPUT_S1!AG84","v":3150.0000000000005},{"$f":"General_INPUT_S1!AH84","v":3500},{"$f":"General_INPUT_S1!AI84","v":4000},{"$f":"General_INPUT_S1!AJ84","v":4500},{"$f":"General_INPUT_S1!AK84","v":5000},{"$f":"General_INPUT_S1!AL84","v":5500},{"$f":"General_INPUT_S1!AM84","v":6000},{"$f":"General_INPUT_S1!AN84","v":6500},{"$f":"General_INPUT_S1!AO84","v":7000},{"$f":"General_INPUT_S1!AP84","v":7500},{"$f":"General_INPUT_S1!AQ84","v":8000},{"$f":"General_INPUT_S1!AR84","v":8500},{"$f":"General_INPUT_S1!AS84","v":8650},{"$f":"General_INPUT_S1!AT84","v":8800},{"$f":"General_INPUT_S1!AU84","v":8950.0000000000018},{"$f":"General_INPUT_S1!AV84","v":9100.0000000000018},{"$f":"General_INPUT_S1!AW84","v":9250.0000000000018},{"$f":"General_INPUT_S1!AX84","v":9400.0000000000018},{"$f":"General_INPUT_S1!AY84","v":9550.0000000000018},{"$f":"General_INPUT_S1!AZ84","v":9700.0000000000036},{"$f":"General_INPUT_S1!BA84","v":9850.0000000000036},{"$f":"General_INPUT_S1!BB84","v":10000}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D85","v":3991.4468995008292},{"$f":"General_INPUT_S1!E85","v":3991.4468995008292},{"$f":"General_INPUT_S1!F85","v":3991.4468995008292},{"$f":"General_INPUT_S1!G85","v":3991.4468995008292},{"$f":"General_INPUT_S1!H85","v":3991.4468995008292},{"$f":"General_INPUT_S1!I85","v":3991.4468995008292},{"$f":"General_INPUT_S1!J85","v":3991.4468995008292},{"$f":"General_INPUT_S1!K85","v":3991.4468995008292},{"$f":"General_INPUT_S1!L85","v":3991.4468995008292},{"$f":"General_INPUT_S1!M85","v":3991.4468995008292},{"$f":"General_INPUT_S1!N85","v":3991.4468995008292},{"$f":"General_INPUT_S1!O85","v":3991.4468995008292},{"$f":"General_INPUT_S1!P85","v":4054.8031994929479},{"$f":"General_INPUT_S1!Q85","v":4118.1594994850666},{"$f":"General_INPUT_S1!R85","v":4181.5157994771862},{"$f":"General_INPUT_S1!S85","v":4244.8720994693049},{"$f":"General_INPUT_S1!T85","v":4308.2283994614236},{"$f":"General_INPUT_S1!U85","v":4371.5846994535423},{"$f":"General_INPUT_S1!V85","v":4434.9409994456619},{"$f":"General_INPUT_S1!W85","v":4498.2972994377806},{"$f":"General_INPUT_S1!X85","v":4561.6535994299011},{"$f":"General_INPUT_S1!Y85","v":5188.8809693514813},{"$f":"General_INPUT_S1!Z85","v":5816.1083392730607},{"$f":"General_INPUT_S1!AA85","v":6443.3357091946409},{"$f":"General_INPUT_S1!AB85","v":7070.5630791162212},{"$f":"General_INPUT_S1!AC85","v":7697.7904490378014},{"$f":"General_INPUT_S1!AD85","v":8325.0178189593807},{"$f":"General_INPUT_S1!AE85","v":8952.245188880961},{"$f":"General_INPUT_S1!AF85","v":9579.4725588025394},{"$f":"General_INPUT_S1!AG85","v":10206.699928724118},{"$f":"General_INPUT_S1!AH85","v":10833.927298645698},{"$f":"General_INPUT_S1!AI85","v":11746.258018531687},{"$f":"General_INPUT_S1!AJ85","v":12658.588738417677},{"$f":"General_INPUT_S1!AK85","v":13570.919458303668},{"$f":"General_INPUT_S1!AL85","v":14483.250178189657},{"$f":"General_INPUT_S1!AM85","v":15395.580898075646},{"$f":"General_INPUT_S1!AN85","v":16307.911617961636},{"$f":"General_INPUT_S1!AO85","v":17220.242337847627},{"$f":"General_INPUT_S1!AP85","v":18132.573057733614},{"$f":"General_INPUT_S1!AQ85","v":19044.903777619606},{"$f":"General_INPUT_S1!AR85","v":19957.234497505604},{"$f":"General_INPUT_S1!AS85","v":20461.511047755041},{"$f":"General_INPUT_S1!AT85","v":20965.787598004481},{"$f":"General_INPUT_S1!AU85","v":21470.064148253921},{"$f":"General_INPUT_S1!AV85","v":21974.340698503362},{"$f":"General_INPUT_S1!AW85","v":22478.617248752802},{"$f":"General_INPUT_S1!AX85","v":22982.893799002242},{"$f":"General_INPUT_S1!AY85","v":23487.170349251679},{"$f":"General_INPUT_S1!AZ85","v":23991.446899501119},{"$f":"General_INPUT_S1!BA85","v":24495.72344975056},{"$f":"General_INPUT_S1!BB85","v":25000}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D86","v":495},{"$f":"General_INPUT_S1!E86","v":495},{"$f":"General_INPUT_S1!F86","v":495},{"$f":"General_INPUT_S1!G86","v":495},{"$f":"General_INPUT_S1!H86","v":495},{"$f":"General_INPUT_S1!I86","v":495},{"$f":"General_INPUT_S1!J86","v":495},{"$f":"General_INPUT_S1!K86","v":495},{"$f":"General_INPUT_S1!L86","v":495},{"$f":"General_INPUT_S1!M86","v":495},{"$f":"General_INPUT_S1!N86","v":495},{"$f":"General_INPUT_S1!O86","v":495},{"$f":"General_INPUT_S1!P86","v":2869.4775745097159},{"$f":"General_INPUT_S1!Q86","v":5111.758005332621},{"$f":"General_INPUT_S1!R86","v":7221.8412924687127},{"$f":"General_INPUT_S1!S86","v":9199.7274359179919},{"$f":"General_INPUT_S1!T86","v":11045.416435680459},{"$f":"General_INPUT_S1!U86","v":12758.908291756114},{"$f":"General_INPUT_S1!V86","v":14340.203004144958},{"$f":"General_INPUT_S1!W86","v":15789.300572846991},{"$f":"General_INPUT_S1!X86","v":17106.200997862201},{"$f":"General_INPUT_S1!Y86","v":24350.677120456588},{"$f":"General_INPUT_S1!Z86","v":31173.200285103725},{"$f":"General_INPUT_S1!AA86","v":37573.770491803611},{"$f":"General_INPUT_S1!AB86","v":43552.387740556238},{"$f":"General_INPUT_S1!AC86","v":49109.052031361607},{"$f":"General_INPUT_S1!AD86","v":54243.763364219725},{"$f":"General_INPUT_S1!AE86","v":58956.521739130585},{"$f":"General_INPUT_S1!AF86","v":63247.327156094201},{"$f":"General_INPUT_S1!AG86","v":67116.179615110552},{"$f":"General_INPUT_S1!AH86","v":70563.079116179666},{"$f":"General_INPUT_S1!AI86","v":80281.771204561708},{"$f":"General_INPUT_S1!AJ86","v":90000.46329294375},{"$f":"General_INPUT_S1!AK86","v":99719.155381325792},{"$f":"General_INPUT_S1!AL86","v":109437.84746970783},{"$f":"General_INPUT_S1!AM86","v":119156.53955808988},{"$f":"General_INPUT_S1!AN86","v":128875.23164647192},{"$f":"General_INPUT_S1!AO86","v":138593.92373485395},{"$f":"General_INPUT_S1!AP86","v":148312.615823236},{"$f":"General_INPUT_S1!AQ86","v":158031.30791161803},{"$f":"General_INPUT_S1!AR86","v":167750},{"$f":"General_INPUT_S1!AS86","v":170356.32573057737},{"$f":"General_INPUT_S1!AT86","v":172962.65146115472},{"$f":"General_INPUT_S1!AU86","v":175568.97719173203},{"$f":"General_INPUT_S1!AV86","v":178175.30292230938},{"$f":"General_INPUT_S1!AW86","v":180781.62865288675},{"$f":"General_INPUT_S1!AX86","v":183387.95438346409},{"$f":"General_INPUT_S1!AY86","v":185994.28011404144},{"$f":"General_INPUT_S1!AZ86","v":188600.60584461878},{"$f":"General_INPUT_S1!BA86","v":191206.9315751961},{"$f":"General_INPUT_S1!BB86","v":193813.25730577359}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D87","v":5},{"$f":"General_INPUT_S1!E87","v":5},{"$f":"General_INPUT_S1!F87","v":5},{"$f":"General_INPUT_S1!G87","v":5},{"$f":"General_INPUT_S1!H87","v":5},{"$f":"General_INPUT_S1!I87","v":5},{"$f":"General_INPUT_S1!J87","v":5},{"$f":"General_INPUT_S1!K87","v":5},{"$f":"General_INPUT_S1!L87","v":5},{"$f":"General_INPUT_S1!M87","v":5},{"$f":"General_INPUT_S1!N87","v":5},{"$f":"General_INPUT_S1!O87","v":5},{"$f":"General_INPUT_S1!P87","v":43.025615304067252},{"$f":"General_INPUT_S1!Q87","v":103.08408788926991},{"$f":"General_INPUT_S1!R87","v":185.17541775560801},{"$f":"General_INPUT_S1!S87","v":289.2996049030815},{"$f":"General_INPUT_S1!T87","v":415.4566493316903},{"$f":"General_INPUT_S1!U87","v":563.64655104143458},{"$f":"General_INPUT_S1!V87","v":733.86931003231427},{"$f":"General_INPUT_S1!W87","v":926.12492630432939},{"$f":"General_INPUT_S1!X87","v":1140.4133998574798},{"$f":"General_INPUT_S1!Y87","v":2001.4255167498566},{"$f":"General_INPUT_S1!Z87","v":3073.4141126158597},{"$f":"General_INPUT_S1!AA87","v":4356.37918745549},{"$f":"General_INPUT_S1!AB87","v":5850.320741268747},{"$f":"General_INPUT_S1!AC87","v":7555.2387740556314},{"$f":"General_INPUT_S1!AD87","v":9471.1332858161422},{"$f":"General_INPUT_S1!AE87","v":11598.004276550279},{"$f":"General_INPUT_S1!AF87","v":13935.851746258046},{"$f":"General_INPUT_S1!AG87","v":16484.675694939437},{"$f":"General_INPUT_S1!AH87","v":19244.476122594453},{"$f":"General_INPUT_S1!AI87","v":22624.862794012843},{"$f":"General_INPUT_S1!AJ87","v":26181.952957947269},{"$f":"General_INPUT_S1!AK87","v":29915.746614397736},{"$f":"General_INPUT_S1!AL87","v":33826.24376336424},{"$f":"General_INPUT_S1!AM87","v":37913.444404846778},{"$f":"General_INPUT_S1!AN87","v":42177.348538845348},{"$f":"General_INPUT_S1!AO87","v":46617.956165359974},{"$f":"General_INPUT_S1!AP87","v":51235.267284390618},{"$f":"General_INPUT_S1!AQ87","v":56029.281895937303},{"$f":"General_INPUT_S1!AR87","v":61000},{"$f":"General_INPUT_S1!AS87","v":61947.754811119041},{"$f":"General_INPUT_S1!AT87","v":62895.509622238074},{"$f":"General_INPUT_S1!AU87","v":63843.264433357108},{"$f":"General_INPUT_S1!AV87","v":64791.019244476149},{"$f":"General_INPUT_S1!AW87","v":65738.774055595175},{"$f":"General_INPUT_S1!AX87","v":66686.528866714216},{"$f":"General_INPUT_S1!AY87","v":67634.283677833242},{"$f":"General_INPUT_S1!AZ87","v":68582.038488952283},{"$f":"General_INPUT_S1!BA87","v":69529.793300071324},{"$f":"General_INPUT_S1!BB87","v":70477.548111190394}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D88","v":0},{"$f":"General_INPUT_S1!E88","v":0},{"$f":"General_INPUT_S1!F88","v":0},{"$f":"General_INPUT_S1!G88","v":0},{"$f":"General_INPUT_S1!H88","v":0},{"$f":"General_INPUT_S1!I88","v":0},{"$f":"General_INPUT_S1!J88","v":0},{"$f":"General_INPUT_S1!K88","v":0},{"$f":"General_INPUT_S1!L88","v":0},{"$f":"General_INPUT_S1!M88","v":0},{"$f":"General_INPUT_S1!N88","v":0},{"$f":"General_INPUT_S1!O88","v":0},{"$f":"General_INPUT_S1!P88","v":66.193254313949623},{"$f":"General_INPUT_S1!Q88","v":242.55079503357626},{"$f":"General_INPUT_S1!R88","v":529.07262215887999},{"$f":"General_INPUT_S1!S88","v":925.75873568986071},{"$f":"General_INPUT_S1!T88","v":1432.6091356265185},{"$f":"General_INPUT_S1!U88","v":2049.623821968853},{"$f":"General_INPUT_S1!V88","v":2776.8027947168648},{"$f":"General_INPUT_S1!W88","v":3614.1460538705537},{"$f":"General_INPUT_S1!X88","v":4561.6535994299193},{"$f":"General_INPUT_S1!Y88","v":7004.9893086244983},{"$f":"General_INPUT_S1!Z88","v":9659.3014967927029},{"$f":"General_INPUT_S1!AA88","v":12524.590163934534},{"$f":"General_INPUT_S1!AB88","v":15600.855310049992},{"$f":"General_INPUT_S1!AC88","v":18888.096935139074},{"$f":"General_INPUT_S1!AD88","v":22386.315039201785},{"$f":"General_INPUT_S1!AE88","v":26095.509622238125},{"$f":"General_INPUT_S1!AF88","v":30015.680684248091},{"$f":"General_INPUT_S1!AG88","v":34146.828225231686},{"$f":"General_INPUT_S1!AH88","v":38488.952245188899},{"$f":"General_INPUT_S1!AI88","v":43060.222736992175},{"$f":"General_INPUT_S1!AJ88","v":47454.789736279417},{"$f":"General_INPUT_S1!AK88","v":51672.653243050619},{"$f":"General_INPUT_S1!AL88","v":55713.813257305781},{"$f":"General_INPUT_S1!AM88","v":59578.269779044909},{"$f":"General_INPUT_S1!AN88","v":63266.022808268004},{"$f":"General_INPUT_S1!AO88","v":66777.072344975051},{"$f":"General_INPUT_S1!AP88","v":70111.41838916608},{"$f":"General_INPUT_S1!AQ88","v":73269.060940841038},{"$f":"General_INPUT_S1!AR88","v":76249.999999999985},{"$f":"General_INPUT_S1!AS88","v":77434.693513898776},{"$f":"General_INPUT_S1!AT88","v":78619.387027797566},{"$f":"General_INPUT_S1!AU88","v":79804.08054169637},{"$f":"General_INPUT_S1!AV88","v":80988.77405559516},{"$f":"General_INPUT_S1!AW88","v":82173.467569493951},{"$f":"General_INPUT_S1!AX88","v":83358.161083392741},{"$f":"General_INPUT_S1!AY88","v":84542.854597291531},{"$f":"General_INPUT_S1!AZ88","v":85727.548111190335},{"$f":"General_INPUT_S1!BA88","v":86912.241625089126},{"$f":"General_INPUT_S1!BB88","v":88096.935138987974}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D89","v":0},{"$f":"General_INPUT_S1!E89","v":0},{"$f":"General_INPUT_S1!F89","v":0},{"$f":"General_INPUT_S1!G89","v":0},{"$f":"General_INPUT_S1!H89","v":0},{"$f":"General_INPUT_S1!I89","v":0},{"$f":"General_INPUT_S1!J89","v":0},{"$f":"General_INPUT_S1!K89","v":0},{"$f":"General_INPUT_S1!L89","v":0},{"$f":"General_INPUT_S1!M89","v":0},{"$f":"General_INPUT_S1!N89","v":0},{"$f":"General_INPUT_S1!O89","v":0},{"$f":"General_INPUT_S1!P89","v":570.20669992874434},{"$f":"General_INPUT_S1!Q89","v":1140.4133998574887},{"$f":"General_INPUT_S1!R89","v":1710.6200997862331},{"$f":"General_INPUT_S1!S89","v":2280.8267997149774},{"$f":"General_INPUT_S1!T89","v":2851.0334996437223},{"$f":"General_INPUT_S1!U89","v":3421.2401995724667},{"$f":"General_INPUT_S1!V89","v":3991.4468995012112},{"$f":"General_INPUT_S1!W89","v":4561.6535994299547},{"$f":"General_INPUT_S1!X89","v":5131.8602993586992},{"$f":"General_INPUT_S1!Y89","v":8130.5773342837974},{"$f":"General_INPUT_S1!Z89","v":10934.283677833278},{"$f":"General_INPUT_S1!AA89","v":13542.979330007136},{"$f":"General_INPUT_S1!AB89","v":15956.664290805375},{"$f":"General_INPUT_S1!AC89","v":18175.338560227992},{"$f":"General_INPUT_S1!AD89","v":20199.002138274991},{"$f":"General_INPUT_S1!AE89","v":22027.655024946369},{"$f":"General_INPUT_S1!AF89","v":23661.297220242126},{"$f":"General_INPUT_S1!AG89","v":25099.928724162262},{"$f":"General_INPUT_S1!AH89","v":26343.549536706785},{"$f":"General_INPUT_S1!AI89","v":29787.491803278448},{"$f":"General_INPUT_S1!AJ89","v":33120.7013542407},{"$f":"General_INPUT_S1!AK89","v":36343.178189593549},{"$f":"General_INPUT_S1!AL89","v":39454.922309336987},{"$f":"General_INPUT_S1!AM89","v":42455.933713471015},{"$f":"General_INPUT_S1!AN89","v":45346.212401995632},{"$f":"General_INPUT_S1!AO89","v":48125.758374910838},{"$f":"General_INPUT_S1!AP89","v":50794.571632216641},{"$f":"General_INPUT_S1!AQ89","v":53352.652173913018},{"$f":"General_INPUT_S1!AR89","v":55800},{"$f":"General_INPUT_S1!AS89","v":58379.999999999993},{"$f":"General_INPUT_S1!AT89","v":60959.999999999993},{"$f":"General_INPUT_S1!AU89","v":63539.999999999993},{"$f":"General_INPUT_S1!AV89","v":66119.999999999985},{"$f":"General_INPUT_S1!AW89","v":68699.999999999985},{"$f":"General_INPUT_S1!AX89","v":71279.999999999985},{"$f":"General_INPUT_S1!AY89","v":73859.999999999985},{"$f":"General_INPUT_S1!AZ89","v":76439.999999999985},{"$f":"General_INPUT_S1!BA89","v":79020},{"$f":"General_INPUT_S1!BB89","v":81600}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D90","v":0},{"$f":"General_INPUT_S1!E90","v":0},{"$f":"General_INPUT_S1!F90","v":0},{"$f":"General_INPUT_S1!G90","v":0},{"$f":"General_INPUT_S1!H90","v":0},{"$f":"General_INPUT_S1!I90","v":0},{"$f":"General_INPUT_S1!J90","v":0},{"$f":"General_INPUT_S1!K90","v":0},{"$f":"General_INPUT_S1!L90","v":0},{"$f":"General_INPUT_S1!M90","v":0},{"$f":"General_INPUT_S1!N90","v":0},{"$f":"General_INPUT_S1!O90","v":0},{"$f":"General_INPUT_S1!P90","v":0},{"$f":"General_INPUT_S1!Q90","v":0},{"$f":"General_INPUT_S1!R90","v":0},{"$f":"General_INPUT_S1!S90","v":0},{"$f":"General_INPUT_S1!T90","v":0},{"$f":"General_INPUT_S1!U90","v":0},{"$f":"General_INPUT_S1!V90","v":0},{"$f":"General_INPUT_S1!W90","v":0},{"$f":"General_INPUT_S1!X90","v":0},{"$f":"General_INPUT_S1!Y90","v":251.46115466857117},{"$f":"General_INPUT_S1!Z90","v":697.93300071276258},{"$f":"General_INPUT_S1!AA90","v":1339.4155381325743},{"$f":"General_INPUT_S1!AB90","v":2175.9087669280061},{"$f":"General_INPUT_S1!AC90","v":3207.4126870990585},{"$f":"General_INPUT_S1!AD90","v":4433.9272986457308},{"$f":"General_INPUT_S1!AE90","v":5855.452601568024},{"$f":"General_INPUT_S1!AF90","v":7471.9885958659379},{"$f":"General_INPUT_S1!AG90","v":9283.535281539469},{"$f":"General_INPUT_S1!AH90","v":11290.092658588625},{"$f":"General_INPUT_S1!AI90","v":13382.786172487424},{"$f":"General_INPUT_S1!AJ90","v":15586.21240199563},{"$f":"General_INPUT_S1!AK90","v":17900.371347113247},{"$f":"General_INPUT_S1!AL90","v":20325.263007840269},{"$f":"General_INPUT_S1!AM90","v":22860.887384176705},{"$f":"General_INPUT_S1!AN90","v":25507.244476122552},{"$f":"General_INPUT_S1!AO90","v":28264.334283677803},{"$f":"General_INPUT_S1!AP90","v":31132.156806842471},{"$f":"General_INPUT_S1!AQ90","v":34110.712045616543},{"$f":"General_INPUT_S1!AR90","v":37200},{"$f":"General_INPUT_S1!AS90","v":38920},{"$f":"General_INPUT_S1!AT90","v":40640},{"$f":"General_INPUT_S1!AU90","v":42360},{"$f":"General_INPUT_S1!AV90","v":44080},{"$f":"General_INPUT_S1!AW90","v":45800},{"$f":"General_INPUT_S1!AX90","v":47519.999999999993},{"$f":"General_INPUT_S1!AY90","v":49239.999999999993},{"$f":"General_INPUT_S1!AZ90","v":50959.999999999993},{"$f":"General_INPUT_S1!BA90","v":52680},{"$f":"General_INPUT_S1!BB90","v":54400.000000000007}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D91","v":3421.24019957266},{"$f":"General_INPUT_S1!E91","v":3421.24019957266},{"$f":"General_INPUT_S1!F91","v":3421.24019957266},{"$f":"General_INPUT_S1!G91","v":3421.24019957266},{"$f":"General_INPUT_S1!H91","v":3421.24019957266},{"$f":"General_INPUT_S1!I91","v":3421.24019957266},{"$f":"General_INPUT_S1!J91","v":3421.24019957266},{"$f":"General_INPUT_S1!K91","v":3421.24019957266},{"$f":"General_INPUT_S1!L91","v":3421.24019957266},{"$f":"General_INPUT_S1!M91","v":3421.24019957266},{"$f":"General_INPUT_S1!N91","v":3421.24019957266},{"$f":"General_INPUT_S1!O91","v":3421.24019957266},{"$f":"General_INPUT_S1!P91","v":3928.0905995092203},{"$f":"General_INPUT_S1!Q91","v":4434.9409994457801},{"$f":"General_INPUT_S1!R91","v":4941.7913993823404},{"$f":"General_INPUT_S1!S91","v":5448.6417993189016},{"$f":"General_INPUT_S1!T91","v":5955.4921992554619},{"$f":"General_INPUT_S1!U91","v":6462.3425991920221},{"$f":"General_INPUT_S1!V91","v":6969.1929991285824},{"$f":"General_INPUT_S1!W91","v":7476.0433990651427},{"$f":"General_INPUT_S1!X91","v":7982.8937990017012},{"$f":"General_INPUT_S1!Y91","v":9066.2865288663306},{"$f":"General_INPUT_S1!Z91","v":10149.679258730959},{"$f":"General_INPUT_S1!AA91","v":11233.071988595588},{"$f":"General_INPUT_S1!AB91","v":12316.464718460218},{"$f":"General_INPUT_S1!AC91","v":13399.857448324847},{"$f":"General_INPUT_S1!AD91","v":14483.250178189475},{"$f":"General_INPUT_S1!AE91","v":15566.642908054104},{"$f":"General_INPUT_S1!AF91","v":16650.035637918732},{"$f":"General_INPUT_S1!AG91","v":17733.428367783366},{"$f":"General_INPUT_S1!AH91","v":18816.821097647997},{"$f":"General_INPUT_S1!AI91","v":18873.841767640835},{"$f":"General_INPUT_S1!AJ91","v":18930.862437633677},{"$f":"General_INPUT_S1!AK91","v":18987.88310762652},{"$f":"General_INPUT_S1!AL91","v":19044.903777619362},{"$f":"General_INPUT_S1!AM91","v":19101.9244476122},{"$f":"General_INPUT_S1!AN91","v":19158.945117605042},{"$f":"General_INPUT_S1!AO91","v":19215.965787597885},{"$f":"General_INPUT_S1!AP91","v":19272.986457590727},{"$f":"General_INPUT_S1!AQ91","v":19330.007127583565},{"$f":"General_INPUT_S1!AR91","v":19387.027797576393},{"$f":"General_INPUT_S1!AS91","v":19648.325017818755},{"$f":"General_INPUT_S1!AT91","v":19909.622238061118},{"$f":"General_INPUT_S1!AU91","v":20170.91945830348},{"$f":"General_INPUT_S1!AV91","v":20432.216678545843},{"$f":"General_INPUT_S1!AW91","v":20693.513898788206},{"$f":"General_INPUT_S1!AX91","v":20954.811119030564},{"$f":"General_INPUT_S1!AY91","v":21216.108339272927},{"$f":"General_INPUT_S1!AZ91","v":21477.405559515289},{"$f":"General_INPUT_S1!BA91","v":21738.702779757652},{"$f":"General_INPUT_S1!BB91","v":22000}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D92","v":4333.570919458034},{"$f":"General_INPUT_S1!E92","v":4333.570919458034},{"$f":"General_INPUT_S1!F92","v":4333.570919458034},{"$f":"General_INPUT_S1!G92","v":4333.570919458034},{"$f":"General_INPUT_S1!H92","v":4333.570919458034},{"$f":"General_INPUT_S1!I92","v":4333.570919458034},{"$f":"General_INPUT_S1!J92","v":4333.570919458034},{"$f":"General_INPUT_S1!K92","v":4333.570919458034},{"$f":"General_INPUT_S1!L92","v":4333.570919458034},{"$f":"General_INPUT_S1!M92","v":4333.570919458034},{"$f":"General_INPUT_S1!N92","v":4333.570919458034},{"$f":"General_INPUT_S1!O92","v":4333.570919458034},{"$f":"General_INPUT_S1!P92","v":5265.6124882304102},{"$f":"General_INPUT_S1!Q92","v":6186.3907147819718},{"$f":"General_INPUT_S1!R92","v":7095.9055991127188},{"$f":"General_INPUT_S1!S92","v":7994.1571412226522},{"$f":"General_INPUT_S1!T92","v":8881.1453411117709},{"$f":"General_INPUT_S1!U92","v":9756.870198780076},{"$f":"General_INPUT_S1!V92","v":10621.331714227566},{"$f":"General_INPUT_S1!W92","v":11474.529887454242},{"$f":"General_INPUT_S1!X92","v":12316.4647184601},{"$f":"General_INPUT_S1!Y92","v":14697.647897362465},{"$f":"General_INPUT_S1!Z92","v":17051.461154668254},{"$f":"General_INPUT_S1!AA92","v":19377.904490377463},{"$f":"General_INPUT_S1!AB92","v":21676.977904490093},{"$f":"General_INPUT_S1!AC92","v":23948.681397006148},{"$f":"General_INPUT_S1!AD92","v":26193.014967925621},{"$f":"General_INPUT_S1!AE92","v":28409.978617248511},{"$f":"General_INPUT_S1!AF92","v":30599.572344974826},{"$f":"General_INPUT_S1!AG92","v":32761.796151104554},{"$f":"General_INPUT_S1!AH92","v":34896.650035637722},{"$f":"General_INPUT_S1!AI92","v":36123.238061297037},{"$f":"General_INPUT_S1!AJ92","v":37332.88096935123},{"$f":"General_INPUT_S1!AK92","v":38525.578759800279},{"$f":"General_INPUT_S1!AL92","v":39701.331432644212},{"$f":"General_INPUT_S1!AM92","v":40860.138987883001},{"$f":"General_INPUT_S1!AN92","v":42002.001425516661},{"$f":"General_INPUT_S1!AO92","v":43126.91874554519},{"$f":"General_INPUT_S1!AP92","v":44234.89094796859},{"$f":"General_INPUT_S1!AQ92","v":45325.918032786853},{"$f":"General_INPUT_S1!AR92","v":46400.000000000007},{"$f":"General_INPUT_S1!AS92","v":47210.760513186025},{"$f":"General_INPUT_S1!AT92","v":48007.674982181023},{"$f":"General_INPUT_S1!AU92","v":48790.743406984999},{"$f":"General_INPUT_S1!AV92","v":49559.965787597968},{"$f":"General_INPUT_S1!AW92","v":50315.34212401991},{"$f":"General_INPUT_S1!AX92","v":51056.87241625083},{"$f":"General_INPUT_S1!AY92","v":51784.556664290722},{"$f":"General_INPUT_S1!AZ92","v":52498.394868139607},{"$f":"General_INPUT_S1!BA92","v":53198.387027797464},{"$f":"General_INPUT_S1!BB92","v":53884.533143264329}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D93","v":228.08267997147573},{"$f":"General_INPUT_S1!E93","v":228.08267997147573},{"$f":"General_INPUT_S1!F93","v":228.08267997147573},{"$f":"General_INPUT_S1!G93","v":228.08267997147573},{"$f":"General_INPUT_S1!H93","v":228.08267997147573},{"$f":"General_INPUT_S1!I93","v":228.08267997147573},{"$f":"General_INPUT_S1!J93","v":228.08267997147573},{"$f":"General_INPUT_S1!K93","v":228.08267997147573},{"$f":"General_INPUT_S1!L93","v":228.08267997147573},{"$f":"General_INPUT_S1!M93","v":228.08267997147573},{"$f":"General_INPUT_S1!N93","v":228.08267997147573},{"$f":"General_INPUT_S1!O93","v":228.08267997147573},{"$f":"General_INPUT_S1!P93","v":309.74191107237732},{"$f":"General_INPUT_S1!Q93","v":402.66448439409305},{"$f":"General_INPUT_S1!R93","v":506.85039993662298},{"$f":"General_INPUT_S1!S93","v":622.29965769996704},{"$f":"General_INPUT_S1!T93","v":749.0122576841253},{"$f":"General_INPUT_S1!U93","v":886.98819988909781},{"$f":"General_INPUT_S1!V93","v":1036.2274843148844},{"$f":"General_INPUT_S1!W93","v":1196.7301109614853},{"$f":"General_INPUT_S1!X93","v":1368.4960798288996},{"$f":"General_INPUT_S1!Y93","v":1724.305060584423},{"$f":"General_INPUT_S1!Z93","v":2107.4839629365256},{"$f":"General_INPUT_S1!AA93","v":2518.0327868852069},{"$f":"General_INPUT_S1!AB93","v":2955.9515324304675},{"$f":"General_INPUT_S1!AC93","v":3421.2401995723067},{"$f":"General_INPUT_S1!AD93","v":3913.8987883107247},{"$f":"General_INPUT_S1!AE93","v":4433.9272986457217},{"$f":"General_INPUT_S1!AF93","v":4981.3257305772977},{"$f":"General_INPUT_S1!AG93","v":5556.0940841054526},{"$f":"General_INPUT_S1!AH93","v":6158.2323592301864},{"$f":"General_INPUT_S1!AI93","v":6626.1560940840736},{"$f":"General_INPUT_S1!AJ93","v":7111.0249465430925},{"$f":"General_INPUT_S1!AK93","v":7612.8389166072438},{"$f":"General_INPUT_S1!AL93","v":8131.5980042765277},{"$f":"General_INPUT_S1!AM93","v":8667.3022095509423},{"$f":"General_INPUT_S1!AN93","v":9219.9515324304903},{"$f":"General_INPUT_S1!AO93","v":9789.5459729151698},{"$f":"General_INPUT_S1!AP93","v":10376.085531004983},{"$f":"General_INPUT_S1!AQ93","v":10979.570206699926},{"$f":"General_INPUT_S1!AR93","v":11599.999999999998},{"$f":"General_INPUT_S1!AS93","v":12173.84390591589},{"$f":"General_INPUT_S1!AT93","v":12761.533856022801},{"$f":"General_INPUT_S1!AU93","v":13363.069850320731},{"$f":"General_INPUT_S1!AV93","v":13978.451888809679},{"$f":"General_INPUT_S1!AW93","v":14607.679971489648},{"$f":"General_INPUT_S1!AX93","v":15250.754098360634},{"$f":"General_INPUT_S1!AY93","v":15907.67426942264},{"$f":"General_INPUT_S1!AZ93","v":16578.440484675662},{"$f":"General_INPUT_S1!BA93","v":17263.052744119708},{"$f":"General_INPUT_S1!BB93","v":17961.511047754775}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D94","v":0},{"$f":"General_INPUT_S1!E94","v":0},{"$f":"General_INPUT_S1!F94","v":0},{"$f":"General_INPUT_S1!G94","v":0},{"$f":"General_INPUT_S1!H94","v":0},{"$f":"General_INPUT_S1!I94","v":0},{"$f":"General_INPUT_S1!J94","v":0},{"$f":"General_INPUT_S1!K94","v":0},{"$f":"General_INPUT_S1!L94","v":0},{"$f":"General_INPUT_S1!M94","v":0},{"$f":"General_INPUT_S1!N94","v":0},{"$f":"General_INPUT_S1!O94","v":0},{"$f":"General_INPUT_S1!P94","v":0},{"$f":"General_INPUT_S1!Q94","v":0},{"$f":"General_INPUT_S1!R94","v":0},{"$f":"General_INPUT_S1!S94","v":0},{"$f":"General_INPUT_S1!T94","v":0},{"$f":"General_INPUT_S1!U94","v":0},{"$f":"General_INPUT_S1!V94","v":0},{"$f":"General_INPUT_S1!W94","v":0},{"$f":"General_INPUT_S1!X94","v":0},{"$f":"General_INPUT_S1!Y94","v":456.16535994300023},{"$f":"General_INPUT_S1!Z94","v":912.33071988600045},{"$f":"General_INPUT_S1!AA94","v":1368.4960798290008},{"$f":"General_INPUT_S1!AB94","v":1824.6614397720009},{"$f":"General_INPUT_S1!AC94","v":2280.826799715001},{"$f":"General_INPUT_S1!AD94","v":2736.9921596580016},{"$f":"General_INPUT_S1!AE94","v":3193.1575196010017},{"$f":"General_INPUT_S1!AF94","v":3649.3228795440018},{"$f":"General_INPUT_S1!AG94","v":4105.4882394870019},{"$f":"General_INPUT_S1!AH94","v":4561.653599430002},{"$f":"General_INPUT_S1!AI94","v":5205.4882394870019},{"$f":"General_INPUT_S1!AJ94","v":5849.3228795440009},{"$f":"General_INPUT_S1!AK94","v":6493.1575196010008},{"$f":"General_INPUT_S1!AL94","v":7136.9921596579998},{"$f":"General_INPUT_S1!AM94","v":7780.8267997149997},{"$f":"General_INPUT_S1!AN94","v":8424.6614397719986},{"$f":"General_INPUT_S1!AO94","v":9068.4960798289976},{"$f":"General_INPUT_S1!AP94","v":9712.3307198859984},{"$f":"General_INPUT_S1!AQ94","v":10356.165359942997},{"$f":"General_INPUT_S1!AR94","v":11000},{"$f":"General_INPUT_S1!AS94","v":11000},{"$f":"General_INPUT_S1!AT94","v":11000},{"$f":"General_INPUT_S1!AU94","v":11000},{"$f":"General_INPUT_S1!AV94","v":11000},{"$f":"General_INPUT_S1!AW94","v":11000},{"$f":"General_INPUT_S1!AX94","v":11000},{"$f":"General_INPUT_S1!AY94","v":11000},{"$f":"General_INPUT_S1!AZ94","v":11000},{"$f":"General_INPUT_S1!BA94","v":11000},{"$f":"General_INPUT_S1!BB94","v":11000}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D95","v":0},{"$f":"General_INPUT_S1!E95","v":0},{"$f":"General_INPUT_S1!F95","v":0},{"$f":"General_INPUT_S1!G95","v":0},{"$f":"General_INPUT_S1!H95","v":0},{"$f":"General_INPUT_S1!I95","v":0},{"$f":"General_INPUT_S1!J95","v":0},{"$f":"General_INPUT_S1!K95","v":0},{"$f":"General_INPUT_S1!L95","v":0},{"$f":"General_INPUT_S1!M95","v":0},{"$f":"General_INPUT_S1!N95","v":0},{"$f":"General_INPUT_S1!O95","v":0},{"$f":"General_INPUT_S1!P95","v":0},{"$f":"General_INPUT_S1!Q95","v":0},{"$f":"General_INPUT_S1!R95","v":0},{"$f":"General_INPUT_S1!S95","v":0},{"$f":"General_INPUT_S1!T95","v":0},{"$f":"General_INPUT_S1!U95","v":0},{"$f":"General_INPUT_S1!V95","v":0},{"$f":"General_INPUT_S1!W95","v":0},{"$f":"General_INPUT_S1!X95","v":0},{"$f":"General_INPUT_S1!Y95","v":0},{"$f":"General_INPUT_S1!Z95","v":0},{"$f":"General_INPUT_S1!AA95","v":0},{"$f":"General_INPUT_S1!AB95","v":0},{"$f":"General_INPUT_S1!AC95","v":0},{"$f":"General_INPUT_S1!AD95","v":0},{"$f":"General_INPUT_S1!AE95","v":0},{"$f":"General_INPUT_S1!AF95","v":0},{"$f":"General_INPUT_S1!AG95","v":0},{"$f":"General_INPUT_S1!AH95","v":0},{"$f":"General_INPUT_S1!AI95","v":0},{"$f":"General_INPUT_S1!AJ95","v":0},{"$f":"General_INPUT_S1!AK95","v":0},{"$f":"General_INPUT_S1!AL95","v":0},{"$f":"General_INPUT_S1!AM95","v":0},{"$f":"General_INPUT_S1!AN95","v":0},{"$f":"General_INPUT_S1!AO95","v":0},{"$f":"General_INPUT_S1!AP95","v":0},{"$f":"General_INPUT_S1!AQ95","v":0},{"$f":"General_INPUT_S1!AR95","v":0},{"$f":"General_INPUT_S1!AS95","v":0},{"$f":"General_INPUT_S1!AT95","v":0},{"$f":"General_INPUT_S1!AU95","v":0},{"$f":"General_INPUT_S1!AV95","v":0},{"$f":"General_INPUT_S1!AW95","v":0},{"$f":"General_INPUT_S1!AX95","v":0},{"$f":"General_INPUT_S1!AY95","v":0},{"$f":"General_INPUT_S1!AZ95","v":0},{"$f":"General_INPUT_S1!BA95","v":0},{"$f":"General_INPUT_S1!BB95","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D96","v":0},{"$f":"General_INPUT_S1!E96","v":0},{"$f":"General_INPUT_S1!F96","v":0},{"$f":"General_INPUT_S1!G96","v":0},{"$f":"General_INPUT_S1!H96","v":0},{"$f":"General_INPUT_S1!I96","v":0},{"$f":"General_INPUT_S1!J96","v":0},{"$f":"General_INPUT_S1!K96","v":0},{"$f":"General_INPUT_S1!L96","v":0},{"$f":"General_INPUT_S1!M96","v":0},{"$f":"General_INPUT_S1!N96","v":0},{"$f":"General_INPUT_S1!O96","v":0},{"$f":"General_INPUT_S1!P96","v":886.98819988910009},{"$f":"General_INPUT_S1!Q96","v":1773.9763997782002},{"$f":"General_INPUT_S1!R96","v":2660.9645996673003},{"$f":"General_INPUT_S1!S96","v":3547.9527995564004},{"$f":"General_INPUT_S1!T96","v":4434.9409994455},{"$f":"General_INPUT_S1!U96","v":5321.9291993345996},{"$f":"General_INPUT_S1!V96","v":6208.9173992236992},{"$f":"General_INPUT_S1!W96","v":7095.9055991127989},{"$f":"General_INPUT_S1!X96","v":7982.8937990019003},{"$f":"General_INPUT_S1!Y96","v":10833.927298645713},{"$f":"General_INPUT_S1!Z96","v":13684.960798289523},{"$f":"General_INPUT_S1!AA96","v":16535.994297933335},{"$f":"General_INPUT_S1!AB96","v":19387.027797577146},{"$f":"General_INPUT_S1!AC96","v":22238.06129722096},{"$f":"General_INPUT_S1!AD96","v":25089.094796864771},{"$f":"General_INPUT_S1!AE96","v":27940.128296508581},{"$f":"General_INPUT_S1!AF96","v":30791.161796152395},{"$f":"General_INPUT_S1!AG96","v":33642.195295796206},{"$f":"General_INPUT_S1!AH96","v":36493.228795440016},{"$f":"General_INPUT_S1!AI96","v":40343.905915896015},{"$f":"General_INPUT_S1!AJ96","v":44194.583036352014},{"$f":"General_INPUT_S1!AK96","v":48045.260156808014},{"$f":"General_INPUT_S1!AL96","v":51895.937277264013},{"$f":"General_INPUT_S1!AM96","v":55746.614397720012},{"$f":"General_INPUT_S1!AN96","v":59597.291518176004},{"$f":"General_INPUT_S1!AO96","v":63447.968638632003},{"$f":"General_INPUT_S1!AP96","v":67298.645759088002},{"$f":"General_INPUT_S1!AQ96","v":71149.322879544008},{"$f":"General_INPUT_S1!AR96","v":75000},{"$f":"General_INPUT_S1!AS96","v":76700},{"$f":"General_INPUT_S1!AT96","v":78400},{"$f":"General_INPUT_S1!AU96","v":80100.000000000015},{"$f":"General_INPUT_S1!AV96","v":81800.000000000015},{"$f":"General_INPUT_S1!AW96","v":83500.000000000015},{"$f":"General_INPUT_S1!AX96","v":85200.000000000015},{"$f":"General_INPUT_S1!AY96","v":86900.000000000015},{"$f":"General_INPUT_S1!AZ96","v":88600.000000000029},{"$f":"General_INPUT_S1!BA96","v":90300.000000000029},{"$f":"General_INPUT_S1!BB96","v":92000}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D97","v":0},{"$f":"General_INPUT_S1!E97","v":0},{"$f":"General_INPUT_S1!F97","v":0},{"$f":"General_INPUT_S1!G97","v":0},{"$f":"General_INPUT_S1!H97","v":0},{"$f":"General_INPUT_S1!I97","v":0},{"$f":"General_INPUT_S1!J97","v":0},{"$f":"General_INPUT_S1!K97","v":0},{"$f":"General_INPUT_S1!L97","v":0},{"$f":"General_INPUT_S1!M97","v":0},{"$f":"General_INPUT_S1!N97","v":0},{"$f":"General_INPUT_S1!O97","v":0},{"$f":"General_INPUT_S1!P97","v":0},{"$f":"General_INPUT_S1!Q97","v":0},{"$f":"General_INPUT_S1!R97","v":0},{"$f":"General_INPUT_S1!S97","v":0},{"$f":"General_INPUT_S1!T97","v":0},{"$f":"General_INPUT_S1!U97","v":0},{"$f":"General_INPUT_S1!V97","v":0},{"$f":"General_INPUT_S1!W97","v":0},{"$f":"General_INPUT_S1!X97","v":0},{"$f":"General_INPUT_S1!Y97","v":0},{"$f":"General_INPUT_S1!Z97","v":0},{"$f":"General_INPUT_S1!AA97","v":0},{"$f":"General_INPUT_S1!AB97","v":0},{"$f":"General_INPUT_S1!AC97","v":0},{"$f":"General_INPUT_S1!AD97","v":0},{"$f":"General_INPUT_S1!AE97","v":0},{"$f":"General_INPUT_S1!AF97","v":0},{"$f":"General_INPUT_S1!AG97","v":0},{"$f":"General_INPUT_S1!AH97","v":0},{"$f":"General_INPUT_S1!AI97","v":0},{"$f":"General_INPUT_S1!AJ97","v":0},{"$f":"General_INPUT_S1!AK97","v":0},{"$f":"General_INPUT_S1!AL97","v":0},{"$f":"General_INPUT_S1!AM97","v":0},{"$f":"General_INPUT_S1!AN97","v":0},{"$f":"General_INPUT_S1!AO97","v":0},{"$f":"General_INPUT_S1!AP97","v":0},{"$f":"General_INPUT_S1!AQ97","v":0},{"$f":"General_INPUT_S1!AR97","v":0},{"$f":"General_INPUT_S1!AS97","v":0},{"$f":"General_INPUT_S1!AT97","v":0},{"$f":"General_INPUT_S1!AU97","v":0},{"$f":"General_INPUT_S1!AV97","v":0},{"$f":"General_INPUT_S1!AW97","v":0},{"$f":"General_INPUT_S1!AX97","v":0},{"$f":"General_INPUT_S1!AY97","v":0},{"$f":"General_INPUT_S1!AZ97","v":0},{"$f":"General_INPUT_S1!BA97","v":0},{"$f":"General_INPUT_S1!BB97","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D98","v":0},{"$f":"General_INPUT_S1!E98","v":0},{"$f":"General_INPUT_S1!F98","v":0},{"$f":"General_INPUT_S1!G98","v":0},{"$f":"General_INPUT_S1!H98","v":0},{"$f":"General_INPUT_S1!I98","v":0},{"$f":"General_INPUT_S1!J98","v":0},{"$f":"General_INPUT_S1!K98","v":0},{"$f":"General_INPUT_S1!L98","v":0},{"$f":"General_INPUT_S1!M98","v":0},{"$f":"General_INPUT_S1!N98","v":0},{"$f":"General_INPUT_S1!O98","v":0},{"$f":"General_INPUT_S1!P98","v":0},{"$f":"General_INPUT_S1!Q98","v":0},{"$f":"General_INPUT_S1!R98","v":0},{"$f":"General_INPUT_S1!S98","v":0},{"$f":"General_INPUT_S1!T98","v":0},{"$f":"General_INPUT_S1!U98","v":0},{"$f":"General_INPUT_S1!V98","v":0},{"$f":"General_INPUT_S1!W98","v":0},{"$f":"General_INPUT_S1!X98","v":0},{"$f":"General_INPUT_S1!Y98","v":0},{"$f":"General_INPUT_S1!Z98","v":0},{"$f":"General_INPUT_S1!AA98","v":0},{"$f":"General_INPUT_S1!AB98","v":0},{"$f":"General_INPUT_S1!AC98","v":0},{"$f":"General_INPUT_S1!AD98","v":0},{"$f":"General_INPUT_S1!AE98","v":0},{"$f":"General_INPUT_S1!AF98","v":0},{"$f":"General_INPUT_S1!AG98","v":0},{"$f":"General_INPUT_S1!AH98","v":0},{"$f":"General_INPUT_S1!AI98","v":0},{"$f":"General_INPUT_S1!AJ98","v":0},{"$f":"General_INPUT_S1!AK98","v":0},{"$f":"General_INPUT_S1!AL98","v":0},{"$f":"General_INPUT_S1!AM98","v":0},{"$f":"General_INPUT_S1!AN98","v":0},{"$f":"General_INPUT_S1!AO98","v":0},{"$f":"General_INPUT_S1!AP98","v":0},{"$f":"General_INPUT_S1!AQ98","v":0},{"$f":"General_INPUT_S1!AR98","v":0},{"$f":"General_INPUT_S1!AS98","v":0},{"$f":"General_INPUT_S1!AT98","v":0},{"$f":"General_INPUT_S1!AU98","v":0},{"$f":"General_INPUT_S1!AV98","v":0},{"$f":"General_INPUT_S1!AW98","v":0},{"$f":"General_INPUT_S1!AX98","v":0},{"$f":"General_INPUT_S1!AY98","v":0},{"$f":"General_INPUT_S1!AZ98","v":0},{"$f":"General_INPUT_S1!BA98","v":0},{"$f":"General_INPUT_S1!BB98","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D99","v":0},{"$f":"General_INPUT_S1!E99","v":0},{"$f":"General_INPUT_S1!F99","v":0},{"$f":"General_INPUT_S1!G99","v":0},{"$f":"General_INPUT_S1!H99","v":0},{"$f":"General_INPUT_S1!I99","v":0},{"$f":"General_INPUT_S1!J99","v":0},{"$f":"General_INPUT_S1!K99","v":0},{"$f":"General_INPUT_S1!L99","v":0},{"$f":"General_INPUT_S1!M99","v":0},{"$f":"General_INPUT_S1!N99","v":0},{"$f":"General_INPUT_S1!O99","v":0},{"$f":"General_INPUT_S1!P99","v":0},{"$f":"General_INPUT_S1!Q99","v":0},{"$f":"General_INPUT_S1!R99","v":0},{"$f":"General_INPUT_S1!S99","v":0},{"$f":"General_INPUT_S1!T99","v":0},{"$f":"General_INPUT_S1!U99","v":0},{"$f":"General_INPUT_S1!V99","v":0},{"$f":"General_INPUT_S1!W99","v":0},{"$f":"General_INPUT_S1!X99","v":0},{"$f":"General_INPUT_S1!Y99","v":0},{"$f":"General_INPUT_S1!Z99","v":0},{"$f":"General_INPUT_S1!AA99","v":0},{"$f":"General_INPUT_S1!AB99","v":0},{"$f":"General_INPUT_S1!AC99","v":0},{"$f":"General_INPUT_S1!AD99","v":0},{"$f":"General_INPUT_S1!AE99","v":0},{"$f":"General_INPUT_S1!AF99","v":0},{"$f":"General_INPUT_S1!AG99","v":0},{"$f":"General_INPUT_S1!AH99","v":0},{"$f":"General_INPUT_S1!AI99","v":0},{"$f":"General_INPUT_S1!AJ99","v":0},{"$f":"General_INPUT_S1!AK99","v":0},{"$f":"General_INPUT_S1!AL99","v":0},{"$f":"General_INPUT_S1!AM99","v":0},{"$f":"General_INPUT_S1!AN99","v":0},{"$f":"General_INPUT_S1!AO99","v":0},{"$f":"General_INPUT_S1!AP99","v":0},{"$f":"General_INPUT_S1!AQ99","v":0},{"$f":"General_INPUT_S1!AR99","v":0},{"$f":"General_INPUT_S1!AS99","v":0},{"$f":"General_INPUT_S1!AT99","v":0},{"$f":"General_INPUT_S1!AU99","v":0},{"$f":"General_INPUT_S1!AV99","v":0},{"$f":"General_INPUT_S1!AW99","v":0},{"$f":"General_INPUT_S1!AX99","v":0},{"$f":"General_INPUT_S1!AY99","v":0},{"$f":"General_INPUT_S1!AZ99","v":0},{"$f":"General_INPUT_S1!BA99","v":0},{"$f":"General_INPUT_S1!BB99","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D100","v":0},{"$f":"General_INPUT_S1!E100","v":0},{"$f":"General_INPUT_S1!F100","v":0},{"$f":"General_INPUT_S1!G100","v":0},{"$f":"General_INPUT_S1!H100","v":0},{"$f":"General_INPUT_S1!I100","v":0},{"$f":"General_INPUT_S1!J100","v":0},{"$f":"General_INPUT_S1!K100","v":0},{"$f":"General_INPUT_S1!L100","v":0},{"$f":"General_INPUT_S1!M100","v":0},{"$f":"General_INPUT_S1!N100","v":0},{"$f":"General_INPUT_S1!O100","v":0},{"$f":"General_INPUT_S1!P100","v":0},{"$f":"General_INPUT_S1!Q100","v":0},{"$f":"General_INPUT_S1!R100","v":0},{"$f":"General_INPUT_S1!S100","v":0},{"$f":"General_INPUT_S1!T100","v":0},{"$f":"General_INPUT_S1!U100","v":0},{"$f":"General_INPUT_S1!V100","v":0},{"$f":"General_INPUT_S1!W100","v":0},{"$f":"General_INPUT_S1!X100","v":0},{"$f":"General_INPUT_S1!Y100","v":0},{"$f":"General_INPUT_S1!Z100","v":0},{"$f":"General_INPUT_S1!AA100","v":0},{"$f":"General_INPUT_S1!AB100","v":0},{"$f":"General_INPUT_S1!AC100","v":0},{"$f":"General_INPUT_S1!AD100","v":0},{"$f":"General_INPUT_S1!AE100","v":0},{"$f":"General_INPUT_S1!AF100","v":0},{"$f":"General_INPUT_S1!AG100","v":0},{"$f":"General_INPUT_S1!AH100","v":0},{"$f":"General_INPUT_S1!AI100","v":0},{"$f":"General_INPUT_S1!AJ100","v":0},{"$f":"General_INPUT_S1!AK100","v":0},{"$f":"General_INPUT_S1!AL100","v":0},{"$f":"General_INPUT_S1!AM100","v":0},{"$f":"General_INPUT_S1!AN100","v":0},{"$f":"General_INPUT_S1!AO100","v":0},{"$f":"General_INPUT_S1!AP100","v":0},{"$f":"General_INPUT_S1!AQ100","v":0},{"$f":"General_INPUT_S1!AR100","v":0},{"$f":"General_INPUT_S1!AS100","v":0},{"$f":"General_INPUT_S1!AT100","v":0},{"$f":"General_INPUT_S1!AU100","v":0},{"$f":"General_INPUT_S1!AV100","v":0},{"$f":"General_INPUT_S1!AW100","v":0},{"$f":"General_INPUT_S1!AX100","v":0},{"$f":"General_INPUT_S1!AY100","v":0},{"$f":"General_INPUT_S1!AZ100","v":0},{"$f":"General_INPUT_S1!BA100","v":0},{"$f":"General_INPUT_S1!BB100","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D101","v":0},{"$f":"General_INPUT_S1!E101","v":0},{"$f":"General_INPUT_S1!F101","v":0},{"$f":"General_INPUT_S1!G101","v":0},{"$f":"General_INPUT_S1!H101","v":0},{"$f":"General_INPUT_S1!I101","v":0},{"$f":"General_INPUT_S1!J101","v":0},{"$f":"General_INPUT_S1!K101","v":0},{"$f":"General_INPUT_S1!L101","v":0},{"$f":"General_INPUT_S1!M101","v":0},{"$f":"General_INPUT_S1!N101","v":0},{"$f":"General_INPUT_S1!O101","v":0},{"$f":"General_INPUT_S1!P101","v":0},{"$f":"General_INPUT_S1!Q101","v":0},{"$f":"General_INPUT_S1!R101","v":0},{"$f":"General_INPUT_S1!S101","v":0},{"$f":"General_INPUT_S1!T101","v":0},{"$f":"General_INPUT_S1!U101","v":0},{"$f":"General_INPUT_S1!V101","v":0},{"$f":"General_INPUT_S1!W101","v":0},{"$f":"General_INPUT_S1!X101","v":0},{"$f":"General_INPUT_S1!Y101","v":0},{"$f":"General_INPUT_S1!Z101","v":0},{"$f":"General_INPUT_S1!AA101","v":0},{"$f":"General_INPUT_S1!AB101","v":0},{"$f":"General_INPUT_S1!AC101","v":0},{"$f":"General_INPUT_S1!AD101","v":0},{"$f":"General_INPUT_S1!AE101","v":0},{"$f":"General_INPUT_S1!AF101","v":0},{"$f":"General_INPUT_S1!AG101","v":0},{"$f":"General_INPUT_S1!AH101","v":0},{"$f":"General_INPUT_S1!AI101","v":0},{"$f":"General_INPUT_S1!AJ101","v":0},{"$f":"General_INPUT_S1!AK101","v":0},{"$f":"General_INPUT_S1!AL101","v":0},{"$f":"General_INPUT_S1!AM101","v":0},{"$f":"General_INPUT_S1!AN101","v":0},{"$f":"General_INPUT_S1!AO101","v":0},{"$f":"General_INPUT_S1!AP101","v":0},{"$f":"General_INPUT_S1!AQ101","v":0},{"$f":"General_INPUT_S1!AR101","v":0},{"$f":"General_INPUT_S1!AS101","v":0},{"$f":"General_INPUT_S1!AT101","v":0},{"$f":"General_INPUT_S1!AU101","v":0},{"$f":"General_INPUT_S1!AV101","v":0},{"$f":"General_INPUT_S1!AW101","v":0},{"$f":"General_INPUT_S1!AX101","v":0},{"$f":"General_INPUT_S1!AY101","v":0},{"$f":"General_INPUT_S1!AZ101","v":0},{"$f":"General_INPUT_S1!BA101","v":0},{"$f":"General_INPUT_S1!BB101","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D102","v":0},{"$f":"General_INPUT_S1!E102","v":0},{"$f":"General_INPUT_S1!F102","v":0},{"$f":"General_INPUT_S1!G102","v":0},{"$f":"General_INPUT_S1!H102","v":0},{"$f":"General_INPUT_S1!I102","v":0},{"$f":"General_INPUT_S1!J102","v":0},{"$f":"General_INPUT_S1!K102","v":0},{"$f":"General_INPUT_S1!L102","v":0},{"$f":"General_INPUT_S1!M102","v":0},{"$f":"General_INPUT_S1!N102","v":0},{"$f":"General_INPUT_S1!O102","v":0},{"$f":"General_INPUT_S1!P102","v":0},{"$f":"General_INPUT_S1!Q102","v":0},{"$f":"General_INPUT_S1!R102","v":0},{"$f":"General_INPUT_S1!S102","v":0},{"$f":"General_INPUT_S1!T102","v":0},{"$f":"General_INPUT_S1!U102","v":0},{"$f":"General_INPUT_S1!V102","v":0},{"$f":"General_INPUT_S1!W102","v":0},{"$f":"General_INPUT_S1!X102","v":0},{"$f":"General_INPUT_S1!Y102","v":0},{"$f":"General_INPUT_S1!Z102","v":0},{"$f":"General_INPUT_S1!AA102","v":0},{"$f":"General_INPUT_S1!AB102","v":0},{"$f":"General_INPUT_S1!AC102","v":0},{"$f":"General_INPUT_S1!AD102","v":0},{"$f":"General_INPUT_S1!AE102","v":0},{"$f":"General_INPUT_S1!AF102","v":0},{"$f":"General_INPUT_S1!AG102","v":0},{"$f":"General_INPUT_S1!AH102","v":0},{"$f":"General_INPUT_S1!AI102","v":0},{"$f":"General_INPUT_S1!AJ102","v":0},{"$f":"General_INPUT_S1!AK102","v":0},{"$f":"General_INPUT_S1!AL102","v":0},{"$f":"General_INPUT_S1!AM102","v":0},{"$f":"General_INPUT_S1!AN102","v":0},{"$f":"General_INPUT_S1!AO102","v":0},{"$f":"General_INPUT_S1!AP102","v":0},{"$f":"General_INPUT_S1!AQ102","v":0},{"$f":"General_INPUT_S1!AR102","v":0},{"$f":"General_INPUT_S1!AS102","v":0},{"$f":"General_INPUT_S1!AT102","v":0},{"$f":"General_INPUT_S1!AU102","v":0},{"$f":"General_INPUT_S1!AV102","v":0},{"$f":"General_INPUT_S1!AW102","v":0},{"$f":"General_INPUT_S1!AX102","v":0},{"$f":"General_INPUT_S1!AY102","v":0},{"$f":"General_INPUT_S1!AZ102","v":0},{"$f":"General_INPUT_S1!BA102","v":0},{"$f":"General_INPUT_S1!BB102","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D103","v":0},{"$f":"General_INPUT_S1!E103","v":0},{"$f":"General_INPUT_S1!F103","v":0},{"$f":"General_INPUT_S1!G103","v":0},{"$f":"General_INPUT_S1!H103","v":0},{"$f":"General_INPUT_S1!I103","v":0},{"$f":"General_INPUT_S1!J103","v":0},{"$f":"General_INPUT_S1!K103","v":0},{"$f":"General_INPUT_S1!L103","v":0},{"$f":"General_INPUT_S1!M103","v":0},{"$f":"General_INPUT_S1!N103","v":0},{"$f":"General_INPUT_S1!O103","v":0},{"$f":"General_INPUT_S1!P103","v":0},{"$f":"General_INPUT_S1!Q103","v":0},{"$f":"General_INPUT_S1!R103","v":0},{"$f":"General_INPUT_S1!S103","v":0},{"$f":"General_INPUT_S1!T103","v":0},{"$f":"General_INPUT_S1!U103","v":0},{"$f":"General_INPUT_S1!V103","v":0},{"$f":"General_INPUT_S1!W103","v":0},{"$f":"General_INPUT_S1!X103","v":0},{"$f":"General_INPUT_S1!Y103","v":0},{"$f":"General_INPUT_S1!Z103","v":0},{"$f":"General_INPUT_S1!AA103","v":0},{"$f":"General_INPUT_S1!AB103","v":0},{"$f":"General_INPUT_S1!AC103","v":0},{"$f":"General_INPUT_S1!AD103","v":0},{"$f":"General_INPUT_S1!AE103","v":0},{"$f":"General_INPUT_S1!AF103","v":0},{"$f":"General_INPUT_S1!AG103","v":0},{"$f":"General_INPUT_S1!AH103","v":0},{"$f":"General_INPUT_S1!AI103","v":0},{"$f":"General_INPUT_S1!AJ103","v":0},{"$f":"General_INPUT_S1!AK103","v":0},{"$f":"General_INPUT_S1!AL103","v":0},{"$f":"General_INPUT_S1!AM103","v":0},{"$f":"General_INPUT_S1!AN103","v":0},{"$f":"General_INPUT_S1!AO103","v":0},{"$f":"General_INPUT_S1!AP103","v":0},{"$f":"General_INPUT_S1!AQ103","v":0},{"$f":"General_INPUT_S1!AR103","v":0},{"$f":"General_INPUT_S1!AS103","v":0},{"$f":"General_INPUT_S1!AT103","v":0},{"$f":"General_INPUT_S1!AU103","v":0},{"$f":"General_INPUT_S1!AV103","v":0},{"$f":"General_INPUT_S1!AW103","v":0},{"$f":"General_INPUT_S1!AX103","v":0},{"$f":"General_INPUT_S1!AY103","v":0},{"$f":"General_INPUT_S1!AZ103","v":0},{"$f":"General_INPUT_S1!BA103","v":0},{"$f":"General_INPUT_S1!BB103","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D104","v":0},{"$f":"General_INPUT_S1!E104","v":0},{"$f":"General_INPUT_S1!F104","v":0},{"$f":"General_INPUT_S1!G104","v":0},{"$f":"General_INPUT_S1!H104","v":0},{"$f":"General_INPUT_S1!I104","v":0},{"$f":"General_INPUT_S1!J104","v":0},{"$f":"General_INPUT_S1!K104","v":0},{"$f":"General_INPUT_S1!L104","v":0},{"$f":"General_INPUT_S1!M104","v":0},{"$f":"General_INPUT_S1!N104","v":0},{"$f":"General_INPUT_S1!O104","v":0},{"$f":"General_INPUT_S1!P104","v":0},{"$f":"General_INPUT_S1!Q104","v":0},{"$f":"General_INPUT_S1!R104","v":0},{"$f":"General_INPUT_S1!S104","v":0},{"$f":"General_INPUT_S1!T104","v":0},{"$f":"General_INPUT_S1!U104","v":0},{"$f":"General_INPUT_S1!V104","v":0},{"$f":"General_INPUT_S1!W104","v":0},{"$f":"General_INPUT_S1!X104","v":0},{"$f":"General_INPUT_S1!Y104","v":0},{"$f":"General_INPUT_S1!Z104","v":0},{"$f":"General_INPUT_S1!AA104","v":0},{"$f":"General_INPUT_S1!AB104","v":0},{"$f":"General_INPUT_S1!AC104","v":0},{"$f":"General_INPUT_S1!AD104","v":0},{"$f":"General_INPUT_S1!AE104","v":0},{"$f":"General_INPUT_S1!AF104","v":0},{"$f":"General_INPUT_S1!AG104","v":0},{"$f":"General_INPUT_S1!AH104","v":0},{"$f":"General_INPUT_S1!AI104","v":0},{"$f":"General_INPUT_S1!AJ104","v":0},{"$f":"General_INPUT_S1!AK104","v":0},{"$f":"General_INPUT_S1!AL104","v":0},{"$f":"General_INPUT_S1!AM104","v":0},{"$f":"General_INPUT_S1!AN104","v":0},{"$f":"General_INPUT_S1!AO104","v":0},{"$f":"General_INPUT_S1!AP104","v":0},{"$f":"General_INPUT_S1!AQ104","v":0},{"$f":"General_INPUT_S1!AR104","v":0},{"$f":"General_INPUT_S1!AS104","v":0},{"$f":"General_INPUT_S1!AT104","v":0},{"$f":"General_INPUT_S1!AU104","v":0},{"$f":"General_INPUT_S1!AV104","v":0},{"$f":"General_INPUT_S1!AW104","v":0},{"$f":"General_INPUT_S1!AX104","v":0},{"$f":"General_INPUT_S1!AY104","v":0},{"$f":"General_INPUT_S1!AZ104","v":0},{"$f":"General_INPUT_S1!BA104","v":0},{"$f":"General_INPUT_S1!BB104","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D105","v":0},{"$f":"General_INPUT_S1!E105","v":0},{"$f":"General_INPUT_S1!F105","v":0},{"$f":"General_INPUT_S1!G105","v":0},{"$f":"General_INPUT_S1!H105","v":0},{"$f":"General_INPUT_S1!I105","v":0},{"$f":"General_INPUT_S1!J105","v":0},{"$f":"General_INPUT_S1!K105","v":0},{"$f":"General_INPUT_S1!L105","v":0},{"$f":"General_INPUT_S1!M105","v":0},{"$f":"General_INPUT_S1!N105","v":0},{"$f":"General_INPUT_S1!O105","v":0},{"$f":"General_INPUT_S1!P105","v":0},{"$f":"General_INPUT_S1!Q105","v":0},{"$f":"General_INPUT_S1!R105","v":0},{"$f":"General_INPUT_S1!S105","v":0},{"$f":"General_INPUT_S1!T105","v":0},{"$f":"General_INPUT_S1!U105","v":0},{"$f":"General_INPUT_S1!V105","v":0},{"$f":"General_INPUT_S1!W105","v":0},{"$f":"General_INPUT_S1!X105","v":0},{"$f":"General_INPUT_S1!Y105","v":0},{"$f":"General_INPUT_S1!Z105","v":0},{"$f":"General_INPUT_S1!AA105","v":0},{"$f":"General_INPUT_S1!AB105","v":0},{"$f":"General_INPUT_S1!AC105","v":0},{"$f":"General_INPUT_S1!AD105","v":0},{"$f":"General_INPUT_S1!AE105","v":0},{"$f":"General_INPUT_S1!AF105","v":0},{"$f":"General_INPUT_S1!AG105","v":0},{"$f":"General_INPUT_S1!AH105","v":0},{"$f":"General_INPUT_S1!AI105","v":0},{"$f":"General_INPUT_S1!AJ105","v":0},{"$f":"General_INPUT_S1!AK105","v":0},{"$f":"General_INPUT_S1!AL105","v":0},{"$f":"General_INPUT_S1!AM105","v":0},{"$f":"General_INPUT_S1!AN105","v":0},{"$f":"General_INPUT_S1!AO105","v":0},{"$f":"General_INPUT_S1!AP105","v":0},{"$f":"General_INPUT_S1!AQ105","v":0},{"$f":"General_INPUT_S1!AR105","v":0},{"$f":"General_INPUT_S1!AS105","v":0},{"$f":"General_INPUT_S1!AT105","v":0},{"$f":"General_INPUT_S1!AU105","v":0},{"$f":"General_INPUT_S1!AV105","v":0},{"$f":"General_INPUT_S1!AW105","v":0},{"$f":"General_INPUT_S1!AX105","v":0},{"$f":"General_INPUT_S1!AY105","v":0},{"$f":"General_INPUT_S1!AZ105","v":0},{"$f":"General_INPUT_S1!BA105","v":0},{"$f":"General_INPUT_S1!BB105","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D106","v":0},{"$f":"General_INPUT_S1!E106","v":0},{"$f":"General_INPUT_S1!F106","v":0},{"$f":"General_INPUT_S1!G106","v":0},{"$f":"General_INPUT_S1!H106","v":0},{"$f":"General_INPUT_S1!I106","v":0},{"$f":"General_INPUT_S1!J106","v":0},{"$f":"General_INPUT_S1!K106","v":0},{"$f":"General_INPUT_S1!L106","v":0},{"$f":"General_INPUT_S1!M106","v":0},{"$f":"General_INPUT_S1!N106","v":0},{"$f":"General_INPUT_S1!O106","v":0},{"$f":"General_INPUT_S1!P106","v":0},{"$f":"General_INPUT_S1!Q106","v":0},{"$f":"General_INPUT_S1!R106","v":0},{"$f":"General_INPUT_S1!S106","v":0},{"$f":"General_INPUT_S1!T106","v":0},{"$f":"General_INPUT_S1!U106","v":0},{"$f":"General_INPUT_S1!V106","v":0},{"$f":"General_INPUT_S1!W106","v":0},{"$f":"General_INPUT_S1!X106","v":0},{"$f":"General_INPUT_S1!Y106","v":0},{"$f":"General_INPUT_S1!Z106","v":0},{"$f":"General_INPUT_S1!AA106","v":0},{"$f":"General_INPUT_S1!AB106","v":0},{"$f":"General_INPUT_S1!AC106","v":0},{"$f":"General_INPUT_S1!AD106","v":0},{"$f":"General_INPUT_S1!AE106","v":0},{"$f":"General_INPUT_S1!AF106","v":0},{"$f":"General_INPUT_S1!AG106","v":0},{"$f":"General_INPUT_S1!AH106","v":0},{"$f":"General_INPUT_S1!AI106","v":0},{"$f":"General_INPUT_S1!AJ106","v":0},{"$f":"General_INPUT_S1!AK106","v":0},{"$f":"General_INPUT_S1!AL106","v":0},{"$f":"General_INPUT_S1!AM106","v":0},{"$f":"General_INPUT_S1!AN106","v":0},{"$f":"General_INPUT_S1!AO106","v":0},{"$f":"General_INPUT_S1!AP106","v":0},{"$f":"General_INPUT_S1!AQ106","v":0},{"$f":"General_INPUT_S1!AR106","v":0},{"$f":"General_INPUT_S1!AS106","v":0},{"$f":"General_INPUT_S1!AT106","v":0},{"$f":"General_INPUT_S1!AU106","v":0},{"$f":"General_INPUT_S1!AV106","v":0},{"$f":"General_INPUT_S1!AW106","v":0},{"$f":"General_INPUT_S1!AX106","v":0},{"$f":"General_INPUT_S1!AY106","v":0},{"$f":"General_INPUT_S1!AZ106","v":0},{"$f":"General_INPUT_S1!BA106","v":0},{"$f":"General_INPUT_S1!BB106","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D107","v":0},{"$f":"General_INPUT_S1!E107","v":0},{"$f":"General_INPUT_S1!F107","v":0},{"$f":"General_INPUT_S1!G107","v":0},{"$f":"General_INPUT_S1!H107","v":0},{"$f":"General_INPUT_S1!I107","v":0},{"$f":"General_INPUT_S1!J107","v":0},{"$f":"General_INPUT_S1!K107","v":0},{"$f":"General_INPUT_S1!L107","v":0},{"$f":"General_INPUT_S1!M107","v":0},{"$f":"General_INPUT_S1!N107","v":0},{"$f":"General_INPUT_S1!O107","v":0},{"$f":"General_INPUT_S1!P107","v":0},{"$f":"General_INPUT_S1!Q107","v":0},{"$f":"General_INPUT_S1!R107","v":0},{"$f":"General_INPUT_S1!S107","v":0},{"$f":"General_INPUT_S1!T107","v":0},{"$f":"General_INPUT_S1!U107","v":0},{"$f":"General_INPUT_S1!V107","v":0},{"$f":"General_INPUT_S1!W107","v":0},{"$f":"General_INPUT_S1!X107","v":0},{"$f":"General_INPUT_S1!Y107","v":0},{"$f":"General_INPUT_S1!Z107","v":0},{"$f":"General_INPUT_S1!AA107","v":0},{"$f":"General_INPUT_S1!AB107","v":0},{"$f":"General_INPUT_S1!AC107","v":0},{"$f":"General_INPUT_S1!AD107","v":0},{"$f":"General_INPUT_S1!AE107","v":0},{"$f":"General_INPUT_S1!AF107","v":0},{"$f":"General_INPUT_S1!AG107","v":0},{"$f":"General_INPUT_S1!AH107","v":0},{"$f":"General_INPUT_S1!AI107","v":0},{"$f":"General_INPUT_S1!AJ107","v":0},{"$f":"General_INPUT_S1!AK107","v":0},{"$f":"General_INPUT_S1!AL107","v":0},{"$f":"General_INPUT_S1!AM107","v":0},{"$f":"General_INPUT_S1!AN107","v":0},{"$f":"General_INPUT_S1!AO107","v":0},{"$f":"General_INPUT_S1!AP107","v":0},{"$f":"General_INPUT_S1!AQ107","v":0},{"$f":"General_INPUT_S1!AR107","v":0},{"$f":"General_INPUT_S1!AS107","v":0},{"$f":"General_INPUT_S1!AT107","v":0},{"$f":"General_INPUT_S1!AU107","v":0},{"$f":"General_INPUT_S1!AV107","v":0},{"$f":"General_INPUT_S1!AW107","v":0},{"$f":"General_INPUT_S1!AX107","v":0},{"$f":"General_INPUT_S1!AY107","v":0},{"$f":"General_INPUT_S1!AZ107","v":0},{"$f":"General_INPUT_S1!BA107","v":0},{"$f":"General_INPUT_S1!BB107","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D108","v":0},{"$f":"General_INPUT_S1!E108","v":0},{"$f":"General_INPUT_S1!F108","v":0},{"$f":"General_INPUT_S1!G108","v":0},{"$f":"General_INPUT_S1!H108","v":0},{"$f":"General_INPUT_S1!I108","v":0},{"$f":"General_INPUT_S1!J108","v":0},{"$f":"General_INPUT_S1!K108","v":0},{"$f":"General_INPUT_S1!L108","v":0},{"$f":"General_INPUT_S1!M108","v":0},{"$f":"General_INPUT_S1!N108","v":0},{"$f":"General_INPUT_S1!O108","v":0},{"$f":"General_INPUT_S1!P108","v":0},{"$f":"General_INPUT_S1!Q108","v":0},{"$f":"General_INPUT_S1!R108","v":0},{"$f":"General_INPUT_S1!S108","v":0},{"$f":"General_INPUT_S1!T108","v":0},{"$f":"General_INPUT_S1!U108","v":0},{"$f":"General_INPUT_S1!V108","v":0},{"$f":"General_INPUT_S1!W108","v":0},{"$f":"General_INPUT_S1!X108","v":0},{"$f":"General_INPUT_S1!Y108","v":0},{"$f":"General_INPUT_S1!Z108","v":0},{"$f":"General_INPUT_S1!AA108","v":0},{"$f":"General_INPUT_S1!AB108","v":0},{"$f":"General_INPUT_S1!AC108","v":0},{"$f":"General_INPUT_S1!AD108","v":0},{"$f":"General_INPUT_S1!AE108","v":0},{"$f":"General_INPUT_S1!AF108","v":0},{"$f":"General_INPUT_S1!AG108","v":0},{"$f":"General_INPUT_S1!AH108","v":0},{"$f":"General_INPUT_S1!AI108","v":0},{"$f":"General_INPUT_S1!AJ108","v":0},{"$f":"General_INPUT_S1!AK108","v":0},{"$f":"General_INPUT_S1!AL108","v":0},{"$f":"General_INPUT_S1!AM108","v":0},{"$f":"General_INPUT_S1!AN108","v":0},{"$f":"General_INPUT_S1!AO108","v":0},{"$f":"General_INPUT_S1!AP108","v":0},{"$f":"General_INPUT_S1!AQ108","v":0},{"$f":"General_INPUT_S1!AR108","v":0},{"$f":"General_INPUT_S1!AS108","v":0},{"$f":"General_INPUT_S1!AT108","v":0},{"$f":"General_INPUT_S1!AU108","v":0},{"$f":"General_INPUT_S1!AV108","v":0},{"$f":"General_INPUT_S1!AW108","v":0},{"$f":"General_INPUT_S1!AX108","v":0},{"$f":"General_INPUT_S1!AY108","v":0},{"$f":"General_INPUT_S1!AZ108","v":0},{"$f":"General_INPUT_S1!BA108","v":0},{"$f":"General_INPUT_S1!BB108","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D109","v":0},{"$f":"General_INPUT_S1!E109","v":0},{"$f":"General_INPUT_S1!F109","v":0},{"$f":"General_INPUT_S1!G109","v":0},{"$f":"General_INPUT_S1!H109","v":0},{"$f":"General_INPUT_S1!I109","v":0},{"$f":"General_INPUT_S1!J109","v":0},{"$f":"General_INPUT_S1!K109","v":0},{"$f":"General_INPUT_S1!L109","v":0},{"$f":"General_INPUT_S1!M109","v":0},{"$f":"General_INPUT_S1!N109","v":0},{"$f":"General_INPUT_S1!O109","v":0},{"$f":"General_INPUT_S1!P109","v":0},{"$f":"General_INPUT_S1!Q109","v":0},{"$f":"General_INPUT_S1!R109","v":0},{"$f":"General_INPUT_S1!S109","v":0},{"$f":"General_INPUT_S1!T109","v":0},{"$f":"General_INPUT_S1!U109","v":0},{"$f":"General_INPUT_S1!V109","v":0},{"$f":"General_INPUT_S1!W109","v":0},{"$f":"General_INPUT_S1!X109","v":0},{"$f":"General_INPUT_S1!Y109","v":0},{"$f":"General_INPUT_S1!Z109","v":0},{"$f":"General_INPUT_S1!AA109","v":0},{"$f":"General_INPUT_S1!AB109","v":0},{"$f":"General_INPUT_S1!AC109","v":0},{"$f":"General_INPUT_S1!AD109","v":0},{"$f":"General_INPUT_S1!AE109","v":0},{"$f":"General_INPUT_S1!AF109","v":0},{"$f":"General_INPUT_S1!AG109","v":0},{"$f":"General_INPUT_S1!AH109","v":0},{"$f":"General_INPUT_S1!AI109","v":0},{"$f":"General_INPUT_S1!AJ109","v":0},{"$f":"General_INPUT_S1!AK109","v":0},{"$f":"General_INPUT_S1!AL109","v":0},{"$f":"General_INPUT_S1!AM109","v":0},{"$f":"General_INPUT_S1!AN109","v":0},{"$f":"General_INPUT_S1!AO109","v":0},{"$f":"General_INPUT_S1!AP109","v":0},{"$f":"General_INPUT_S1!AQ109","v":0},{"$f":"General_INPUT_S1!AR109","v":0},{"$f":"General_INPUT_S1!AS109","v":0},{"$f":"General_INPUT_S1!AT109","v":0},{"$f":"General_INPUT_S1!AU109","v":0},{"$f":"General_INPUT_S1!AV109","v":0},{"$f":"General_INPUT_S1!AW109","v":0},{"$f":"General_INPUT_S1!AX109","v":0},{"$f":"General_INPUT_S1!AY109","v":0},{"$f":"General_INPUT_S1!AZ109","v":0},{"$f":"General_INPUT_S1!BA109","v":0},{"$f":"General_INPUT_S1!BB109","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D110","v":0},{"$f":"General_INPUT_S1!E110","v":0},{"$f":"General_INPUT_S1!F110","v":0},{"$f":"General_INPUT_S1!G110","v":0},{"$f":"General_INPUT_S1!H110","v":0},{"$f":"General_INPUT_S1!I110","v":0},{"$f":"General_INPUT_S1!J110","v":0},{"$f":"General_INPUT_S1!K110","v":0},{"$f":"General_INPUT_S1!L110","v":0},{"$f":"General_INPUT_S1!M110","v":0},{"$f":"General_INPUT_S1!N110","v":0},{"$f":"General_INPUT_S1!O110","v":0},{"$f":"General_INPUT_S1!P110","v":0},{"$f":"General_INPUT_S1!Q110","v":0},{"$f":"General_INPUT_S1!R110","v":0},{"$f":"General_INPUT_S1!S110","v":0},{"$f":"General_INPUT_S1!T110","v":0},{"$f":"General_INPUT_S1!U110","v":0},{"$f":"General_INPUT_S1!V110","v":0},{"$f":"General_INPUT_S1!W110","v":0},{"$f":"General_INPUT_S1!X110","v":0},{"$f":"General_INPUT_S1!Y110","v":0},{"$f":"General_INPUT_S1!Z110","v":0},{"$f":"General_INPUT_S1!AA110","v":0},{"$f":"General_INPUT_S1!AB110","v":0},{"$f":"General_INPUT_S1!AC110","v":0},{"$f":"General_INPUT_S1!AD110","v":0},{"$f":"General_INPUT_S1!AE110","v":0},{"$f":"General_INPUT_S1!AF110","v":0},{"$f":"General_INPUT_S1!AG110","v":0},{"$f":"General_INPUT_S1!AH110","v":0},{"$f":"General_INPUT_S1!AI110","v":0},{"$f":"General_INPUT_S1!AJ110","v":0},{"$f":"General_INPUT_S1!AK110","v":0},{"$f":"General_INPUT_S1!AL110","v":0},{"$f":"General_INPUT_S1!AM110","v":0},{"$f":"General_INPUT_S1!AN110","v":0},{"$f":"General_INPUT_S1!AO110","v":0},{"$f":"General_INPUT_S1!AP110","v":0},{"$f":"General_INPUT_S1!AQ110","v":0},{"$f":"General_INPUT_S1!AR110","v":0},{"$f":"General_INPUT_S1!AS110","v":0},{"$f":"General_INPUT_S1!AT110","v":0},{"$f":"General_INPUT_S1!AU110","v":0},{"$f":"General_INPUT_S1!AV110","v":0},{"$f":"General_INPUT_S1!AW110","v":0},{"$f":"General_INPUT_S1!AX110","v":0},{"$f":"General_INPUT_S1!AY110","v":0},{"$f":"General_INPUT_S1!AZ110","v":0},{"$f":"General_INPUT_S1!BA110","v":0},{"$f":"General_INPUT_S1!BB110","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D111","v":0},{"$f":"General_INPUT_S1!E111","v":0},{"$f":"General_INPUT_S1!F111","v":0},{"$f":"General_INPUT_S1!G111","v":0},{"$f":"General_INPUT_S1!H111","v":0},{"$f":"General_INPUT_S1!I111","v":0},{"$f":"General_INPUT_S1!J111","v":0},{"$f":"General_INPUT_S1!K111","v":0},{"$f":"General_INPUT_S1!L111","v":0},{"$f":"General_INPUT_S1!M111","v":0},{"$f":"General_INPUT_S1!N111","v":0},{"$f":"General_INPUT_S1!O111","v":0},{"$f":"General_INPUT_S1!P111","v":0},{"$f":"General_INPUT_S1!Q111","v":0},{"$f":"General_INPUT_S1!R111","v":0},{"$f":"General_INPUT_S1!S111","v":0},{"$f":"General_INPUT_S1!T111","v":0},{"$f":"General_INPUT_S1!U111","v":0},{"$f":"General_INPUT_S1!V111","v":0},{"$f":"General_INPUT_S1!W111","v":0},{"$f":"General_INPUT_S1!X111","v":0},{"$f":"General_INPUT_S1!Y111","v":0},{"$f":"General_INPUT_S1!Z111","v":0},{"$f":"General_INPUT_S1!AA111","v":0},{"$f":"General_INPUT_S1!AB111","v":0},{"$f":"General_INPUT_S1!AC111","v":0},{"$f":"General_INPUT_S1!AD111","v":0},{"$f":"General_INPUT_S1!AE111","v":0},{"$f":"General_INPUT_S1!AF111","v":0},{"$f":"General_INPUT_S1!AG111","v":0},{"$f":"General_INPUT_S1!AH111","v":0},{"$f":"General_INPUT_S1!AI111","v":0},{"$f":"General_INPUT_S1!AJ111","v":0},{"$f":"General_INPUT_S1!AK111","v":0},{"$f":"General_INPUT_S1!AL111","v":0},{"$f":"General_INPUT_S1!AM111","v":0},{"$f":"General_INPUT_S1!AN111","v":0},{"$f":"General_INPUT_S1!AO111","v":0},{"$f":"General_INPUT_S1!AP111","v":0},{"$f":"General_INPUT_S1!AQ111","v":0},{"$f":"General_INPUT_S1!AR111","v":0},{"$f":"General_INPUT_S1!AS111","v":0},{"$f":"General_INPUT_S1!AT111","v":0},{"$f":"General_INPUT_S1!AU111","v":0},{"$f":"General_INPUT_S1!AV111","v":0},{"$f":"General_INPUT_S1!AW111","v":0},{"$f":"General_INPUT_S1!AX111","v":0},{"$f":"General_INPUT_S1!AY111","v":0},{"$f":"General_INPUT_S1!AZ111","v":0},{"$f":"General_INPUT_S1!BA111","v":0},{"$f":"General_INPUT_S1!BB111","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D112","v":0},{"$f":"General_INPUT_S1!E112","v":0},{"$f":"General_INPUT_S1!F112","v":0},{"$f":"General_INPUT_S1!G112","v":0},{"$f":"General_INPUT_S1!H112","v":0},{"$f":"General_INPUT_S1!I112","v":0},{"$f":"General_INPUT_S1!J112","v":0},{"$f":"General_INPUT_S1!K112","v":0},{"$f":"General_INPUT_S1!L112","v":0},{"$f":"General_INPUT_S1!M112","v":0},{"$f":"General_INPUT_S1!N112","v":0},{"$f":"General_INPUT_S1!O112","v":0},{"$f":"General_INPUT_S1!P112","v":0},{"$f":"General_INPUT_S1!Q112","v":0},{"$f":"General_INPUT_S1!R112","v":0},{"$f":"General_INPUT_S1!S112","v":0},{"$f":"General_INPUT_S1!T112","v":0},{"$f":"General_INPUT_S1!U112","v":0},{"$f":"General_INPUT_S1!V112","v":0},{"$f":"General_INPUT_S1!W112","v":0},{"$f":"General_INPUT_S1!X112","v":0},{"$f":"General_INPUT_S1!Y112","v":0},{"$f":"General_INPUT_S1!Z112","v":0},{"$f":"General_INPUT_S1!AA112","v":0},{"$f":"General_INPUT_S1!AB112","v":0},{"$f":"General_INPUT_S1!AC112","v":0},{"$f":"General_INPUT_S1!AD112","v":0},{"$f":"General_INPUT_S1!AE112","v":0},{"$f":"General_INPUT_S1!AF112","v":0},{"$f":"General_INPUT_S1!AG112","v":0},{"$f":"General_INPUT_S1!AH112","v":0},{"$f":"General_INPUT_S1!AI112","v":0},{"$f":"General_INPUT_S1!AJ112","v":0},{"$f":"General_INPUT_S1!AK112","v":0},{"$f":"General_INPUT_S1!AL112","v":0},{"$f":"General_INPUT_S1!AM112","v":0},{"$f":"General_INPUT_S1!AN112","v":0},{"$f":"General_INPUT_S1!AO112","v":0},{"$f":"General_INPUT_S1!AP112","v":0},{"$f":"General_INPUT_S1!AQ112","v":0},{"$f":"General_INPUT_S1!AR112","v":0},{"$f":"General_INPUT_S1!AS112","v":0},{"$f":"General_INPUT_S1!AT112","v":0},{"$f":"General_INPUT_S1!AU112","v":0},{"$f":"General_INPUT_S1!AV112","v":0},{"$f":"General_INPUT_S1!AW112","v":0},{"$f":"General_INPUT_S1!AX112","v":0},{"$f":"General_INPUT_S1!AY112","v":0},{"$f":"General_INPUT_S1!AZ112","v":0},{"$f":"General_INPUT_S1!BA112","v":0},{"$f":"General_INPUT_S1!BB112","v":0}]
[]
[]
[null,null,"Retirements"]
[null,null,"Enter retirements as negative numbers, i.e. the retirement of 10MW of capacity should be entered as -10 in the relevant year"]
[null,null,"Unit","MW"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B121,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D121","v":0},{"$f":"General_INPUT_S1!E121","v":0},{"$f":"General_INPUT_S1!F121","v":0},{"$f":"General_INPUT_S1!G121","v":0},{"$f":"General_INPUT_S1!H121","v":0},{"$f":"General_INPUT_S1!I121","v":0},{"$f":"General_INPUT_S1!J121","v":0},{"$f":"General_INPUT_S1!K121","v":0},{"$f":"General_INPUT_S1!L121","v":0},{"$f":"General_INPUT_S1!M121","v":0},{"$f":"General_INPUT_S1!N121","v":0},{"$f":"General_INPUT_S1!O121","v":0},{"$f":"General_INPUT_S1!P121","v":0},{"$f":"General_INPUT_S1!Q121","v":0},{"$f":"General_INPUT_S1!R121","v":-400},{"$f":"General_INPUT_S1!S121","v":-400},{"$f":"General_INPUT_S1!T121","v":0},{"$f":"General_INPUT_S1!U121","v":-130},{"$f":"General_INPUT_S1!V121","v":-400},{"$f":"General_INPUT_S1!W121","v":-400},{"$f":"General_INPUT_S1!X121","v":0},{"$f":"General_INPUT_S1!Y121","v":-24878.603999999996},{"$f":"General_INPUT_S1!Z121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AA121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AB121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AC121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AD121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AE121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AF121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AG121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AH121","v":-1199.9999999999745},{"$f":"General_INPUT_S1!AI121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AJ121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AK121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AL121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AM121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AN121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AO121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AP121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AQ121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AR121","v":-2299.9999999999936},{"$f":"General_INPUT_S1!AS121","v":-1000},{"$f":"General_INPUT_S1!AT121","v":-1000},{"$f":"General_INPUT_S1!AU121","v":-1000},{"$f":"General_INPUT_S1!AV121","v":-1000},{"$f":"General_INPUT_S1!AW121","v":-1000},{"$f":"General_INPUT_S1!AX121","v":-1000},{"$f":"General_INPUT_S1!AY121","v":-1000},{"$f":"General_INPUT_S1!AZ121","v":-1000},{"$f":"General_INPUT_S1!BA121","v":-1000},{"$f":"General_INPUT_S1!BB121","v":-1000}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D122","v":0},{"$f":"General_INPUT_S1!E122","v":0},{"$f":"General_INPUT_S1!F122","v":0},{"$f":"General_INPUT_S1!G122","v":0},{"$f":"General_INPUT_S1!H122","v":0},{"$f":"General_INPUT_S1!I122","v":0},{"$f":"General_INPUT_S1!J122","v":0},{"$f":"General_INPUT_S1!K122","v":0},{"$f":"General_INPUT_S1!L122","v":0},{"$f":"General_INPUT_S1!M122","v":0},{"$f":"General_INPUT_S1!N122","v":0},{"$f":"General_INPUT_S1!O122","v":0},{"$f":"General_INPUT_S1!P122","v":0},{"$f":"General_INPUT_S1!Q122","v":0},{"$f":"General_INPUT_S1!R122","v":0},{"$f":"General_INPUT_S1!S122","v":0},{"$f":"General_INPUT_S1!T122","v":0},{"$f":"General_INPUT_S1!U122","v":0},{"$f":"General_INPUT_S1!V122","v":0},{"$f":"General_INPUT_S1!W122","v":0},{"$f":"General_INPUT_S1!X122","v":0},{"$f":"General_INPUT_S1!Y122","v":0},{"$f":"General_INPUT_S1!Z122","v":0},{"$f":"General_INPUT_S1!AA122","v":0},{"$f":"General_INPUT_S1!AB122","v":0},{"$f":"General_INPUT_S1!AC122","v":0},{"$f":"General_INPUT_S1!AD122","v":0},{"$f":"General_INPUT_S1!AE122","v":0},{"$f":"General_INPUT_S1!AF122","v":0},{"$f":"General_INPUT_S1!AG122","v":0},{"$f":"General_INPUT_S1!AH122","v":0},{"$f":"General_INPUT_S1!AI122","v":0},{"$f":"General_INPUT_S1!AJ122","v":0},{"$f":"General_INPUT_S1!AK122","v":0},{"$f":"General_INPUT_S1!AL122","v":0},{"$f":"General_INPUT_S1!AM122","v":0},{"$f":"General_INPUT_S1!AN122","v":0},{"$f":"General_INPUT_S1!AO122","v":0},{"$f":"General_INPUT_S1!AP122","v":0},{"$f":"General_INPUT_S1!AQ122","v":0},{"$f":"General_INPUT_S1!AR122","v":0},{"$f":"General_INPUT_S1!AS122","v":0},{"$f":"General_INPUT_S1!AT122","v":0},{"$f":"General_INPUT_S1!AU122","v":0},{"$f":"General_INPUT_S1!AV122","v":0},{"$f":"General_INPUT_S1!AW122","v":0},{"$f":"General_INPUT_S1!AX122","v":0},{"$f":"General_INPUT_S1!AY122","v":0},{"$f":"General_INPUT_S1!AZ122","v":0},{"$f":"General_INPUT_S1!BA122","v":0},{"$f":"General_INPUT_S1!BB122","v":0}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D123","v":0},{"$f":"General_INPUT_S1!E123","v":0},{"$f":"General_INPUT_S1!F123","v":0},{"$f":"General_INPUT_S1!G123","v":0},{"$f":"General_INPUT_S1!H123","v":0},{"$f":"General_INPUT_S1!I123","v":0},{"$f":"General_INPUT_S1!J123","v":0},{"$f":"General_INPUT_S1!K123","v":0},{"$f":"General_INPUT_S1!L123","v":0},{"$f":"General_INPUT_S1!M123","v":0},{"$f":"General_INPUT_S1!N123","v":-485.5},{"$f":"General_INPUT_S1!O123","v":0},{"$f":"General_INPUT_S1!P123","v":0},{"$f":"General_INPUT_S1!Q123","v":-75},{"$f":"General_INPUT_S1!R123","v":0},{"$f":"General_INPUT_S1!S123","v":0},{"$f":"General_INPUT_S1!T123","v":0},{"$f":"General_INPUT_S1!U123","v":-37.5},{"$f":"General_INPUT_S1!V123","v":-210},{"$f":"General_INPUT_S1!W123","v":0},{"$f":"General_INPUT_S1!X123","v":-185},{"$f":"General_INPUT_S1!Y123","v":-266.12903225806497},{"$f":"General_INPUT_S1!Z123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AA123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AB123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AC123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AD123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AE123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AF123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AG123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AH123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AI123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AJ123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AK123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AL123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AM123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AN123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AO123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AP123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AQ123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AR123","v":-308.87096774193344},{"$f":"General_INPUT_S1!AS123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AT123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AU123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AV123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AW123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AX123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AY123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AZ123","v":-50.000000000000043},{"$f":"General_INPUT_S1!BA123","v":-50.000000000000043},{"$f":"General_INPUT_S1!BB123","v":-49.999999999999602}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D124","v":0},{"$f":"General_INPUT_S1!E124","v":0},{"$f":"General_INPUT_S1!F124","v":0},{"$f":"General_INPUT_S1!G124","v":0},{"$f":"General_INPUT_S1!H124","v":0},{"$f":"General_INPUT_S1!I124","v":0},{"$f":"General_INPUT_S1!J124","v":0},{"$f":"General_INPUT_S1!K124","v":0},{"$f":"General_INPUT_S1!L124","v":0},{"$f":"General_INPUT_S1!M124","v":0},{"$f":"General_INPUT_S1!N124","v":-1456.5},{"$f":"General_INPUT_S1!O124","v":0},{"$f":"General_INPUT_S1!P124","v":0},{"$f":"General_INPUT_S1!Q124","v":-225},{"$f":"General_INPUT_S1!R124","v":0},{"$f":"General_INPUT_S1!S124","v":0},{"$f":"General_INPUT_S1!T124","v":0},{"$f":"General_INPUT_S1!U124","v":-112.5},{"$f":"General_INPUT_S1!V124","v":-630},{"$f":"General_INPUT_S1!W124","v":0},{"$f":"General_INPUT_S1!X124","v":-555},{"$f":"General_INPUT_S1!Y124","v":-798.3870967741957},{"$f":"General_INPUT_S1!Z124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AA124","v":-798.38709677419217},{"$f":"General_INPUT_S1!AB124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AC124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AD124","v":-798.38709677419217},{"$f":"General_INPUT_S1!AE124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AF124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AG124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AH124","v":-798.38709677419399},{"$f":"General_INPUT_S1!AI124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AJ124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AK124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AL124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AM124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AN124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AO124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AP124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AQ124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AR124","v":-926.61290322580032},{"$f":"General_INPUT_S1!AS124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AT124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AU124","v":-149.99999999999946},{"$f":"General_INPUT_S1!AV124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AW124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AX124","v":-149.99999999999946},{"$f":"General_INPUT_S1!AY124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AZ124","v":-150.00000000000034},{"$f":"General_INPUT_S1!BA124","v":-150.00000000000034},{"$f":"General_INPUT_S1!BB124","v":-149.99999999999858}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D125","v":0},{"$f":"General_INPUT_S1!E125","v":0},{"$f":"General_INPUT_S1!F125","v":0},{"$f":"General_INPUT_S1!G125","v":0},{"$f":"General_INPUT_S1!H125","v":0},{"$f":"General_INPUT_S1!I125","v":0},{"$f":"General_INPUT_S1!J125","v":0},{"$f":"General_INPUT_S1!K125","v":0},{"$f":"General_INPUT_S1!L125","v":0},{"$f":"General_INPUT_S1!M125","v":0},{"$f":"General_INPUT_S1!N125","v":0},{"$f":"General_INPUT_S1!O125","v":0},{"$f":"General_INPUT_S1!P125","v":0},{"$f":"General_INPUT_S1!Q125","v":0},{"$f":"General_INPUT_S1!R125","v":0},{"$f":"General_INPUT_S1!S125","v":0},{"$f":"General_INPUT_S1!T125","v":0},{"$f":"General_INPUT_S1!U125","v":0},{"$f":"General_INPUT_S1!V125","v":0},{"$f":"General_INPUT_S1!W125","v":0},{"$f":"General_INPUT_S1!X125","v":0},{"$f":"General_INPUT_S1!Y125","v":0},{"$f":"General_INPUT_S1!Z125","v":0},{"$f":"General_INPUT_S1!AA125","v":0},{"$f":"General_INPUT_S1!AB125","v":0},{"$f":"General_INPUT_S1!AC125","v":0},{"$f":"General_INPUT_S1!AD125","v":0},{"$f":"General_INPUT_S1!AE125","v":0},{"$f":"General_INPUT_S1!AF125","v":0},{"$f":"General_INPUT_S1!AG125","v":0},{"$f":"General_INPUT_S1!AH125","v":0},{"$f":"General_INPUT_S1!AI125","v":0},{"$f":"General_INPUT_S1!AJ125","v":0},{"$f":"General_INPUT_S1!AK125","v":0},{"$f":"General_INPUT_S1!AL125","v":0},{"$f":"General_INPUT_S1!AM125","v":0},{"$f":"General_INPUT_S1!AN125","v":0},{"$f":"General_INPUT_S1!AO125","v":0},{"$f":"General_INPUT_S1!AP125","v":0},{"$f":"General_INPUT_S1!AQ125","v":0},{"$f":"General_INPUT_S1!AR125","v":0},{"$f":"General_INPUT_S1!AS125","v":0},{"$f":"General_INPUT_S1!AT125","v":0},{"$f":"General_INPUT_S1!AU125","v":0},{"$f":"General_INPUT_S1!AV125","v":0},{"$f":"General_INPUT_S1!AW125","v":0},{"$f":"General_INPUT_S1!AX125","v":0},{"$f":"General_INPUT_S1!AY125","v":0},{"$f":"General_INPUT_S1!AZ125","v":0},{"$f":"General_INPUT_S1!BA125","v":0},{"$f":"General_INPUT_S1!BB125","v":0}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D126","v":0},{"$f":"General_INPUT_S1!E126","v":0},{"$f":"General_INPUT_S1!F126","v":0},{"$f":"General_INPUT_S1!G126","v":0},{"$f":"General_INPUT_S1!H126","v":0},{"$f":"General_INPUT_S1!I126","v":0},{"$f":"General_INPUT_S1!J126","v":0},{"$f":"General_INPUT_S1!K126","v":0},{"$f":"General_INPUT_S1!L126","v":0},{"$f":"General_INPUT_S1!M126","v":0},{"$f":"General_INPUT_S1!N126","v":0},{"$f":"General_INPUT_S1!O126","v":0},{"$f":"General_INPUT_S1!P126","v":-232.97491039428843},{"$f":"General_INPUT_S1!Q126","v":-232.97491039428843},{"$f":"General_INPUT_S1!R126","v":-232.97491039428843},{"$f":"General_INPUT_S1!S126","v":-232.97491039428843},{"$f":"General_INPUT_S1!T126","v":-232.97491039428843},{"$f":"General_INPUT_S1!U126","v":-232.97491039428843},{"$f":"General_INPUT_S1!V126","v":-232.97491039428843},{"$f":"General_INPUT_S1!W126","v":-232.97491039428843},{"$f":"General_INPUT_S1!X126","v":-232.97491039429019},{"$f":"General_INPUT_S1!Y126","v":-300.00000000000068},{"$f":"General_INPUT_S1!Z126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AA126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AB126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AC126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AD126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AE126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AF126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AG126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AH126","v":-299.99999999999625},{"$f":"General_INPUT_S1!AI126","v":-250},{"$f":"General_INPUT_S1!AJ126","v":-250},{"$f":"General_INPUT_S1!AK126","v":-250},{"$f":"General_INPUT_S1!AL126","v":-250},{"$f":"General_INPUT_S1!AM126","v":-250},{"$f":"General_INPUT_S1!AN126","v":-250},{"$f":"General_INPUT_S1!AO126","v":-250},{"$f":"General_INPUT_S1!AP126","v":-250},{"$f":"General_INPUT_S1!AQ126","v":-250},{"$f":"General_INPUT_S1!AR126","v":-250},{"$f":"General_INPUT_S1!AS126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AT126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AU126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AV126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AW126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AX126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AY126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AZ126","v":-49.999999999999822},{"$f":"General_INPUT_S1!BA126","v":-49.999999999999822},{"$f":"General_INPUT_S1!BB126","v":-50.000000000001599}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D127","v":0},{"$f":"General_INPUT_S1!E127","v":0},{"$f":"General_INPUT_S1!F127","v":0},{"$f":"General_INPUT_S1!G127","v":0},{"$f":"General_INPUT_S1!H127","v":0},{"$f":"General_INPUT_S1!I127","v":0},{"$f":"General_INPUT_S1!J127","v":0},{"$f":"General_INPUT_S1!K127","v":0},{"$f":"General_INPUT_S1!L127","v":0},{"$f":"General_INPUT_S1!M127","v":0},{"$f":"General_INPUT_S1!N127","v":0},{"$f":"General_INPUT_S1!O127","v":0},{"$f":"General_INPUT_S1!P127","v":0},{"$f":"General_INPUT_S1!Q127","v":0},{"$f":"General_INPUT_S1!R127","v":0},{"$f":"General_INPUT_S1!S127","v":0},{"$f":"General_INPUT_S1!T127","v":0},{"$f":"General_INPUT_S1!U127","v":0},{"$f":"General_INPUT_S1!V127","v":0},{"$f":"General_INPUT_S1!W127","v":0},{"$f":"General_INPUT_S1!X127","v":0},{"$f":"General_INPUT_S1!Y127","v":0},{"$f":"General_INPUT_S1!Z127","v":0},{"$f":"General_INPUT_S1!AA127","v":0},{"$f":"General_INPUT_S1!AB127","v":0},{"$f":"General_INPUT_S1!AC127","v":0},{"$f":"General_INPUT_S1!AD127","v":0},{"$f":"General_INPUT_S1!AE127","v":0},{"$f":"General_INPUT_S1!AF127","v":0},{"$f":"General_INPUT_S1!AG127","v":0},{"$f":"General_INPUT_S1!AH127","v":0},{"$f":"General_INPUT_S1!AI127","v":0},{"$f":"General_INPUT_S1!AJ127","v":0},{"$f":"General_INPUT_S1!AK127","v":0},{"$f":"General_INPUT_S1!AL127","v":0},{"$f":"General_INPUT_S1!AM127","v":0},{"$f":"General_INPUT_S1!AN127","v":0},{"$f":"General_INPUT_S1!AO127","v":0},{"$f":"General_INPUT_S1!AP127","v":0},{"$f":"General_INPUT_S1!AQ127","v":0},{"$f":"General_INPUT_S1!AR127","v":0},{"$f":"General_INPUT_S1!AS127","v":0},{"$f":"General_INPUT_S1!AT127","v":0},{"$f":"General_INPUT_S1!AU127","v":0},{"$f":"General_INPUT_S1!AV127","v":0},{"$f":"General_INPUT_S1!AW127","v":0},{"$f":"General_INPUT_S1!AX127","v":0},{"$f":"General_INPUT_S1!AY127","v":0},{"$f":"General_INPUT_S1!AZ127","v":0},{"$f":"General_INPUT_S1!BA127","v":0},{"$f":"General_INPUT_S1!BB127","v":0}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D128","v":0},{"$f":"General_INPUT_S1!E128","v":0},{"$f":"General_INPUT_S1!F128","v":0},{"$f":"General_INPUT_S1!G128","v":0},{"$f":"General_INPUT_S1!H128","v":0},{"$f":"General_INPUT_S1!I128","v":0},{"$f":"General_INPUT_S1!J128","v":0},{"$f":"General_INPUT_S1!K128","v":0},{"$f":"General_INPUT_S1!L128","v":0},{"$f":"General_INPUT_S1!M128","v":0},{"$f":"General_INPUT_S1!N128","v":0},{"$f":"General_INPUT_S1!O128","v":0},{"$f":"General_INPUT_S1!P128","v":0},{"$f":"General_INPUT_S1!Q128","v":0},{"$f":"General_INPUT_S1!R128","v":0},{"$f":"General_INPUT_S1!S128","v":0},{"$f":"General_INPUT_S1!T128","v":0},{"$f":"General_INPUT_S1!U128","v":0},{"$f":"General_INPUT_S1!V128","v":0},{"$f":"General_INPUT_S1!W128","v":0},{"$f":"General_INPUT_S1!X128","v":0},{"$f":"General_INPUT_S1!Y128","v":0},{"$f":"General_INPUT_S1!Z128","v":0},{"$f":"General_INPUT_S1!AA128","v":0},{"$f":"General_INPUT_S1!AB128","v":0},{"$f":"General_INPUT_S1!AC128","v":0},{"$f":"General_INPUT_S1!AD128","v":0},{"$f":"General_INPUT_S1!AE128","v":0},{"$f":"General_INPUT_S1!AF128","v":0},{"$f":"General_INPUT_S1!AG128","v":0},{"$f":"General_INPUT_S1!AH128","v":0},{"$f":"General_INPUT_S1!AI128","v":0},{"$f":"General_INPUT_S1!AJ128","v":0},{"$f":"General_INPUT_S1!AK128","v":0},{"$f":"General_INPUT_S1!AL128","v":0},{"$f":"General_INPUT_S1!AM128","v":0},{"$f":"General_INPUT_S1!AN128","v":-26.000000000000004},{"$f":"General_INPUT_S1!AO128","v":0},{"$f":"General_INPUT_S1!AP128","v":0},{"$f":"General_INPUT_S1!AQ128","v":-10.000000000000004},{"$f":"General_INPUT_S1!AR128","v":-1705.6600000000003},{"$f":"General_INPUT_S1!AS128","v":-41.4399999999996},{"$f":"General_INPUT_S1!AT128","v":-73.710000000000264},{"$f":"General_INPUT_S1!AU128","v":-25.989999999999782},{"$f":"General_INPUT_S1!AV128","v":-8.7999999999999545},{"$f":"General_INPUT_S1!AW128","v":-8.9100000000000819},{"$f":"General_INPUT_S1!AX128","v":-383.8900000000001},{"$f":"General_INPUT_S1!AY128","v":0},{"$f":"General_INPUT_S1!AZ128","v":0},{"$f":"General_INPUT_S1!BA128","v":0},{"$f":"General_INPUT_S1!BB128","v":0}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D129","v":0},{"$f":"General_INPUT_S1!E129","v":0},{"$f":"General_INPUT_S1!F129","v":0},{"$f":"General_INPUT_S1!G129","v":0},{"$f":"General_INPUT_S1!H129","v":0},{"$f":"General_INPUT_S1!I129","v":0},{"$f":"General_INPUT_S1!J129","v":0},{"$f":"General_INPUT_S1!K129","v":0},{"$f":"General_INPUT_S1!L129","v":0},{"$f":"General_INPUT_S1!M129","v":0},{"$f":"General_INPUT_S1!N129","v":0},{"$f":"General_INPUT_S1!O129","v":0},{"$f":"General_INPUT_S1!P129","v":0},{"$f":"General_INPUT_S1!Q129","v":0},{"$f":"General_INPUT_S1!R129","v":0},{"$f":"General_INPUT_S1!S129","v":0},{"$f":"General_INPUT_S1!T129","v":0},{"$f":"General_INPUT_S1!U129","v":0},{"$f":"General_INPUT_S1!V129","v":0},{"$f":"General_INPUT_S1!W129","v":0},{"$f":"General_INPUT_S1!X129","v":0},{"$f":"General_INPUT_S1!Y129","v":0},{"$f":"General_INPUT_S1!Z129","v":0},{"$f":"General_INPUT_S1!AA129","v":0},{"$f":"General_INPUT_S1!AB129","v":0},{"$f":"General_INPUT_S1!AC129","v":0},{"$f":"General_INPUT_S1!AD129","v":0},{"$f":"General_INPUT_S1!AE129","v":0},{"$f":"General_INPUT_S1!AF129","v":0},{"$f":"General_INPUT_S1!AG129","v":0},{"$f":"General_INPUT_S1!AH129","v":0},{"$f":"General_INPUT_S1!AI129","v":0},{"$f":"General_INPUT_S1!AJ129","v":0},{"$f":"General_INPUT_S1!AK129","v":0},{"$f":"General_INPUT_S1!AL129","v":0},{"$f":"General_INPUT_S1!AM129","v":0},{"$f":"General_INPUT_S1!AN129","v":0},{"$f":"General_INPUT_S1!AO129","v":0},{"$f":"General_INPUT_S1!AP129","v":0},{"$f":"General_INPUT_S1!AQ129","v":0},{"$f":"General_INPUT_S1!AR129","v":0},{"$f":"General_INPUT_S1!AS129","v":0},{"$f":"General_INPUT_S1!AT129","v":0},{"$f":"General_INPUT_S1!AU129","v":0},{"$f":"General_INPUT_S1!AV129","v":0},{"$f":"General_INPUT_S1!AW129","v":0},{"$f":"General_INPUT_S1!AX129","v":0},{"$f":"General_INPUT_S1!AY129","v":0},{"$f":"General_INPUT_S1!AZ129","v":0},{"$f":"General_INPUT_S1!BA129","v":0},{"$f":"General_INPUT_S1!BB129","v":0}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D130","v":0},{"$f":"General_INPUT_S1!E130","v":0},{"$f":"General_INPUT_S1!F130","v":0},{"$f":"General_INPUT_S1!G130","v":0},{"$f":"General_INPUT_S1!H130","v":0},{"$f":"General_INPUT_S1!I130","v":0},{"$f":"General_INPUT_S1!J130","v":0},{"$f":"General_INPUT_S1!K130","v":0},{"$f":"General_INPUT_S1!L130","v":0},{"$f":"General_INPUT_S1!M130","v":0},{"$f":"General_INPUT_S1!N130","v":0},{"$f":"General_INPUT_S1!O130","v":0},{"$f":"General_INPUT_S1!P130","v":0},{"$f":"General_INPUT_S1!Q130","v":0},{"$f":"General_INPUT_S1!R130","v":0},{"$f":"General_INPUT_S1!S130","v":0},{"$f":"General_INPUT_S1!T130","v":0},{"$f":"General_INPUT_S1!U130","v":0},{"$f":"General_INPUT_S1!V130","v":0},{"$f":"General_INPUT_S1!W130","v":0},{"$f":"General_INPUT_S1!X130","v":0},{"$f":"General_INPUT_S1!Y130","v":0},{"$f":"General_INPUT_S1!Z130","v":0},{"$f":"General_INPUT_S1!AA130","v":0},{"$f":"General_INPUT_S1!AB130","v":0},{"$f":"General_INPUT_S1!AC130","v":0},{"$f":"General_INPUT_S1!AD130","v":0},{"$f":"General_INPUT_S1!AE130","v":0},{"$f":"General_INPUT_S1!AF130","v":0},{"$f":"General_INPUT_S1!AG130","v":0},{"$f":"General_INPUT_S1!AH130","v":0},{"$f":"General_INPUT_S1!AI130","v":0},{"$f":"General_INPUT_S1!AJ130","v":0},{"$f":"General_INPUT_S1!AK130","v":0},{"$f":"General_INPUT_S1!AL130","v":0},{"$f":"General_INPUT_S1!AM130","v":0},{"$f":"General_INPUT_S1!AN130","v":0},{"$f":"General_INPUT_S1!AO130","v":0},{"$f":"General_INPUT_S1!AP130","v":0},{"$f":"General_INPUT_S1!AQ130","v":0},{"$f":"General_INPUT_S1!AR130","v":0},{"$f":"General_INPUT_S1!AS130","v":0},{"$f":"General_INPUT_S1!AT130","v":0},{"$f":"General_INPUT_S1!AU130","v":0},{"$f":"General_INPUT_S1!AV130","v":0},{"$f":"General_INPUT_S1!AW130","v":0},{"$f":"General_INPUT_S1!AX130","v":0},{"$f":"General_INPUT_S1!AY130","v":0},{"$f":"General_INPUT_S1!AZ130","v":0},{"$f":"General_INPUT_S1!BA130","v":0},{"$f":"General_INPUT_S1!BB130","v":0}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D131","v":0},{"$f":"General_INPUT_S1!E131","v":0},{"$f":"General_INPUT_S1!F131","v":0},{"$f":"General_INPUT_S1!G131","v":0},{"$f":"General_INPUT_S1!H131","v":0},{"$f":"General_INPUT_S1!I131","v":0},{"$f":"General_INPUT_S1!J131","v":0},{"$f":"General_INPUT_S1!K131","v":0},{"$f":"General_INPUT_S1!L131","v":0},{"$f":"General_INPUT_S1!M131","v":0},{"$f":"General_INPUT_S1!N131","v":0},{"$f":"General_INPUT_S1!O131","v":0},{"$f":"General_INPUT_S1!P131","v":0},{"$f":"General_INPUT_S1!Q131","v":0},{"$f":"General_INPUT_S1!R131","v":0},{"$f":"General_INPUT_S1!S131","v":0},{"$f":"General_INPUT_S1!T131","v":0},{"$f":"General_INPUT_S1!U131","v":0},{"$f":"General_INPUT_S1!V131","v":0},{"$f":"General_INPUT_S1!W131","v":0},{"$f":"General_INPUT_S1!X131","v":0},{"$f":"General_INPUT_S1!Y131","v":0},{"$f":"General_INPUT_S1!Z131","v":0},{"$f":"General_INPUT_S1!AA131","v":0},{"$f":"General_INPUT_S1!AB131","v":0},{"$f":"General_INPUT_S1!AC131","v":0},{"$f":"General_INPUT_S1!AD131","v":0},{"$f":"General_INPUT_S1!AE131","v":0},{"$f":"General_INPUT_S1!AF131","v":0},{"$f":"General_INPUT_S1!AG131","v":0},{"$f":"General_INPUT_S1!AH131","v":0},{"$f":"General_INPUT_S1!AI131","v":0},{"$f":"General_INPUT_S1!AJ131","v":0},{"$f":"General_INPUT_S1!AK131","v":0},{"$f":"General_INPUT_S1!AL131","v":0},{"$f":"General_INPUT_S1!AM131","v":0},{"$f":"General_INPUT_S1!AN131","v":0},{"$f":"General_INPUT_S1!AO131","v":0},{"$f":"General_INPUT_S1!AP131","v":0},{"$f":"General_INPUT_S1!AQ131","v":0},{"$f":"General_INPUT_S1!AR131","v":0},{"$f":"General_INPUT_S1!AS131","v":0},{"$f":"General_INPUT_S1!AT131","v":0},{"$f":"General_INPUT_S1!AU131","v":0},{"$f":"General_INPUT_S1!AV131","v":0},{"$f":"General_INPUT_S1!AW131","v":0},{"$f":"General_INPUT_S1!AX131","v":0},{"$f":"General_INPUT_S1!AY131","v":0},{"$f":"General_INPUT_S1!AZ131","v":0},{"$f":"General_INPUT_S1!BA131","v":0},{"$f":"General_INPUT_S1!BB131","v":0}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D132","v":0},{"$f":"General_INPUT_S1!E132","v":0},{"$f":"General_INPUT_S1!F132","v":0},{"$f":"General_INPUT_S1!G132","v":0},{"$f":"General_INPUT_S1!H132","v":0},{"$f":"General_INPUT_S1!I132","v":0},{"$f":"General_INPUT_S1!J132","v":0},{"$f":"General_INPUT_S1!K132","v":0},{"$f":"General_INPUT_S1!L132","v":0},{"$f":"General_INPUT_S1!M132","v":0},{"$f":"General_INPUT_S1!N132","v":0},{"$f":"General_INPUT_S1!O132","v":0},{"$f":"General_INPUT_S1!P132","v":0},{"$f":"General_INPUT_S1!Q132","v":0},{"$f":"General_INPUT_S1!R132","v":0},{"$f":"General_INPUT_S1!S132","v":0},{"$f":"General_INPUT_S1!T132","v":0},{"$f":"General_INPUT_S1!U132","v":0},{"$f":"General_INPUT_S1!V132","v":0},{"$f":"General_INPUT_S1!W132","v":0},{"$f":"General_INPUT_S1!X132","v":0},{"$f":"General_INPUT_S1!Y132","v":0},{"$f":"General_INPUT_S1!Z132","v":0},{"$f":"General_INPUT_S1!AA132","v":0},{"$f":"General_INPUT_S1!AB132","v":0},{"$f":"General_INPUT_S1!AC132","v":0},{"$f":"General_INPUT_S1!AD132","v":0},{"$f":"General_INPUT_S1!AE132","v":0},{"$f":"General_INPUT_S1!AF132","v":0},{"$f":"General_INPUT_S1!AG132","v":0},{"$f":"General_INPUT_S1!AH132","v":0},{"$f":"General_INPUT_S1!AI132","v":0},{"$f":"General_INPUT_S1!AJ132","v":0},{"$f":"General_INPUT_S1!AK132","v":0},{"$f":"General_INPUT_S1!AL132","v":0},{"$f":"General_INPUT_S1!AM132","v":0},{"$f":"General_INPUT_S1!AN132","v":0},{"$f":"General_INPUT_S1!AO132","v":0},{"$f":"General_INPUT_S1!AP132","v":0},{"$f":"General_INPUT_S1!AQ132","v":0},{"$f":"General_INPUT_S1!AR132","v":0},{"$f":"General_INPUT_S1!AS132","v":0},{"$f":"General_INPUT_S1!AT132","v":0},{"$f":"General_INPUT_S1!AU132","v":0},{"$f":"General_INPUT_S1!AV132","v":0},{"$f":"General_INPUT_S1!AW132","v":0},{"$f":"General_INPUT_S1!AX132","v":0},{"$f":"General_INPUT_S1!AY132","v":0},{"$f":"General_INPUT_S1!AZ132","v":0},{"$f":"General_INPUT_S1!BA132","v":0},{"$f":"General_INPUT_S1!BB132","v":0}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D133","v":0},{"$f":"General_INPUT_S1!E133","v":0},{"$f":"General_INPUT_S1!F133","v":0},{"$f":"General_INPUT_S1!G133","v":0},{"$f":"General_INPUT_S1!H133","v":0},{"$f":"General_INPUT_S1!I133","v":0},{"$f":"General_INPUT_S1!J133","v":0},{"$f":"General_INPUT_S1!K133","v":0},{"$f":"General_INPUT_S1!L133","v":0},{"$f":"General_INPUT_S1!M133","v":0},{"$f":"General_INPUT_S1!N133","v":0},{"$f":"General_INPUT_S1!O133","v":0},{"$f":"General_INPUT_S1!P133","v":0},{"$f":"General_INPUT_S1!Q133","v":0},{"$f":"General_INPUT_S1!R133","v":0},{"$f":"General_INPUT_S1!S133","v":0},{"$f":"General_INPUT_S1!T133","v":0},{"$f":"General_INPUT_S1!U133","v":0},{"$f":"General_INPUT_S1!V133","v":0},{"$f":"General_INPUT_S1!W133","v":0},{"$f":"General_INPUT_S1!X133","v":0},{"$f":"General_INPUT_S1!Y133","v":0},{"$f":"General_INPUT_S1!Z133","v":0},{"$f":"General_INPUT_S1!AA133","v":0},{"$f":"General_INPUT_S1!AB133","v":0},{"$f":"General_INPUT_S1!AC133","v":0},{"$f":"General_INPUT_S1!AD133","v":0},{"$f":"General_INPUT_S1!AE133","v":0},{"$f":"General_INPUT_S1!AF133","v":0},{"$f":"General_INPUT_S1!AG133","v":0},{"$f":"General_INPUT_S1!AH133","v":0},{"$f":"General_INPUT_S1!AI133","v":0},{"$f":"General_INPUT_S1!AJ133","v":0},{"$f":"General_INPUT_S1!AK133","v":0},{"$f":"General_INPUT_S1!AL133","v":0},{"$f":"General_INPUT_S1!AM133","v":0},{"$f":"General_INPUT_S1!AN133","v":0},{"$f":"General_INPUT_S1!AO133","v":0},{"$f":"General_INPUT_S1!AP133","v":0},{"$f":"General_INPUT_S1!AQ133","v":0},{"$f":"General_INPUT_S1!AR133","v":0},{"$f":"General_INPUT_S1!AS133","v":0},{"$f":"General_INPUT_S1!AT133","v":0},{"$f":"General_INPUT_S1!AU133","v":0},{"$f":"General_INPUT_S1!AV133","v":0},{"$f":"General_INPUT_S1!AW133","v":0},{"$f":"General_INPUT_S1!AX133","v":0},{"$f":"General_INPUT_S1!AY133","v":0},{"$f":"General_INPUT_S1!AZ133","v":0},{"$f":"General_INPUT_S1!BA133","v":0},{"$f":"General_INPUT_S1!BB133","v":0}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D134","v":0},{"$f":"General_INPUT_S1!E134","v":0},{"$f":"General_INPUT_S1!F134","v":0},{"$f":"General_INPUT_S1!G134","v":0},{"$f":"General_INPUT_S1!H134","v":0},{"$f":"General_INPUT_S1!I134","v":0},{"$f":"General_INPUT_S1!J134","v":0},{"$f":"General_INPUT_S1!K134","v":0},{"$f":"General_INPUT_S1!L134","v":0},{"$f":"General_INPUT_S1!M134","v":0},{"$f":"General_INPUT_S1!N134","v":0},{"$f":"General_INPUT_S1!O134","v":0},{"$f":"General_INPUT_S1!P134","v":-165},{"$f":"General_INPUT_S1!Q134","v":0},{"$f":"General_INPUT_S1!R134","v":0},{"$f":"General_INPUT_S1!S134","v":-165},{"$f":"General_INPUT_S1!T134","v":-60},{"$f":"General_INPUT_S1!U134","v":0},{"$f":"General_INPUT_S1!V134","v":-200},{"$f":"General_INPUT_S1!W134","v":0},{"$f":"General_INPUT_S1!X134","v":0},{"$f":"General_INPUT_S1!Y134","v":0},{"$f":"General_INPUT_S1!Z134","v":0},{"$f":"General_INPUT_S1!AA134","v":0},{"$f":"General_INPUT_S1!AB134","v":0},{"$f":"General_INPUT_S1!AC134","v":0},{"$f":"General_INPUT_S1!AD134","v":-60},{"$f":"General_INPUT_S1!AE134","v":-238},{"$f":"General_INPUT_S1!AF134","v":0},{"$f":"General_INPUT_S1!AG134","v":0},{"$f":"General_INPUT_S1!AH134","v":-110},{"$f":"General_INPUT_S1!AI134","v":0},{"$f":"General_INPUT_S1!AJ134","v":-55},{"$f":"General_INPUT_S1!AK134","v":-35},{"$f":"General_INPUT_S1!AL134","v":-55},{"$f":"General_INPUT_S1!AM134","v":-275},{"$f":"General_INPUT_S1!AN134","v":-195},{"$f":"General_INPUT_S1!AO134","v":-185},{"$f":"General_INPUT_S1!AP134","v":0},{"$f":"General_INPUT_S1!AQ134","v":-136},{"$f":"General_INPUT_S1!AR134","v":-345},{"$f":"General_INPUT_S1!AS134","v":-270},{"$f":"General_INPUT_S1!AT134","v":-330},{"$f":"General_INPUT_S1!AU134","v":-165},{"$f":"General_INPUT_S1!AV134","v":0},{"$f":"General_INPUT_S1!AW134","v":0},{"$f":"General_INPUT_S1!AX134","v":-165},{"$f":"General_INPUT_S1!AY134","v":0},{"$f":"General_INPUT_S1!AZ134","v":-560},{"$f":"General_INPUT_S1!BA134","v":0},{"$f":"General_INPUT_S1!BB134","v":-310}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D135","v":0},{"$f":"General_INPUT_S1!E135","v":0},{"$f":"General_INPUT_S1!F135","v":0},{"$f":"General_INPUT_S1!G135","v":0},{"$f":"General_INPUT_S1!H135","v":0},{"$f":"General_INPUT_S1!I135","v":0},{"$f":"General_INPUT_S1!J135","v":0},{"$f":"General_INPUT_S1!K135","v":0},{"$f":"General_INPUT_S1!L135","v":0},{"$f":"General_INPUT_S1!M135","v":0},{"$f":"General_INPUT_S1!N135","v":0},{"$f":"General_INPUT_S1!O135","v":-128.25},{"$f":"General_INPUT_S1!P135","v":0},{"$f":"General_INPUT_S1!Q135","v":0},{"$f":"General_INPUT_S1!R135","v":0},{"$f":"General_INPUT_S1!S135","v":0},{"$f":"General_INPUT_S1!T135","v":-51.3},{"$f":"General_INPUT_S1!U135","v":-156.75},{"$f":"General_INPUT_S1!V135","v":0},{"$f":"General_INPUT_S1!W135","v":0},{"$f":"General_INPUT_S1!X135","v":-572.85},{"$f":"General_INPUT_S1!Y135","v":-121.125},{"$f":"General_INPUT_S1!Z135","v":0},{"$f":"General_INPUT_S1!AA135","v":-665},{"$f":"General_INPUT_S1!AB135","v":0},{"$f":"General_INPUT_S1!AC135","v":0},{"$f":"General_INPUT_S1!AD135","v":-1157.0050000000001},{"$f":"General_INPUT_S1!AE135","v":0},{"$f":"General_INPUT_S1!AF135","v":0},{"$f":"General_INPUT_S1!AG135","v":-119.69999999999999},{"$f":"General_INPUT_S1!AH135","v":0},{"$f":"General_INPUT_S1!AI135","v":-34.199999999999996},{"$f":"General_INPUT_S1!AJ135","v":0},{"$f":"General_INPUT_S1!AK135","v":0},{"$f":"General_INPUT_S1!AL135","v":0},{"$f":"General_INPUT_S1!AM135","v":-166.25},{"$f":"General_INPUT_S1!AN135","v":-274.55},{"$f":"General_INPUT_S1!AO135","v":-123.5},{"$f":"General_INPUT_S1!AP135","v":0},{"$f":"General_INPUT_S1!AQ135","v":-88.16},{"$f":"General_INPUT_S1!AR135","v":-47.5},{"$f":"General_INPUT_S1!AS135","v":-5.9849999999999994},{"$f":"General_INPUT_S1!AT135","v":0},{"$f":"General_INPUT_S1!AU135","v":0},{"$f":"General_INPUT_S1!AV135","v":-277.39999999999998},{"$f":"General_INPUT_S1!AW135","v":0},{"$f":"General_INPUT_S1!AX135","v":0},{"$f":"General_INPUT_S1!AY135","v":0},{"$f":"General_INPUT_S1!AZ135","v":-171},{"$f":"General_INPUT_S1!BA135","v":-152.095},{"$f":"General_INPUT_S1!BB135","v":-65.575649999999996}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D136","v":0},{"$f":"General_INPUT_S1!E136","v":0},{"$f":"General_INPUT_S1!F136","v":0},{"$f":"General_INPUT_S1!G136","v":0},{"$f":"General_INPUT_S1!H136","v":0},{"$f":"General_INPUT_S1!I136","v":0},{"$f":"General_INPUT_S1!J136","v":0},{"$f":"General_INPUT_S1!K136","v":0},{"$f":"General_INPUT_S1!L136","v":0},{"$f":"General_INPUT_S1!M136","v":0},{"$f":"General_INPUT_S1!N136","v":0},{"$f":"General_INPUT_S1!O136","v":-6.7500000000000062},{"$f":"General_INPUT_S1!P136","v":0},{"$f":"General_INPUT_S1!Q136","v":0},{"$f":"General_INPUT_S1!R136","v":0},{"$f":"General_INPUT_S1!S136","v":0},{"$f":"General_INPUT_S1!T136","v":-2.7000000000000024},{"$f":"General_INPUT_S1!U136","v":-8.2500000000000071},{"$f":"General_INPUT_S1!V136","v":0},{"$f":"General_INPUT_S1!W136","v":0},{"$f":"General_INPUT_S1!X136","v":-30.150000000000027},{"$f":"General_INPUT_S1!Y136","v":-6.3750000000000053},{"$f":"General_INPUT_S1!Z136","v":0},{"$f":"General_INPUT_S1!AA136","v":-35.000000000000028},{"$f":"General_INPUT_S1!AB136","v":0},{"$f":"General_INPUT_S1!AC136","v":0},{"$f":"General_INPUT_S1!AD136","v":-60.89500000000006},{"$f":"General_INPUT_S1!AE136","v":0},{"$f":"General_INPUT_S1!AF136","v":0},{"$f":"General_INPUT_S1!AG136","v":-6.300000000000006},{"$f":"General_INPUT_S1!AH136","v":0},{"$f":"General_INPUT_S1!AI136","v":-1.8000000000000016},{"$f":"General_INPUT_S1!AJ136","v":0},{"$f":"General_INPUT_S1!AK136","v":0},{"$f":"General_INPUT_S1!AL136","v":0},{"$f":"General_INPUT_S1!AM136","v":-8.7500000000000071},{"$f":"General_INPUT_S1!AN136","v":-14.450000000000014},{"$f":"General_INPUT_S1!AO136","v":-6.5000000000000053},{"$f":"General_INPUT_S1!AP136","v":0},{"$f":"General_INPUT_S1!AQ136","v":-4.6400000000000041},{"$f":"General_INPUT_S1!AR136","v":-2.5000000000000022},{"$f":"General_INPUT_S1!AS136","v":-0.31500000000000028},{"$f":"General_INPUT_S1!AT136","v":0},{"$f":"General_INPUT_S1!AU136","v":0},{"$f":"General_INPUT_S1!AV136","v":-14.600000000000012},{"$f":"General_INPUT_S1!AW136","v":0},{"$f":"General_INPUT_S1!AX136","v":0},{"$f":"General_INPUT_S1!AY136","v":0},{"$f":"General_INPUT_S1!AZ136","v":-9.0000000000000071},{"$f":"General_INPUT_S1!BA136","v":-8.0050000000000061},{"$f":"General_INPUT_S1!BB136","v":-3.4513500000000032}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D137","v":0},{"$f":"General_INPUT_S1!E137","v":0},{"$f":"General_INPUT_S1!F137","v":0},{"$f":"General_INPUT_S1!G137","v":0},{"$f":"General_INPUT_S1!H137","v":0},{"$f":"General_INPUT_S1!I137","v":0},{"$f":"General_INPUT_S1!J137","v":0},{"$f":"General_INPUT_S1!K137","v":0},{"$f":"General_INPUT_S1!L137","v":0},{"$f":"General_INPUT_S1!M137","v":0},{"$f":"General_INPUT_S1!N137","v":0},{"$f":"General_INPUT_S1!O137","v":0},{"$f":"General_INPUT_S1!P137","v":0},{"$f":"General_INPUT_S1!Q137","v":0},{"$f":"General_INPUT_S1!R137","v":0},{"$f":"General_INPUT_S1!S137","v":0},{"$f":"General_INPUT_S1!T137","v":0},{"$f":"General_INPUT_S1!U137","v":0},{"$f":"General_INPUT_S1!V137","v":0},{"$f":"General_INPUT_S1!W137","v":0},{"$f":"General_INPUT_S1!X137","v":0},{"$f":"General_INPUT_S1!Y137","v":0},{"$f":"General_INPUT_S1!Z137","v":0},{"$f":"General_INPUT_S1!AA137","v":0},{"$f":"General_INPUT_S1!AB137","v":0},{"$f":"General_INPUT_S1!AC137","v":0},{"$f":"General_INPUT_S1!AD137","v":0},{"$f":"General_INPUT_S1!AE137","v":0},{"$f":"General_INPUT_S1!AF137","v":0},{"$f":"General_INPUT_S1!AG137","v":0},{"$f":"General_INPUT_S1!AH137","v":0},{"$f":"General_INPUT_S1!AI137","v":0},{"$f":"General_INPUT_S1!AJ137","v":0},{"$f":"General_INPUT_S1!AK137","v":0},{"$f":"General_INPUT_S1!AL137","v":0},{"$f":"General_INPUT_S1!AM137","v":0},{"$f":"General_INPUT_S1!AN137","v":0},{"$f":"General_INPUT_S1!AO137","v":0},{"$f":"General_INPUT_S1!AP137","v":0},{"$f":"General_INPUT_S1!AQ137","v":0},{"$f":"General_INPUT_S1!AR137","v":0},{"$f":"General_INPUT_S1!AS137","v":0},{"$f":"General_INPUT_S1!AT137","v":0},{"$f":"General_INPUT_S1!AU137","v":0},{"$f":"General_INPUT_S1!AV137","v":0},{"$f":"General_INPUT_S1!AW137","v":0},{"$f":"General_INPUT_S1!AX137","v":0},{"$f":"General_INPUT_S1!AY137","v":0},{"$f":"General_INPUT_S1!AZ137","v":0},{"$f":"General_INPUT_S1!BA137","v":0},{"$f":"General_INPUT_S1!BB137","v":0}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D138","v":0},{"$f":"General_INPUT_S1!E138","v":0},{"$f":"General_INPUT_S1!F138","v":0},{"$f":"General_INPUT_S1!G138","v":0},{"$f":"General_INPUT_S1!H138","v":0},{"$f":"General_INPUT_S1!I138","v":0},{"$f":"General_INPUT_S1!J138","v":0},{"$f":"General_INPUT_S1!K138","v":0},{"$f":"General_INPUT_S1!L138","v":0},{"$f":"General_INPUT_S1!M138","v":0},{"$f":"General_INPUT_S1!N138","v":0},{"$f":"General_INPUT_S1!O138","v":0},{"$f":"General_INPUT_S1!P138","v":0},{"$f":"General_INPUT_S1!Q138","v":0},{"$f":"General_INPUT_S1!R138","v":0},{"$f":"General_INPUT_S1!S138","v":0},{"$f":"General_INPUT_S1!T138","v":0},{"$f":"General_INPUT_S1!U138","v":0},{"$f":"General_INPUT_S1!V138","v":0},{"$f":"General_INPUT_S1!W138","v":0},{"$f":"General_INPUT_S1!X138","v":0},{"$f":"General_INPUT_S1!Y138","v":0},{"$f":"General_INPUT_S1!Z138","v":0},{"$f":"General_INPUT_S1!AA138","v":0},{"$f":"General_INPUT_S1!AB138","v":0},{"$f":"General_INPUT_S1!AC138","v":0},{"$f":"General_INPUT_S1!AD138","v":0},{"$f":"General_INPUT_S1!AE138","v":0},{"$f":"General_INPUT_S1!AF138","v":0},{"$f":"General_INPUT_S1!AG138","v":0},{"$f":"General_INPUT_S1!AH138","v":0},{"$f":"General_INPUT_S1!AI138","v":0},{"$f":"General_INPUT_S1!AJ138","v":0},{"$f":"General_INPUT_S1!AK138","v":0},{"$f":"General_INPUT_S1!AL138","v":0},{"$f":"General_INPUT_S1!AM138","v":0},{"$f":"General_INPUT_S1!AN138","v":0},{"$f":"General_INPUT_S1!AO138","v":0},{"$f":"General_INPUT_S1!AP138","v":0},{"$f":"General_INPUT_S1!AQ138","v":0},{"$f":"General_INPUT_S1!AR138","v":0},{"$f":"General_INPUT_S1!AS138","v":0},{"$f":"General_INPUT_S1!AT138","v":0},{"$f":"General_INPUT_S1!AU138","v":0},{"$f":"General_INPUT_S1!AV138","v":0},{"$f":"General_INPUT_S1!AW138","v":0},{"$f":"General_INPUT_S1!AX138","v":0},{"$f":"General_INPUT_S1!AY138","v":0},{"$f":"General_INPUT_S1!AZ138","v":0},{"$f":"General_INPUT_S1!BA138","v":0},{"$f":"General_INPUT_S1!BB138","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D139","v":0},{"$f":"General_INPUT_S1!E139","v":0},{"$f":"General_INPUT_S1!F139","v":0},{"$f":"General_INPUT_S1!G139","v":0},{"$f":"General_INPUT_S1!H139","v":0},{"$f":"General_INPUT_S1!I139","v":0},{"$f":"General_INPUT_S1!J139","v":0},{"$f":"General_INPUT_S1!K139","v":0},{"$f":"General_INPUT_S1!L139","v":0},{"$f":"General_INPUT_S1!M139","v":0},{"$f":"General_INPUT_S1!N139","v":0},{"$f":"General_INPUT_S1!O139","v":0},{"$f":"General_INPUT_S1!P139","v":0},{"$f":"General_INPUT_S1!Q139","v":0},{"$f":"General_INPUT_S1!R139","v":0},{"$f":"General_INPUT_S1!S139","v":0},{"$f":"General_INPUT_S1!T139","v":0},{"$f":"General_INPUT_S1!U139","v":0},{"$f":"General_INPUT_S1!V139","v":0},{"$f":"General_INPUT_S1!W139","v":0},{"$f":"General_INPUT_S1!X139","v":0},{"$f":"General_INPUT_S1!Y139","v":0},{"$f":"General_INPUT_S1!Z139","v":0},{"$f":"General_INPUT_S1!AA139","v":0},{"$f":"General_INPUT_S1!AB139","v":0},{"$f":"General_INPUT_S1!AC139","v":0},{"$f":"General_INPUT_S1!AD139","v":0},{"$f":"General_INPUT_S1!AE139","v":0},{"$f":"General_INPUT_S1!AF139","v":0},{"$f":"General_INPUT_S1!AG139","v":0},{"$f":"General_INPUT_S1!AH139","v":0},{"$f":"General_INPUT_S1!AI139","v":0},{"$f":"General_INPUT_S1!AJ139","v":0},{"$f":"General_INPUT_S1!AK139","v":0},{"$f":"General_INPUT_S1!AL139","v":0},{"$f":"General_INPUT_S1!AM139","v":0},{"$f":"General_INPUT_S1!AN139","v":0},{"$f":"General_INPUT_S1!AO139","v":0},{"$f":"General_INPUT_S1!AP139","v":0},{"$f":"General_INPUT_S1!AQ139","v":0},{"$f":"General_INPUT_S1!AR139","v":0},{"$f":"General_INPUT_S1!AS139","v":0},{"$f":"General_INPUT_S1!AT139","v":0},{"$f":"General_INPUT_S1!AU139","v":0},{"$f":"General_INPUT_S1!AV139","v":0},{"$f":"General_INPUT_S1!AW139","v":0},{"$f":"General_INPUT_S1!AX139","v":0},{"$f":"General_INPUT_S1!AY139","v":0},{"$f":"General_INPUT_S1!AZ139","v":0},{"$f":"General_INPUT_S1!BA139","v":0},{"$f":"General_INPUT_S1!BB139","v":0}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D140","v":0},{"$f":"General_INPUT_S1!E140","v":0},{"$f":"General_INPUT_S1!F140","v":0},{"$f":"General_INPUT_S1!G140","v":0},{"$f":"General_INPUT_S1!H140","v":0},{"$f":"General_INPUT_S1!I140","v":0},{"$f":"General_INPUT_S1!J140","v":0},{"$f":"General_INPUT_S1!K140","v":0},{"$f":"General_INPUT_S1!L140","v":0},{"$f":"General_INPUT_S1!M140","v":0},{"$f":"General_INPUT_S1!N140","v":0},{"$f":"General_INPUT_S1!O140","v":0},{"$f":"General_INPUT_S1!P140","v":0},{"$f":"General_INPUT_S1!Q140","v":0},{"$f":"General_INPUT_S1!R140","v":0},{"$f":"General_INPUT_S1!S140","v":0},{"$f":"General_INPUT_S1!T140","v":0},{"$f":"General_INPUT_S1!U140","v":0},{"$f":"General_INPUT_S1!V140","v":0},{"$f":"General_INPUT_S1!W140","v":0},{"$f":"General_INPUT_S1!X140","v":0},{"$f":"General_INPUT_S1!Y140","v":0},{"$f":"General_INPUT_S1!Z140","v":0},{"$f":"General_INPUT_S1!AA140","v":0},{"$f":"General_INPUT_S1!AB140","v":0},{"$f":"General_INPUT_S1!AC140","v":0},{"$f":"General_INPUT_S1!AD140","v":0},{"$f":"General_INPUT_S1!AE140","v":0},{"$f":"General_INPUT_S1!AF140","v":0},{"$f":"General_INPUT_S1!AG140","v":0},{"$f":"General_INPUT_S1!AH140","v":0},{"$f":"General_INPUT_S1!AI140","v":0},{"$f":"General_INPUT_S1!AJ140","v":0},{"$f":"General_INPUT_S1!AK140","v":0},{"$f":"General_INPUT_S1!AL140","v":0},{"$f":"General_INPUT_S1!AM140","v":0},{"$f":"General_INPUT_S1!AN140","v":0},{"$f":"General_INPUT_S1!AO140","v":0},{"$f":"General_INPUT_S1!AP140","v":0},{"$f":"General_INPUT_S1!AQ140","v":0},{"$f":"General_INPUT_S1!AR140","v":0},{"$f":"General_INPUT_S1!AS140","v":0},{"$f":"General_INPUT_S1!AT140","v":0},{"$f":"General_INPUT_S1!AU140","v":0},{"$f":"General_INPUT_S1!AV140","v":0},{"$f":"General_INPUT_S1!AW140","v":0},{"$f":"General_INPUT_S1!AX140","v":0},{"$f":"General_INPUT_S1!AY140","v":0},{"$f":"General_INPUT_S1!AZ140","v":0},{"$f":"General_INPUT_S1!BA140","v":0},{"$f":"General_INPUT_S1!BB140","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D141","v":0},{"$f":"General_INPUT_S1!E141","v":0},{"$f":"General_INPUT_S1!F141","v":0},{"$f":"General_INPUT_S1!G141","v":0},{"$f":"General_INPUT_S1!H141","v":0},{"$f":"General_INPUT_S1!I141","v":0},{"$f":"General_INPUT_S1!J141","v":0},{"$f":"General_INPUT_S1!K141","v":0},{"$f":"General_INPUT_S1!L141","v":0},{"$f":"General_INPUT_S1!M141","v":0},{"$f":"General_INPUT_S1!N141","v":0},{"$f":"General_INPUT_S1!O141","v":0},{"$f":"General_INPUT_S1!P141","v":0},{"$f":"General_INPUT_S1!Q141","v":0},{"$f":"General_INPUT_S1!R141","v":0},{"$f":"General_INPUT_S1!S141","v":0},{"$f":"General_INPUT_S1!T141","v":0},{"$f":"General_INPUT_S1!U141","v":0},{"$f":"General_INPUT_S1!V141","v":0},{"$f":"General_INPUT_S1!W141","v":0},{"$f":"General_INPUT_S1!X141","v":0},{"$f":"General_INPUT_S1!Y141","v":0},{"$f":"General_INPUT_S1!Z141","v":0},{"$f":"General_INPUT_S1!AA141","v":0},{"$f":"General_INPUT_S1!AB141","v":0},{"$f":"General_INPUT_S1!AC141","v":0},{"$f":"General_INPUT_S1!AD141","v":0},{"$f":"General_INPUT_S1!AE141","v":0},{"$f":"General_INPUT_S1!AF141","v":0},{"$f":"General_INPUT_S1!AG141","v":0},{"$f":"General_INPUT_S1!AH141","v":0},{"$f":"General_INPUT_S1!AI141","v":0},{"$f":"General_INPUT_S1!AJ141","v":0},{"$f":"General_INPUT_S1!AK141","v":0},{"$f":"General_INPUT_S1!AL141","v":0},{"$f":"General_INPUT_S1!AM141","v":0},{"$f":"General_INPUT_S1!AN141","v":0},{"$f":"General_INPUT_S1!AO141","v":0},{"$f":"General_INPUT_S1!AP141","v":0},{"$f":"General_INPUT_S1!AQ141","v":0},{"$f":"General_INPUT_S1!AR141","v":0},{"$f":"General_INPUT_S1!AS141","v":0},{"$f":"General_INPUT_S1!AT141","v":0},{"$f":"General_INPUT_S1!AU141","v":0},{"$f":"General_INPUT_S1!AV141","v":0},{"$f":"General_INPUT_S1!AW141","v":0},{"$f":"General_INPUT_S1!AX141","v":0},{"$f":"General_INPUT_S1!AY141","v":0},{"$f":"General_INPUT_S1!AZ141","v":0},{"$f":"General_INPUT_S1!BA141","v":0},{"$f":"General_INPUT_S1!BB141","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D142","v":0},{"$f":"General_INPUT_S1!E142","v":0},{"$f":"General_INPUT_S1!F142","v":0},{"$f":"General_INPUT_S1!G142","v":0},{"$f":"General_INPUT_S1!H142","v":0},{"$f":"General_INPUT_S1!I142","v":0},{"$f":"General_INPUT_S1!J142","v":0},{"$f":"General_INPUT_S1!K142","v":0},{"$f":"General_INPUT_S1!L142","v":0},{"$f":"General_INPUT_S1!M142","v":0},{"$f":"General_INPUT_S1!N142","v":0},{"$f":"General_INPUT_S1!O142","v":0},{"$f":"General_INPUT_S1!P142","v":0},{"$f":"General_INPUT_S1!Q142","v":0},{"$f":"General_INPUT_S1!R142","v":0},{"$f":"General_INPUT_S1!S142","v":0},{"$f":"General_INPUT_S1!T142","v":0},{"$f":"General_INPUT_S1!U142","v":0},{"$f":"General_INPUT_S1!V142","v":0},{"$f":"General_INPUT_S1!W142","v":0},{"$f":"General_INPUT_S1!X142","v":0},{"$f":"General_INPUT_S1!Y142","v":0},{"$f":"General_INPUT_S1!Z142","v":0},{"$f":"General_INPUT_S1!AA142","v":0},{"$f":"General_INPUT_S1!AB142","v":0},{"$f":"General_INPUT_S1!AC142","v":0},{"$f":"General_INPUT_S1!AD142","v":0},{"$f":"General_INPUT_S1!AE142","v":0},{"$f":"General_INPUT_S1!AF142","v":0},{"$f":"General_INPUT_S1!AG142","v":0},{"$f":"General_INPUT_S1!AH142","v":0},{"$f":"General_INPUT_S1!AI142","v":0},{"$f":"General_INPUT_S1!AJ142","v":0},{"$f":"General_INPUT_S1!AK142","v":0},{"$f":"General_INPUT_S1!AL142","v":0},{"$f":"General_INPUT_S1!AM142","v":0},{"$f":"General_INPUT_S1!AN142","v":0},{"$f":"General_INPUT_S1!AO142","v":0},{"$f":"General_INPUT_S1!AP142","v":0},{"$f":"General_INPUT_S1!AQ142","v":0},{"$f":"General_INPUT_S1!AR142","v":0},{"$f":"General_INPUT_S1!AS142","v":0},{"$f":"General_INPUT_S1!AT142","v":0},{"$f":"General_INPUT_S1!AU142","v":0},{"$f":"General_INPUT_S1!AV142","v":0},{"$f":"General_INPUT_S1!AW142","v":0},{"$f":"General_INPUT_S1!AX142","v":0},{"$f":"General_INPUT_S1!AY142","v":0},{"$f":"General_INPUT_S1!AZ142","v":0},{"$f":"General_INPUT_S1!BA142","v":0},{"$f":"General_INPUT_S1!BB142","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D143","v":0},{"$f":"General_INPUT_S1!E143","v":0},{"$f":"General_INPUT_S1!F143","v":0},{"$f":"General_INPUT_S1!G143","v":0},{"$f":"General_INPUT_S1!H143","v":0},{"$f":"General_INPUT_S1!I143","v":0},{"$f":"General_INPUT_S1!J143","v":0},{"$f":"General_INPUT_S1!K143","v":0},{"$f":"General_INPUT_S1!L143","v":0},{"$f":"General_INPUT_S1!M143","v":0},{"$f":"General_INPUT_S1!N143","v":0},{"$f":"General_INPUT_S1!O143","v":0},{"$f":"General_INPUT_S1!P143","v":0},{"$f":"General_INPUT_S1!Q143","v":0},{"$f":"General_INPUT_S1!R143","v":0},{"$f":"General_INPUT_S1!S143","v":0},{"$f":"General_INPUT_S1!T143","v":0},{"$f":"General_INPUT_S1!U143","v":0},{"$f":"General_INPUT_S1!V143","v":0},{"$f":"General_INPUT_S1!W143","v":0},{"$f":"General_INPUT_S1!X143","v":0},{"$f":"General_INPUT_S1!Y143","v":0},{"$f":"General_INPUT_S1!Z143","v":0},{"$f":"General_INPUT_S1!AA143","v":0},{"$f":"General_INPUT_S1!AB143","v":0},{"$f":"General_INPUT_S1!AC143","v":0},{"$f":"General_INPUT_S1!AD143","v":0},{"$f":"General_INPUT_S1!AE143","v":0},{"$f":"General_INPUT_S1!AF143","v":0},{"$f":"General_INPUT_S1!AG143","v":0},{"$f":"General_INPUT_S1!AH143","v":0},{"$f":"General_INPUT_S1!AI143","v":0},{"$f":"General_INPUT_S1!AJ143","v":0},{"$f":"General_INPUT_S1!AK143","v":0},{"$f":"General_INPUT_S1!AL143","v":0},{"$f":"General_INPUT_S1!AM143","v":0},{"$f":"General_INPUT_S1!AN143","v":0},{"$f":"General_INPUT_S1!AO143","v":0},{"$f":"General_INPUT_S1!AP143","v":0},{"$f":"General_INPUT_S1!AQ143","v":0},{"$f":"General_INPUT_S1!AR143","v":0},{"$f":"General_INPUT_S1!AS143","v":0},{"$f":"General_INPUT_S1!AT143","v":0},{"$f":"General_INPUT_S1!AU143","v":0},{"$f":"General_INPUT_S1!AV143","v":0},{"$f":"General_INPUT_S1!AW143","v":0},{"$f":"General_INPUT_S1!AX143","v":0},{"$f":"General_INPUT_S1!AY143","v":0},{"$f":"General_INPUT_S1!AZ143","v":0},{"$f":"General_INPUT_S1!BA143","v":0},{"$f":"General_INPUT_S1!BB143","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D144","v":0},{"$f":"General_INPUT_S1!E144","v":0},{"$f":"General_INPUT_S1!F144","v":0},{"$f":"General_INPUT_S1!G144","v":0},{"$f":"General_INPUT_S1!H144","v":0},{"$f":"General_INPUT_S1!I144","v":0},{"$f":"General_INPUT_S1!J144","v":0},{"$f":"General_INPUT_S1!K144","v":0},{"$f":"General_INPUT_S1!L144","v":0},{"$f":"General_INPUT_S1!M144","v":0},{"$f":"General_INPUT_S1!N144","v":0},{"$f":"General_INPUT_S1!O144","v":0},{"$f":"General_INPUT_S1!P144","v":0},{"$f":"General_INPUT_S1!Q144","v":0},{"$f":"General_INPUT_S1!R144","v":0},{"$f":"General_INPUT_S1!S144","v":0},{"$f":"General_INPUT_S1!T144","v":0},{"$f":"General_INPUT_S1!U144","v":0},{"$f":"General_INPUT_S1!V144","v":0},{"$f":"General_INPUT_S1!W144","v":0},{"$f":"General_INPUT_S1!X144","v":0},{"$f":"General_INPUT_S1!Y144","v":0},{"$f":"General_INPUT_S1!Z144","v":0},{"$f":"General_INPUT_S1!AA144","v":0},{"$f":"General_INPUT_S1!AB144","v":0},{"$f":"General_INPUT_S1!AC144","v":0},{"$f":"General_INPUT_S1!AD144","v":0},{"$f":"General_INPUT_S1!AE144","v":0},{"$f":"General_INPUT_S1!AF144","v":0},{"$f":"General_INPUT_S1!AG144","v":0},{"$f":"General_INPUT_S1!AH144","v":0},{"$f":"General_INPUT_S1!AI144","v":0},{"$f":"General_INPUT_S1!AJ144","v":0},{"$f":"General_INPUT_S1!AK144","v":0},{"$f":"General_INPUT_S1!AL144","v":0},{"$f":"General_INPUT_S1!AM144","v":0},{"$f":"General_INPUT_S1!AN144","v":0},{"$f":"General_INPUT_S1!AO144","v":0},{"$f":"General_INPUT_S1!AP144","v":0},{"$f":"General_INPUT_S1!AQ144","v":0},{"$f":"General_INPUT_S1!AR144","v":0},{"$f":"General_INPUT_S1!AS144","v":0},{"$f":"General_INPUT_S1!AT144","v":0},{"$f":"General_INPUT_S1!AU144","v":0},{"$f":"General_INPUT_S1!AV144","v":0},{"$f":"General_INPUT_S1!AW144","v":0},{"$f":"General_INPUT_S1!AX144","v":0},{"$f":"General_INPUT_S1!AY144","v":0},{"$f":"General_INPUT_S1!AZ144","v":0},{"$f":"General_INPUT_S1!BA144","v":0},{"$f":"General_INPUT_S1!BB144","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D145","v":0},{"$f":"General_INPUT_S1!E145","v":0},{"$f":"General_INPUT_S1!F145","v":0},{"$f":"General_INPUT_S1!G145","v":0},{"$f":"General_INPUT_S1!H145","v":0},{"$f":"General_INPUT_S1!I145","v":0},{"$f":"General_INPUT_S1!J145","v":0},{"$f":"General_INPUT_S1!K145","v":0},{"$f":"General_INPUT_S1!L145","v":0},{"$f":"General_INPUT_S1!M145","v":0},{"$f":"General_INPUT_S1!N145","v":0},{"$f":"General_INPUT_S1!O145","v":0},{"$f":"General_INPUT_S1!P145","v":0},{"$f":"General_INPUT_S1!Q145","v":0},{"$f":"General_INPUT_S1!R145","v":0},{"$f":"General_INPUT_S1!S145","v":0},{"$f":"General_INPUT_S1!T145","v":0},{"$f":"General_INPUT_S1!U145","v":0},{"$f":"General_INPUT_S1!V145","v":0},{"$f":"General_INPUT_S1!W145","v":0},{"$f":"General_INPUT_S1!X145","v":0},{"$f":"General_INPUT_S1!Y145","v":0},{"$f":"General_INPUT_S1!Z145","v":0},{"$f":"General_INPUT_S1!AA145","v":0},{"$f":"General_INPUT_S1!AB145","v":0},{"$f":"General_INPUT_S1!AC145","v":0},{"$f":"General_INPUT_S1!AD145","v":0},{"$f":"General_INPUT_S1!AE145","v":0},{"$f":"General_INPUT_S1!AF145","v":0},{"$f":"General_INPUT_S1!AG145","v":0},{"$f":"General_INPUT_S1!AH145","v":0},{"$f":"General_INPUT_S1!AI145","v":0},{"$f":"General_INPUT_S1!AJ145","v":0},{"$f":"General_INPUT_S1!AK145","v":0},{"$f":"General_INPUT_S1!AL145","v":0},{"$f":"General_INPUT_S1!AM145","v":0},{"$f":"General_INPUT_S1!AN145","v":0},{"$f":"General_INPUT_S1!AO145","v":0},{"$f":"General_INPUT_S1!AP145","v":0},{"$f":"General_INPUT_S1!AQ145","v":0},{"$f":"General_INPUT_S1!AR145","v":0},{"$f":"General_INPUT_S1!AS145","v":0},{"$f":"General_INPUT_S1!AT145","v":0},{"$f":"General_INPUT_S1!AU145","v":0},{"$f":"General_INPUT_S1!AV145","v":0},{"$f":"General_INPUT_S1!AW145","v":0},{"$f":"General_INPUT_S1!AX145","v":0},{"$f":"General_INPUT_S1!AY145","v":0},{"$f":"General_INPUT_S1!AZ145","v":0},{"$f":"General_INPUT_S1!BA145","v":0},{"$f":"General_INPUT_S1!BB145","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D146","v":0},{"$f":"General_INPUT_S1!E146","v":0},{"$f":"General_INPUT_S1!F146","v":0},{"$f":"General_INPUT_S1!G146","v":0},{"$f":"General_INPUT_S1!H146","v":0},{"$f":"General_INPUT_S1!I146","v":0},{"$f":"General_INPUT_S1!J146","v":0},{"$f":"General_INPUT_S1!K146","v":0},{"$f":"General_INPUT_S1!L146","v":0},{"$f":"General_INPUT_S1!M146","v":0},{"$f":"General_INPUT_S1!N146","v":0},{"$f":"General_INPUT_S1!O146","v":0},{"$f":"General_INPUT_S1!P146","v":0},{"$f":"General_INPUT_S1!Q146","v":0},{"$f":"General_INPUT_S1!R146","v":0},{"$f":"General_INPUT_S1!S146","v":0},{"$f":"General_INPUT_S1!T146","v":0},{"$f":"General_INPUT_S1!U146","v":0},{"$f":"General_INPUT_S1!V146","v":0},{"$f":"General_INPUT_S1!W146","v":0},{"$f":"General_INPUT_S1!X146","v":0},{"$f":"General_INPUT_S1!Y146","v":0},{"$f":"General_INPUT_S1!Z146","v":0},{"$f":"General_INPUT_S1!AA146","v":0},{"$f":"General_INPUT_S1!AB146","v":0},{"$f":"General_INPUT_S1!AC146","v":0},{"$f":"General_INPUT_S1!AD146","v":0},{"$f":"General_INPUT_S1!AE146","v":0},{"$f":"General_INPUT_S1!AF146","v":0},{"$f":"General_INPUT_S1!AG146","v":0},{"$f":"General_INPUT_S1!AH146","v":0},{"$f":"General_INPUT_S1!AI146","v":0},{"$f":"General_INPUT_S1!AJ146","v":0},{"$f":"General_INPUT_S1!AK146","v":0},{"$f":"General_INPUT_S1!AL146","v":0},{"$f":"General_INPUT_S1!AM146","v":0},{"$f":"General_INPUT_S1!AN146","v":0},{"$f":"General_INPUT_S1!AO146","v":0},{"$f":"General_INPUT_S1!AP146","v":0},{"$f":"General_INPUT_S1!AQ146","v":0},{"$f":"General_INPUT_S1!AR146","v":0},{"$f":"General_INPUT_S1!AS146","v":0},{"$f":"General_INPUT_S1!AT146","v":0},{"$f":"General_INPUT_S1!AU146","v":0},{"$f":"General_INPUT_S1!AV146","v":0},{"$f":"General_INPUT_S1!AW146","v":0},{"$f":"General_INPUT_S1!AX146","v":0},{"$f":"General_INPUT_S1!AY146","v":0},{"$f":"General_INPUT_S1!AZ146","v":0},{"$f":"General_INPUT_S1!BA146","v":0},{"$f":"General_INPUT_S1!BB146","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D147","v":0},{"$f":"General_INPUT_S1!E147","v":0},{"$f":"General_INPUT_S1!F147","v":0},{"$f":"General_INPUT_S1!G147","v":0},{"$f":"General_INPUT_S1!H147","v":0},{"$f":"General_INPUT_S1!I147","v":0},{"$f":"General_INPUT_S1!J147","v":0},{"$f":"General_INPUT_S1!K147","v":0},{"$f":"General_INPUT_S1!L147","v":0},{"$f":"General_INPUT_S1!M147","v":0},{"$f":"General_INPUT_S1!N147","v":0},{"$f":"General_INPUT_S1!O147","v":0},{"$f":"General_INPUT_S1!P147","v":0},{"$f":"General_INPUT_S1!Q147","v":0},{"$f":"General_INPUT_S1!R147","v":0},{"$f":"General_INPUT_S1!S147","v":0},{"$f":"General_INPUT_S1!T147","v":0},{"$f":"General_INPUT_S1!U147","v":0},{"$f":"General_INPUT_S1!V147","v":0},{"$f":"General_INPUT_S1!W147","v":0},{"$f":"General_INPUT_S1!X147","v":0},{"$f":"General_INPUT_S1!Y147","v":0},{"$f":"General_INPUT_S1!Z147","v":0},{"$f":"General_INPUT_S1!AA147","v":0},{"$f":"General_INPUT_S1!AB147","v":0},{"$f":"General_INPUT_S1!AC147","v":0},{"$f":"General_INPUT_S1!AD147","v":0},{"$f":"General_INPUT_S1!AE147","v":0},{"$f":"General_INPUT_S1!AF147","v":0},{"$f":"General_INPUT_S1!AG147","v":0},{"$f":"General_INPUT_S1!AH147","v":0},{"$f":"General_INPUT_S1!AI147","v":0},{"$f":"General_INPUT_S1!AJ147","v":0},{"$f":"General_INPUT_S1!AK147","v":0},{"$f":"General_INPUT_S1!AL147","v":0},{"$f":"General_INPUT_S1!AM147","v":0},{"$f":"General_INPUT_S1!AN147","v":0},{"$f":"General_INPUT_S1!AO147","v":0},{"$f":"General_INPUT_S1!AP147","v":0},{"$f":"General_INPUT_S1!AQ147","v":0},{"$f":"General_INPUT_S1!AR147","v":0},{"$f":"General_INPUT_S1!AS147","v":0},{"$f":"General_INPUT_S1!AT147","v":0},{"$f":"General_INPUT_S1!AU147","v":0},{"$f":"General_INPUT_S1!AV147","v":0},{"$f":"General_INPUT_S1!AW147","v":0},{"$f":"General_INPUT_S1!AX147","v":0},{"$f":"General_INPUT_S1!AY147","v":0},{"$f":"General_INPUT_S1!AZ147","v":0},{"$f":"General_INPUT_S1!BA147","v":0},{"$f":"General_INPUT_S1!BB147","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D148","v":0},{"$f":"General_INPUT_S1!E148","v":0},{"$f":"General_INPUT_S1!F148","v":0},{"$f":"General_INPUT_S1!G148","v":0},{"$f":"General_INPUT_S1!H148","v":0},{"$f":"General_INPUT_S1!I148","v":0},{"$f":"General_INPUT_S1!J148","v":0},{"$f":"General_INPUT_S1!K148","v":0},{"$f":"General_INPUT_S1!L148","v":0},{"$f":"General_INPUT_S1!M148","v":0},{"$f":"General_INPUT_S1!N148","v":0},{"$f":"General_INPUT_S1!O148","v":0},{"$f":"General_INPUT_S1!P148","v":0},{"$f":"General_INPUT_S1!Q148","v":0},{"$f":"General_INPUT_S1!R148","v":0},{"$f":"General_INPUT_S1!S148","v":0},{"$f":"General_INPUT_S1!T148","v":0},{"$f":"General_INPUT_S1!U148","v":0},{"$f":"General_INPUT_S1!V148","v":0},{"$f":"General_INPUT_S1!W148","v":0},{"$f":"General_INPUT_S1!X148","v":0},{"$f":"General_INPUT_S1!Y148","v":0},{"$f":"General_INPUT_S1!Z148","v":0},{"$f":"General_INPUT_S1!AA148","v":0},{"$f":"General_INPUT_S1!AB148","v":0},{"$f":"General_INPUT_S1!AC148","v":0},{"$f":"General_INPUT_S1!AD148","v":0},{"$f":"General_INPUT_S1!AE148","v":0},{"$f":"General_INPUT_S1!AF148","v":0},{"$f":"General_INPUT_S1!AG148","v":0},{"$f":"General_INPUT_S1!AH148","v":0},{"$f":"General_INPUT_S1!AI148","v":0},{"$f":"General_INPUT_S1!AJ148","v":0},{"$f":"General_INPUT_S1!AK148","v":0},{"$f":"General_INPUT_S1!AL148","v":0},{"$f":"General_INPUT_S1!AM148","v":0},{"$f":"General_INPUT_S1!AN148","v":0},{"$f":"General_INPUT_S1!AO148","v":0},{"$f":"General_INPUT_S1!AP148","v":0},{"$f":"General_INPUT_S1!AQ148","v":0},{"$f":"General_INPUT_S1!AR148","v":0},{"$f":"General_INPUT_S1!AS148","v":0},{"$f":"General_INPUT_S1!AT148","v":0},{"$f":"General_INPUT_S1!AU148","v":0},{"$f":"General_INPUT_S1!AV148","v":0},{"$f":"General_INPUT_S1!AW148","v":0},{"$f":"General_INPUT_S1!AX148","v":0},{"$f":"General_INPUT_S1!AY148","v":0},{"$f":"General_INPUT_S1!AZ148","v":0},{"$f":"General_INPUT_S1!BA148","v":0},{"$f":"General_INPUT_S1!BB148","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D149","v":0},{"$f":"General_INPUT_S1!E149","v":0},{"$f":"General_INPUT_S1!F149","v":0},{"$f":"General_INPUT_S1!G149","v":0},{"$f":"General_INPUT_S1!H149","v":0},{"$f":"General_INPUT_S1!I149","v":0},{"$f":"General_INPUT_S1!J149","v":0},{"$f":"General_INPUT_S1!K149","v":0},{"$f":"General_INPUT_S1!L149","v":0},{"$f":"General_INPUT_S1!M149","v":0},{"$f":"General_INPUT_S1!N149","v":0},{"$f":"General_INPUT_S1!O149","v":0},{"$f":"General_INPUT_S1!P149","v":0},{"$f":"General_INPUT_S1!Q149","v":0},{"$f":"General_INPUT_S1!R149","v":0},{"$f":"General_INPUT_S1!S149","v":0},{"$f":"General_INPUT_S1!T149","v":0},{"$f":"General_INPUT_S1!U149","v":0},{"$f":"General_INPUT_S1!V149","v":0},{"$f":"General_INPUT_S1!W149","v":0},{"$f":"General_INPUT_S1!X149","v":0},{"$f":"General_INPUT_S1!Y149","v":0},{"$f":"General_INPUT_S1!Z149","v":0},{"$f":"General_INPUT_S1!AA149","v":0},{"$f":"General_INPUT_S1!AB149","v":0},{"$f":"General_INPUT_S1!AC149","v":0},{"$f":"General_INPUT_S1!AD149","v":0},{"$f":"General_INPUT_S1!AE149","v":0},{"$f":"General_INPUT_S1!AF149","v":0},{"$f":"General_INPUT_S1!AG149","v":0},{"$f":"General_INPUT_S1!AH149","v":0},{"$f":"General_INPUT_S1!AI149","v":0},{"$f":"General_INPUT_S1!AJ149","v":0},{"$f":"General_INPUT_S1!AK149","v":0},{"$f":"General_INPUT_S1!AL149","v":0},{"$f":"General_INPUT_S1!AM149","v":0},{"$f":"General_INPUT_S1!AN149","v":0},{"$f":"General_INPUT_S1!AO149","v":0},{"$f":"General_INPUT_S1!AP149","v":0},{"$f":"General_INPUT_S1!AQ149","v":0},{"$f":"General_INPUT_S1!AR149","v":0},{"$f":"General_INPUT_S1!AS149","v":0},{"$f":"General_INPUT_S1!AT149","v":0},{"$f":"General_INPUT_S1!AU149","v":0},{"$f":"General_INPUT_S1!AV149","v":0},{"$f":"General_INPUT_S1!AW149","v":0},{"$f":"General_INPUT_S1!AX149","v":0},{"$f":"General_INPUT_S1!AY149","v":0},{"$f":"General_INPUT_S1!AZ149","v":0},{"$f":"General_INPUT_S1!BA149","v":0},{"$f":"General_INPUT_S1!BB149","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D150","v":0},{"$f":"General_INPUT_S1!E150","v":0},{"$f":"General_INPUT_S1!F150","v":0},{"$f":"General_INPUT_S1!G150","v":0},{"$f":"General_INPUT_S1!H150","v":0},{"$f":"General_INPUT_S1!I150","v":0},{"$f":"General_INPUT_S1!J150","v":0},{"$f":"General_INPUT_S1!K150","v":0},{"$f":"General_INPUT_S1!L150","v":0},{"$f":"General_INPUT_S1!M150","v":0},{"$f":"General_INPUT_S1!N150","v":0},{"$f":"General_INPUT_S1!O150","v":0},{"$f":"General_INPUT_S1!P150","v":0},{"$f":"General_INPUT_S1!Q150","v":0},{"$f":"General_INPUT_S1!R150","v":0},{"$f":"General_INPUT_S1!S150","v":0},{"$f":"General_INPUT_S1!T150","v":0},{"$f":"General_INPUT_S1!U150","v":0},{"$f":"General_INPUT_S1!V150","v":0},{"$f":"General_INPUT_S1!W150","v":0},{"$f":"General_INPUT_S1!X150","v":0},{"$f":"General_INPUT_S1!Y150","v":0},{"$f":"General_INPUT_S1!Z150","v":0},{"$f":"General_INPUT_S1!AA150","v":0},{"$f":"General_INPUT_S1!AB150","v":0},{"$f":"General_INPUT_S1!AC150","v":0},{"$f":"General_INPUT_S1!AD150","v":0},{"$f":"General_INPUT_S1!AE150","v":0},{"$f":"General_INPUT_S1!AF150","v":0},{"$f":"General_INPUT_S1!AG150","v":0},{"$f":"General_INPUT_S1!AH150","v":0},{"$f":"General_INPUT_S1!AI150","v":0},{"$f":"General_INPUT_S1!AJ150","v":0},{"$f":"General_INPUT_S1!AK150","v":0},{"$f":"General_INPUT_S1!AL150","v":0},{"$f":"General_INPUT_S1!AM150","v":0},{"$f":"General_INPUT_S1!AN150","v":0},{"$f":"General_INPUT_S1!AO150","v":0},{"$f":"General_INPUT_S1!AP150","v":0},{"$f":"General_INPUT_S1!AQ150","v":0},{"$f":"General_INPUT_S1!AR150","v":0},{"$f":"General_INPUT_S1!AS150","v":0},{"$f":"General_INPUT_S1!AT150","v":0},{"$f":"General_INPUT_S1!AU150","v":0},{"$f":"General_INPUT_S1!AV150","v":0},{"$f":"General_INPUT_S1!AW150","v":0},{"$f":"General_INPUT_S1!AX150","v":0},{"$f":"General_INPUT_S1!AY150","v":0},{"$f":"General_INPUT_S1!AZ150","v":0},{"$f":"General_INPUT_S1!BA150","v":0},{"$f":"General_INPUT_S1!BB150","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D151","v":0},{"$f":"General_INPUT_S1!E151","v":0},{"$f":"General_INPUT_S1!F151","v":0},{"$f":"General_INPUT_S1!G151","v":0},{"$f":"General_INPUT_S1!H151","v":0},{"$f":"General_INPUT_S1!I151","v":0},{"$f":"General_INPUT_S1!J151","v":0},{"$f":"General_INPUT_S1!K151","v":0},{"$f":"General_INPUT_S1!L151","v":0},{"$f":"General_INPUT_S1!M151","v":0},{"$f":"General_INPUT_S1!N151","v":0},{"$f":"General_INPUT_S1!O151","v":0},{"$f":"General_INPUT_S1!P151","v":0},{"$f":"General_INPUT_S1!Q151","v":0},{"$f":"General_INPUT_S1!R151","v":0},{"$f":"General_INPUT_S1!S151","v":0},{"$f":"General_INPUT_S1!T151","v":0},{"$f":"General_INPUT_S1!U151","v":0},{"$f":"General_INPUT_S1!V151","v":0},{"$f":"General_INPUT_S1!W151","v":0},{"$f":"General_INPUT_S1!X151","v":0},{"$f":"General_INPUT_S1!Y151","v":0},{"$f":"General_INPUT_S1!Z151","v":0},{"$f":"General_INPUT_S1!AA151","v":0},{"$f":"General_INPUT_S1!AB151","v":0},{"$f":"General_INPUT_S1!AC151","v":0},{"$f":"General_INPUT_S1!AD151","v":0},{"$f":"General_INPUT_S1!AE151","v":0},{"$f":"General_INPUT_S1!AF151","v":0},{"$f":"General_INPUT_S1!AG151","v":0},{"$f":"General_INPUT_S1!AH151","v":0},{"$f":"General_INPUT_S1!AI151","v":0},{"$f":"General_INPUT_S1!AJ151","v":0},{"$f":"General_INPUT_S1!AK151","v":0},{"$f":"General_INPUT_S1!AL151","v":0},{"$f":"General_INPUT_S1!AM151","v":0},{"$f":"General_INPUT_S1!AN151","v":0},{"$f":"General_INPUT_S1!AO151","v":0},{"$f":"General_INPUT_S1!AP151","v":0},{"$f":"General_INPUT_S1!AQ151","v":0},{"$f":"General_INPUT_S1!AR151","v":0},{"$f":"General_INPUT_S1!AS151","v":0},{"$f":"General_INPUT_S1!AT151","v":0},{"$f":"General_INPUT_S1!AU151","v":0},{"$f":"General_INPUT_S1!AV151","v":0},{"$f":"General_INPUT_S1!AW151","v":0},{"$f":"General_INPUT_S1!AX151","v":0},{"$f":"General_INPUT_S1!AY151","v":0},{"$f":"General_INPUT_S1!AZ151","v":0},{"$f":"General_INPUT_S1!BA151","v":0},{"$f":"General_INPUT_S1!BB151","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D152","v":0},{"$f":"General_INPUT_S1!E152","v":0},{"$f":"General_INPUT_S1!F152","v":0},{"$f":"General_INPUT_S1!G152","v":0},{"$f":"General_INPUT_S1!H152","v":0},{"$f":"General_INPUT_S1!I152","v":0},{"$f":"General_INPUT_S1!J152","v":0},{"$f":"General_INPUT_S1!K152","v":0},{"$f":"General_INPUT_S1!L152","v":0},{"$f":"General_INPUT_S1!M152","v":0},{"$f":"General_INPUT_S1!N152","v":0},{"$f":"General_INPUT_S1!O152","v":0},{"$f":"General_INPUT_S1!P152","v":0},{"$f":"General_INPUT_S1!Q152","v":0},{"$f":"General_INPUT_S1!R152","v":0},{"$f":"General_INPUT_S1!S152","v":0},{"$f":"General_INPUT_S1!T152","v":0},{"$f":"General_INPUT_S1!U152","v":0},{"$f":"General_INPUT_S1!V152","v":0},{"$f":"General_INPUT_S1!W152","v":0},{"$f":"General_INPUT_S1!X152","v":0},{"$f":"General_INPUT_S1!Y152","v":0},{"$f":"General_INPUT_S1!Z152","v":0},{"$f":"General_INPUT_S1!AA152","v":0},{"$f":"General_INPUT_S1!AB152","v":0},{"$f":"General_INPUT_S1!AC152","v":0},{"$f":"General_INPUT_S1!AD152","v":0},{"$f":"General_INPUT_S1!AE152","v":0},{"$f":"General_INPUT_S1!AF152","v":0},{"$f":"General_INPUT_S1!AG152","v":0},{"$f":"General_INPUT_S1!AH152","v":0},{"$f":"General_INPUT_S1!AI152","v":0},{"$f":"General_INPUT_S1!AJ152","v":0},{"$f":"General_INPUT_S1!AK152","v":0},{"$f":"General_INPUT_S1!AL152","v":0},{"$f":"General_INPUT_S1!AM152","v":0},{"$f":"General_INPUT_S1!AN152","v":0},{"$f":"General_INPUT_S1!AO152","v":0},{"$f":"General_INPUT_S1!AP152","v":0},{"$f":"General_INPUT_S1!AQ152","v":0},{"$f":"General_INPUT_S1!AR152","v":0},{"$f":"General_INPUT_S1!AS152","v":0},{"$f":"General_INPUT_S1!AT152","v":0},{"$f":"General_INPUT_S1!AU152","v":0},{"$f":"General_INPUT_S1!AV152","v":0},{"$f":"General_INPUT_S1!AW152","v":0},{"$f":"General_INPUT_S1!AX152","v":0},{"$f":"General_INPUT_S1!AY152","v":0},{"$f":"General_INPUT_S1!AZ152","v":0},{"$f":"General_INPUT_S1!BA152","v":0},{"$f":"General_INPUT_S1!BB152","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D153","v":0},{"$f":"General_INPUT_S1!E153","v":0},{"$f":"General_INPUT_S1!F153","v":0},{"$f":"General_INPUT_S1!G153","v":0},{"$f":"General_INPUT_S1!H153","v":0},{"$f":"General_INPUT_S1!I153","v":0},{"$f":"General_INPUT_S1!J153","v":0},{"$f":"General_INPUT_S1!K153","v":0},{"$f":"General_INPUT_S1!L153","v":0},{"$f":"General_INPUT_S1!M153","v":0},{"$f":"General_INPUT_S1!N153","v":0},{"$f":"General_INPUT_S1!O153","v":0},{"$f":"General_INPUT_S1!P153","v":0},{"$f":"General_INPUT_S1!Q153","v":0},{"$f":"General_INPUT_S1!R153","v":0},{"$f":"General_INPUT_S1!S153","v":0},{"$f":"General_INPUT_S1!T153","v":0},{"$f":"General_INPUT_S1!U153","v":0},{"$f":"General_INPUT_S1!V153","v":0},{"$f":"General_INPUT_S1!W153","v":0},{"$f":"General_INPUT_S1!X153","v":0},{"$f":"General_INPUT_S1!Y153","v":0},{"$f":"General_INPUT_S1!Z153","v":0},{"$f":"General_INPUT_S1!AA153","v":0},{"$f":"General_INPUT_S1!AB153","v":0},{"$f":"General_INPUT_S1!AC153","v":0},{"$f":"General_INPUT_S1!AD153","v":0},{"$f":"General_INPUT_S1!AE153","v":0},{"$f":"General_INPUT_S1!AF153","v":0},{"$f":"General_INPUT_S1!AG153","v":0},{"$f":"General_INPUT_S1!AH153","v":0},{"$f":"General_INPUT_S1!AI153","v":0},{"$f":"General_INPUT_S1!AJ153","v":0},{"$f":"General_INPUT_S1!AK153","v":0},{"$f":"General_INPUT_S1!AL153","v":0},{"$f":"General_INPUT_S1!AM153","v":0},{"$f":"General_INPUT_S1!AN153","v":0},{"$f":"General_INPUT_S1!AO153","v":0},{"$f":"General_INPUT_S1!AP153","v":0},{"$f":"General_INPUT_S1!AQ153","v":0},{"$f":"General_INPUT_S1!AR153","v":0},{"$f":"General_INPUT_S1!AS153","v":0},{"$f":"General_INPUT_S1!AT153","v":0},{"$f":"General_INPUT_S1!AU153","v":0},{"$f":"General_INPUT_S1!AV153","v":0},{"$f":"General_INPUT_S1!AW153","v":0},{"$f":"General_INPUT_S1!AX153","v":0},{"$f":"General_INPUT_S1!AY153","v":0},{"$f":"General_INPUT_S1!AZ153","v":0},{"$f":"General_INPUT_S1!BA153","v":0},{"$f":"General_INPUT_S1!BB153","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D154","v":0},{"$f":"General_INPUT_S1!E154","v":0},{"$f":"General_INPUT_S1!F154","v":0},{"$f":"General_INPUT_S1!G154","v":0},{"$f":"General_INPUT_S1!H154","v":0},{"$f":"General_INPUT_S1!I154","v":0},{"$f":"General_INPUT_S1!J154","v":0},{"$f":"General_INPUT_S1!K154","v":0},{"$f":"General_INPUT_S1!L154","v":0},{"$f":"General_INPUT_S1!M154","v":0},{"$f":"General_INPUT_S1!N154","v":0},{"$f":"General_INPUT_S1!O154","v":0},{"$f":"General_INPUT_S1!P154","v":0},{"$f":"General_INPUT_S1!Q154","v":0},{"$f":"General_INPUT_S1!R154","v":0},{"$f":"General_INPUT_S1!S154","v":0},{"$f":"General_INPUT_S1!T154","v":0},{"$f":"General_INPUT_S1!U154","v":0},{"$f":"General_INPUT_S1!V154","v":0},{"$f":"General_INPUT_S1!W154","v":0},{"$f":"General_INPUT_S1!X154","v":0},{"$f":"General_INPUT_S1!Y154","v":0},{"$f":"General_INPUT_S1!Z154","v":0},{"$f":"General_INPUT_S1!AA154","v":0},{"$f":"General_INPUT_S1!AB154","v":0},{"$f":"General_INPUT_S1!AC154","v":0},{"$f":"General_INPUT_S1!AD154","v":0},{"$f":"General_INPUT_S1!AE154","v":0},{"$f":"General_INPUT_S1!AF154","v":0},{"$f":"General_INPUT_S1!AG154","v":0},{"$f":"General_INPUT_S1!AH154","v":0},{"$f":"General_INPUT_S1!AI154","v":0},{"$f":"General_INPUT_S1!AJ154","v":0},{"$f":"General_INPUT_S1!AK154","v":0},{"$f":"General_INPUT_S1!AL154","v":0},{"$f":"General_INPUT_S1!AM154","v":0},{"$f":"General_INPUT_S1!AN154","v":0},{"$f":"General_INPUT_S1!AO154","v":0},{"$f":"General_INPUT_S1!AP154","v":0},{"$f":"General_INPUT_S1!AQ154","v":0},{"$f":"General_INPUT_S1!AR154","v":0},{"$f":"General_INPUT_S1!AS154","v":0},{"$f":"General_INPUT_S1!AT154","v":0},{"$f":"General_INPUT_S1!AU154","v":0},{"$f":"General_INPUT_S1!AV154","v":0},{"$f":"General_INPUT_S1!AW154","v":0},{"$f":"General_INPUT_S1!AX154","v":0},{"$f":"General_INPUT_S1!AY154","v":0},{"$f":"General_INPUT_S1!AZ154","v":0},{"$f":"General_INPUT_S1!BA154","v":0},{"$f":"General_INPUT_S1!BB154","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D155","v":0},{"$f":"General_INPUT_S1!E155","v":0},{"$f":"General_INPUT_S1!F155","v":0},{"$f":"General_INPUT_S1!G155","v":0},{"$f":"General_INPUT_S1!H155","v":0},{"$f":"General_INPUT_S1!I155","v":0},{"$f":"General_INPUT_S1!J155","v":0},{"$f":"General_INPUT_S1!K155","v":0},{"$f":"General_INPUT_S1!L155","v":0},{"$f":"General_INPUT_S1!M155","v":0},{"$f":"General_INPUT_S1!N155","v":0},{"$f":"General_INPUT_S1!O155","v":0},{"$f":"General_INPUT_S1!P155","v":0},{"$f":"General_INPUT_S1!Q155","v":0},{"$f":"General_INPUT_S1!R155","v":0},{"$f":"General_INPUT_S1!S155","v":0},{"$f":"General_INPUT_S1!T155","v":0},{"$f":"General_INPUT_S1!U155","v":0},{"$f":"General_INPUT_S1!V155","v":0},{"$f":"General_INPUT_S1!W155","v":0},{"$f":"General_INPUT_S1!X155","v":0},{"$f":"General_INPUT_S1!Y155","v":0},{"$f":"General_INPUT_S1!Z155","v":0},{"$f":"General_INPUT_S1!AA155","v":0},{"$f":"General_INPUT_S1!AB155","v":0},{"$f":"General_INPUT_S1!AC155","v":0},{"$f":"General_INPUT_S1!AD155","v":0},{"$f":"General_INPUT_S1!AE155","v":0},{"$f":"General_INPUT_S1!AF155","v":0},{"$f":"General_INPUT_S1!AG155","v":0},{"$f":"General_INPUT_S1!AH155","v":0},{"$f":"General_INPUT_S1!AI155","v":0},{"$f":"General_INPUT_S1!AJ155","v":0},{"$f":"General_INPUT_S1!AK155","v":0},{"$f":"General_INPUT_S1!AL155","v":0},{"$f":"General_INPUT_S1!AM155","v":0},{"$f":"General_INPUT_S1!AN155","v":0},{"$f":"General_INPUT_S1!AO155","v":0},{"$f":"General_INPUT_S1!AP155","v":0},{"$f":"General_INPUT_S1!AQ155","v":0},{"$f":"General_INPUT_S1!AR155","v":0},{"$f":"General_INPUT_S1!AS155","v":0},{"$f":"General_INPUT_S1!AT155","v":0},{"$f":"General_INPUT_S1!AU155","v":0},{"$f":"General_INPUT_S1!AV155","v":0},{"$f":"General_INPUT_S1!AW155","v":0},{"$f":"General_INPUT_S1!AX155","v":0},{"$f":"General_INPUT_S1!AY155","v":0},{"$f":"General_INPUT_S1!AZ155","v":0},{"$f":"General_INPUT_S1!BA155","v":0},{"$f":"General_INPUT_S1!BB155","v":0}]
[]
[]
[null,null,"Capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B164,TechRef_List,0))","v":"Coal"},null,{"$f":"General_INPUT_S1!E164","v":0},{"$f":"General_INPUT_S1!F164","v":0},{"$f":"General_INPUT_S1!G164","v":0},{"$f":"General_INPUT_S1!H164","v":0},{"$f":"General_INPUT_S1!I164","v":0},{"$f":"General_INPUT_S1!J164","v":0},{"$f":"General_INPUT_S1!K164","v":0},{"$f":"General_INPUT_S1!L164","v":0},{"$f":"General_INPUT_S1!M164","v":0},{"$f":"General_INPUT_S1!N164","v":4686.5999999999985},{"$f":"General_INPUT_S1!O164","v":2236},{"$f":"General_INPUT_S1!P164","v":6490},{"$f":"General_INPUT_S1!Q164","v":2865.0009999999966},{"$f":"General_INPUT_S1!R164","v":7340.0009999999966},{"$f":"General_INPUT_S1!S164","v":3300.0009999999966},{"$f":"General_INPUT_S1!T164","v":1700.0009999999966},{"$f":"General_INPUT_S1!U164","v":5071.0000000000073},{"$f":"General_INPUT_S1!V164","v":1550},{"$f":"General_INPUT_S1!W164","v":270},{"$f":"General_INPUT_S1!X164","v":900},{"$f":"General_INPUT_S1!Y164","v":0},{"$f":"General_INPUT_S1!Z164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AA164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AB164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AC164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AD164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AE164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AF164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AG164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AH164","v":3.637978807091713E-12},{"$f":"General_INPUT_S1!AI164","v":0},{"$f":"General_INPUT_S1!AJ164","v":0},{"$f":"General_INPUT_S1!AK164","v":0},{"$f":"General_INPUT_S1!AL164","v":0},{"$f":"General_INPUT_S1!AM164","v":0},{"$f":"General_INPUT_S1!AN164","v":0},{"$f":"General_INPUT_S1!AO164","v":0},{"$f":"General_INPUT_S1!AP164","v":0},{"$f":"General_INPUT_S1!AQ164","v":0},{"$f":"General_INPUT_S1!AR164","v":0},{"$f":"General_INPUT_S1!AS164","v":0},{"$f":"General_INPUT_S1!AT164","v":0},{"$f":"General_INPUT_S1!AU164","v":0},{"$f":"General_INPUT_S1!AV164","v":0},{"$f":"General_INPUT_S1!AW164","v":0},{"$f":"General_INPUT_S1!AX164","v":0},{"$f":"General_INPUT_S1!AY164","v":0},{"$f":"General_INPUT_S1!AZ164","v":0},{"$f":"General_INPUT_S1!BA164","v":0},{"$f":"General_INPUT_S1!BB164","v":0}]
[null,"Tech2","Coal CCS",null,{"$f":"General_INPUT_S1!E165","v":0},{"$f":"General_INPUT_S1!F165","v":0},{"$f":"General_INPUT_S1!G165","v":0},{"$f":"General_INPUT_S1!H165","v":0},{"$f":"General_INPUT_S1!I165","v":0},{"$f":"General_INPUT_S1!J165","v":0},{"$f":"General_INPUT_S1!K165","v":0},{"$f":"General_INPUT_S1!L165","v":0},{"$f":"General_INPUT_S1!M165","v":0},{"$f":"General_INPUT_S1!N165","v":0},{"$f":"General_INPUT_S1!O165","v":0},{"$f":"General_INPUT_S1!P165","v":0},{"$f":"General_INPUT_S1!Q165","v":0},{"$f":"General_INPUT_S1!R165","v":0},{"$f":"General_INPUT_S1!S165","v":0},{"$f":"General_INPUT_S1!T165","v":0},{"$f":"General_INPUT_S1!U165","v":0},{"$f":"General_INPUT_S1!V165","v":0},{"$f":"General_INPUT_S1!W165","v":0},{"$f":"General_INPUT_S1!X165","v":0},{"$f":"General_INPUT_S1!Y165","v":301.06913756231449},{"$f":"General_INPUT_S1!Z165","v":301.06913756231449},{"$f":"General_INPUT_S1!AA165","v":301.06913756231449},{"$f":"General_INPUT_S1!AB165","v":301.06913756231449},{"$f":"General_INPUT_S1!AC165","v":301.06913756231461},{"$f":"General_INPUT_S1!AD165","v":301.06913756231438},{"$f":"General_INPUT_S1!AE165","v":301.06913756231484},{"$f":"General_INPUT_S1!AF165","v":301.06913756231415},{"$f":"General_INPUT_S1!AG165","v":301.06913756231461},{"$f":"General_INPUT_S1!AH165","v":301.06913756231461},{"$f":"General_INPUT_S1!AI165","v":84.618674269522216},{"$f":"General_INPUT_S1!AJ165","v":85.074839629465714},{"$f":"General_INPUT_S1!AK165","v":85.531004989409212},{"$f":"General_INPUT_S1!AL165","v":85.987170349353164},{"$f":"General_INPUT_S1!AM165","v":86.443335709296207},{"$f":"General_INPUT_S1!AN165","v":86.899501069240159},{"$f":"General_INPUT_S1!AO165","v":87.355666429184112},{"$f":"General_INPUT_S1!AP165","v":87.811831789127154},{"$f":"General_INPUT_S1!AQ165","v":88.267997149071107},{"$f":"General_INPUT_S1!AR165","v":88.724162509011876},{"$f":"General_INPUT_S1!AS165","v":283.62081254454461},{"$f":"General_INPUT_S1!AT165","v":285.21739130434435},{"$f":"General_INPUT_S1!AU165","v":286.813970064145},{"$f":"General_INPUT_S1!AV165","v":288.41054882394565},{"$f":"General_INPUT_S1!AW165","v":290.0071275837463},{"$f":"General_INPUT_S1!AX165","v":291.60370634354695},{"$f":"General_INPUT_S1!AY165","v":293.20028510334669},{"$f":"General_INPUT_S1!AZ165","v":294.79686386314643},{"$f":"General_INPUT_S1!BA165","v":296.39344262294799},{"$f":"General_INPUT_S1!BB165","v":297.990021382745}]
[null,"Tech3","Gas Open",null,{"$f":"General_INPUT_S1!E166","v":0},{"$f":"General_INPUT_S1!F166","v":0},{"$f":"General_INPUT_S1!G166","v":0},{"$f":"General_INPUT_S1!H166","v":0},{"$f":"General_INPUT_S1!I166","v":0},{"$f":"General_INPUT_S1!J166","v":0},{"$f":"General_INPUT_S1!K166","v":0},{"$f":"General_INPUT_S1!L166","v":0},{"$f":"General_INPUT_S1!M166","v":0},{"$f":"General_INPUT_S1!N166","v":485.5},{"$f":"General_INPUT_S1!O166","v":0},{"$f":"General_INPUT_S1!P166","v":273.29749103942777},{"$f":"General_INPUT_S1!Q166","v":348.29749103942686},{"$f":"General_INPUT_S1!R166","v":273.29749103942777},{"$f":"General_INPUT_S1!S166","v":273.29749103942686},{"$f":"General_INPUT_S1!T166","v":273.29749103942686},{"$f":"General_INPUT_S1!U166","v":310.79749103942777},{"$f":"General_INPUT_S1!V166","v":483.29749103942686},{"$f":"General_INPUT_S1!W166","v":273.29749103942777},{"$f":"General_INPUT_S1!X166","v":458.2974910394305},{"$f":"General_INPUT_S1!Y166","v":0},{"$f":"General_INPUT_S1!Z166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AA166","v":0},{"$f":"General_INPUT_S1!AB166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AC166","v":0},{"$f":"General_INPUT_S1!AD166","v":0},{"$f":"General_INPUT_S1!AE166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AF166","v":0},{"$f":"General_INPUT_S1!AG166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AH166","v":0},{"$f":"General_INPUT_S1!AI166","v":0},{"$f":"General_INPUT_S1!AJ166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AK166","v":0},{"$f":"General_INPUT_S1!AL166","v":0},{"$f":"General_INPUT_S1!AM166","v":0},{"$f":"General_INPUT_S1!AN166","v":0},{"$f":"General_INPUT_S1!AO166","v":0},{"$f":"General_INPUT_S1!AP166","v":0},{"$f":"General_INPUT_S1!AQ166","v":0},{"$f":"General_INPUT_S1!AR166","v":0},{"$f":"General_INPUT_S1!AS166","v":0},{"$f":"General_INPUT_S1!AT166","v":0},{"$f":"General_INPUT_S1!AU166","v":-1.8474111129762605E-13},{"$f":"General_INPUT_S1!AV166","v":0},{"$f":"General_INPUT_S1!AW166","v":0},{"$f":"General_INPUT_S1!AX166","v":0},{"$f":"General_INPUT_S1!AY166","v":0},{"$f":"General_INPUT_S1!AZ166","v":-1.8474111129762605E-13},{"$f":"General_INPUT_S1!BA166","v":0},{"$f":"General_INPUT_S1!BB166","v":5.6843418860808015E-14}]
[null,"Tech4","Gas Combined",null,{"$f":"General_INPUT_S1!E167","v":0},{"$f":"General_INPUT_S1!F167","v":0},{"$f":"General_INPUT_S1!G167","v":0},{"$f":"General_INPUT_S1!H167","v":0},{"$f":"General_INPUT_S1!I167","v":0},{"$f":"General_INPUT_S1!J167","v":0},{"$f":"General_INPUT_S1!K167","v":0},{"$f":"General_INPUT_S1!L167","v":0},{"$f":"General_INPUT_S1!M167","v":0},{"$f":"General_INPUT_S1!N167","v":1456.5},{"$f":"General_INPUT_S1!O167","v":0},{"$f":"General_INPUT_S1!P167","v":819.89247311828149},{"$f":"General_INPUT_S1!Q167","v":1044.8924731182833},{"$f":"General_INPUT_S1!R167","v":819.89247311828149},{"$f":"General_INPUT_S1!S167","v":819.89247311827785},{"$f":"General_INPUT_S1!T167","v":819.89247311828512},{"$f":"General_INPUT_S1!U167","v":932.39247311828149},{"$f":"General_INPUT_S1!V167","v":1449.8924731182815},{"$f":"General_INPUT_S1!W167","v":819.89247311828149},{"$f":"General_INPUT_S1!X167","v":1374.8924731182924},{"$f":"General_INPUT_S1!Y167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!Z167","v":2.5011104298755527E-12},{"$f":"General_INPUT_S1!AA167","v":-1.0231815394945443E-12},{"$f":"General_INPUT_S1!AB167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AC167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AD167","v":2.6147972675971687E-12},{"$f":"General_INPUT_S1!AE167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AF167","v":0},{"$f":"General_INPUT_S1!AG167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AH167","v":0},{"$f":"General_INPUT_S1!AI167","v":0},{"$f":"General_INPUT_S1!AJ167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AK167","v":0},{"$f":"General_INPUT_S1!AL167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AM167","v":0},{"$f":"General_INPUT_S1!AN167","v":0},{"$f":"General_INPUT_S1!AO167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AP167","v":0},{"$f":"General_INPUT_S1!AQ167","v":0},{"$f":"General_INPUT_S1!AR167","v":0},{"$f":"General_INPUT_S1!AS167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!AT167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AU167","v":3.694822225952521E-13},{"$f":"General_INPUT_S1!AV167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AW167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!AX167","v":3.694822225952521E-13},{"$f":"General_INPUT_S1!AY167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AZ167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!BA167","v":0},{"$f":"General_INPUT_S1!BB167","v":0}]
[null,"Tech5","Gas Combined CCS",null,{"$f":"General_INPUT_S1!E168","v":0},{"$f":"General_INPUT_S1!F168","v":0},{"$f":"General_INPUT_S1!G168","v":0},{"$f":"General_INPUT_S1!H168","v":0},{"$f":"General_INPUT_S1!I168","v":0},{"$f":"General_INPUT_S1!J168","v":0},{"$f":"General_INPUT_S1!K168","v":0},{"$f":"General_INPUT_S1!L168","v":0},{"$f":"General_INPUT_S1!M168","v":0},{"$f":"General_INPUT_S1!N168","v":0},{"$f":"General_INPUT_S1!O168","v":0},{"$f":"General_INPUT_S1!P168","v":0},{"$f":"General_INPUT_S1!Q168","v":0},{"$f":"General_INPUT_S1!R168","v":0},{"$f":"General_INPUT_S1!S168","v":0},{"$f":"General_INPUT_S1!T168","v":0},{"$f":"General_INPUT_S1!U168","v":0},{"$f":"General_INPUT_S1!V168","v":0},{"$f":"General_INPUT_S1!W168","v":0},{"$f":"General_INPUT_S1!X168","v":0},{"$f":"General_INPUT_S1!Y168","v":155.09622238058623},{"$f":"General_INPUT_S1!Z168","v":155.09622238058623},{"$f":"General_INPUT_S1!AA168","v":155.09622238058625},{"$f":"General_INPUT_S1!AB168","v":155.0962223805862},{"$f":"General_INPUT_S1!AC168","v":155.09622238058637},{"$f":"General_INPUT_S1!AD168","v":155.09622238058614},{"$f":"General_INPUT_S1!AE168","v":155.09622238058625},{"$f":"General_INPUT_S1!AF168","v":155.09622238058614},{"$f":"General_INPUT_S1!AG168","v":155.09622238058637},{"$f":"General_INPUT_S1!AH168","v":155.09622238058637},{"$f":"General_INPUT_S1!AI168","v":29.42266571637515},{"$f":"General_INPUT_S1!AJ168","v":28.966500356431879},{"$f":"General_INPUT_S1!AK168","v":28.510334996488155},{"$f":"General_INPUT_S1!AL168","v":28.05416963654443},{"$f":"General_INPUT_S1!AM168","v":27.598004276600932},{"$f":"General_INPUT_S1!AN168","v":27.141838916657434},{"$f":"General_INPUT_S1!AO168","v":26.685673556713709},{"$f":"General_INPUT_S1!AP168","v":26.229508196770439},{"$f":"General_INPUT_S1!AQ168","v":25.773342836826487},{"$f":"General_INPUT_S1!AR168","v":25.317177476881852},{"$f":"General_INPUT_S1!AS168","v":115.52387740555582},{"$f":"General_INPUT_S1!AT168","v":113.92729864575585},{"$f":"General_INPUT_S1!AU168","v":112.33071988595475},{"$f":"General_INPUT_S1!AV168","v":110.73414112615455},{"$f":"General_INPUT_S1!AW168","v":109.13756236635436},{"$f":"General_INPUT_S1!AX168","v":107.54098360655371},{"$f":"General_INPUT_S1!AY168","v":105.94440484675351},{"$f":"General_INPUT_S1!AZ168","v":104.34782608695332},{"$f":"General_INPUT_S1!BA168","v":102.75124732715267},{"$f":"General_INPUT_S1!BB168","v":101.15466856735247}]
[null,"Tech6","Oil",null,{"$f":"General_INPUT_S1!E169","v":0},{"$f":"General_INPUT_S1!F169","v":0},{"$f":"General_INPUT_S1!G169","v":0},{"$f":"General_INPUT_S1!H169","v":0},{"$f":"General_INPUT_S1!I169","v":0},{"$f":"General_INPUT_S1!J169","v":0},{"$f":"General_INPUT_S1!K169","v":0},{"$f":"General_INPUT_S1!L169","v":0},{"$f":"General_INPUT_S1!M169","v":0},{"$f":"General_INPUT_S1!N169","v":0},{"$f":"General_INPUT_S1!O169","v":0},{"$f":"General_INPUT_S1!P169","v":0},{"$f":"General_INPUT_S1!Q169","v":0},{"$f":"General_INPUT_S1!R169","v":0},{"$f":"General_INPUT_S1!S169","v":0},{"$f":"General_INPUT_S1!T169","v":1.6484591469634324E-12},{"$f":"General_INPUT_S1!U169","v":0},{"$f":"General_INPUT_S1!V169","v":0},{"$f":"General_INPUT_S1!W169","v":0},{"$f":"General_INPUT_S1!X169","v":-2.2737367544323206E-13},{"$f":"General_INPUT_S1!Y169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!Z169","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AA169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AB169","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AC169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AD169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AE169","v":0},{"$f":"General_INPUT_S1!AF169","v":0},{"$f":"General_INPUT_S1!AG169","v":0},{"$f":"General_INPUT_S1!AH169","v":0},{"$f":"General_INPUT_S1!AI169","v":0},{"$f":"General_INPUT_S1!AJ169","v":0},{"$f":"General_INPUT_S1!AK169","v":0},{"$f":"General_INPUT_S1!AL169","v":0},{"$f":"General_INPUT_S1!AM169","v":0},{"$f":"General_INPUT_S1!AN169","v":0},{"$f":"General_INPUT_S1!AO169","v":0},{"$f":"General_INPUT_S1!AP169","v":0},{"$f":"General_INPUT_S1!AQ169","v":0},{"$f":"General_INPUT_S1!AR169","v":0},{"$f":"General_INPUT_S1!AS169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AT169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AU169","v":7.3185901783290319E-13},{"$f":"General_INPUT_S1!AV169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AW169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AX169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AY169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AZ169","v":7.3185901783290319E-13},{"$f":"General_INPUT_S1!BA169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!BB169","v":-2.2026824808563106E-13}]
[null,"Tech7","Nuclear",null,{"$f":"General_INPUT_S1!E170","v":0},{"$f":"General_INPUT_S1!F170","v":0},{"$f":"General_INPUT_S1!G170","v":0},{"$f":"General_INPUT_S1!H170","v":0},{"$f":"General_INPUT_S1!I170","v":0},{"$f":"General_INPUT_S1!J170","v":0},{"$f":"General_INPUT_S1!K170","v":0},{"$f":"General_INPUT_S1!L170","v":0},{"$f":"General_INPUT_S1!M170","v":0},{"$f":"General_INPUT_S1!N170","v":0},{"$f":"General_INPUT_S1!O170","v":0},{"$f":"General_INPUT_S1!P170","v":0},{"$f":"General_INPUT_S1!Q170","v":0},{"$f":"General_INPUT_S1!R170","v":0},{"$f":"General_INPUT_S1!S170","v":0},{"$f":"General_INPUT_S1!T170","v":0},{"$f":"General_INPUT_S1!U170","v":0},{"$f":"General_INPUT_S1!V170","v":0},{"$f":"General_INPUT_S1!W170","v":0},{"$f":"General_INPUT_S1!X170","v":0},{"$f":"General_INPUT_S1!Y170","v":350},{"$f":"General_INPUT_S1!Z170","v":350},{"$f":"General_INPUT_S1!AA170","v":349.99999999999977},{"$f":"General_INPUT_S1!AB170","v":350.00000000000023},{"$f":"General_INPUT_S1!AC170","v":350},{"$f":"General_INPUT_S1!AD170","v":350},{"$f":"General_INPUT_S1!AE170","v":350},{"$f":"General_INPUT_S1!AF170","v":350.00000000000045},{"$f":"General_INPUT_S1!AG170","v":350},{"$f":"General_INPUT_S1!AH170","v":349.99999999999955},{"$f":"General_INPUT_S1!AI170","v":500},{"$f":"General_INPUT_S1!AJ170","v":500},{"$f":"General_INPUT_S1!AK170","v":500},{"$f":"General_INPUT_S1!AL170","v":500},{"$f":"General_INPUT_S1!AM170","v":500},{"$f":"General_INPUT_S1!AN170","v":500},{"$f":"General_INPUT_S1!AO170","v":500},{"$f":"General_INPUT_S1!AP170","v":500},{"$f":"General_INPUT_S1!AQ170","v":500},{"$f":"General_INPUT_S1!AR170","v":500},{"$f":"General_INPUT_S1!AS170","v":150},{"$f":"General_INPUT_S1!AT170","v":150},{"$f":"General_INPUT_S1!AU170","v":150.00000000000182},{"$f":"General_INPUT_S1!AV170","v":150},{"$f":"General_INPUT_S1!AW170","v":150},{"$f":"General_INPUT_S1!AX170","v":150},{"$f":"General_INPUT_S1!AY170","v":150},{"$f":"General_INPUT_S1!AZ170","v":150.00000000000182},{"$f":"General_INPUT_S1!BA170","v":150},{"$f":"General_INPUT_S1!BB170","v":149.99999999999636}]
[null,"Tech8","Biomass",null,{"$f":"General_INPUT_S1!E171","v":0},{"$f":"General_INPUT_S1!F171","v":0},{"$f":"General_INPUT_S1!G171","v":0},{"$f":"General_INPUT_S1!H171","v":0},{"$f":"General_INPUT_S1!I171","v":0},{"$f":"General_INPUT_S1!J171","v":0},{"$f":"General_INPUT_S1!K171","v":0},{"$f":"General_INPUT_S1!L171","v":0},{"$f":"General_INPUT_S1!M171","v":0},{"$f":"General_INPUT_S1!N171","v":0},{"$f":"General_INPUT_S1!O171","v":0},{"$f":"General_INPUT_S1!P171","v":63.356299992118693},{"$f":"General_INPUT_S1!Q171","v":63.356299992118693},{"$f":"General_INPUT_S1!R171","v":63.356299992119602},{"$f":"General_INPUT_S1!S171","v":63.356299992118693},{"$f":"General_INPUT_S1!T171","v":63.356299992118693},{"$f":"General_INPUT_S1!U171","v":63.356299992118693},{"$f":"General_INPUT_S1!V171","v":63.356299992119602},{"$f":"General_INPUT_S1!W171","v":63.356299992118693},{"$f":"General_INPUT_S1!X171","v":63.356299992120512},{"$f":"General_INPUT_S1!Y171","v":627.22736992158025},{"$f":"General_INPUT_S1!Z171","v":627.22736992157934},{"$f":"General_INPUT_S1!AA171","v":627.22736992158025},{"$f":"General_INPUT_S1!AB171","v":627.22736992158025},{"$f":"General_INPUT_S1!AC171","v":627.22736992158025},{"$f":"General_INPUT_S1!AD171","v":627.22736992157934},{"$f":"General_INPUT_S1!AE171","v":627.22736992158025},{"$f":"General_INPUT_S1!AF171","v":627.22736992157843},{"$f":"General_INPUT_S1!AG171","v":627.22736992157843},{"$f":"General_INPUT_S1!AH171","v":627.22736992158025},{"$f":"General_INPUT_S1!AI171","v":912.33071988598931},{"$f":"General_INPUT_S1!AJ171","v":912.33071988598931},{"$f":"General_INPUT_S1!AK171","v":912.33071988599113},{"$f":"General_INPUT_S1!AL171","v":912.33071988598931},{"$f":"General_INPUT_S1!AM171","v":912.33071988598931},{"$f":"General_INPUT_S1!AN171","v":938.33071988598931},{"$f":"General_INPUT_S1!AO171","v":912.33071988599113},{"$f":"General_INPUT_S1!AP171","v":912.33071988598749},{"$f":"General_INPUT_S1!AQ171","v":922.33071988599113},{"$f":"General_INPUT_S1!AR171","v":2617.9907198859987},{"$f":"General_INPUT_S1!AS171","v":545.7165502494363},{"$f":"General_INPUT_S1!AT171","v":577.9865502494406},{"$f":"General_INPUT_S1!AU171","v":530.26655024944012},{"$f":"General_INPUT_S1!AV171","v":513.07655024944029},{"$f":"General_INPUT_S1!AW171","v":513.18655024944042},{"$f":"General_INPUT_S1!AX171","v":888.16655024944043},{"$f":"General_INPUT_S1!AY171","v":504.2765502494367},{"$f":"General_INPUT_S1!AZ171","v":504.27655024944033},{"$f":"General_INPUT_S1!BA171","v":504.27655024944033},{"$f":"General_INPUT_S1!BB171","v":504.27655024944033}]
[null,"Tech9","Solar utility",null,{"$f":"General_INPUT_S1!E172","v":0},{"$f":"General_INPUT_S1!F172","v":0},{"$f":"General_INPUT_S1!G172","v":0},{"$f":"General_INPUT_S1!H172","v":0},{"$f":"General_INPUT_S1!I172","v":0},{"$f":"General_INPUT_S1!J172","v":0},{"$f":"General_INPUT_S1!K172","v":0},{"$f":"General_INPUT_S1!L172","v":0},{"$f":"General_INPUT_S1!M172","v":0},{"$f":"General_INPUT_S1!N172","v":0},{"$f":"General_INPUT_S1!O172","v":0},{"$f":"General_INPUT_S1!P172","v":2374.4775745097159},{"$f":"General_INPUT_S1!Q172","v":2242.2804308229051},{"$f":"General_INPUT_S1!R172","v":2110.0832871360917},{"$f":"General_INPUT_S1!S172","v":1977.8861434492792},{"$f":"General_INPUT_S1!T172","v":1845.6889997624676},{"$f":"General_INPUT_S1!U172","v":1713.4918560756541},{"$f":"General_INPUT_S1!V172","v":1581.2947123888443},{"$f":"General_INPUT_S1!W172","v":1449.0975687020327},{"$f":"General_INPUT_S1!X172","v":1316.9004250152102},{"$f":"General_INPUT_S1!Y172","v":7244.4761225943876},{"$f":"General_INPUT_S1!Z172","v":6822.5231646471366},{"$f":"General_INPUT_S1!AA172","v":6400.5702066998856},{"$f":"General_INPUT_S1!AB172","v":5978.6172487526273},{"$f":"General_INPUT_S1!AC172","v":5556.6642908053691},{"$f":"General_INPUT_S1!AD172","v":5134.7113328581181},{"$f":"General_INPUT_S1!AE172","v":4712.7583749108599},{"$f":"General_INPUT_S1!AF172","v":4290.8054169636162},{"$f":"General_INPUT_S1!AG172","v":3868.8524590163506},{"$f":"General_INPUT_S1!AH172","v":3446.8995010691142},{"$f":"General_INPUT_S1!AI172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AJ172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AK172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AL172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AM172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AN172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AO172","v":9718.6920883820276},{"$f":"General_INPUT_S1!AP172","v":9718.6920883820567},{"$f":"General_INPUT_S1!AQ172","v":9718.6920883820276},{"$f":"General_INPUT_S1!AR172","v":9718.6920883819694},{"$f":"General_INPUT_S1!AS172","v":2606.3257305773732},{"$f":"General_INPUT_S1!AT172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AU172","v":2606.325730577315},{"$f":"General_INPUT_S1!AV172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AW172","v":2606.3257305773732},{"$f":"General_INPUT_S1!AX172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AY172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AZ172","v":2606.3257305773441},{"$f":"General_INPUT_S1!BA172","v":2606.325730577315},{"$f":"General_INPUT_S1!BB172","v":2606.3257305774896}]
[null,"Tech10","Solar rooftop",null,{"$f":"General_INPUT_S1!E173","v":0},{"$f":"General_INPUT_S1!F173","v":0},{"$f":"General_INPUT_S1!G173","v":0},{"$f":"General_INPUT_S1!H173","v":0},{"$f":"General_INPUT_S1!I173","v":0},{"$f":"General_INPUT_S1!J173","v":0},{"$f":"General_INPUT_S1!K173","v":0},{"$f":"General_INPUT_S1!L173","v":0},{"$f":"General_INPUT_S1!M173","v":0},{"$f":"General_INPUT_S1!N173","v":0},{"$f":"General_INPUT_S1!O173","v":0},{"$f":"General_INPUT_S1!P173","v":38.025615304067252},{"$f":"General_INPUT_S1!Q173","v":60.058472585202658},{"$f":"General_INPUT_S1!R173","v":82.0913298663381},{"$f":"General_INPUT_S1!S173","v":104.12418714747349},{"$f":"General_INPUT_S1!T173","v":126.1570444286088},{"$f":"General_INPUT_S1!U173","v":148.18990170974428},{"$f":"General_INPUT_S1!V173","v":170.2227589908797},{"$f":"General_INPUT_S1!W173","v":192.25561627201512},{"$f":"General_INPUT_S1!X173","v":214.28847355315042},{"$f":"General_INPUT_S1!Y173","v":861.01211689237675},{"$f":"General_INPUT_S1!Z173","v":1071.9885958660032},{"$f":"General_INPUT_S1!AA173","v":1282.9650748396302},{"$f":"General_INPUT_S1!AB173","v":1493.9415538132571},{"$f":"General_INPUT_S1!AC173","v":1704.9180327868844},{"$f":"General_INPUT_S1!AD173","v":1915.8945117605108},{"$f":"General_INPUT_S1!AE173","v":2126.8709907341363},{"$f":"General_INPUT_S1!AF173","v":2337.8474697077672},{"$f":"General_INPUT_S1!AG173","v":2548.8239486813909},{"$f":"General_INPUT_S1!AH173","v":2759.8004276550164},{"$f":"General_INPUT_S1!AI173","v":3380.3866714183896},{"$f":"General_INPUT_S1!AJ173","v":3557.0901639344265},{"$f":"General_INPUT_S1!AK173","v":3733.7936564504671},{"$f":"General_INPUT_S1!AL173","v":3910.497148966504},{"$f":"General_INPUT_S1!AM173","v":4087.2006414825373},{"$f":"General_INPUT_S1!AN173","v":4263.9041339985706},{"$f":"General_INPUT_S1!AO173","v":4440.6076265146257},{"$f":"General_INPUT_S1!AP173","v":4617.3111190306445},{"$f":"General_INPUT_S1!AQ173","v":4794.014611546685},{"$f":"General_INPUT_S1!AR173","v":4970.7181040626965},{"$f":"General_INPUT_S1!AS173","v":947.75481111904082},{"$f":"General_INPUT_S1!AT173","v":947.75481111903355},{"$f":"General_INPUT_S1!AU173","v":947.75481111903355},{"$f":"General_INPUT_S1!AV173","v":947.75481111904082},{"$f":"General_INPUT_S1!AW173","v":947.75481111902627},{"$f":"General_INPUT_S1!AX173","v":947.75481111904082},{"$f":"General_INPUT_S1!AY173","v":947.75481111902627},{"$f":"General_INPUT_S1!AZ173","v":947.75481111904082},{"$f":"General_INPUT_S1!BA173","v":947.75481111904082},{"$f":"General_INPUT_S1!BB173","v":947.75481111906993}]
[null,"Tech11","Solar floating",null,{"$f":"General_INPUT_S1!E174","v":0},{"$f":"General_INPUT_S1!F174","v":0},{"$f":"General_INPUT_S1!G174","v":0},{"$f":"General_INPUT_S1!H174","v":0},{"$f":"General_INPUT_S1!I174","v":0},{"$f":"General_INPUT_S1!J174","v":0},{"$f":"General_INPUT_S1!K174","v":0},{"$f":"General_INPUT_S1!L174","v":0},{"$f":"General_INPUT_S1!M174","v":0},{"$f":"General_INPUT_S1!N174","v":0},{"$f":"General_INPUT_S1!O174","v":0},{"$f":"General_INPUT_S1!P174","v":66.193254313949623},{"$f":"General_INPUT_S1!Q174","v":176.35754071962663},{"$f":"General_INPUT_S1!R174","v":286.52182712530373},{"$f":"General_INPUT_S1!S174","v":396.68611353098072},{"$f":"General_INPUT_S1!T174","v":506.85039993665782},{"$f":"General_INPUT_S1!U174","v":617.01468634233447},{"$f":"General_INPUT_S1!V174","v":727.1789727480118},{"$f":"General_INPUT_S1!W174","v":837.3432591536889},{"$f":"General_INPUT_S1!X174","v":947.50754555936555},{"$f":"General_INPUT_S1!Y174","v":2443.3357091945791},{"$f":"General_INPUT_S1!Z174","v":2654.3121881682046},{"$f":"General_INPUT_S1!AA174","v":2865.288667141831},{"$f":"General_INPUT_S1!AB174","v":3076.2651461154583},{"$f":"General_INPUT_S1!AC174","v":3287.2416250890819},{"$f":"General_INPUT_S1!AD174","v":3498.2181040627111},{"$f":"General_INPUT_S1!AE174","v":3709.1945830363402},{"$f":"General_INPUT_S1!AF174","v":3920.1710620099657},{"$f":"General_INPUT_S1!AG174","v":4131.1475409835948},{"$f":"General_INPUT_S1!AH174","v":4342.124019957213},{"$f":"General_INPUT_S1!AI174","v":4571.2704918032759},{"$f":"General_INPUT_S1!AJ174","v":4394.5669992872427},{"$f":"General_INPUT_S1!AK174","v":4217.8635067712021},{"$f":"General_INPUT_S1!AL174","v":4041.1600142551615},{"$f":"General_INPUT_S1!AM174","v":3864.4565217391282},{"$f":"General_INPUT_S1!AN174","v":3687.7530292230949},{"$f":"General_INPUT_S1!AO174","v":3511.0495367070471},{"$f":"General_INPUT_S1!AP174","v":3334.3460441910283},{"$f":"General_INPUT_S1!AQ174","v":3157.6425516749587},{"$f":"General_INPUT_S1!AR174","v":2980.9390591589472},{"$f":"General_INPUT_S1!AS174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AT174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AU174","v":1184.6935138988047},{"$f":"General_INPUT_S1!AV174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AW174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AX174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AY174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AZ174","v":1184.6935138988047},{"$f":"General_INPUT_S1!BA174","v":1184.6935138987901},{"$f":"General_INPUT_S1!BB174","v":1184.6935138988483}]
[null,"Tech12","Wind onshore",null,{"$f":"General_INPUT_S1!E175","v":0},{"$f":"General_INPUT_S1!F175","v":0},{"$f":"General_INPUT_S1!G175","v":0},{"$f":"General_INPUT_S1!H175","v":0},{"$f":"General_INPUT_S1!I175","v":0},{"$f":"General_INPUT_S1!J175","v":0},{"$f":"General_INPUT_S1!K175","v":0},{"$f":"General_INPUT_S1!L175","v":0},{"$f":"General_INPUT_S1!M175","v":0},{"$f":"General_INPUT_S1!N175","v":0},{"$f":"General_INPUT_S1!O175","v":0},{"$f":"General_INPUT_S1!P175","v":570.20669992874434},{"$f":"General_INPUT_S1!Q175","v":570.20669992874434},{"$f":"General_INPUT_S1!R175","v":570.20669992874446},{"$f":"General_INPUT_S1!S175","v":570.20669992874423},{"$f":"General_INPUT_S1!T175","v":570.20669992874491},{"$f":"General_INPUT_S1!U175","v":570.20669992874446},{"$f":"General_INPUT_S1!V175","v":570.20669992874446},{"$f":"General_INPUT_S1!W175","v":570.20669992874355},{"$f":"General_INPUT_S1!X175","v":570.20669992874446},{"$f":"General_INPUT_S1!Y175","v":2998.7170349250982},{"$f":"General_INPUT_S1!Z175","v":2803.7063435494811},{"$f":"General_INPUT_S1!AA175","v":2608.6956521738575},{"$f":"General_INPUT_S1!AB175","v":2413.6849607982385},{"$f":"General_INPUT_S1!AC175","v":2218.6742694226177},{"$f":"General_INPUT_S1!AD175","v":2023.6635780469987},{"$f":"General_INPUT_S1!AE175","v":1828.6528866713779},{"$f":"General_INPUT_S1!AF175","v":1633.6421952957571},{"$f":"General_INPUT_S1!AG175","v":1438.6315039201363},{"$f":"General_INPUT_S1!AH175","v":1243.6208125445228},{"$f":"General_INPUT_S1!AI175","v":3443.9422665716629},{"$f":"General_INPUT_S1!AJ175","v":3333.2095509622523},{"$f":"General_INPUT_S1!AK175","v":3222.4768353528489},{"$f":"General_INPUT_S1!AL175","v":3111.7441197434382},{"$f":"General_INPUT_S1!AM175","v":3001.0114041340275},{"$f":"General_INPUT_S1!AN175","v":2890.2786885246169},{"$f":"General_INPUT_S1!AO175","v":2779.5459729152062},{"$f":"General_INPUT_S1!AP175","v":2668.8132573058028},{"$f":"General_INPUT_S1!AQ175","v":2558.0805416963776},{"$f":"General_INPUT_S1!AR175","v":2447.3478260869815},{"$f":"General_INPUT_S1!AS175","v":2579.9999999999927},{"$f":"General_INPUT_S1!AT175","v":2580},{"$f":"General_INPUT_S1!AU175","v":2580},{"$f":"General_INPUT_S1!AV175","v":2579.9999999999927},{"$f":"General_INPUT_S1!AW175","v":2580},{"$f":"General_INPUT_S1!AX175","v":2580},{"$f":"General_INPUT_S1!AY175","v":2580},{"$f":"General_INPUT_S1!AZ175","v":2580},{"$f":"General_INPUT_S1!BA175","v":2580.0000000000146},{"$f":"General_INPUT_S1!BB175","v":2580}]
[null,"Tech13","Wind offshore",null,{"$f":"General_INPUT_S1!E176","v":0},{"$f":"General_INPUT_S1!F176","v":0},{"$f":"General_INPUT_S1!G176","v":0},{"$f":"General_INPUT_S1!H176","v":0},{"$f":"General_INPUT_S1!I176","v":0},{"$f":"General_INPUT_S1!J176","v":0},{"$f":"General_INPUT_S1!K176","v":0},{"$f":"General_INPUT_S1!L176","v":0},{"$f":"General_INPUT_S1!M176","v":0},{"$f":"General_INPUT_S1!N176","v":0},{"$f":"General_INPUT_S1!O176","v":0},{"$f":"General_INPUT_S1!P176","v":0},{"$f":"General_INPUT_S1!Q176","v":0},{"$f":"General_INPUT_S1!R176","v":0},{"$f":"General_INPUT_S1!S176","v":0},{"$f":"General_INPUT_S1!T176","v":0},{"$f":"General_INPUT_S1!U176","v":0},{"$f":"General_INPUT_S1!V176","v":0},{"$f":"General_INPUT_S1!W176","v":0},{"$f":"General_INPUT_S1!X176","v":0},{"$f":"General_INPUT_S1!Y176","v":251.46115466857117},{"$f":"General_INPUT_S1!Z176","v":446.47184604419141},{"$f":"General_INPUT_S1!AA176","v":641.48253741981171},{"$f":"General_INPUT_S1!AB176","v":836.49322879543183},{"$f":"General_INPUT_S1!AC176","v":1031.5039201710524},{"$f":"General_INPUT_S1!AD176","v":1226.5146115466723},{"$f":"General_INPUT_S1!AE176","v":1421.5253029222931},{"$f":"General_INPUT_S1!AF176","v":1616.5359942979139},{"$f":"General_INPUT_S1!AG176","v":1811.5466856735311},{"$f":"General_INPUT_S1!AH176","v":2006.5573770491555},{"$f":"General_INPUT_S1!AI176","v":2092.6935138987992},{"$f":"General_INPUT_S1!AJ176","v":2203.4262295082062},{"$f":"General_INPUT_S1!AK176","v":2314.1589451176169},{"$f":"General_INPUT_S1!AL176","v":2424.8916607270221},{"$f":"General_INPUT_S1!AM176","v":2535.6243763364364},{"$f":"General_INPUT_S1!AN176","v":2646.3570919458471},{"$f":"General_INPUT_S1!AO176","v":2757.0898075552504},{"$f":"General_INPUT_S1!AP176","v":2867.8225231646684},{"$f":"General_INPUT_S1!AQ176","v":2978.5552387740718},{"$f":"General_INPUT_S1!AR176","v":3089.287954383457},{"$f":"General_INPUT_S1!AS176","v":1720},{"$f":"General_INPUT_S1!AT176","v":1720},{"$f":"General_INPUT_S1!AU176","v":1720},{"$f":"General_INPUT_S1!AV176","v":1720},{"$f":"General_INPUT_S1!AW176","v":1720},{"$f":"General_INPUT_S1!AX176","v":1719.9999999999927},{"$f":"General_INPUT_S1!AY176","v":1720},{"$f":"General_INPUT_S1!AZ176","v":1720},{"$f":"General_INPUT_S1!BA176","v":1720.0000000000073},{"$f":"General_INPUT_S1!BB176","v":1720.0000000000073}]
[null,"Tech14","Geothermal",null,{"$f":"General_INPUT_S1!E177","v":0},{"$f":"General_INPUT_S1!F177","v":0},{"$f":"General_INPUT_S1!G177","v":0},{"$f":"General_INPUT_S1!H177","v":0},{"$f":"General_INPUT_S1!I177","v":0},{"$f":"General_INPUT_S1!J177","v":0},{"$f":"General_INPUT_S1!K177","v":0},{"$f":"General_INPUT_S1!L177","v":0},{"$f":"General_INPUT_S1!M177","v":0},{"$f":"General_INPUT_S1!N177","v":0},{"$f":"General_INPUT_S1!O177","v":0},{"$f":"General_INPUT_S1!P177","v":671.85039993656028},{"$f":"General_INPUT_S1!Q177","v":506.85039993655982},{"$f":"General_INPUT_S1!R177","v":506.85039993656028},{"$f":"General_INPUT_S1!S177","v":671.85039993656119},{"$f":"General_INPUT_S1!T177","v":566.85039993656028},{"$f":"General_INPUT_S1!U177","v":506.85039993656028},{"$f":"General_INPUT_S1!V177","v":706.85039993656028},{"$f":"General_INPUT_S1!W177","v":506.85039993656028},{"$f":"General_INPUT_S1!X177","v":506.85039993655846},{"$f":"General_INPUT_S1!Y177","v":1083.3927298646295},{"$f":"General_INPUT_S1!Z177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AA177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AB177","v":1083.3927298646304},{"$f":"General_INPUT_S1!AC177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AD177","v":1143.3927298646286},{"$f":"General_INPUT_S1!AE177","v":1321.3927298646286},{"$f":"General_INPUT_S1!AF177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AG177","v":1083.392729864634},{"$f":"General_INPUT_S1!AH177","v":1193.3927298646304},{"$f":"General_INPUT_S1!AI177","v":57.020669992838521},{"$f":"General_INPUT_S1!AJ177","v":112.02066999284216},{"$f":"General_INPUT_S1!AK177","v":92.020669992842159},{"$f":"General_INPUT_S1!AL177","v":112.02066999284216},{"$f":"General_INPUT_S1!AM177","v":332.02066999283852},{"$f":"General_INPUT_S1!AN177","v":252.02066999284216},{"$f":"General_INPUT_S1!AO177","v":242.02066999284216},{"$f":"General_INPUT_S1!AP177","v":57.020669992842159},{"$f":"General_INPUT_S1!AQ177","v":193.02066999283852},{"$f":"General_INPUT_S1!AR177","v":402.02066999282761},{"$f":"General_INPUT_S1!AS177","v":531.29722024236253},{"$f":"General_INPUT_S1!AT177","v":591.29722024236253},{"$f":"General_INPUT_S1!AU177","v":426.29722024236253},{"$f":"General_INPUT_S1!AV177","v":261.29722024236253},{"$f":"General_INPUT_S1!AW177","v":261.29722024236253},{"$f":"General_INPUT_S1!AX177","v":426.29722024235889},{"$f":"General_INPUT_S1!AY177","v":261.29722024236253},{"$f":"General_INPUT_S1!AZ177","v":821.29722024236253},{"$f":"General_INPUT_S1!BA177","v":261.29722024236253},{"$f":"General_INPUT_S1!BB177","v":571.29722024234798}]
[null,"Tech15","Hydro large",null,{"$f":"General_INPUT_S1!E178","v":0},{"$f":"General_INPUT_S1!F178","v":0},{"$f":"General_INPUT_S1!G178","v":0},{"$f":"General_INPUT_S1!H178","v":0},{"$f":"General_INPUT_S1!I178","v":0},{"$f":"General_INPUT_S1!J178","v":0},{"$f":"General_INPUT_S1!K178","v":0},{"$f":"General_INPUT_S1!L178","v":0},{"$f":"General_INPUT_S1!M178","v":0},{"$f":"General_INPUT_S1!N178","v":0},{"$f":"General_INPUT_S1!O178","v":128.25},{"$f":"General_INPUT_S1!P178","v":932.04156877237619},{"$f":"General_INPUT_S1!Q178","v":920.7782265515616},{"$f":"General_INPUT_S1!R178","v":909.51488433074701},{"$f":"General_INPUT_S1!S178","v":898.25154210993333},{"$f":"General_INPUT_S1!T178","v":938.28819988911869},{"$f":"General_INPUT_S1!U178","v":1032.474857668305},{"$f":"General_INPUT_S1!V178","v":864.46151544749046},{"$f":"General_INPUT_S1!W178","v":853.19817322667586},{"$f":"General_INPUT_S1!X178","v":1414.7848310058575},{"$f":"General_INPUT_S1!Y178","v":2502.3081789023654},{"$f":"General_INPUT_S1!Z178","v":2353.8132573057883},{"$f":"General_INPUT_S1!AA178","v":2991.4433357092094},{"$f":"General_INPUT_S1!AB178","v":2299.0734141126304},{"$f":"General_INPUT_S1!AC178","v":2271.7034925160551},{"$f":"General_INPUT_S1!AD178","v":3401.3385709194727},{"$f":"General_INPUT_S1!AE178","v":2216.96364932289},{"$f":"General_INPUT_S1!AF178","v":2189.5937277263147},{"$f":"General_INPUT_S1!AG178","v":2281.9238061297283},{"$f":"General_INPUT_S1!AH178","v":2134.8538845331677},{"$f":"General_INPUT_S1!AI178","v":1260.7880256593155},{"$f":"General_INPUT_S1!AJ178","v":1209.642908054193},{"$f":"General_INPUT_S1!AK178","v":1192.6977904490486},{"$f":"General_INPUT_S1!AL178","v":1175.7526728439334},{"$f":"General_INPUT_S1!AM178","v":1325.0575552387891},{"$f":"General_INPUT_S1!AN178","v":1416.4124376336592},{"$f":"General_INPUT_S1!AO178","v":1248.4173200285295},{"$f":"General_INPUT_S1!AP178","v":1107.9722024233997},{"$f":"General_INPUT_S1!AQ178","v":1179.1870848182627},{"$f":"General_INPUT_S1!AR178","v":1121.5819672131547},{"$f":"General_INPUT_S1!AS178","v":816.74551318601823},{"$f":"General_INPUT_S1!AT178","v":796.91446899499715},{"$f":"General_INPUT_S1!AU178","v":783.06842480397609},{"$f":"General_INPUT_S1!AV178","v":1046.6223806129697},{"$f":"General_INPUT_S1!AW178","v":755.37633642194123},{"$f":"General_INPUT_S1!AX178","v":741.53029223092017},{"$f":"General_INPUT_S1!AY178","v":727.68424803989183},{"$f":"General_INPUT_S1!AZ178","v":884.83820384888531},{"$f":"General_INPUT_S1!BA178","v":852.087159657857},{"$f":"General_INPUT_S1!BB178","v":751.72176546686501}]
[null,"Tech16","Hydro small",null,{"$f":"General_INPUT_S1!E179","v":0},{"$f":"General_INPUT_S1!F179","v":0},{"$f":"General_INPUT_S1!G179","v":0},{"$f":"General_INPUT_S1!H179","v":0},{"$f":"General_INPUT_S1!I179","v":0},{"$f":"General_INPUT_S1!J179","v":0},{"$f":"General_INPUT_S1!K179","v":0},{"$f":"General_INPUT_S1!L179","v":0},{"$f":"General_INPUT_S1!M179","v":0},{"$f":"General_INPUT_S1!N179","v":0},{"$f":"General_INPUT_S1!O179","v":6.7500000000000062},{"$f":"General_INPUT_S1!P179","v":81.659231100901593},{"$f":"General_INPUT_S1!Q179","v":92.922573321715731},{"$f":"General_INPUT_S1!R179","v":104.18591554252993},{"$f":"General_INPUT_S1!S179","v":115.44925776334406},{"$f":"General_INPUT_S1!T179","v":129.41259998415825},{"$f":"General_INPUT_S1!U179","v":146.22594220497251},{"$f":"General_INPUT_S1!V179","v":149.23928442578654},{"$f":"General_INPUT_S1!W179","v":160.5026266466009},{"$f":"General_INPUT_S1!X179","v":201.91596886741439},{"$f":"General_INPUT_S1!Y179","v":362.18398075552341},{"$f":"General_INPUT_S1!Z179","v":383.17890235210257},{"$f":"General_INPUT_S1!AA179","v":445.54882394868127},{"$f":"General_INPUT_S1!AB179","v":437.91874554526066},{"$f":"General_INPUT_S1!AC179","v":465.28866714183914},{"$f":"General_INPUT_S1!AD179","v":553.55358873841817},{"$f":"General_INPUT_S1!AE179","v":520.02851033499701},{"$f":"General_INPUT_S1!AF179","v":547.39843193157594},{"$f":"General_INPUT_S1!AG179","v":581.06835352815483},{"$f":"General_INPUT_S1!AH179","v":602.13827512473381},{"$f":"General_INPUT_S1!AI179","v":469.72373485388727},{"$f":"General_INPUT_S1!AJ179","v":484.86885245901885},{"$f":"General_INPUT_S1!AK179","v":501.81397006415136},{"$f":"General_INPUT_S1!AL179","v":518.75908766928387},{"$f":"General_INPUT_S1!AM179","v":544.45420527441456},{"$f":"General_INPUT_S1!AN179","v":567.09932287954803},{"$f":"General_INPUT_S1!AO179","v":576.09444048467958},{"$f":"General_INPUT_S1!AP179","v":586.539558089813},{"$f":"General_INPUT_S1!AQ179","v":608.12467569494277},{"$f":"General_INPUT_S1!AR179","v":622.92979330007256},{"$f":"General_INPUT_S1!AS179","v":574.15890591589186},{"$f":"General_INPUT_S1!AT179","v":587.68995010691106},{"$f":"General_INPUT_S1!AU179","v":601.5359942979303},{"$f":"General_INPUT_S1!AV179","v":629.98203848894775},{"$f":"General_INPUT_S1!AW179","v":629.22808267996879},{"$f":"General_INPUT_S1!AX179","v":643.07412687098622},{"$f":"General_INPUT_S1!AY179","v":656.92017106200547},{"$f":"General_INPUT_S1!AZ179","v":679.76621525302289},{"$f":"General_INPUT_S1!BA179","v":692.61725944404577},{"$f":"General_INPUT_S1!BB179","v":701.90965363506689}]
[null,"Tech17","Hydrogen",null,{"$f":"General_INPUT_S1!E180","v":0},{"$f":"General_INPUT_S1!F180","v":0},{"$f":"General_INPUT_S1!G180","v":0},{"$f":"General_INPUT_S1!H180","v":0},{"$f":"General_INPUT_S1!I180","v":0},{"$f":"General_INPUT_S1!J180","v":0},{"$f":"General_INPUT_S1!K180","v":0},{"$f":"General_INPUT_S1!L180","v":0},{"$f":"General_INPUT_S1!M180","v":0},{"$f":"General_INPUT_S1!N180","v":0},{"$f":"General_INPUT_S1!O180","v":0},{"$f":"General_INPUT_S1!P180","v":0},{"$f":"General_INPUT_S1!Q180","v":0},{"$f":"General_INPUT_S1!R180","v":0},{"$f":"General_INPUT_S1!S180","v":0},{"$f":"General_INPUT_S1!T180","v":0},{"$f":"General_INPUT_S1!U180","v":0},{"$f":"General_INPUT_S1!V180","v":0},{"$f":"General_INPUT_S1!W180","v":0},{"$f":"General_INPUT_S1!X180","v":0},{"$f":"General_INPUT_S1!Y180","v":456.16535994300023},{"$f":"General_INPUT_S1!Z180","v":456.16535994300023},{"$f":"General_INPUT_S1!AA180","v":456.16535994300034},{"$f":"General_INPUT_S1!AB180","v":456.16535994300011},{"$f":"General_INPUT_S1!AC180","v":456.16535994300011},{"$f":"General_INPUT_S1!AD180","v":456.16535994300057},{"$f":"General_INPUT_S1!AE180","v":456.16535994300011},{"$f":"General_INPUT_S1!AF180","v":456.16535994300011},{"$f":"General_INPUT_S1!AG180","v":456.16535994300011},{"$f":"General_INPUT_S1!AH180","v":456.16535994300011},{"$f":"General_INPUT_S1!AI180","v":643.83464005699989},{"$f":"General_INPUT_S1!AJ180","v":643.83464005699898},{"$f":"General_INPUT_S1!AK180","v":643.83464005699989},{"$f":"General_INPUT_S1!AL180","v":643.83464005699898},{"$f":"General_INPUT_S1!AM180","v":643.83464005699989},{"$f":"General_INPUT_S1!AN180","v":643.83464005699898},{"$f":"General_INPUT_S1!AO180","v":643.83464005699898},{"$f":"General_INPUT_S1!AP180","v":643.8346400570008},{"$f":"General_INPUT_S1!AQ180","v":643.83464005699898},{"$f":"General_INPUT_S1!AR180","v":643.83464005700262},{"$f":"General_INPUT_S1!AS180","v":0},{"$f":"General_INPUT_S1!AT180","v":0},{"$f":"General_INPUT_S1!AU180","v":0},{"$f":"General_INPUT_S1!AV180","v":0},{"$f":"General_INPUT_S1!AW180","v":0},{"$f":"General_INPUT_S1!AX180","v":0},{"$f":"General_INPUT_S1!AY180","v":0},{"$f":"General_INPUT_S1!AZ180","v":0},{"$f":"General_INPUT_S1!BA180","v":0},{"$f":"General_INPUT_S1!BB180","v":0}]
[null,"Tech18","Pumped storage",null,{"$f":"General_INPUT_S1!E181","v":0},{"$f":"General_INPUT_S1!F181","v":0},{"$f":"General_INPUT_S1!G181","v":0},{"$f":"General_INPUT_S1!H181","v":0},{"$f":"General_INPUT_S1!I181","v":0},{"$f":"General_INPUT_S1!J181","v":0},{"$f":"General_INPUT_S1!K181","v":0},{"$f":"General_INPUT_S1!L181","v":0},{"$f":"General_INPUT_S1!M181","v":0},{"$f":"General_INPUT_S1!N181","v":0},{"$f":"General_INPUT_S1!O181","v":0},{"$f":"General_INPUT_S1!P181","v":0},{"$f":"General_INPUT_S1!Q181","v":0},{"$f":"General_INPUT_S1!R181","v":0},{"$f":"General_INPUT_S1!S181","v":0},{"$f":"General_INPUT_S1!T181","v":0},{"$f":"General_INPUT_S1!U181","v":0},{"$f":"General_INPUT_S1!V181","v":0},{"$f":"General_INPUT_S1!W181","v":0},{"$f":"General_INPUT_S1!X181","v":0},{"$f":"General_INPUT_S1!Y181","v":0},{"$f":"General_INPUT_S1!Z181","v":0},{"$f":"General_INPUT_S1!AA181","v":0},{"$f":"General_INPUT_S1!AB181","v":0},{"$f":"General_INPUT_S1!AC181","v":0},{"$f":"General_INPUT_S1!AD181","v":0},{"$f":"General_INPUT_S1!AE181","v":0},{"$f":"General_INPUT_S1!AF181","v":0},{"$f":"General_INPUT_S1!AG181","v":0},{"$f":"General_INPUT_S1!AH181","v":0},{"$f":"General_INPUT_S1!AI181","v":0},{"$f":"General_INPUT_S1!AJ181","v":0},{"$f":"General_INPUT_S1!AK181","v":0},{"$f":"General_INPUT_S1!AL181","v":0},{"$f":"General_INPUT_S1!AM181","v":0},{"$f":"General_INPUT_S1!AN181","v":0},{"$f":"General_INPUT_S1!AO181","v":0},{"$f":"General_INPUT_S1!AP181","v":0},{"$f":"General_INPUT_S1!AQ181","v":0},{"$f":"General_INPUT_S1!AR181","v":0},{"$f":"General_INPUT_S1!AS181","v":0},{"$f":"General_INPUT_S1!AT181","v":0},{"$f":"General_INPUT_S1!AU181","v":0},{"$f":"General_INPUT_S1!AV181","v":0},{"$f":"General_INPUT_S1!AW181","v":0},{"$f":"General_INPUT_S1!AX181","v":0},{"$f":"General_INPUT_S1!AY181","v":0},{"$f":"General_INPUT_S1!AZ181","v":0},{"$f":"General_INPUT_S1!BA181","v":0},{"$f":"General_INPUT_S1!BB181","v":0}]
[null,"Tech19","Batteries",null,{"$f":"General_INPUT_S1!E182","v":0},{"$f":"General_INPUT_S1!F182","v":0},{"$f":"General_INPUT_S1!G182","v":0},{"$f":"General_INPUT_S1!H182","v":0},{"$f":"General_INPUT_S1!I182","v":0},{"$f":"General_INPUT_S1!J182","v":0},{"$f":"General_INPUT_S1!K182","v":0},{"$f":"General_INPUT_S1!L182","v":0},{"$f":"General_INPUT_S1!M182","v":0},{"$f":"General_INPUT_S1!N182","v":0},{"$f":"General_INPUT_S1!O182","v":0},{"$f":"General_INPUT_S1!P182","v":886.98819988910009},{"$f":"General_INPUT_S1!Q182","v":886.98819988910009},{"$f":"General_INPUT_S1!R182","v":886.98819988910009},{"$f":"General_INPUT_S1!S182","v":886.98819988910009},{"$f":"General_INPUT_S1!T182","v":886.98819988909963},{"$f":"General_INPUT_S1!U182","v":886.98819988909963},{"$f":"General_INPUT_S1!V182","v":886.98819988909963},{"$f":"General_INPUT_S1!W182","v":886.98819988909963},{"$f":"General_INPUT_S1!X182","v":886.98819988910145},{"$f":"General_INPUT_S1!Y182","v":2851.0334996438123},{"$f":"General_INPUT_S1!Z182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AA182","v":2851.0334996438123},{"$f":"General_INPUT_S1!AB182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AC182","v":2851.0334996438141},{"$f":"General_INPUT_S1!AD182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AE182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AF182","v":2851.0334996438141},{"$f":"General_INPUT_S1!AG182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AH182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AI182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AJ182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AK182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AL182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AM182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AN182","v":3850.6771204559918},{"$f":"General_INPUT_S1!AO182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AP182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AQ182","v":3850.6771204560064},{"$f":"General_INPUT_S1!AR182","v":3850.6771204559918},{"$f":"General_INPUT_S1!AS182","v":1700},{"$f":"General_INPUT_S1!AT182","v":1700},{"$f":"General_INPUT_S1!AU182","v":1700.0000000000146},{"$f":"General_INPUT_S1!AV182","v":1700},{"$f":"General_INPUT_S1!AW182","v":1700},{"$f":"General_INPUT_S1!AX182","v":1700},{"$f":"General_INPUT_S1!AY182","v":1700},{"$f":"General_INPUT_S1!AZ182","v":1700.0000000000146},{"$f":"General_INPUT_S1!BA182","v":1700},{"$f":"General_INPUT_S1!BB182","v":1699.9999999999709}]
[null,"Tech20","unassigned1",null,{"$f":"General_INPUT_S1!E183","v":0},{"$f":"General_INPUT_S1!F183","v":0},{"$f":"General_INPUT_S1!G183","v":0},{"$f":"General_INPUT_S1!H183","v":0},{"$f":"General_INPUT_S1!I183","v":0},{"$f":"General_INPUT_S1!J183","v":0},{"$f":"General_INPUT_S1!K183","v":0},{"$f":"General_INPUT_S1!L183","v":0},{"$f":"General_INPUT_S1!M183","v":0},{"$f":"General_INPUT_S1!N183","v":0},{"$f":"General_INPUT_S1!O183","v":0},{"$f":"General_INPUT_S1!P183","v":0},{"$f":"General_INPUT_S1!Q183","v":0},{"$f":"General_INPUT_S1!R183","v":0},{"$f":"General_INPUT_S1!S183","v":0},{"$f":"General_INPUT_S1!T183","v":0},{"$f":"General_INPUT_S1!U183","v":0},{"$f":"General_INPUT_S1!V183","v":0},{"$f":"General_INPUT_S1!W183","v":0},{"$f":"General_INPUT_S1!X183","v":0},{"$f":"General_INPUT_S1!Y183","v":0},{"$f":"General_INPUT_S1!Z183","v":0},{"$f":"General_INPUT_S1!AA183","v":0},{"$f":"General_INPUT_S1!AB183","v":0},{"$f":"General_INPUT_S1!AC183","v":0},{"$f":"General_INPUT_S1!AD183","v":0},{"$f":"General_INPUT_S1!AE183","v":0},{"$f":"General_INPUT_S1!AF183","v":0},{"$f":"General_INPUT_S1!AG183","v":0},{"$f":"General_INPUT_S1!AH183","v":0},{"$f":"General_INPUT_S1!AI183","v":0},{"$f":"General_INPUT_S1!AJ183","v":0},{"$f":"General_INPUT_S1!AK183","v":0},{"$f":"General_INPUT_S1!AL183","v":0},{"$f":"General_INPUT_S1!AM183","v":0},{"$f":"General_INPUT_S1!AN183","v":0},{"$f":"General_INPUT_S1!AO183","v":0},{"$f":"General_INPUT_S1!AP183","v":0},{"$f":"General_INPUT_S1!AQ183","v":0},{"$f":"General_INPUT_S1!AR183","v":0},{"$f":"General_INPUT_S1!AS183","v":0},{"$f":"General_INPUT_S1!AT183","v":0},{"$f":"General_INPUT_S1!AU183","v":0},{"$f":"General_INPUT_S1!AV183","v":0},{"$f":"General_INPUT_S1!AW183","v":0},{"$f":"General_INPUT_S1!AX183","v":0},{"$f":"General_INPUT_S1!AY183","v":0},{"$f":"General_INPUT_S1!AZ183","v":0},{"$f":"General_INPUT_S1!BA183","v":0},{"$f":"General_INPUT_S1!BB183","v":0}]
[null,"Tech21","unassigned2",null,{"$f":"General_INPUT_S1!E184","v":0},{"$f":"General_INPUT_S1!F184","v":0},{"$f":"General_INPUT_S1!G184","v":0},{"$f":"General_INPUT_S1!H184","v":0},{"$f":"General_INPUT_S1!I184","v":0},{"$f":"General_INPUT_S1!J184","v":0},{"$f":"General_INPUT_S1!K184","v":0},{"$f":"General_INPUT_S1!L184","v":0},{"$f":"General_INPUT_S1!M184","v":0},{"$f":"General_INPUT_S1!N184","v":0},{"$f":"General_INPUT_S1!O184","v":0},{"$f":"General_INPUT_S1!P184","v":0},{"$f":"General_INPUT_S1!Q184","v":0},{"$f":"General_INPUT_S1!R184","v":0},{"$f":"General_INPUT_S1!S184","v":0},{"$f":"General_INPUT_S1!T184","v":0},{"$f":"General_INPUT_S1!U184","v":0},{"$f":"General_INPUT_S1!V184","v":0},{"$f":"General_INPUT_S1!W184","v":0},{"$f":"General_INPUT_S1!X184","v":0},{"$f":"General_INPUT_S1!Y184","v":0},{"$f":"General_INPUT_S1!Z184","v":0},{"$f":"General_INPUT_S1!AA184","v":0},{"$f":"General_INPUT_S1!AB184","v":0},{"$f":"General_INPUT_S1!AC184","v":0},{"$f":"General_INPUT_S1!AD184","v":0},{"$f":"General_INPUT_S1!AE184","v":0},{"$f":"General_INPUT_S1!AF184","v":0},{"$f":"General_INPUT_S1!AG184","v":0},{"$f":"General_INPUT_S1!AH184","v":0},{"$f":"General_INPUT_S1!AI184","v":0},{"$f":"General_INPUT_S1!AJ184","v":0},{"$f":"General_INPUT_S1!AK184","v":0},{"$f":"General_INPUT_S1!AL184","v":0},{"$f":"General_INPUT_S1!AM184","v":0},{"$f":"General_INPUT_S1!AN184","v":0},{"$f":"General_INPUT_S1!AO184","v":0},{"$f":"General_INPUT_S1!AP184","v":0},{"$f":"General_INPUT_S1!AQ184","v":0},{"$f":"General_INPUT_S1!AR184","v":0},{"$f":"General_INPUT_S1!AS184","v":0},{"$f":"General_INPUT_S1!AT184","v":0},{"$f":"General_INPUT_S1!AU184","v":0},{"$f":"General_INPUT_S1!AV184","v":0},{"$f":"General_INPUT_S1!AW184","v":0},{"$f":"General_INPUT_S1!AX184","v":0},{"$f":"General_INPUT_S1!AY184","v":0},{"$f":"General_INPUT_S1!AZ184","v":0},{"$f":"General_INPUT_S1!BA184","v":0},{"$f":"General_INPUT_S1!BB184","v":0}]
[null,"Tech22","unassigned3",null,{"$f":"General_INPUT_S1!E185","v":0},{"$f":"General_INPUT_S1!F185","v":0},{"$f":"General_INPUT_S1!G185","v":0},{"$f":"General_INPUT_S1!H185","v":0},{"$f":"General_INPUT_S1!I185","v":0},{"$f":"General_INPUT_S1!J185","v":0},{"$f":"General_INPUT_S1!K185","v":0},{"$f":"General_INPUT_S1!L185","v":0},{"$f":"General_INPUT_S1!M185","v":0},{"$f":"General_INPUT_S1!N185","v":0},{"$f":"General_INPUT_S1!O185","v":0},{"$f":"General_INPUT_S1!P185","v":0},{"$f":"General_INPUT_S1!Q185","v":0},{"$f":"General_INPUT_S1!R185","v":0},{"$f":"General_INPUT_S1!S185","v":0},{"$f":"General_INPUT_S1!T185","v":0},{"$f":"General_INPUT_S1!U185","v":0},{"$f":"General_INPUT_S1!V185","v":0},{"$f":"General_INPUT_S1!W185","v":0},{"$f":"General_INPUT_S1!X185","v":0},{"$f":"General_INPUT_S1!Y185","v":0},{"$f":"General_INPUT_S1!Z185","v":0},{"$f":"General_INPUT_S1!AA185","v":0},{"$f":"General_INPUT_S1!AB185","v":0},{"$f":"General_INPUT_S1!AC185","v":0},{"$f":"General_INPUT_S1!AD185","v":0},{"$f":"General_INPUT_S1!AE185","v":0},{"$f":"General_INPUT_S1!AF185","v":0},{"$f":"General_INPUT_S1!AG185","v":0},{"$f":"General_INPUT_S1!AH185","v":0},{"$f":"General_INPUT_S1!AI185","v":0},{"$f":"General_INPUT_S1!AJ185","v":0},{"$f":"General_INPUT_S1!AK185","v":0},{"$f":"General_INPUT_S1!AL185","v":0},{"$f":"General_INPUT_S1!AM185","v":0},{"$f":"General_INPUT_S1!AN185","v":0},{"$f":"General_INPUT_S1!AO185","v":0},{"$f":"General_INPUT_S1!AP185","v":0},{"$f":"General_INPUT_S1!AQ185","v":0},{"$f":"General_INPUT_S1!AR185","v":0},{"$f":"General_INPUT_S1!AS185","v":0},{"$f":"General_INPUT_S1!AT185","v":0},{"$f":"General_INPUT_S1!AU185","v":0},{"$f":"General_INPUT_S1!AV185","v":0},{"$f":"General_INPUT_S1!AW185","v":0},{"$f":"General_INPUT_S1!AX185","v":0},{"$f":"General_INPUT_S1!AY185","v":0},{"$f":"General_INPUT_S1!AZ185","v":0},{"$f":"General_INPUT_S1!BA185","v":0},{"$f":"General_INPUT_S1!BB185","v":0}]
[null,"Tech23","unassigned4",null,{"$f":"General_INPUT_S1!E186","v":0},{"$f":"General_INPUT_S1!F186","v":0},{"$f":"General_INPUT_S1!G186","v":0},{"$f":"General_INPUT_S1!H186","v":0},{"$f":"General_INPUT_S1!I186","v":0},{"$f":"General_INPUT_S1!J186","v":0},{"$f":"General_INPUT_S1!K186","v":0},{"$f":"General_INPUT_S1!L186","v":0},{"$f":"General_INPUT_S1!M186","v":0},{"$f":"General_INPUT_S1!N186","v":0},{"$f":"General_INPUT_S1!O186","v":0},{"$f":"General_INPUT_S1!P186","v":0},{"$f":"General_INPUT_S1!Q186","v":0},{"$f":"General_INPUT_S1!R186","v":0},{"$f":"General_INPUT_S1!S186","v":0},{"$f":"General_INPUT_S1!T186","v":0},{"$f":"General_INPUT_S1!U186","v":0},{"$f":"General_INPUT_S1!V186","v":0},{"$f":"General_INPUT_S1!W186","v":0},{"$f":"General_INPUT_S1!X186","v":0},{"$f":"General_INPUT_S1!Y186","v":0},{"$f":"General_INPUT_S1!Z186","v":0},{"$f":"General_INPUT_S1!AA186","v":0},{"$f":"General_INPUT_S1!AB186","v":0},{"$f":"General_INPUT_S1!AC186","v":0},{"$f":"General_INPUT_S1!AD186","v":0},{"$f":"General_INPUT_S1!AE186","v":0},{"$f":"General_INPUT_S1!AF186","v":0},{"$f":"General_INPUT_S1!AG186","v":0},{"$f":"General_INPUT_S1!AH186","v":0},{"$f":"General_INPUT_S1!AI186","v":0},{"$f":"General_INPUT_S1!AJ186","v":0},{"$f":"General_INPUT_S1!AK186","v":0},{"$f":"General_INPUT_S1!AL186","v":0},{"$f":"General_INPUT_S1!AM186","v":0},{"$f":"General_INPUT_S1!AN186","v":0},{"$f":"General_INPUT_S1!AO186","v":0},{"$f":"General_INPUT_S1!AP186","v":0},{"$f":"General_INPUT_S1!AQ186","v":0},{"$f":"General_INPUT_S1!AR186","v":0},{"$f":"General_INPUT_S1!AS186","v":0},{"$f":"General_INPUT_S1!AT186","v":0},{"$f":"General_INPUT_S1!AU186","v":0},{"$f":"General_INPUT_S1!AV186","v":0},{"$f":"General_INPUT_S1!AW186","v":0},{"$f":"General_INPUT_S1!AX186","v":0},{"$f":"General_INPUT_S1!AY186","v":0},{"$f":"General_INPUT_S1!AZ186","v":0},{"$f":"General_INPUT_S1!BA186","v":0},{"$f":"General_INPUT_S1!BB186","v":0}]
[null,"Tech24","unassigned5",null,{"$f":"General_INPUT_S1!E187","v":0},{"$f":"General_INPUT_S1!F187","v":0},{"$f":"General_INPUT_S1!G187","v":0},{"$f":"General_INPUT_S1!H187","v":0},{"$f":"General_INPUT_S1!I187","v":0},{"$f":"General_INPUT_S1!J187","v":0},{"$f":"General_INPUT_S1!K187","v":0},{"$f":"General_INPUT_S1!L187","v":0},{"$f":"General_INPUT_S1!M187","v":0},{"$f":"General_INPUT_S1!N187","v":0},{"$f":"General_INPUT_S1!O187","v":0},{"$f":"General_INPUT_S1!P187","v":0},{"$f":"General_INPUT_S1!Q187","v":0},{"$f":"General_INPUT_S1!R187","v":0},{"$f":"General_INPUT_S1!S187","v":0},{"$f":"General_INPUT_S1!T187","v":0},{"$f":"General_INPUT_S1!U187","v":0},{"$f":"General_INPUT_S1!V187","v":0},{"$f":"General_INPUT_S1!W187","v":0},{"$f":"General_INPUT_S1!X187","v":0},{"$f":"General_INPUT_S1!Y187","v":0},{"$f":"General_INPUT_S1!Z187","v":0},{"$f":"General_INPUT_S1!AA187","v":0},{"$f":"General_INPUT_S1!AB187","v":0},{"$f":"General_INPUT_S1!AC187","v":0},{"$f":"General_INPUT_S1!AD187","v":0},{"$f":"General_INPUT_S1!AE187","v":0},{"$f":"General_INPUT_S1!AF187","v":0},{"$f":"General_INPUT_S1!AG187","v":0},{"$f":"General_INPUT_S1!AH187","v":0},{"$f":"General_INPUT_S1!AI187","v":0},{"$f":"General_INPUT_S1!AJ187","v":0},{"$f":"General_INPUT_S1!AK187","v":0},{"$f":"General_INPUT_S1!AL187","v":0},{"$f":"General_INPUT_S1!AM187","v":0},{"$f":"General_INPUT_S1!AN187","v":0},{"$f":"General_INPUT_S1!AO187","v":0},{"$f":"General_INPUT_S1!AP187","v":0},{"$f":"General_INPUT_S1!AQ187","v":0},{"$f":"General_INPUT_S1!AR187","v":0},{"$f":"General_INPUT_S1!AS187","v":0},{"$f":"General_INPUT_S1!AT187","v":0},{"$f":"General_INPUT_S1!AU187","v":0},{"$f":"General_INPUT_S1!AV187","v":0},{"$f":"General_INPUT_S1!AW187","v":0},{"$f":"General_INPUT_S1!AX187","v":0},{"$f":"General_INPUT_S1!AY187","v":0},{"$f":"General_INPUT_S1!AZ187","v":0},{"$f":"General_INPUT_S1!BA187","v":0},{"$f":"General_INPUT_S1!BB187","v":0}]
[null,"Tech25","unassigned6",null,{"$f":"General_INPUT_S1!E188","v":0},{"$f":"General_INPUT_S1!F188","v":0},{"$f":"General_INPUT_S1!G188","v":0},{"$f":"General_INPUT_S1!H188","v":0},{"$f":"General_INPUT_S1!I188","v":0},{"$f":"General_INPUT_S1!J188","v":0},{"$f":"General_INPUT_S1!K188","v":0},{"$f":"General_INPUT_S1!L188","v":0},{"$f":"General_INPUT_S1!M188","v":0},{"$f":"General_INPUT_S1!N188","v":0},{"$f":"General_INPUT_S1!O188","v":0},{"$f":"General_INPUT_S1!P188","v":0},{"$f":"General_INPUT_S1!Q188","v":0},{"$f":"General_INPUT_S1!R188","v":0},{"$f":"General_INPUT_S1!S188","v":0},{"$f":"General_INPUT_S1!T188","v":0},{"$f":"General_INPUT_S1!U188","v":0},{"$f":"General_INPUT_S1!V188","v":0},{"$f":"General_INPUT_S1!W188","v":0},{"$f":"General_INPUT_S1!X188","v":0},{"$f":"General_INPUT_S1!Y188","v":0},{"$f":"General_INPUT_S1!Z188","v":0},{"$f":"General_INPUT_S1!AA188","v":0},{"$f":"General_INPUT_S1!AB188","v":0},{"$f":"General_INPUT_S1!AC188","v":0},{"$f":"General_INPUT_S1!AD188","v":0},{"$f":"General_INPUT_S1!AE188","v":0},{"$f":"General_INPUT_S1!AF188","v":0},{"$f":"General_INPUT_S1!AG188","v":0},{"$f":"General_INPUT_S1!AH188","v":0},{"$f":"General_INPUT_S1!AI188","v":0},{"$f":"General_INPUT_S1!AJ188","v":0},{"$f":"General_INPUT_S1!AK188","v":0},{"$f":"General_INPUT_S1!AL188","v":0},{"$f":"General_INPUT_S1!AM188","v":0},{"$f":"General_INPUT_S1!AN188","v":0},{"$f":"General_INPUT_S1!AO188","v":0},{"$f":"General_INPUT_S1!AP188","v":0},{"$f":"General_INPUT_S1!AQ188","v":0},{"$f":"General_INPUT_S1!AR188","v":0},{"$f":"General_INPUT_S1!AS188","v":0},{"$f":"General_INPUT_S1!AT188","v":0},{"$f":"General_INPUT_S1!AU188","v":0},{"$f":"General_INPUT_S1!AV188","v":0},{"$f":"General_INPUT_S1!AW188","v":0},{"$f":"General_INPUT_S1!AX188","v":0},{"$f":"General_INPUT_S1!AY188","v":0},{"$f":"General_INPUT_S1!AZ188","v":0},{"$f":"General_INPUT_S1!BA188","v":0},{"$f":"General_INPUT_S1!BB188","v":0}]
[null,"Tech26","unassigned7",null,{"$f":"General_INPUT_S1!E189","v":0},{"$f":"General_INPUT_S1!F189","v":0},{"$f":"General_INPUT_S1!G189","v":0},{"$f":"General_INPUT_S1!H189","v":0},{"$f":"General_INPUT_S1!I189","v":0},{"$f":"General_INPUT_S1!J189","v":0},{"$f":"General_INPUT_S1!K189","v":0},{"$f":"General_INPUT_S1!L189","v":0},{"$f":"General_INPUT_S1!M189","v":0},{"$f":"General_INPUT_S1!N189","v":0},{"$f":"General_INPUT_S1!O189","v":0},{"$f":"General_INPUT_S1!P189","v":0},{"$f":"General_INPUT_S1!Q189","v":0},{"$f":"General_INPUT_S1!R189","v":0},{"$f":"General_INPUT_S1!S189","v":0},{"$f":"General_INPUT_S1!T189","v":0},{"$f":"General_INPUT_S1!U189","v":0},{"$f":"General_INPUT_S1!V189","v":0},{"$f":"General_INPUT_S1!W189","v":0},{"$f":"General_INPUT_S1!X189","v":0},{"$f":"General_INPUT_S1!Y189","v":0},{"$f":"General_INPUT_S1!Z189","v":0},{"$f":"General_INPUT_S1!AA189","v":0},{"$f":"General_INPUT_S1!AB189","v":0},{"$f":"General_INPUT_S1!AC189","v":0},{"$f":"General_INPUT_S1!AD189","v":0},{"$f":"General_INPUT_S1!AE189","v":0},{"$f":"General_INPUT_S1!AF189","v":0},{"$f":"General_INPUT_S1!AG189","v":0},{"$f":"General_INPUT_S1!AH189","v":0},{"$f":"General_INPUT_S1!AI189","v":0},{"$f":"General_INPUT_S1!AJ189","v":0},{"$f":"General_INPUT_S1!AK189","v":0},{"$f":"General_INPUT_S1!AL189","v":0},{"$f":"General_INPUT_S1!AM189","v":0},{"$f":"General_INPUT_S1!AN189","v":0},{"$f":"General_INPUT_S1!AO189","v":0},{"$f":"General_INPUT_S1!AP189","v":0},{"$f":"General_INPUT_S1!AQ189","v":0},{"$f":"General_INPUT_S1!AR189","v":0},{"$f":"General_INPUT_S1!AS189","v":0},{"$f":"General_INPUT_S1!AT189","v":0},{"$f":"General_INPUT_S1!AU189","v":0},{"$f":"General_INPUT_S1!AV189","v":0},{"$f":"General_INPUT_S1!AW189","v":0},{"$f":"General_INPUT_S1!AX189","v":0},{"$f":"General_INPUT_S1!AY189","v":0},{"$f":"General_INPUT_S1!AZ189","v":0},{"$f":"General_INPUT_S1!BA189","v":0},{"$f":"General_INPUT_S1!BB189","v":0}]
[null,"Tech27","unassigned8",null,{"$f":"General_INPUT_S1!E190","v":0},{"$f":"General_INPUT_S1!F190","v":0},{"$f":"General_INPUT_S1!G190","v":0},{"$f":"General_INPUT_S1!H190","v":0},{"$f":"General_INPUT_S1!I190","v":0},{"$f":"General_INPUT_S1!J190","v":0},{"$f":"General_INPUT_S1!K190","v":0},{"$f":"General_INPUT_S1!L190","v":0},{"$f":"General_INPUT_S1!M190","v":0},{"$f":"General_INPUT_S1!N190","v":0},{"$f":"General_INPUT_S1!O190","v":0},{"$f":"General_INPUT_S1!P190","v":0},{"$f":"General_INPUT_S1!Q190","v":0},{"$f":"General_INPUT_S1!R190","v":0},{"$f":"General_INPUT_S1!S190","v":0},{"$f":"General_INPUT_S1!T190","v":0},{"$f":"General_INPUT_S1!U190","v":0},{"$f":"General_INPUT_S1!V190","v":0},{"$f":"General_INPUT_S1!W190","v":0},{"$f":"General_INPUT_S1!X190","v":0},{"$f":"General_INPUT_S1!Y190","v":0},{"$f":"General_INPUT_S1!Z190","v":0},{"$f":"General_INPUT_S1!AA190","v":0},{"$f":"General_INPUT_S1!AB190","v":0},{"$f":"General_INPUT_S1!AC190","v":0},{"$f":"General_INPUT_S1!AD190","v":0},{"$f":"General_INPUT_S1!AE190","v":0},{"$f":"General_INPUT_S1!AF190","v":0},{"$f":"General_INPUT_S1!AG190","v":0},{"$f":"General_INPUT_S1!AH190","v":0},{"$f":"General_INPUT_S1!AI190","v":0},{"$f":"General_INPUT_S1!AJ190","v":0},{"$f":"General_INPUT_S1!AK190","v":0},{"$f":"General_INPUT_S1!AL190","v":0},{"$f":"General_INPUT_S1!AM190","v":0},{"$f":"General_INPUT_S1!AN190","v":0},{"$f":"General_INPUT_S1!AO190","v":0},{"$f":"General_INPUT_S1!AP190","v":0},{"$f":"General_INPUT_S1!AQ190","v":0},{"$f":"General_INPUT_S1!AR190","v":0},{"$f":"General_INPUT_S1!AS190","v":0},{"$f":"General_INPUT_S1!AT190","v":0},{"$f":"General_INPUT_S1!AU190","v":0},{"$f":"General_INPUT_S1!AV190","v":0},{"$f":"General_INPUT_S1!AW190","v":0},{"$f":"General_INPUT_S1!AX190","v":0},{"$f":"General_INPUT_S1!AY190","v":0},{"$f":"General_INPUT_S1!AZ190","v":0},{"$f":"General_INPUT_S1!BA190","v":0},{"$f":"General_INPUT_S1!BB190","v":0}]
[null,"Tech28","unassigned9",null,{"$f":"General_INPUT_S1!E191","v":0},{"$f":"General_INPUT_S1!F191","v":0},{"$f":"General_INPUT_S1!G191","v":0},{"$f":"General_INPUT_S1!H191","v":0},{"$f":"General_INPUT_S1!I191","v":0},{"$f":"General_INPUT_S1!J191","v":0},{"$f":"General_INPUT_S1!K191","v":0},{"$f":"General_INPUT_S1!L191","v":0},{"$f":"General_INPUT_S1!M191","v":0},{"$f":"General_INPUT_S1!N191","v":0},{"$f":"General_INPUT_S1!O191","v":0},{"$f":"General_INPUT_S1!P191","v":0},{"$f":"General_INPUT_S1!Q191","v":0},{"$f":"General_INPUT_S1!R191","v":0},{"$f":"General_INPUT_S1!S191","v":0},{"$f":"General_INPUT_S1!T191","v":0},{"$f":"General_INPUT_S1!U191","v":0},{"$f":"General_INPUT_S1!V191","v":0},{"$f":"General_INPUT_S1!W191","v":0},{"$f":"General_INPUT_S1!X191","v":0},{"$f":"General_INPUT_S1!Y191","v":0},{"$f":"General_INPUT_S1!Z191","v":0},{"$f":"General_INPUT_S1!AA191","v":0},{"$f":"General_INPUT_S1!AB191","v":0},{"$f":"General_INPUT_S1!AC191","v":0},{"$f":"General_INPUT_S1!AD191","v":0},{"$f":"General_INPUT_S1!AE191","v":0},{"$f":"General_INPUT_S1!AF191","v":0},{"$f":"General_INPUT_S1!AG191","v":0},{"$f":"General_INPUT_S1!AH191","v":0},{"$f":"General_INPUT_S1!AI191","v":0},{"$f":"General_INPUT_S1!AJ191","v":0},{"$f":"General_INPUT_S1!AK191","v":0},{"$f":"General_INPUT_S1!AL191","v":0},{"$f":"General_INPUT_S1!AM191","v":0},{"$f":"General_INPUT_S1!AN191","v":0},{"$f":"General_INPUT_S1!AO191","v":0},{"$f":"General_INPUT_S1!AP191","v":0},{"$f":"General_INPUT_S1!AQ191","v":0},{"$f":"General_INPUT_S1!AR191","v":0},{"$f":"General_INPUT_S1!AS191","v":0},{"$f":"General_INPUT_S1!AT191","v":0},{"$f":"General_INPUT_S1!AU191","v":0},{"$f":"General_INPUT_S1!AV191","v":0},{"$f":"General_INPUT_S1!AW191","v":0},{"$f":"General_INPUT_S1!AX191","v":0},{"$f":"General_INPUT_S1!AY191","v":0},{"$f":"General_INPUT_S1!AZ191","v":0},{"$f":"General_INPUT_S1!BA191","v":0},{"$f":"General_INPUT_S1!BB191","v":0}]
[null,"Tech29","unassigned10",null,{"$f":"General_INPUT_S1!E192","v":0},{"$f":"General_INPUT_S1!F192","v":0},{"$f":"General_INPUT_S1!G192","v":0},{"$f":"General_INPUT_S1!H192","v":0},{"$f":"General_INPUT_S1!I192","v":0},{"$f":"General_INPUT_S1!J192","v":0},{"$f":"General_INPUT_S1!K192","v":0},{"$f":"General_INPUT_S1!L192","v":0},{"$f":"General_INPUT_S1!M192","v":0},{"$f":"General_INPUT_S1!N192","v":0},{"$f":"General_INPUT_S1!O192","v":0},{"$f":"General_INPUT_S1!P192","v":0},{"$f":"General_INPUT_S1!Q192","v":0},{"$f":"General_INPUT_S1!R192","v":0},{"$f":"General_INPUT_S1!S192","v":0},{"$f":"General_INPUT_S1!T192","v":0},{"$f":"General_INPUT_S1!U192","v":0},{"$f":"General_INPUT_S1!V192","v":0},{"$f":"General_INPUT_S1!W192","v":0},{"$f":"General_INPUT_S1!X192","v":0},{"$f":"General_INPUT_S1!Y192","v":0},{"$f":"General_INPUT_S1!Z192","v":0},{"$f":"General_INPUT_S1!AA192","v":0},{"$f":"General_INPUT_S1!AB192","v":0},{"$f":"General_INPUT_S1!AC192","v":0},{"$f":"General_INPUT_S1!AD192","v":0},{"$f":"General_INPUT_S1!AE192","v":0},{"$f":"General_INPUT_S1!AF192","v":0},{"$f":"General_INPUT_S1!AG192","v":0},{"$f":"General_INPUT_S1!AH192","v":0},{"$f":"General_INPUT_S1!AI192","v":0},{"$f":"General_INPUT_S1!AJ192","v":0},{"$f":"General_INPUT_S1!AK192","v":0},{"$f":"General_INPUT_S1!AL192","v":0},{"$f":"General_INPUT_S1!AM192","v":0},{"$f":"General_INPUT_S1!AN192","v":0},{"$f":"General_INPUT_S1!AO192","v":0},{"$f":"General_INPUT_S1!AP192","v":0},{"$f":"General_INPUT_S1!AQ192","v":0},{"$f":"General_INPUT_S1!AR192","v":0},{"$f":"General_INPUT_S1!AS192","v":0},{"$f":"General_INPUT_S1!AT192","v":0},{"$f":"General_INPUT_S1!AU192","v":0},{"$f":"General_INPUT_S1!AV192","v":0},{"$f":"General_INPUT_S1!AW192","v":0},{"$f":"General_INPUT_S1!AX192","v":0},{"$f":"General_INPUT_S1!AY192","v":0},{"$f":"General_INPUT_S1!AZ192","v":0},{"$f":"General_INPUT_S1!BA192","v":0},{"$f":"General_INPUT_S1!BB192","v":0}]
[null,"Tech30","unassigned11",null,{"$f":"General_INPUT_S1!E193","v":0},{"$f":"General_INPUT_S1!F193","v":0},{"$f":"General_INPUT_S1!G193","v":0},{"$f":"General_INPUT_S1!H193","v":0},{"$f":"General_INPUT_S1!I193","v":0},{"$f":"General_INPUT_S1!J193","v":0},{"$f":"General_INPUT_S1!K193","v":0},{"$f":"General_INPUT_S1!L193","v":0},{"$f":"General_INPUT_S1!M193","v":0},{"$f":"General_INPUT_S1!N193","v":0},{"$f":"General_INPUT_S1!O193","v":0},{"$f":"General_INPUT_S1!P193","v":0},{"$f":"General_INPUT_S1!Q193","v":0},{"$f":"General_INPUT_S1!R193","v":0},{"$f":"General_INPUT_S1!S193","v":0},{"$f":"General_INPUT_S1!T193","v":0},{"$f":"General_INPUT_S1!U193","v":0},{"$f":"General_INPUT_S1!V193","v":0},{"$f":"General_INPUT_S1!W193","v":0},{"$f":"General_INPUT_S1!X193","v":0},{"$f":"General_INPUT_S1!Y193","v":0},{"$f":"General_INPUT_S1!Z193","v":0},{"$f":"General_INPUT_S1!AA193","v":0},{"$f":"General_INPUT_S1!AB193","v":0},{"$f":"General_INPUT_S1!AC193","v":0},{"$f":"General_INPUT_S1!AD193","v":0},{"$f":"General_INPUT_S1!AE193","v":0},{"$f":"General_INPUT_S1!AF193","v":0},{"$f":"General_INPUT_S1!AG193","v":0},{"$f":"General_INPUT_S1!AH193","v":0},{"$f":"General_INPUT_S1!AI193","v":0},{"$f":"General_INPUT_S1!AJ193","v":0},{"$f":"General_INPUT_S1!AK193","v":0},{"$f":"General_INPUT_S1!AL193","v":0},{"$f":"General_INPUT_S1!AM193","v":0},{"$f":"General_INPUT_S1!AN193","v":0},{"$f":"General_INPUT_S1!AO193","v":0},{"$f":"General_INPUT_S1!AP193","v":0},{"$f":"General_INPUT_S1!AQ193","v":0},{"$f":"General_INPUT_S1!AR193","v":0},{"$f":"General_INPUT_S1!AS193","v":0},{"$f":"General_INPUT_S1!AT193","v":0},{"$f":"General_INPUT_S1!AU193","v":0},{"$f":"General_INPUT_S1!AV193","v":0},{"$f":"General_INPUT_S1!AW193","v":0},{"$f":"General_INPUT_S1!AX193","v":0},{"$f":"General_INPUT_S1!AY193","v":0},{"$f":"General_INPUT_S1!AZ193","v":0},{"$f":"General_INPUT_S1!BA193","v":0},{"$f":"General_INPUT_S1!BB193","v":0}]
[null,"Tech31","unassigned12",null,{"$f":"General_INPUT_S1!E194","v":0},{"$f":"General_INPUT_S1!F194","v":0},{"$f":"General_INPUT_S1!G194","v":0},{"$f":"General_INPUT_S1!H194","v":0},{"$f":"General_INPUT_S1!I194","v":0},{"$f":"General_INPUT_S1!J194","v":0},{"$f":"General_INPUT_S1!K194","v":0},{"$f":"General_INPUT_S1!L194","v":0},{"$f":"General_INPUT_S1!M194","v":0},{"$f":"General_INPUT_S1!N194","v":0},{"$f":"General_INPUT_S1!O194","v":0},{"$f":"General_INPUT_S1!P194","v":0},{"$f":"General_INPUT_S1!Q194","v":0},{"$f":"General_INPUT_S1!R194","v":0},{"$f":"General_INPUT_S1!S194","v":0},{"$f":"General_INPUT_S1!T194","v":0},{"$f":"General_INPUT_S1!U194","v":0},{"$f":"General_INPUT_S1!V194","v":0},{"$f":"General_INPUT_S1!W194","v":0},{"$f":"General_INPUT_S1!X194","v":0},{"$f":"General_INPUT_S1!Y194","v":0},{"$f":"General_INPUT_S1!Z194","v":0},{"$f":"General_INPUT_S1!AA194","v":0},{"$f":"General_INPUT_S1!AB194","v":0},{"$f":"General_INPUT_S1!AC194","v":0},{"$f":"General_INPUT_S1!AD194","v":0},{"$f":"General_INPUT_S1!AE194","v":0},{"$f":"General_INPUT_S1!AF194","v":0},{"$f":"General_INPUT_S1!AG194","v":0},{"$f":"General_INPUT_S1!AH194","v":0},{"$f":"General_INPUT_S1!AI194","v":0},{"$f":"General_INPUT_S1!AJ194","v":0},{"$f":"General_INPUT_S1!AK194","v":0},{"$f":"General_INPUT_S1!AL194","v":0},{"$f":"General_INPUT_S1!AM194","v":0},{"$f":"General_INPUT_S1!AN194","v":0},{"$f":"General_INPUT_S1!AO194","v":0},{"$f":"General_INPUT_S1!AP194","v":0},{"$f":"General_INPUT_S1!AQ194","v":0},{"$f":"General_INPUT_S1!AR194","v":0},{"$f":"General_INPUT_S1!AS194","v":0},{"$f":"General_INPUT_S1!AT194","v":0},{"$f":"General_INPUT_S1!AU194","v":0},{"$f":"General_INPUT_S1!AV194","v":0},{"$f":"General_INPUT_S1!AW194","v":0},{"$f":"General_INPUT_S1!AX194","v":0},{"$f":"General_INPUT_S1!AY194","v":0},{"$f":"General_INPUT_S1!AZ194","v":0},{"$f":"General_INPUT_S1!BA194","v":0},{"$f":"General_INPUT_S1!BB194","v":0}]
[null,"Tech32","unassigned13",null,{"$f":"General_INPUT_S1!E195","v":0},{"$f":"General_INPUT_S1!F195","v":0},{"$f":"General_INPUT_S1!G195","v":0},{"$f":"General_INPUT_S1!H195","v":0},{"$f":"General_INPUT_S1!I195","v":0},{"$f":"General_INPUT_S1!J195","v":0},{"$f":"General_INPUT_S1!K195","v":0},{"$f":"General_INPUT_S1!L195","v":0},{"$f":"General_INPUT_S1!M195","v":0},{"$f":"General_INPUT_S1!N195","v":0},{"$f":"General_INPUT_S1!O195","v":0},{"$f":"General_INPUT_S1!P195","v":0},{"$f":"General_INPUT_S1!Q195","v":0},{"$f":"General_INPUT_S1!R195","v":0},{"$f":"General_INPUT_S1!S195","v":0},{"$f":"General_INPUT_S1!T195","v":0},{"$f":"General_INPUT_S1!U195","v":0},{"$f":"General_INPUT_S1!V195","v":0},{"$f":"General_INPUT_S1!W195","v":0},{"$f":"General_INPUT_S1!X195","v":0},{"$f":"General_INPUT_S1!Y195","v":0},{"$f":"General_INPUT_S1!Z195","v":0},{"$f":"General_INPUT_S1!AA195","v":0},{"$f":"General_INPUT_S1!AB195","v":0},{"$f":"General_INPUT_S1!AC195","v":0},{"$f":"General_INPUT_S1!AD195","v":0},{"$f":"General_INPUT_S1!AE195","v":0},{"$f":"General_INPUT_S1!AF195","v":0},{"$f":"General_INPUT_S1!AG195","v":0},{"$f":"General_INPUT_S1!AH195","v":0},{"$f":"General_INPUT_S1!AI195","v":0},{"$f":"General_INPUT_S1!AJ195","v":0},{"$f":"General_INPUT_S1!AK195","v":0},{"$f":"General_INPUT_S1!AL195","v":0},{"$f":"General_INPUT_S1!AM195","v":0},{"$f":"General_INPUT_S1!AN195","v":0},{"$f":"General_INPUT_S1!AO195","v":0},{"$f":"General_INPUT_S1!AP195","v":0},{"$f":"General_INPUT_S1!AQ195","v":0},{"$f":"General_INPUT_S1!AR195","v":0},{"$f":"General_INPUT_S1!AS195","v":0},{"$f":"General_INPUT_S1!AT195","v":0},{"$f":"General_INPUT_S1!AU195","v":0},{"$f":"General_INPUT_S1!AV195","v":0},{"$f":"General_INPUT_S1!AW195","v":0},{"$f":"General_INPUT_S1!AX195","v":0},{"$f":"General_INPUT_S1!AY195","v":0},{"$f":"General_INPUT_S1!AZ195","v":0},{"$f":"General_INPUT_S1!BA195","v":0},{"$f":"General_INPUT_S1!BB195","v":0}]
[null,"Tech33","unassigned14",null,{"$f":"General_INPUT_S1!E196","v":0},{"$f":"General_INPUT_S1!F196","v":0},{"$f":"General_INPUT_S1!G196","v":0},{"$f":"General_INPUT_S1!H196","v":0},{"$f":"General_INPUT_S1!I196","v":0},{"$f":"General_INPUT_S1!J196","v":0},{"$f":"General_INPUT_S1!K196","v":0},{"$f":"General_INPUT_S1!L196","v":0},{"$f":"General_INPUT_S1!M196","v":0},{"$f":"General_INPUT_S1!N196","v":0},{"$f":"General_INPUT_S1!O196","v":0},{"$f":"General_INPUT_S1!P196","v":0},{"$f":"General_INPUT_S1!Q196","v":0},{"$f":"General_INPUT_S1!R196","v":0},{"$f":"General_INPUT_S1!S196","v":0},{"$f":"General_INPUT_S1!T196","v":0},{"$f":"General_INPUT_S1!U196","v":0},{"$f":"General_INPUT_S1!V196","v":0},{"$f":"General_INPUT_S1!W196","v":0},{"$f":"General_INPUT_S1!X196","v":0},{"$f":"General_INPUT_S1!Y196","v":0},{"$f":"General_INPUT_S1!Z196","v":0},{"$f":"General_INPUT_S1!AA196","v":0},{"$f":"General_INPUT_S1!AB196","v":0},{"$f":"General_INPUT_S1!AC196","v":0},{"$f":"General_INPUT_S1!AD196","v":0},{"$f":"General_INPUT_S1!AE196","v":0},{"$f":"General_INPUT_S1!AF196","v":0},{"$f":"General_INPUT_S1!AG196","v":0},{"$f":"General_INPUT_S1!AH196","v":0},{"$f":"General_INPUT_S1!AI196","v":0},{"$f":"General_INPUT_S1!AJ196","v":0},{"$f":"General_INPUT_S1!AK196","v":0},{"$f":"General_INPUT_S1!AL196","v":0},{"$f":"General_INPUT_S1!AM196","v":0},{"$f":"General_INPUT_S1!AN196","v":0},{"$f":"General_INPUT_S1!AO196","v":0},{"$f":"General_INPUT_S1!AP196","v":0},{"$f":"General_INPUT_S1!AQ196","v":0},{"$f":"General_INPUT_S1!AR196","v":0},{"$f":"General_INPUT_S1!AS196","v":0},{"$f":"General_INPUT_S1!AT196","v":0},{"$f":"General_INPUT_S1!AU196","v":0},{"$f":"General_INPUT_S1!AV196","v":0},{"$f":"General_INPUT_S1!AW196","v":0},{"$f":"General_INPUT_S1!AX196","v":0},{"$f":"General_INPUT_S1!AY196","v":0},{"$f":"General_INPUT_S1!AZ196","v":0},{"$f":"General_INPUT_S1!BA196","v":0},{"$f":"General_INPUT_S1!BB196","v":0}]
[null,"Tech34","unassigned15",null,{"$f":"General_INPUT_S1!E197","v":0},{"$f":"General_INPUT_S1!F197","v":0},{"$f":"General_INPUT_S1!G197","v":0},{"$f":"General_INPUT_S1!H197","v":0},{"$f":"General_INPUT_S1!I197","v":0},{"$f":"General_INPUT_S1!J197","v":0},{"$f":"General_INPUT_S1!K197","v":0},{"$f":"General_INPUT_S1!L197","v":0},{"$f":"General_INPUT_S1!M197","v":0},{"$f":"General_INPUT_S1!N197","v":0},{"$f":"General_INPUT_S1!O197","v":0},{"$f":"General_INPUT_S1!P197","v":0},{"$f":"General_INPUT_S1!Q197","v":0},{"$f":"General_INPUT_S1!R197","v":0},{"$f":"General_INPUT_S1!S197","v":0},{"$f":"General_INPUT_S1!T197","v":0},{"$f":"General_INPUT_S1!U197","v":0},{"$f":"General_INPUT_S1!V197","v":0},{"$f":"General_INPUT_S1!W197","v":0},{"$f":"General_INPUT_S1!X197","v":0},{"$f":"General_INPUT_S1!Y197","v":0},{"$f":"General_INPUT_S1!Z197","v":0},{"$f":"General_INPUT_S1!AA197","v":0},{"$f":"General_INPUT_S1!AB197","v":0},{"$f":"General_INPUT_S1!AC197","v":0},{"$f":"General_INPUT_S1!AD197","v":0},{"$f":"General_INPUT_S1!AE197","v":0},{"$f":"General_INPUT_S1!AF197","v":0},{"$f":"General_INPUT_S1!AG197","v":0},{"$f":"General_INPUT_S1!AH197","v":0},{"$f":"General_INPUT_S1!AI197","v":0},{"$f":"General_INPUT_S1!AJ197","v":0},{"$f":"General_INPUT_S1!AK197","v":0},{"$f":"General_INPUT_S1!AL197","v":0},{"$f":"General_INPUT_S1!AM197","v":0},{"$f":"General_INPUT_S1!AN197","v":0},{"$f":"General_INPUT_S1!AO197","v":0},{"$f":"General_INPUT_S1!AP197","v":0},{"$f":"General_INPUT_S1!AQ197","v":0},{"$f":"General_INPUT_S1!AR197","v":0},{"$f":"General_INPUT_S1!AS197","v":0},{"$f":"General_INPUT_S1!AT197","v":0},{"$f":"General_INPUT_S1!AU197","v":0},{"$f":"General_INPUT_S1!AV197","v":0},{"$f":"General_INPUT_S1!AW197","v":0},{"$f":"General_INPUT_S1!AX197","v":0},{"$f":"General_INPUT_S1!AY197","v":0},{"$f":"General_INPUT_S1!AZ197","v":0},{"$f":"General_INPUT_S1!BA197","v":0},{"$f":"General_INPUT_S1!BB197","v":0}]
[null,"Tech35","unassigned16",null,{"$f":"General_INPUT_S1!E198","v":0},{"$f":"General_INPUT_S1!F198","v":0},{"$f":"General_INPUT_S1!G198","v":0},{"$f":"General_INPUT_S1!H198","v":0},{"$f":"General_INPUT_S1!I198","v":0},{"$f":"General_INPUT_S1!J198","v":0},{"$f":"General_INPUT_S1!K198","v":0},{"$f":"General_INPUT_S1!L198","v":0},{"$f":"General_INPUT_S1!M198","v":0},{"$f":"General_INPUT_S1!N198","v":0},{"$f":"General_INPUT_S1!O198","v":0},{"$f":"General_INPUT_S1!P198","v":0},{"$f":"General_INPUT_S1!Q198","v":0},{"$f":"General_INPUT_S1!R198","v":0},{"$f":"General_INPUT_S1!S198","v":0},{"$f":"General_INPUT_S1!T198","v":0},{"$f":"General_INPUT_S1!U198","v":0},{"$f":"General_INPUT_S1!V198","v":0},{"$f":"General_INPUT_S1!W198","v":0},{"$f":"General_INPUT_S1!X198","v":0},{"$f":"General_INPUT_S1!Y198","v":0},{"$f":"General_INPUT_S1!Z198","v":0},{"$f":"General_INPUT_S1!AA198","v":0},{"$f":"General_INPUT_S1!AB198","v":0},{"$f":"General_INPUT_S1!AC198","v":0},{"$f":"General_INPUT_S1!AD198","v":0},{"$f":"General_INPUT_S1!AE198","v":0},{"$f":"General_INPUT_S1!AF198","v":0},{"$f":"General_INPUT_S1!AG198","v":0},{"$f":"General_INPUT_S1!AH198","v":0},{"$f":"General_INPUT_S1!AI198","v":0},{"$f":"General_INPUT_S1!AJ198","v":0},{"$f":"General_INPUT_S1!AK198","v":0},{"$f":"General_INPUT_S1!AL198","v":0},{"$f":"General_INPUT_S1!AM198","v":0},{"$f":"General_INPUT_S1!AN198","v":0},{"$f":"General_INPUT_S1!AO198","v":0},{"$f":"General_INPUT_S1!AP198","v":0},{"$f":"General_INPUT_S1!AQ198","v":0},{"$f":"General_INPUT_S1!AR198","v":0},{"$f":"General_INPUT_S1!AS198","v":0},{"$f":"General_INPUT_S1!AT198","v":0},{"$f":"General_INPUT_S1!AU198","v":0},{"$f":"General_INPUT_S1!AV198","v":0},{"$f":"General_INPUT_S1!AW198","v":0},{"$f":"General_INPUT_S1!AX198","v":0},{"$f":"General_INPUT_S1!AY198","v":0},{"$f":"General_INPUT_S1!AZ198","v":0},{"$f":"General_INPUT_S1!BA198","v":0},{"$f":"General_INPUT_S1!BB198","v":0}]
[]
[]
[null,null,"Generation"]
[null,null,"Electricity generation can be calculated using annual average load factors from capacity information (drag formula for 2010 to the right) or manually input where modelled data exists"]
[null,null,"Unit","GWh"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[null,null,null,"Load factor"]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B207,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D207","v":189069.423929098},{"$f":"General_INPUT_S1!E207","v":189069.423929098},{"$f":"General_INPUT_S1!F207","v":189069.423929098},{"$f":"General_INPUT_S1!G207","v":189069.423929098},{"$f":"General_INPUT_S1!H207","v":189069.423929098},{"$f":"General_INPUT_S1!I207","v":189069.423929098},{"$f":"General_INPUT_S1!J207","v":189069.423929098},{"$f":"General_INPUT_S1!K207","v":189069.423929098},{"$f":"General_INPUT_S1!L207","v":189069.423929098},{"$f":"General_INPUT_S1!M207","v":189069.423929098},{"$f":"General_INPUT_S1!N207","v":189069.423929098},{"$f":"General_INPUT_S1!O207","v":189069.423929098},{"$f":"General_INPUT_S1!P207","v":194977.84342688299},{"$f":"General_INPUT_S1!Q207","v":200886.26292466698},{"$f":"General_INPUT_S1!R207","v":212703.10192023602},{"$f":"General_INPUT_S1!S207","v":224519.94091580401},{"$f":"General_INPUT_S1!T207","v":233382.57016248099},{"$f":"General_INPUT_S1!U207","v":242245.19940915701},{"$f":"General_INPUT_S1!V207","v":248153.61890694199},{"$f":"General_INPUT_S1!W207","v":259970.457902511},{"$f":"General_INPUT_S1!X207","v":262924.667651403},{"$f":"General_INPUT_S1!Y207","v":265878.87740029499},{"$f":"General_INPUT_S1!Z207","v":262924.667651403},{"$f":"General_INPUT_S1!AA207","v":259970.457902511},{"$f":"General_INPUT_S1!AB207","v":251107.82865583399},{"$f":"General_INPUT_S1!AC207","v":239290.98966026501},{"$f":"General_INPUT_S1!AD207","v":230428.36041358899},{"$f":"General_INPUT_S1!AE207","v":209748.89217134402},{"$f":"General_INPUT_S1!AF207","v":192023.63367799099},{"$f":"General_INPUT_S1!AG207","v":180206.79468242198},{"$f":"General_INPUT_S1!AH207","v":162481.53618906901},{"$f":"General_INPUT_S1!AI207","v":141802.06794682398},{"$f":"General_INPUT_S1!AJ207","v":124076.809453471},{"$f":"General_INPUT_S1!AK207","v":106351.55096011801},{"$f":"General_INPUT_S1!AL207","v":85672.082717872792},{"$f":"General_INPUT_S1!AM207","v":70901.033973412195},{"$f":"General_INPUT_S1!AN207","v":56129.985228951198},{"$f":"General_INPUT_S1!AO207","v":44313.146233382598},{"$f":"General_INPUT_S1!AP207","v":38404.726735598102},{"$f":"General_INPUT_S1!AQ207","v":32496.307237813602},{"$f":"General_INPUT_S1!AR207","v":23633.677991137498},{"$f":"General_INPUT_S1!AS207","v":20679.468242245497},{"$f":"General_INPUT_S1!AT207","v":17179.468242245497},{"$f":"General_INPUT_S1!AU207","v":13679.468242245499},{"$f":"General_INPUT_S1!AV207","v":10179.468242245499},{"$f":"General_INPUT_S1!AW207","v":6679.468242245498},{"$f":"General_INPUT_S1!AX207","v":3179.4682422454985},{"$f":"General_INPUT_S1!AY207","v":1000},{"$f":"General_INPUT_S1!AZ207","v":1000},{"$f":"General_INPUT_S1!BA207","v":500},{"$f":"General_INPUT_S1!BB207","v":250}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D208","v":0},{"$f":"General_INPUT_S1!E208","v":0},{"$f":"General_INPUT_S1!F208","v":0},{"$f":"General_INPUT_S1!G208","v":0},{"$f":"General_INPUT_S1!H208","v":0},{"$f":"General_INPUT_S1!I208","v":0},{"$f":"General_INPUT_S1!J208","v":0},{"$f":"General_INPUT_S1!K208","v":0},{"$f":"General_INPUT_S1!L208","v":0},{"$f":"General_INPUT_S1!M208","v":0},{"$f":"General_INPUT_S1!N208","v":0},{"$f":"General_INPUT_S1!O208","v":0},{"$f":"General_INPUT_S1!P208","v":0},{"$f":"General_INPUT_S1!Q208","v":0},{"$f":"General_INPUT_S1!R208","v":0},{"$f":"General_INPUT_S1!S208","v":0},{"$f":"General_INPUT_S1!T208","v":0},{"$f":"General_INPUT_S1!U208","v":0},{"$f":"General_INPUT_S1!V208","v":0},{"$f":"General_INPUT_S1!W208","v":0},{"$f":"General_INPUT_S1!X208","v":0},{"$f":"General_INPUT_S1!Y208","v":0},{"$f":"General_INPUT_S1!Z208","v":0},{"$f":"General_INPUT_S1!AA208","v":0},{"$f":"General_INPUT_S1!AB208","v":0},{"$f":"General_INPUT_S1!AC208","v":6.5999999999939982},{"$f":"General_INPUT_S1!AD208","v":5842.7353028068192},{"$f":"General_INPUT_S1!AE208","v":5849.335302806212},{"$f":"General_INPUT_S1!AF208","v":3899.5568685374747},{"$f":"General_INPUT_S1!AG208","v":1949.7784342687373},{"$f":"General_INPUT_S1!AH208","v":5849.3353028068123},{"$f":"General_INPUT_S1!AI208","v":11734.121122599656},{"$f":"General_INPUT_S1!AJ208","v":13731.166912850742},{"$f":"General_INPUT_S1!AK208","v":15740.029542097929},{"$f":"General_INPUT_S1!AL208","v":15787.296898074812},{"$f":"General_INPUT_S1!AM208","v":17813.884785820141},{"$f":"General_INPUT_S1!AN208","v":21837.518463815057},{"$f":"General_INPUT_S1!AO208","v":25884.785819794539},{"$f":"General_INPUT_S1!AP208","v":19970.457902509945},{"$f":"General_INPUT_S1!AQ208","v":24035.450516989382},{"$f":"General_INPUT_S1!AR208","v":28124.076809453174},{"$f":"General_INPUT_S1!AS208","v":22162.481536193256},{"$f":"General_INPUT_S1!AT208","v":24248.15361890964},{"$f":"General_INPUT_S1!AU208","v":24319.05465288306},{"$f":"General_INPUT_S1!AV208","v":28454.948301329092},{"$f":"General_INPUT_S1!AW208","v":26499.261447563989},{"$f":"General_INPUT_S1!AX208","v":26576.070901035186},{"$f":"General_INPUT_S1!AY208","v":24602.658788776742},{"$f":"General_INPUT_S1!AZ208","v":26729.689807977589},{"$f":"General_INPUT_S1!BA208","v":28868.537666174154},{"$f":"General_INPUT_S1!BB208","v":28951.255539142971}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D209","v":13293.943870014751},{"$f":"General_INPUT_S1!E209","v":13293.943870014751},{"$f":"General_INPUT_S1!F209","v":13293.943870014751},{"$f":"General_INPUT_S1!G209","v":13293.943870014751},{"$f":"General_INPUT_S1!H209","v":13293.943870014751},{"$f":"General_INPUT_S1!I209","v":13293.943870014751},{"$f":"General_INPUT_S1!J209","v":13293.943870014751},{"$f":"General_INPUT_S1!K209","v":13293.943870014751},{"$f":"General_INPUT_S1!L209","v":13293.943870014751},{"$f":"General_INPUT_S1!M209","v":13293.943870014751},{"$f":"General_INPUT_S1!N209","v":13293.943870014751},{"$f":"General_INPUT_S1!O209","v":13293.943870014751},{"$f":"General_INPUT_S1!P209","v":13293.943870014751},{"$f":"General_INPUT_S1!Q209","v":14032.49630723775},{"$f":"General_INPUT_S1!R209","v":16986.706056130002},{"$f":"General_INPUT_S1!S209","v":15509.601181684005},{"$f":"General_INPUT_S1!T209","v":14771.048744460757},{"$f":"General_INPUT_S1!U209","v":16248.153618906998},{"$f":"General_INPUT_S1!V209","v":17725.258493353002},{"$f":"General_INPUT_S1!W209","v":16986.706056130002},{"$f":"General_INPUT_S1!X209","v":16248.153618906998},{"$f":"General_INPUT_S1!Y209","v":16248.153618907012},{"$f":"General_INPUT_S1!Z209","v":17725.258493352994},{"$f":"General_INPUT_S1!AA209","v":16248.153618906756},{"$f":"General_INPUT_S1!AB209","v":16986.706056130002},{"$f":"General_INPUT_S1!AC209","v":16986.706056129995},{"$f":"General_INPUT_S1!AD209","v":14771.04874446075},{"$f":"General_INPUT_S1!AE209","v":14771.04874446075},{"$f":"General_INPUT_S1!AF209","v":14771.04874446075},{"$f":"General_INPUT_S1!AG209","v":11816.838995568751},{"$f":"General_INPUT_S1!AH209","v":11078.286558345751},{"$f":"General_INPUT_S1!AI209","v":11078.286558345504},{"$f":"General_INPUT_S1!AJ209","v":9601.1816838995019},{"$f":"General_INPUT_S1!AK209","v":8862.6292466764971},{"$f":"General_INPUT_S1!AL209","v":8862.6292466765517},{"$f":"General_INPUT_S1!AM209","v":7385.5243722302002},{"$f":"General_INPUT_S1!AN209","v":7385.5243722303994},{"$f":"General_INPUT_S1!AO209","v":6646.9719350074001},{"$f":"General_INPUT_S1!AP209","v":5908.419497784399},{"$f":"General_INPUT_S1!AQ209","v":5169.8670605613997},{"$f":"General_INPUT_S1!AR209","v":5169.8670605612742},{"$f":"General_INPUT_S1!AS209","v":4431.3146233381513},{"$f":"General_INPUT_S1!AT209","v":3692.7621861151501},{"$f":"General_INPUT_S1!AU209","v":2954.2097488920263},{"$f":"General_INPUT_S1!AV209","v":2954.2097488920263},{"$f":"General_INPUT_S1!AW209","v":2954.2097488921495},{"$f":"General_INPUT_S1!AX209","v":2215.6573116691502},{"$f":"General_INPUT_S1!AY209","v":738.55243722312468},{"$f":"General_INPUT_S1!AZ209","v":1477.1048744461245},{"$f":"General_INPUT_S1!BA209","v":738.55243722312514},{"$f":"General_INPUT_S1!BB209","v":738.55243722312002}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D210","v":39881.831610044253},{"$f":"General_INPUT_S1!E210","v":39881.831610044253},{"$f":"General_INPUT_S1!F210","v":39881.831610044253},{"$f":"General_INPUT_S1!G210","v":39881.831610044253},{"$f":"General_INPUT_S1!H210","v":39881.831610044253},{"$f":"General_INPUT_S1!I210","v":39881.831610044253},{"$f":"General_INPUT_S1!J210","v":39881.831610044253},{"$f":"General_INPUT_S1!K210","v":39881.831610044253},{"$f":"General_INPUT_S1!L210","v":39881.831610044253},{"$f":"General_INPUT_S1!M210","v":39881.831610044253},{"$f":"General_INPUT_S1!N210","v":39881.831610044253},{"$f":"General_INPUT_S1!O210","v":39881.831610044253},{"$f":"General_INPUT_S1!P210","v":39881.831610044253},{"$f":"General_INPUT_S1!Q210","v":42097.488921713251},{"$f":"General_INPUT_S1!R210","v":50960.118168390014},{"$f":"General_INPUT_S1!S210","v":46528.803545052011},{"$f":"General_INPUT_S1!T210","v":44313.146233382271},{"$f":"General_INPUT_S1!U210","v":48744.460856720994},{"$f":"General_INPUT_S1!V210","v":53175.775480059012},{"$f":"General_INPUT_S1!W210","v":50960.118168390014},{"$f":"General_INPUT_S1!X210","v":48744.460856720994},{"$f":"General_INPUT_S1!Y210","v":48744.460856721031},{"$f":"General_INPUT_S1!Z210","v":53175.77548005899},{"$f":"General_INPUT_S1!AA210","v":48744.460856720267},{"$f":"General_INPUT_S1!AB210","v":50960.118168390014},{"$f":"General_INPUT_S1!AC210","v":50960.118168389992},{"$f":"General_INPUT_S1!AD210","v":44313.146233382249},{"$f":"General_INPUT_S1!AE210","v":44313.146233382249},{"$f":"General_INPUT_S1!AF210","v":44313.146233382249},{"$f":"General_INPUT_S1!AG210","v":35450.516986706258},{"$f":"General_INPUT_S1!AH210","v":33234.85967503726},{"$f":"General_INPUT_S1!AI210","v":33234.85967503651},{"$f":"General_INPUT_S1!AJ210","v":28803.545051698504},{"$f":"General_INPUT_S1!AK210","v":26587.887740029495},{"$f":"General_INPUT_S1!AL210","v":26587.887740029655},{"$f":"General_INPUT_S1!AM210","v":22156.573116690601},{"$f":"General_INPUT_S1!AN210","v":22156.573116691197},{"$f":"General_INPUT_S1!AO210","v":19940.915805022199},{"$f":"General_INPUT_S1!AP210","v":17725.258493353194},{"$f":"General_INPUT_S1!AQ210","v":15509.601181684198},{"$f":"General_INPUT_S1!AR210","v":15509.601181683824},{"$f":"General_INPUT_S1!AS210","v":13293.943870014455},{"$f":"General_INPUT_S1!AT210","v":11078.28655834545},{"$f":"General_INPUT_S1!AU210","v":8862.6292466760788},{"$f":"General_INPUT_S1!AV210","v":8862.6292466760788},{"$f":"General_INPUT_S1!AW210","v":8862.629246676448},{"$f":"General_INPUT_S1!AX210","v":6646.9719350074511},{"$f":"General_INPUT_S1!AY210","v":2215.6573116693739},{"$f":"General_INPUT_S1!AZ210","v":4431.3146233383732},{"$f":"General_INPUT_S1!BA210","v":2215.6573116693753},{"$f":"General_INPUT_S1!BB210","v":2215.6573116693598}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D211","v":0},{"$f":"General_INPUT_S1!E211","v":0},{"$f":"General_INPUT_S1!F211","v":0},{"$f":"General_INPUT_S1!G211","v":0},{"$f":"General_INPUT_S1!H211","v":0},{"$f":"General_INPUT_S1!I211","v":0},{"$f":"General_INPUT_S1!J211","v":0},{"$f":"General_INPUT_S1!K211","v":0},{"$f":"General_INPUT_S1!L211","v":0},{"$f":"General_INPUT_S1!M211","v":0},{"$f":"General_INPUT_S1!N211","v":0},{"$f":"General_INPUT_S1!O211","v":0},{"$f":"General_INPUT_S1!P211","v":0},{"$f":"General_INPUT_S1!Q211","v":0},{"$f":"General_INPUT_S1!R211","v":0},{"$f":"General_INPUT_S1!S211","v":0},{"$f":"General_INPUT_S1!T211","v":0},{"$f":"General_INPUT_S1!U211","v":0},{"$f":"General_INPUT_S1!V211","v":0},{"$f":"General_INPUT_S1!W211","v":0},{"$f":"General_INPUT_S1!X211","v":0},{"$f":"General_INPUT_S1!Y211","v":0},{"$f":"General_INPUT_S1!Z211","v":0},{"$f":"General_INPUT_S1!AA211","v":0},{"$f":"General_INPUT_S1!AB211","v":0},{"$f":"General_INPUT_S1!AC211","v":3.3999999999969073},{"$f":"General_INPUT_S1!AD211","v":3009.8939438701786},{"$f":"General_INPUT_S1!AE211","v":3013.2939438698668},{"$f":"General_INPUT_S1!AF211","v":2008.8626292465776},{"$f":"General_INPUT_S1!AG211","v":1004.4313146232888},{"$f":"General_INPUT_S1!AH211","v":3013.293943870176},{"$f":"General_INPUT_S1!AI211","v":5991.1373707532975},{"$f":"General_INPUT_S1!AJ211","v":6948.3013293943504},{"$f":"General_INPUT_S1!AK211","v":7893.6484490401008},{"$f":"General_INPUT_S1!AL211","v":7846.3810930551454},{"$f":"General_INPUT_S1!AM211","v":8774.0029542099182},{"$f":"General_INPUT_S1!AN211","v":10658.788774004965},{"$f":"General_INPUT_S1!AO211","v":12519.940915805666},{"$f":"General_INPUT_S1!AP211","v":9571.6395864100905},{"$f":"General_INPUT_S1!AQ211","v":11415.066469720618},{"$f":"General_INPUT_S1!AR211","v":13234.859675036785},{"$f":"General_INPUT_S1!AS211","v":10333.825701626765},{"$f":"General_INPUT_S1!AT211","v":11202.363367800357},{"$f":"General_INPUT_S1!AU211","v":11131.462333826939},{"$f":"General_INPUT_S1!AV211","v":12903.988183160864},{"$f":"General_INPUT_S1!AW211","v":11905.465288035992},{"$f":"General_INPUT_S1!AX211","v":11828.655834564792},{"$f":"General_INPUT_S1!AY211","v":10847.858197933258},{"$f":"General_INPUT_S1!AZ211","v":11675.036927622392},{"$f":"General_INPUT_S1!BA211","v":12490.398818316035},{"$f":"General_INPUT_S1!BB211","v":12407.680945346989}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D212","v":11816.838995568985},{"$f":"General_INPUT_S1!E212","v":11816.838995568985},{"$f":"General_INPUT_S1!F212","v":11816.838995568985},{"$f":"General_INPUT_S1!G212","v":11816.838995568985},{"$f":"General_INPUT_S1!H212","v":11816.838995568985},{"$f":"General_INPUT_S1!I212","v":11816.838995568985},{"$f":"General_INPUT_S1!J212","v":11816.838995568985},{"$f":"General_INPUT_S1!K212","v":11816.838995568985},{"$f":"General_INPUT_S1!L212","v":11816.838995568985},{"$f":"General_INPUT_S1!M212","v":11816.838995568985},{"$f":"General_INPUT_S1!N212","v":11816.838995568985},{"$f":"General_INPUT_S1!O212","v":11816.838995568985},{"$f":"General_INPUT_S1!P212","v":8862.6292466759933},{"$f":"General_INPUT_S1!Q212","v":8862.6292466769883},{"$f":"General_INPUT_S1!R212","v":8862.629246675966},{"$f":"General_INPUT_S1!S212","v":8862.629246675966},{"$f":"General_INPUT_S1!T212","v":8862.6292466769883},{"$f":"General_INPUT_S1!U212","v":5908.4194977850184},{"$f":"General_INPUT_S1!V212","v":5908.4194977839961},{"$f":"General_INPUT_S1!W212","v":5908.4194977839961},{"$f":"General_INPUT_S1!X212","v":5908.4194977839961},{"$f":"General_INPUT_S1!Y212","v":8862.629246675966},{"$f":"General_INPUT_S1!Z212","v":5908.4194977839961},{"$f":"General_INPUT_S1!AA212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AB212","v":8862.6292466769883},{"$f":"General_INPUT_S1!AC212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AD212","v":8862.6292466769883},{"$f":"General_INPUT_S1!AE212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AF212","v":5908.4194977839961},{"$f":"General_INPUT_S1!AG212","v":8862.6292466759933},{"$f":"General_INPUT_S1!AH212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AI212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AJ212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AK212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AL212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AM212","v":10.000000000005116},{"$f":"General_INPUT_S1!AN212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AO212","v":5908.4194977841089},{"$f":"General_INPUT_S1!AP212","v":11.000000000002785},{"$f":"General_INPUT_S1!AQ212","v":5908.4194977845},{"$f":"General_INPUT_S1!AR212","v":2954.2097488920049},{"$f":"General_INPUT_S1!AS212","v":9.9999999999980105},{"$f":"General_INPUT_S1!AT212","v":2954.2097488920049},{"$f":"General_INPUT_S1!AU212","v":2954.2097488924951},{"$f":"General_INPUT_S1!AV212","v":2954.2097488924951},{"$f":"General_INPUT_S1!AW212","v":10.000000000001563},{"$f":"General_INPUT_S1!AX212","v":9.9999999999980105},{"$f":"General_INPUT_S1!AY212","v":2964.2097488920031},{"$f":"General_INPUT_S1!AZ212","v":2954.2097488920012},{"$f":"General_INPUT_S1!BA212","v":5908.4194977844982},{"$f":"General_INPUT_S1!BB212","v":2954.2097488920299}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D213","v":0},{"$f":"General_INPUT_S1!E213","v":0},{"$f":"General_INPUT_S1!F213","v":0},{"$f":"General_INPUT_S1!G213","v":0},{"$f":"General_INPUT_S1!H213","v":0},{"$f":"General_INPUT_S1!I213","v":0},{"$f":"General_INPUT_S1!J213","v":0},{"$f":"General_INPUT_S1!K213","v":0},{"$f":"General_INPUT_S1!L213","v":0},{"$f":"General_INPUT_S1!M213","v":0},{"$f":"General_INPUT_S1!N213","v":0},{"$f":"General_INPUT_S1!O213","v":0},{"$f":"General_INPUT_S1!P213","v":0},{"$f":"General_INPUT_S1!Q213","v":0},{"$f":"General_INPUT_S1!R213","v":0},{"$f":"General_INPUT_S1!S213","v":0},{"$f":"General_INPUT_S1!T213","v":0},{"$f":"General_INPUT_S1!U213","v":0},{"$f":"General_INPUT_S1!V213","v":0},{"$f":"General_INPUT_S1!W213","v":0},{"$f":"General_INPUT_S1!X213","v":0},{"$f":"General_INPUT_S1!Y213","v":0},{"$f":"General_INPUT_S1!Z213","v":0},{"$f":"General_INPUT_S1!AA213","v":0},{"$f":"General_INPUT_S1!AB213","v":0},{"$f":"General_INPUT_S1!AC213","v":0},{"$f":"General_INPUT_S1!AD213","v":5000},{"$f":"General_INPUT_S1!AE213","v":11816.838995569924},{"$f":"General_INPUT_S1!AF213","v":20679.468242246003},{"$f":"General_INPUT_S1!AG213","v":20679.468242246003},{"$f":"General_INPUT_S1!AH213","v":23633.677991137007},{"$f":"General_INPUT_S1!AI213","v":26587.887740029033},{"$f":"General_INPUT_S1!AJ213","v":32496.307237813995},{"$f":"General_INPUT_S1!AK213","v":35450.516986706018},{"$f":"General_INPUT_S1!AL213","v":41358.936484489961},{"$f":"General_INPUT_S1!AM213","v":41358.936484488026},{"$f":"General_INPUT_S1!AN213","v":47267.355982269917},{"$f":"General_INPUT_S1!AO213","v":53175.775480059885},{"$f":"General_INPUT_S1!AP213","v":56129.985228950092},{"$f":"General_INPUT_S1!AQ213","v":59084.194977839841},{"$f":"General_INPUT_S1!AR213","v":56129.985228950092},{"$f":"General_INPUT_S1!AS213","v":70901.033973409998},{"$f":"General_INPUT_S1!AT213","v":64992.61447562003},{"$f":"General_INPUT_S1!AU213","v":67946.824224520009},{"$f":"General_INPUT_S1!AV213","v":62038.404726730048},{"$f":"General_INPUT_S1!AW213","v":64992.61447562003},{"$f":"General_INPUT_S1!AX213","v":62038.404726740053},{"$f":"General_INPUT_S1!AY213","v":64992.614475630035},{"$f":"General_INPUT_S1!AZ213","v":64992.61447562003},{"$f":"General_INPUT_S1!BA213","v":64992.614475629809},{"$f":"General_INPUT_S1!BB213","v":62038.404726740053}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D214","v":17725.258493351987},{"$f":"General_INPUT_S1!E214","v":17725.258493351987},{"$f":"General_INPUT_S1!F214","v":17725.258493351987},{"$f":"General_INPUT_S1!G214","v":17725.258493351987},{"$f":"General_INPUT_S1!H214","v":17725.258493351987},{"$f":"General_INPUT_S1!I214","v":17725.258493351987},{"$f":"General_INPUT_S1!J214","v":17725.258493351987},{"$f":"General_INPUT_S1!K214","v":17725.258493351987},{"$f":"General_INPUT_S1!L214","v":17725.258493351987},{"$f":"General_INPUT_S1!M214","v":17725.258493351987},{"$f":"General_INPUT_S1!N214","v":17725.258493351987},{"$f":"General_INPUT_S1!O214","v":17725.258493351987},{"$f":"General_INPUT_S1!P214","v":17725.258493351987},{"$f":"General_INPUT_S1!Q214","v":20679.468242244981},{"$f":"General_INPUT_S1!R214","v":17725.258493353009},{"$f":"General_INPUT_S1!S214","v":17725.258493353009},{"$f":"General_INPUT_S1!T214","v":23633.677991136949},{"$f":"General_INPUT_S1!U214","v":23633.677991137971},{"$f":"General_INPUT_S1!V214","v":23633.677991137971},{"$f":"General_INPUT_S1!W214","v":29542.097488921969},{"$f":"General_INPUT_S1!X214","v":26587.887740028975},{"$f":"General_INPUT_S1!Y214","v":32496.307237813995},{"$f":"General_INPUT_S1!Z214","v":32496.307237813995},{"$f":"General_INPUT_S1!AA214","v":32496.307237813995},{"$f":"General_INPUT_S1!AB214","v":44313.146233383006},{"$f":"General_INPUT_S1!AC214","v":41358.936484489961},{"$f":"General_INPUT_S1!AD214","v":47267.355982274014},{"$f":"General_INPUT_S1!AE214","v":50221.565731167007},{"$f":"General_INPUT_S1!AF214","v":53175.775480059034},{"$f":"General_INPUT_S1!AG214","v":53175.775480058976},{"$f":"General_INPUT_S1!AH214","v":62038.404726734996},{"$f":"General_INPUT_S1!AI214","v":67946.824224520009},{"$f":"General_INPUT_S1!AJ214","v":73855.243722304978},{"$f":"General_INPUT_S1!AK214","v":76809.453471195986},{"$f":"General_INPUT_S1!AL214","v":79763.663220088012},{"$f":"General_INPUT_S1!AM214","v":85672.082717872996},{"$f":"General_INPUT_S1!AN214","v":91580.502215658009},{"$f":"General_INPUT_S1!AO214","v":94534.711964549017},{"$f":"General_INPUT_S1!AP214","v":100443.13146233401},{"$f":"General_INPUT_S1!AQ214","v":97488.921713441989},{"$f":"General_INPUT_S1!AR214","v":103397.34121122598},{"$f":"General_INPUT_S1!AS214","v":109305.76070900998},{"$f":"General_INPUT_S1!AT214","v":112259.97045790299},{"$f":"General_INPUT_S1!AU214","v":118168.38995568702},{"$f":"General_INPUT_S1!AV214","v":118168.38995568702},{"$f":"General_INPUT_S1!AW214","v":121122.59970457898},{"$f":"General_INPUT_S1!AX214","v":127031.01920236301},{"$f":"General_INPUT_S1!AY214","v":129985.22895125501},{"$f":"General_INPUT_S1!AZ214","v":127031.01920236401},{"$f":"General_INPUT_S1!BA214","v":132939.43870014799},{"$f":"General_INPUT_S1!BB214","v":132939.43870014697}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D215","v":823.87800000000004},{"$f":"General_INPUT_S1!E215","v":823.87800000000004},{"$f":"General_INPUT_S1!F215","v":823.87800000000004},{"$f":"General_INPUT_S1!G215","v":823.87800000000004},{"$f":"General_INPUT_S1!H215","v":823.87800000000004},{"$f":"General_INPUT_S1!I215","v":823.87800000000004},{"$f":"General_INPUT_S1!J215","v":823.87800000000004},{"$f":"General_INPUT_S1!K215","v":823.87800000000004},{"$f":"General_INPUT_S1!L215","v":823.87800000000004},{"$f":"General_INPUT_S1!M215","v":823.87800000000004},{"$f":"General_INPUT_S1!N215","v":823.87800000000004},{"$f":"General_INPUT_S1!O215","v":823.87800000000004},{"$f":"General_INPUT_S1!P215","v":4775.9584750139711},{"$f":"General_INPUT_S1!Q215","v":8508.0100240756128},{"$f":"General_INPUT_S1!R215","v":12020.032647184924},{"$f":"General_INPUT_S1!S215","v":15312.02634434191},{"$f":"General_INPUT_S1!T215","v":18383.991115546552},{"$f":"General_INPUT_S1!U215","v":21235.926960798879},{"$f":"General_INPUT_S1!V215","v":23867.833880098864},{"$f":"General_INPUT_S1!W215","v":26279.711873446526},{"$f":"General_INPUT_S1!X215","v":28471.560940841839},{"$f":"General_INPUT_S1!Y215","v":40529.266999287938},{"$f":"General_INPUT_S1!Z215","v":51884.674554526639},{"$f":"General_INPUT_S1!AA215","v":62537.783606557925},{"$f":"General_INPUT_S1!AB215","v":72488.594155381783},{"$f":"General_INPUT_S1!AC215","v":81737.106200998256},{"$f":"General_INPUT_S1!AD215","v":90283.319743407308},{"$f":"General_INPUT_S1!AE215","v":98127.234782608968},{"$f":"General_INPUT_S1!AF215","v":105268.85131860318},{"$f":"General_INPUT_S1!AG215","v":111708.16935139},{"$f":"General_INPUT_S1!AH215","v":117445.18888096944},{"$f":"General_INPUT_S1!AI215","v":133620.97999287248},{"$f":"General_INPUT_S1!AJ215","v":149796.77110477557},{"$f":"General_INPUT_S1!AK215","v":165972.56221667863},{"$f":"General_INPUT_S1!AL215","v":182148.35332858172},{"$f":"General_INPUT_S1!AM215","v":198324.14444048482},{"$f":"General_INPUT_S1!AN215","v":214499.93555238785},{"$f":"General_INPUT_S1!AO215","v":230675.72666429094},{"$f":"General_INPUT_S1!AP215","v":246851.51777619403},{"$f":"General_INPUT_S1!AQ215","v":263027.308888097},{"$f":"General_INPUT_S1!AR215","v":279203.10000000003},{"$f":"General_INPUT_S1!AS215","v":283541.06854597304},{"$f":"General_INPUT_S1!AT215","v":287879.03709194594},{"$f":"General_INPUT_S1!AU215","v":292217.00563791877},{"$f":"General_INPUT_S1!AV215","v":296554.97418389178},{"$f":"General_INPUT_S1!AW215","v":300892.94272986468},{"$f":"General_INPUT_S1!AX215","v":305230.91127583763},{"$f":"General_INPUT_S1!AY215","v":309568.87982181052},{"$f":"General_INPUT_S1!AZ215","v":313906.84836778347},{"$f":"General_INPUT_S1!BA215","v":318244.81691375648},{"$f":"General_INPUT_S1!BB215","v":322582.78545972955}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D216","v":8.322000000000001},{"$f":"General_INPUT_S1!E216","v":8.322000000000001},{"$f":"General_INPUT_S1!F216","v":8.322000000000001},{"$f":"General_INPUT_S1!G216","v":8.322000000000001},{"$f":"General_INPUT_S1!H216","v":8.322000000000001},{"$f":"General_INPUT_S1!I216","v":8.322000000000001},{"$f":"General_INPUT_S1!J216","v":8.322000000000001},{"$f":"General_INPUT_S1!K216","v":8.322000000000001},{"$f":"General_INPUT_S1!L216","v":8.322000000000001},{"$f":"General_INPUT_S1!M216","v":8.322000000000001},{"$f":"General_INPUT_S1!N216","v":8.322000000000001},{"$f":"General_INPUT_S1!O216","v":8.322000000000001},{"$f":"General_INPUT_S1!P216","v":71.611834112089525},{"$f":"General_INPUT_S1!Q216","v":171.57315588290083},{"$f":"General_INPUT_S1!R216","v":308.20596531243393},{"$f":"General_INPUT_S1!S216","v":481.51026240068887},{"$f":"General_INPUT_S1!T216","v":691.48604714766532},{"$f":"General_INPUT_S1!U216","v":938.13331955336366},{"$f":"General_INPUT_S1!V216","v":1221.4520796177837},{"$f":"General_INPUT_S1!W216","v":1541.4423273409257},{"$f":"General_INPUT_S1!X216","v":1898.1040627227896},{"$f":"General_INPUT_S1!Y216","v":3331.1726300784608},{"$f":"General_INPUT_S1!Z216","v":5115.3904490378372},{"$f":"General_INPUT_S1!AA216","v":7250.7575196009184},{"$f":"General_INPUT_S1!AB216","v":9737.2738417677028},{"$f":"General_INPUT_S1!AC216","v":12574.939415538192},{"$f":"General_INPUT_S1!AD216","v":15763.754240912385},{"$f":"General_INPUT_S1!AE216","v":19303.718317890285},{"$f":"General_INPUT_S1!AF216","v":23194.831646471888},{"$f":"General_INPUT_S1!AG216","v":27437.094226657198},{"$f":"General_INPUT_S1!AH216","v":32030.506058446208},{"$f":"General_INPUT_S1!AI216","v":37656.821634354972},{"$f":"General_INPUT_S1!AJ216","v":43577.242503207439},{"$f":"General_INPUT_S1!AK216","v":49791.76866500359},{"$f":"General_INPUT_S1!AL216","v":56300.400119743434},{"$f":"General_INPUT_S1!AM216","v":63103.136867426983},{"$f":"General_INPUT_S1!AN216","v":70199.97890805421},{"$f":"General_INPUT_S1!AO216","v":77590.926241625144},{"$f":"General_INPUT_S1!AP216","v":85275.978868139762},{"$f":"General_INPUT_S1!AQ216","v":93255.13678759805},{"$f":"General_INPUT_S1!AR216","v":101528.40000000001},{"$f":"General_INPUT_S1!AS216","v":103105.84310762654},{"$f":"General_INPUT_S1!AT216","v":104683.28621525304},{"$f":"General_INPUT_S1!AU216","v":106260.72932287956},{"$f":"General_INPUT_S1!AV216","v":107838.17243050611},{"$f":"General_INPUT_S1!AW216","v":109415.61553813261},{"$f":"General_INPUT_S1!AX216","v":110993.05864575914},{"$f":"General_INPUT_S1!AY216","v":112570.50175338564},{"$f":"General_INPUT_S1!AZ216","v":114147.94486101216},{"$f":"General_INPUT_S1!BA216","v":115725.38796863871},{"$f":"General_INPUT_S1!BB216","v":117302.8310762653}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D217","v":0},{"$f":"General_INPUT_S1!E217","v":0},{"$f":"General_INPUT_S1!F217","v":0},{"$f":"General_INPUT_S1!G217","v":0},{"$f":"General_INPUT_S1!H217","v":0},{"$f":"General_INPUT_S1!I217","v":0},{"$f":"General_INPUT_S1!J217","v":0},{"$f":"General_INPUT_S1!K217","v":0},{"$f":"General_INPUT_S1!L217","v":0},{"$f":"General_INPUT_S1!M217","v":0},{"$f":"General_INPUT_S1!N217","v":0},{"$f":"General_INPUT_S1!O217","v":0},{"$f":"General_INPUT_S1!P217","v":110.17205248013775},{"$f":"General_INPUT_S1!Q217","v":403.70154325388438},{"$f":"General_INPUT_S1!R217","v":880.58847232123969},{"$f":"General_INPUT_S1!S217","v":1540.8328396822044},{"$f":"General_INPUT_S1!T217","v":2384.4346453367771},{"$f":"General_INPUT_S1!U217","v":3411.3938892849587},{"$f":"General_INPUT_S1!V217","v":4621.7105715267498},{"$f":"General_INPUT_S1!W217","v":6015.384692062149},{"$f":"General_INPUT_S1!X217","v":7592.4162508911586},{"$f":"General_INPUT_S1!Y217","v":11659.104205274614},{"$f":"General_INPUT_S1!Z217","v":16076.941411261774},{"$f":"General_INPUT_S1!AA217","v":20845.927868852639},{"$f":"General_INPUT_S1!AB217","v":25966.063578047204},{"$f":"General_INPUT_S1!AC217","v":31437.348538845476},{"$f":"General_INPUT_S1!AD217","v":37259.782751247447},{"$f":"General_INPUT_S1!AE217","v":43433.36621525314},{"$f":"General_INPUT_S1!AF217","v":49958.098930862529},{"$f":"General_INPUT_S1!AG217","v":56833.980898075613},{"$f":"General_INPUT_S1!AH217","v":64061.012116892402},{"$f":"General_INPUT_S1!AI217","v":71669.434723449769},{"$f":"General_INPUT_S1!AJ217","v":78983.752037063459},{"$f":"General_INPUT_S1!AK217","v":86003.964057733436},{"$f":"General_INPUT_S1!AL217","v":92730.070785459742},{"$f":"General_INPUT_S1!AM217","v":99162.072220242364},{"$f":"General_INPUT_S1!AN217","v":105299.96836208126},{"$f":"General_INPUT_S1!AO217","v":111143.7592109765},{"$f":"General_INPUT_S1!AP217","v":116693.44476692802},{"$f":"General_INPUT_S1!AQ217","v":121949.02502993584},{"$f":"General_INPUT_S1!AR217","v":126910.49999999997},{"$f":"General_INPUT_S1!AS217","v":128882.30388453315},{"$f":"General_INPUT_S1!AT217","v":130854.10776906628},{"$f":"General_INPUT_S1!AU217","v":132825.91165359941},{"$f":"General_INPUT_S1!AV217","v":134797.71553813259},{"$f":"General_INPUT_S1!AW217","v":136769.51942266573},{"$f":"General_INPUT_S1!AX217","v":138741.32330719888},{"$f":"General_INPUT_S1!AY217","v":140713.12719173203},{"$f":"General_INPUT_S1!AZ217","v":142684.93107626517},{"$f":"General_INPUT_S1!BA217","v":144656.73496079835},{"$f":"General_INPUT_S1!BB217","v":146628.53884533158}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D218","v":9.9999999999909051},{"$f":"General_INPUT_S1!E218","v":9.9999999999909051},{"$f":"General_INPUT_S1!F218","v":9.9999999999909051},{"$f":"General_INPUT_S1!G218","v":9.9999999999909051},{"$f":"General_INPUT_S1!H218","v":9.9999999999909051},{"$f":"General_INPUT_S1!I218","v":9.9999999999909051},{"$f":"General_INPUT_S1!J218","v":9.9999999999909051},{"$f":"General_INPUT_S1!K218","v":9.9999999999909051},{"$f":"General_INPUT_S1!L218","v":9.9999999999909051},{"$f":"General_INPUT_S1!M218","v":9.9999999999909051},{"$f":"General_INPUT_S1!N218","v":9.9999999999909051},{"$f":"General_INPUT_S1!O218","v":9.9999999999909051},{"$f":"General_INPUT_S1!P218","v":1.0000000000331966},{"$f":"General_INPUT_S1!Q218","v":9.9999999999909051},{"$f":"General_INPUT_S1!R218","v":9.9999999999909051},{"$f":"General_INPUT_S1!S218","v":10.000000000047748},{"$f":"General_INPUT_S1!T218","v":2954.2097488919694},{"$f":"General_INPUT_S1!U218","v":5908.4194977839961},{"$f":"General_INPUT_S1!V218","v":8862.6292466769883},{"$f":"General_INPUT_S1!W218","v":11816.838995568958},{"$f":"General_INPUT_S1!X218","v":8862.6292466760224},{"$f":"General_INPUT_S1!Y218","v":17193.500738552419},{"$f":"General_INPUT_S1!Z218","v":22215.657311669693},{"$f":"General_INPUT_S1!AA218","v":18818.316100442928},{"$f":"General_INPUT_S1!AB218","v":25997.045790251326},{"$f":"General_INPUT_S1!AC218","v":35155.096011817324},{"$f":"General_INPUT_S1!AD218","v":33914.327917282601},{"$f":"General_INPUT_S1!AE218","v":46676.514032495885},{"$f":"General_INPUT_S1!AF218","v":53884.785819793055},{"$f":"General_INPUT_S1!AG218","v":56070.901033973045},{"$f":"General_INPUT_S1!AH218","v":66174.298375184968},{"$f":"General_INPUT_S1!AI218","v":75420.974889216915},{"$f":"General_INPUT_S1!AJ218","v":82363.367799113708},{"$f":"General_INPUT_S1!AK218","v":95007.385524372061},{"$f":"General_INPUT_S1!AL218","v":101388.47858197941},{"$f":"General_INPUT_S1!AM218","v":111373.70753323488},{"$f":"General_INPUT_S1!AN218","v":119113.7370753318},{"$f":"General_INPUT_S1!AO218","v":120974.88921713429},{"$f":"General_INPUT_S1!AP218","v":130044.3131462333},{"$f":"General_INPUT_S1!AQ218","v":133353.0280649928},{"$f":"General_INPUT_S1!AR218","v":136484.49039881819},{"$f":"General_INPUT_S1!AS218","v":143574.59379615961},{"$f":"General_INPUT_S1!AT218","v":150664.69719350038},{"$f":"General_INPUT_S1!AU218","v":155982.27474150661},{"$f":"General_INPUT_S1!AV218","v":166617.4298375184},{"$f":"General_INPUT_S1!AW218","v":171935.0073855246},{"$f":"General_INPUT_S1!AX218","v":179025.11078286538},{"$f":"General_INPUT_S1!AY218","v":187887.74002954201},{"$f":"General_INPUT_S1!AZ218","v":198522.89512555383},{"$f":"General_INPUT_S1!BA218","v":205612.99852289513},{"$f":"General_INPUT_S1!BB218","v":212703.10192023599}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D219","v":0},{"$f":"General_INPUT_S1!E219","v":0},{"$f":"General_INPUT_S1!F219","v":0},{"$f":"General_INPUT_S1!G219","v":0},{"$f":"General_INPUT_S1!H219","v":0},{"$f":"General_INPUT_S1!I219","v":0},{"$f":"General_INPUT_S1!J219","v":0},{"$f":"General_INPUT_S1!K219","v":0},{"$f":"General_INPUT_S1!L219","v":0},{"$f":"General_INPUT_S1!M219","v":0},{"$f":"General_INPUT_S1!N219","v":0},{"$f":"General_INPUT_S1!O219","v":0},{"$f":"General_INPUT_S1!P219","v":0},{"$f":"General_INPUT_S1!Q219","v":0},{"$f":"General_INPUT_S1!R219","v":0},{"$f":"General_INPUT_S1!S219","v":0},{"$f":"General_INPUT_S1!T219","v":0},{"$f":"General_INPUT_S1!U219","v":0},{"$f":"General_INPUT_S1!V219","v":0},{"$f":"General_INPUT_S1!W219","v":0},{"$f":"General_INPUT_S1!X219","v":0},{"$f":"General_INPUT_S1!Y219","v":531.75775480059042},{"$f":"General_INPUT_S1!Z219","v":1418.0206794682786},{"$f":"General_INPUT_S1!AA219","v":1861.1521418020486},{"$f":"General_INPUT_S1!AB219","v":3545.0516986706371},{"$f":"General_INPUT_S1!AC219","v":6203.840472673648},{"$f":"General_INPUT_S1!AD219","v":7444.6085672083773},{"$f":"General_INPUT_S1!AE219","v":12407.680945347012},{"$f":"General_INPUT_S1!AF219","v":17016.248153618864},{"$f":"General_INPUT_S1!AG219","v":20738.552437222916},{"$f":"General_INPUT_S1!AH219","v":28360.413589364991},{"$f":"General_INPUT_S1!AI219","v":33884.785819793113},{"$f":"General_INPUT_S1!AJ219","v":38759.231905465283},{"$f":"General_INPUT_S1!AK219","v":46794.682422451922},{"$f":"General_INPUT_S1!AL219","v":52230.428360413651},{"$f":"General_INPUT_S1!AM219","v":59970.457902511116},{"$f":"General_INPUT_S1!AN219","v":67001.477104874153},{"$f":"General_INPUT_S1!AO219","v":71048.744460856688},{"$f":"General_INPUT_S1!AP219","v":79704.579025110754},{"$f":"General_INPUT_S1!AQ219","v":85258.493353028229},{"$f":"General_INPUT_S1!AR219","v":90989.660265878803},{"$f":"General_INPUT_S1!AS219","v":95716.395864106409},{"$f":"General_INPUT_S1!AT219","v":100443.13146233361},{"$f":"General_INPUT_S1!AU219","v":103988.18316100443},{"$f":"General_INPUT_S1!AV219","v":111078.28655834562},{"$f":"General_INPUT_S1!AW219","v":114623.33825701642},{"$f":"General_INPUT_S1!AX219","v":119350.07385524359},{"$f":"General_INPUT_S1!AY219","v":125258.49335302801},{"$f":"General_INPUT_S1!AZ219","v":132348.59675036921},{"$f":"General_INPUT_S1!BA219","v":137075.3323485968},{"$f":"General_INPUT_S1!BB219","v":141802.06794682398}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D220","v":14771.048744460984},{"$f":"General_INPUT_S1!E220","v":14771.048744460984},{"$f":"General_INPUT_S1!F220","v":14771.048744460984},{"$f":"General_INPUT_S1!G220","v":14771.048744460984},{"$f":"General_INPUT_S1!H220","v":14771.048744460984},{"$f":"General_INPUT_S1!I220","v":14771.048744460984},{"$f":"General_INPUT_S1!J220","v":14771.048744460984},{"$f":"General_INPUT_S1!K220","v":14771.048744460984},{"$f":"General_INPUT_S1!L220","v":14771.048744460984},{"$f":"General_INPUT_S1!M220","v":14771.048744460984},{"$f":"General_INPUT_S1!N220","v":14771.048744460984},{"$f":"General_INPUT_S1!O220","v":14771.048744460984},{"$f":"General_INPUT_S1!P220","v":14771.048744462007},{"$f":"General_INPUT_S1!Q220","v":14771.048744460984},{"$f":"General_INPUT_S1!R220","v":20679.468242244981},{"$f":"General_INPUT_S1!S220","v":23633.677991136949},{"$f":"General_INPUT_S1!T220","v":23633.677991138029},{"$f":"General_INPUT_S1!U220","v":35450.516986706018},{"$f":"General_INPUT_S1!V220","v":41358.936484490019},{"$f":"General_INPUT_S1!W220","v":44313.146233382045},{"$f":"General_INPUT_S1!X220","v":62038.404726736022},{"$f":"General_INPUT_S1!Y220","v":62038.404726735964},{"$f":"General_INPUT_S1!Z220","v":70901.033973411977},{"$f":"General_INPUT_S1!AA220","v":85672.082717873025},{"$f":"General_INPUT_S1!AB220","v":88626.292466764993},{"$f":"General_INPUT_S1!AC220","v":97488.921713442032},{"$f":"General_INPUT_S1!AD220","v":106351.55096011795},{"$f":"General_INPUT_S1!AE220","v":112259.97045790206},{"$f":"General_INPUT_S1!AF220","v":118168.38995568702},{"$f":"General_INPUT_S1!AG220","v":127031.01920236401},{"$f":"General_INPUT_S1!AH220","v":127031.01920236304},{"$f":"General_INPUT_S1!AI220","v":129985.22895125501},{"$f":"General_INPUT_S1!AJ220","v":135893.64844904002},{"$f":"General_INPUT_S1!AK220","v":135893.64844904002},{"$f":"General_INPUT_S1!AL220","v":141802.067946825},{"$f":"General_INPUT_S1!AM220","v":141802.06794682401},{"$f":"General_INPUT_S1!AN220","v":138847.85819793199},{"$f":"General_INPUT_S1!AO220","v":147710.487444609},{"$f":"General_INPUT_S1!AP220","v":147710.487444609},{"$f":"General_INPUT_S1!AQ220","v":153618.90694239305},{"$f":"General_INPUT_S1!AR220","v":153618.90694239305},{"$f":"General_INPUT_S1!AS220","v":153618.90694239305},{"$f":"General_INPUT_S1!AT220","v":156573.11669128502},{"$f":"General_INPUT_S1!AU220","v":156573.11669128496},{"$f":"General_INPUT_S1!AV220","v":153618.90694239299},{"$f":"General_INPUT_S1!AW220","v":156573.11669128502},{"$f":"General_INPUT_S1!AX220","v":159527.326440178},{"$f":"General_INPUT_S1!AY220","v":159527.326440178},{"$f":"General_INPUT_S1!AZ220","v":159527.32644017698},{"$f":"General_INPUT_S1!BA220","v":156573.11669128502},{"$f":"General_INPUT_S1!BB220","v":162481.53618907003}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D221","v":19645.494830133728},{"$f":"General_INPUT_S1!E221","v":19645.494830133728},{"$f":"General_INPUT_S1!F221","v":19645.494830133728},{"$f":"General_INPUT_S1!G221","v":19645.494830133728},{"$f":"General_INPUT_S1!H221","v":19645.494830133728},{"$f":"General_INPUT_S1!I221","v":19645.494830133728},{"$f":"General_INPUT_S1!J221","v":19645.494830133728},{"$f":"General_INPUT_S1!K221","v":19645.494830133728},{"$f":"General_INPUT_S1!L221","v":19645.494830133728},{"$f":"General_INPUT_S1!M221","v":19645.494830133728},{"$f":"General_INPUT_S1!N221","v":19645.494830133728},{"$f":"General_INPUT_S1!O221","v":19645.494830133728},{"$f":"General_INPUT_S1!P221","v":19530.608895454559},{"$f":"General_INPUT_S1!Q221","v":19415.722960774507},{"$f":"General_INPUT_S1!R221","v":22058.099458395493},{"$f":"General_INPUT_S1!S221","v":21926.801247333617},{"$f":"General_INPUT_S1!T221","v":27244.378795339202},{"$f":"General_INPUT_S1!U221","v":27080.256031510922},{"$f":"General_INPUT_S1!V221","v":29607.746594452754},{"$f":"General_INPUT_S1!W221","v":32102.412604628236},{"$f":"General_INPUT_S1!X221","v":39881.831610044705},{"$f":"General_INPUT_S1!Y221","v":42304.283604136159},{"$f":"General_INPUT_S1!Z221","v":47326.440177252538},{"$f":"General_INPUT_S1!AA221","v":57518.463810929868},{"$f":"General_INPUT_S1!AB221","v":54593.796159526799},{"$f":"General_INPUT_S1!AC221","v":64623.338257016003},{"$f":"General_INPUT_S1!AD221","v":69394.387001477458},{"$f":"General_INPUT_S1!AE221","v":79217.134416543267},{"$f":"General_INPUT_S1!AF221","v":83840.4726735601},{"$f":"General_INPUT_S1!AG221","v":90930.576070900919},{"$f":"General_INPUT_S1!AH221","v":100443.13146233394},{"$f":"General_INPUT_S1!AI221","v":102348.59675037008},{"$f":"General_INPUT_S1!AJ221","v":106706.05612998494},{"$f":"General_INPUT_S1!AK221","v":111004.43131462358},{"$f":"General_INPUT_S1!AL221","v":115243.72230428355},{"$f":"General_INPUT_S1!AM221","v":121852.90214180242},{"$f":"General_INPUT_S1!AN221","v":123545.05169867017},{"$f":"General_INPUT_S1!AO221","v":125199.40915805004},{"$f":"General_INPUT_S1!AP221","v":131601.1343131453},{"$f":"General_INPUT_S1!AQ221","v":133175.77548005804},{"$f":"General_INPUT_S1!AR221","v":137075.33234859633},{"$f":"General_INPUT_S1!AS221","v":138559.25827178714},{"$f":"General_INPUT_S1!AT221","v":140029.54209748862},{"$f":"General_INPUT_S1!AU221","v":139143.27917282097},{"$f":"General_INPUT_S1!AV221","v":142865.58345642485},{"$f":"General_INPUT_S1!AW221","v":146521.05354505128},{"$f":"General_INPUT_S1!AX221","v":145575.75642540579},{"$f":"General_INPUT_S1!AY221","v":144630.45930576036},{"$f":"General_INPUT_S1!AZ221","v":148183.1610044307},{"$f":"General_INPUT_S1!BA221","v":149438.70014770978},{"$f":"General_INPUT_S1!BB221","v":148449.03988183159}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D222","v":1033.9734121123026},{"$f":"General_INPUT_S1!E222","v":1033.9734121123026},{"$f":"General_INPUT_S1!F222","v":1033.9734121123026},{"$f":"General_INPUT_S1!G222","v":1033.9734121123026},{"$f":"General_INPUT_S1!H222","v":1033.9734121123026},{"$f":"General_INPUT_S1!I222","v":1033.9734121123026},{"$f":"General_INPUT_S1!J222","v":1033.9734121123026},{"$f":"General_INPUT_S1!K222","v":1033.9734121123026},{"$f":"General_INPUT_S1!L222","v":1033.9734121123026},{"$f":"General_INPUT_S1!M222","v":1033.9734121123026},{"$f":"General_INPUT_S1!N222","v":1033.9734121123026},{"$f":"General_INPUT_S1!O222","v":1033.9734121123026},{"$f":"General_INPUT_S1!P222","v":1148.8593467914454},{"$f":"General_INPUT_S1!Q222","v":1263.7452814705307},{"$f":"General_INPUT_S1!R222","v":1575.578532742536},{"$f":"General_INPUT_S1!S222","v":1706.8767438044138},{"$f":"General_INPUT_S1!T222","v":2297.7186935828245},{"$f":"General_INPUT_S1!U222","v":2461.8414574100839},{"$f":"General_INPUT_S1!V222","v":2888.5606433612438},{"$f":"General_INPUT_S1!W222","v":3348.1043820777909},{"$f":"General_INPUT_S1!X222","v":4431.3146233382995},{"$f":"General_INPUT_S1!Y222","v":4963.0723781388779},{"$f":"General_INPUT_S1!Z222","v":5849.335302806493},{"$f":"General_INPUT_S1!AA222","v":7474.1506646971011},{"$f":"General_INPUT_S1!AB222","v":7444.608567208199},{"$f":"General_INPUT_S1!AC222","v":9231.9054652880004},{"$f":"General_INPUT_S1!AD222","v":10369.276218611574},{"$f":"General_INPUT_S1!AE222","v":12363.36779911369},{"$f":"General_INPUT_S1!AF222","v":13648.449039881878},{"$f":"General_INPUT_S1!AG222","v":15420.974889217117},{"$f":"General_INPUT_S1!AH222","v":17725.258493353052},{"$f":"General_INPUT_S1!AI222","v":18774.0029542099},{"$f":"General_INPUT_S1!AJ222","v":20324.963072378087},{"$f":"General_INPUT_S1!AK222","v":21935.007385524426},{"$f":"General_INPUT_S1!AL222","v":23604.135893648443},{"$f":"General_INPUT_S1!AM222","v":25847.585302806583},{"$f":"General_INPUT_S1!AN222","v":27119.645494830045},{"$f":"General_INPUT_S1!AO222","v":28419.497784342657},{"$f":"General_INPUT_S1!AP222","v":30869.401875922984},{"$f":"General_INPUT_S1!AQ222","v":32259.970457902269},{"$f":"General_INPUT_S1!AR222","v":34268.833087149069},{"$f":"General_INPUT_S1!AS222","v":35729.116912850761},{"$f":"General_INPUT_S1!AT222","v":37223.04283604127},{"$f":"General_INPUT_S1!AU222","v":38109.305760708921},{"$f":"General_INPUT_S1!AV222","v":40295.420974889057},{"$f":"General_INPUT_S1!AW222","v":42538.370384047143},{"$f":"General_INPUT_S1!AX222","v":43483.667503692632},{"$f":"General_INPUT_S1!AY222","v":44428.964623338143},{"$f":"General_INPUT_S1!AZ222","v":46794.682422451799},{"$f":"General_INPUT_S1!BA222","v":48493.353028064754},{"$f":"General_INPUT_S1!BB222","v":49483.01329394387}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D223","v":0},{"$f":"General_INPUT_S1!E223","v":0},{"$f":"General_INPUT_S1!F223","v":0},{"$f":"General_INPUT_S1!G223","v":0},{"$f":"General_INPUT_S1!H223","v":0},{"$f":"General_INPUT_S1!I223","v":0},{"$f":"General_INPUT_S1!J223","v":0},{"$f":"General_INPUT_S1!K223","v":0},{"$f":"General_INPUT_S1!L223","v":0},{"$f":"General_INPUT_S1!M223","v":0},{"$f":"General_INPUT_S1!N223","v":0},{"$f":"General_INPUT_S1!O223","v":0},{"$f":"General_INPUT_S1!P223","v":0},{"$f":"General_INPUT_S1!Q223","v":0},{"$f":"General_INPUT_S1!R223","v":0},{"$f":"General_INPUT_S1!S223","v":0},{"$f":"General_INPUT_S1!T223","v":0},{"$f":"General_INPUT_S1!U223","v":0},{"$f":"General_INPUT_S1!V223","v":0},{"$f":"General_INPUT_S1!W223","v":0},{"$f":"General_INPUT_S1!X223","v":0},{"$f":"General_INPUT_S1!Y223","v":0},{"$f":"General_INPUT_S1!Z223","v":0},{"$f":"General_INPUT_S1!AA223","v":0},{"$f":"General_INPUT_S1!AB223","v":0},{"$f":"General_INPUT_S1!AC223","v":2944.2097488920353},{"$f":"General_INPUT_S1!AD223","v":5908.4194977840525},{"$f":"General_INPUT_S1!AE223","v":8862.629246675966},{"$f":"General_INPUT_S1!AF223","v":11816.838995567992},{"$f":"General_INPUT_S1!AG223","v":17725.258493352954},{"$f":"General_INPUT_S1!AH223","v":20679.468242244981},{"$f":"General_INPUT_S1!AI223","v":14771.048744461041},{"$f":"General_INPUT_S1!AJ223","v":20679.468242246003},{"$f":"General_INPUT_S1!AK223","v":23633.677991137007},{"$f":"General_INPUT_S1!AL223","v":26587.887740029943},{"$f":"General_INPUT_S1!AM223","v":41358.936484489961},{"$f":"General_INPUT_S1!AN223","v":38404.726735589975},{"$f":"General_INPUT_S1!AO223","v":38404.726735589975},{"$f":"General_INPUT_S1!AP223","v":47267.355982269917},{"$f":"General_INPUT_S1!AQ223","v":47267.35598227015},{"$f":"General_INPUT_S1!AR223","v":53175.775480059885},{"$f":"General_INPUT_S1!AS223","v":62038.404726729823},{"$f":"General_INPUT_S1!AT223","v":56129.985228949867},{"$f":"General_INPUT_S1!AU223","v":59084.194977840074},{"$f":"General_INPUT_S1!AV223","v":53175.775480060111},{"$f":"General_INPUT_S1!AW223","v":53175.775480060111},{"$f":"General_INPUT_S1!AX223","v":59084.194977839841},{"$f":"General_INPUT_S1!AY223","v":56129.985228950092},{"$f":"General_INPUT_S1!AZ223","v":62038.404726740053},{"$f":"General_INPUT_S1!BA223","v":56129.985228949867},{"$f":"General_INPUT_S1!BB223","v":62038.404726730048}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D224","v":0},{"$f":"General_INPUT_S1!E224","v":0},{"$f":"General_INPUT_S1!F224","v":0},{"$f":"General_INPUT_S1!G224","v":0},{"$f":"General_INPUT_S1!H224","v":0},{"$f":"General_INPUT_S1!I224","v":0},{"$f":"General_INPUT_S1!J224","v":0},{"$f":"General_INPUT_S1!K224","v":0},{"$f":"General_INPUT_S1!L224","v":0},{"$f":"General_INPUT_S1!M224","v":0},{"$f":"General_INPUT_S1!N224","v":0},{"$f":"General_INPUT_S1!O224","v":0},{"$f":"General_INPUT_S1!P224","v":0},{"$f":"General_INPUT_S1!Q224","v":0},{"$f":"General_INPUT_S1!R224","v":0},{"$f":"General_INPUT_S1!S224","v":0},{"$f":"General_INPUT_S1!T224","v":0},{"$f":"General_INPUT_S1!U224","v":0},{"$f":"General_INPUT_S1!V224","v":0},{"$f":"General_INPUT_S1!W224","v":0},{"$f":"General_INPUT_S1!X224","v":0},{"$f":"General_INPUT_S1!Y224","v":0},{"$f":"General_INPUT_S1!Z224","v":0},{"$f":"General_INPUT_S1!AA224","v":0},{"$f":"General_INPUT_S1!AB224","v":0},{"$f":"General_INPUT_S1!AC224","v":0},{"$f":"General_INPUT_S1!AD224","v":0},{"$f":"General_INPUT_S1!AE224","v":0},{"$f":"General_INPUT_S1!AF224","v":0},{"$f":"General_INPUT_S1!AG224","v":0},{"$f":"General_INPUT_S1!AH224","v":0},{"$f":"General_INPUT_S1!AI224","v":0},{"$f":"General_INPUT_S1!AJ224","v":0},{"$f":"General_INPUT_S1!AK224","v":0},{"$f":"General_INPUT_S1!AL224","v":0},{"$f":"General_INPUT_S1!AM224","v":0},{"$f":"General_INPUT_S1!AN224","v":0},{"$f":"General_INPUT_S1!AO224","v":0},{"$f":"General_INPUT_S1!AP224","v":0},{"$f":"General_INPUT_S1!AQ224","v":0},{"$f":"General_INPUT_S1!AR224","v":0},{"$f":"General_INPUT_S1!AS224","v":0},{"$f":"General_INPUT_S1!AT224","v":0},{"$f":"General_INPUT_S1!AU224","v":0},{"$f":"General_INPUT_S1!AV224","v":0},{"$f":"General_INPUT_S1!AW224","v":0},{"$f":"General_INPUT_S1!AX224","v":0},{"$f":"General_INPUT_S1!AY224","v":0},{"$f":"General_INPUT_S1!AZ224","v":0},{"$f":"General_INPUT_S1!BA224","v":0},{"$f":"General_INPUT_S1!BB224","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D225","v":0},{"$f":"General_INPUT_S1!E225","v":0},{"$f":"General_INPUT_S1!F225","v":0},{"$f":"General_INPUT_S1!G225","v":0},{"$f":"General_INPUT_S1!H225","v":0},{"$f":"General_INPUT_S1!I225","v":0},{"$f":"General_INPUT_S1!J225","v":0},{"$f":"General_INPUT_S1!K225","v":0},{"$f":"General_INPUT_S1!L225","v":0},{"$f":"General_INPUT_S1!M225","v":0},{"$f":"General_INPUT_S1!N225","v":0},{"$f":"General_INPUT_S1!O225","v":0},{"$f":"General_INPUT_S1!P225","v":0},{"$f":"General_INPUT_S1!Q225","v":0},{"$f":"General_INPUT_S1!R225","v":0},{"$f":"General_INPUT_S1!S225","v":0},{"$f":"General_INPUT_S1!T225","v":0},{"$f":"General_INPUT_S1!U225","v":0},{"$f":"General_INPUT_S1!V225","v":0},{"$f":"General_INPUT_S1!W225","v":0},{"$f":"General_INPUT_S1!X225","v":0},{"$f":"General_INPUT_S1!Y225","v":0},{"$f":"General_INPUT_S1!Z225","v":0},{"$f":"General_INPUT_S1!AA225","v":0},{"$f":"General_INPUT_S1!AB225","v":0},{"$f":"General_INPUT_S1!AC225","v":0},{"$f":"General_INPUT_S1!AD225","v":0},{"$f":"General_INPUT_S1!AE225","v":0},{"$f":"General_INPUT_S1!AF225","v":0},{"$f":"General_INPUT_S1!AG225","v":0},{"$f":"General_INPUT_S1!AH225","v":0},{"$f":"General_INPUT_S1!AI225","v":0},{"$f":"General_INPUT_S1!AJ225","v":0},{"$f":"General_INPUT_S1!AK225","v":0},{"$f":"General_INPUT_S1!AL225","v":0},{"$f":"General_INPUT_S1!AM225","v":0},{"$f":"General_INPUT_S1!AN225","v":0},{"$f":"General_INPUT_S1!AO225","v":0},{"$f":"General_INPUT_S1!AP225","v":0},{"$f":"General_INPUT_S1!AQ225","v":0},{"$f":"General_INPUT_S1!AR225","v":0},{"$f":"General_INPUT_S1!AS225","v":0},{"$f":"General_INPUT_S1!AT225","v":0},{"$f":"General_INPUT_S1!AU225","v":0},{"$f":"General_INPUT_S1!AV225","v":0},{"$f":"General_INPUT_S1!AW225","v":0},{"$f":"General_INPUT_S1!AX225","v":0},{"$f":"General_INPUT_S1!AY225","v":0},{"$f":"General_INPUT_S1!AZ225","v":0},{"$f":"General_INPUT_S1!BA225","v":0},{"$f":"General_INPUT_S1!BB225","v":0}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D226","v":0},{"$f":"General_INPUT_S1!E226","v":0},{"$f":"General_INPUT_S1!F226","v":0},{"$f":"General_INPUT_S1!G226","v":0},{"$f":"General_INPUT_S1!H226","v":0},{"$f":"General_INPUT_S1!I226","v":0},{"$f":"General_INPUT_S1!J226","v":0},{"$f":"General_INPUT_S1!K226","v":0},{"$f":"General_INPUT_S1!L226","v":0},{"$f":"General_INPUT_S1!M226","v":0},{"$f":"General_INPUT_S1!N226","v":0},{"$f":"General_INPUT_S1!O226","v":0},{"$f":"General_INPUT_S1!P226","v":0},{"$f":"General_INPUT_S1!Q226","v":0},{"$f":"General_INPUT_S1!R226","v":0},{"$f":"General_INPUT_S1!S226","v":0},{"$f":"General_INPUT_S1!T226","v":0},{"$f":"General_INPUT_S1!U226","v":0},{"$f":"General_INPUT_S1!V226","v":0},{"$f":"General_INPUT_S1!W226","v":0},{"$f":"General_INPUT_S1!X226","v":0},{"$f":"General_INPUT_S1!Y226","v":0},{"$f":"General_INPUT_S1!Z226","v":0},{"$f":"General_INPUT_S1!AA226","v":0},{"$f":"General_INPUT_S1!AB226","v":0},{"$f":"General_INPUT_S1!AC226","v":0},{"$f":"General_INPUT_S1!AD226","v":0},{"$f":"General_INPUT_S1!AE226","v":0},{"$f":"General_INPUT_S1!AF226","v":0},{"$f":"General_INPUT_S1!AG226","v":0},{"$f":"General_INPUT_S1!AH226","v":0},{"$f":"General_INPUT_S1!AI226","v":0},{"$f":"General_INPUT_S1!AJ226","v":0},{"$f":"General_INPUT_S1!AK226","v":0},{"$f":"General_INPUT_S1!AL226","v":0},{"$f":"General_INPUT_S1!AM226","v":0},{"$f":"General_INPUT_S1!AN226","v":0},{"$f":"General_INPUT_S1!AO226","v":0},{"$f":"General_INPUT_S1!AP226","v":0},{"$f":"General_INPUT_S1!AQ226","v":0},{"$f":"General_INPUT_S1!AR226","v":0},{"$f":"General_INPUT_S1!AS226","v":0},{"$f":"General_INPUT_S1!AT226","v":0},{"$f":"General_INPUT_S1!AU226","v":0},{"$f":"General_INPUT_S1!AV226","v":0},{"$f":"General_INPUT_S1!AW226","v":0},{"$f":"General_INPUT_S1!AX226","v":0},{"$f":"General_INPUT_S1!AY226","v":0},{"$f":"General_INPUT_S1!AZ226","v":0},{"$f":"General_INPUT_S1!BA226","v":0},{"$f":"General_INPUT_S1!BB226","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D227","v":0},{"$f":"General_INPUT_S1!E227","v":0},{"$f":"General_INPUT_S1!F227","v":0},{"$f":"General_INPUT_S1!G227","v":0},{"$f":"General_INPUT_S1!H227","v":0},{"$f":"General_INPUT_S1!I227","v":0},{"$f":"General_INPUT_S1!J227","v":0},{"$f":"General_INPUT_S1!K227","v":0},{"$f":"General_INPUT_S1!L227","v":0},{"$f":"General_INPUT_S1!M227","v":0},{"$f":"General_INPUT_S1!N227","v":0},{"$f":"General_INPUT_S1!O227","v":0},{"$f":"General_INPUT_S1!P227","v":0},{"$f":"General_INPUT_S1!Q227","v":0},{"$f":"General_INPUT_S1!R227","v":0},{"$f":"General_INPUT_S1!S227","v":0},{"$f":"General_INPUT_S1!T227","v":0},{"$f":"General_INPUT_S1!U227","v":0},{"$f":"General_INPUT_S1!V227","v":0},{"$f":"General_INPUT_S1!W227","v":0},{"$f":"General_INPUT_S1!X227","v":0},{"$f":"General_INPUT_S1!Y227","v":0},{"$f":"General_INPUT_S1!Z227","v":0},{"$f":"General_INPUT_S1!AA227","v":0},{"$f":"General_INPUT_S1!AB227","v":0},{"$f":"General_INPUT_S1!AC227","v":0},{"$f":"General_INPUT_S1!AD227","v":0},{"$f":"General_INPUT_S1!AE227","v":0},{"$f":"General_INPUT_S1!AF227","v":0},{"$f":"General_INPUT_S1!AG227","v":0},{"$f":"General_INPUT_S1!AH227","v":0},{"$f":"General_INPUT_S1!AI227","v":0},{"$f":"General_INPUT_S1!AJ227","v":0},{"$f":"General_INPUT_S1!AK227","v":0},{"$f":"General_INPUT_S1!AL227","v":0},{"$f":"General_INPUT_S1!AM227","v":0},{"$f":"General_INPUT_S1!AN227","v":0},{"$f":"General_INPUT_S1!AO227","v":0},{"$f":"General_INPUT_S1!AP227","v":0},{"$f":"General_INPUT_S1!AQ227","v":0},{"$f":"General_INPUT_S1!AR227","v":0},{"$f":"General_INPUT_S1!AS227","v":0},{"$f":"General_INPUT_S1!AT227","v":0},{"$f":"General_INPUT_S1!AU227","v":0},{"$f":"General_INPUT_S1!AV227","v":0},{"$f":"General_INPUT_S1!AW227","v":0},{"$f":"General_INPUT_S1!AX227","v":0},{"$f":"General_INPUT_S1!AY227","v":0},{"$f":"General_INPUT_S1!AZ227","v":0},{"$f":"General_INPUT_S1!BA227","v":0},{"$f":"General_INPUT_S1!BB227","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D228","v":0},{"$f":"General_INPUT_S1!E228","v":0},{"$f":"General_INPUT_S1!F228","v":0},{"$f":"General_INPUT_S1!G228","v":0},{"$f":"General_INPUT_S1!H228","v":0},{"$f":"General_INPUT_S1!I228","v":0},{"$f":"General_INPUT_S1!J228","v":0},{"$f":"General_INPUT_S1!K228","v":0},{"$f":"General_INPUT_S1!L228","v":0},{"$f":"General_INPUT_S1!M228","v":0},{"$f":"General_INPUT_S1!N228","v":0},{"$f":"General_INPUT_S1!O228","v":0},{"$f":"General_INPUT_S1!P228","v":0},{"$f":"General_INPUT_S1!Q228","v":0},{"$f":"General_INPUT_S1!R228","v":0},{"$f":"General_INPUT_S1!S228","v":0},{"$f":"General_INPUT_S1!T228","v":0},{"$f":"General_INPUT_S1!U228","v":0},{"$f":"General_INPUT_S1!V228","v":0},{"$f":"General_INPUT_S1!W228","v":0},{"$f":"General_INPUT_S1!X228","v":0},{"$f":"General_INPUT_S1!Y228","v":0},{"$f":"General_INPUT_S1!Z228","v":0},{"$f":"General_INPUT_S1!AA228","v":0},{"$f":"General_INPUT_S1!AB228","v":0},{"$f":"General_INPUT_S1!AC228","v":0},{"$f":"General_INPUT_S1!AD228","v":0},{"$f":"General_INPUT_S1!AE228","v":0},{"$f":"General_INPUT_S1!AF228","v":0},{"$f":"General_INPUT_S1!AG228","v":0},{"$f":"General_INPUT_S1!AH228","v":0},{"$f":"General_INPUT_S1!AI228","v":0},{"$f":"General_INPUT_S1!AJ228","v":0},{"$f":"General_INPUT_S1!AK228","v":0},{"$f":"General_INPUT_S1!AL228","v":0},{"$f":"General_INPUT_S1!AM228","v":0},{"$f":"General_INPUT_S1!AN228","v":0},{"$f":"General_INPUT_S1!AO228","v":0},{"$f":"General_INPUT_S1!AP228","v":0},{"$f":"General_INPUT_S1!AQ228","v":0},{"$f":"General_INPUT_S1!AR228","v":0},{"$f":"General_INPUT_S1!AS228","v":0},{"$f":"General_INPUT_S1!AT228","v":0},{"$f":"General_INPUT_S1!AU228","v":0},{"$f":"General_INPUT_S1!AV228","v":0},{"$f":"General_INPUT_S1!AW228","v":0},{"$f":"General_INPUT_S1!AX228","v":0},{"$f":"General_INPUT_S1!AY228","v":0},{"$f":"General_INPUT_S1!AZ228","v":0},{"$f":"General_INPUT_S1!BA228","v":0},{"$f":"General_INPUT_S1!BB228","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D229","v":0},{"$f":"General_INPUT_S1!E229","v":0},{"$f":"General_INPUT_S1!F229","v":0},{"$f":"General_INPUT_S1!G229","v":0},{"$f":"General_INPUT_S1!H229","v":0},{"$f":"General_INPUT_S1!I229","v":0},{"$f":"General_INPUT_S1!J229","v":0},{"$f":"General_INPUT_S1!K229","v":0},{"$f":"General_INPUT_S1!L229","v":0},{"$f":"General_INPUT_S1!M229","v":0},{"$f":"General_INPUT_S1!N229","v":0},{"$f":"General_INPUT_S1!O229","v":0},{"$f":"General_INPUT_S1!P229","v":0},{"$f":"General_INPUT_S1!Q229","v":0},{"$f":"General_INPUT_S1!R229","v":0},{"$f":"General_INPUT_S1!S229","v":0},{"$f":"General_INPUT_S1!T229","v":0},{"$f":"General_INPUT_S1!U229","v":0},{"$f":"General_INPUT_S1!V229","v":0},{"$f":"General_INPUT_S1!W229","v":0},{"$f":"General_INPUT_S1!X229","v":0},{"$f":"General_INPUT_S1!Y229","v":0},{"$f":"General_INPUT_S1!Z229","v":0},{"$f":"General_INPUT_S1!AA229","v":0},{"$f":"General_INPUT_S1!AB229","v":0},{"$f":"General_INPUT_S1!AC229","v":0},{"$f":"General_INPUT_S1!AD229","v":0},{"$f":"General_INPUT_S1!AE229","v":0},{"$f":"General_INPUT_S1!AF229","v":0},{"$f":"General_INPUT_S1!AG229","v":0},{"$f":"General_INPUT_S1!AH229","v":0},{"$f":"General_INPUT_S1!AI229","v":0},{"$f":"General_INPUT_S1!AJ229","v":0},{"$f":"General_INPUT_S1!AK229","v":0},{"$f":"General_INPUT_S1!AL229","v":0},{"$f":"General_INPUT_S1!AM229","v":0},{"$f":"General_INPUT_S1!AN229","v":0},{"$f":"General_INPUT_S1!AO229","v":0},{"$f":"General_INPUT_S1!AP229","v":0},{"$f":"General_INPUT_S1!AQ229","v":0},{"$f":"General_INPUT_S1!AR229","v":0},{"$f":"General_INPUT_S1!AS229","v":0},{"$f":"General_INPUT_S1!AT229","v":0},{"$f":"General_INPUT_S1!AU229","v":0},{"$f":"General_INPUT_S1!AV229","v":0},{"$f":"General_INPUT_S1!AW229","v":0},{"$f":"General_INPUT_S1!AX229","v":0},{"$f":"General_INPUT_S1!AY229","v":0},{"$f":"General_INPUT_S1!AZ229","v":0},{"$f":"General_INPUT_S1!BA229","v":0},{"$f":"General_INPUT_S1!BB229","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D230","v":0},{"$f":"General_INPUT_S1!E230","v":0},{"$f":"General_INPUT_S1!F230","v":0},{"$f":"General_INPUT_S1!G230","v":0},{"$f":"General_INPUT_S1!H230","v":0},{"$f":"General_INPUT_S1!I230","v":0},{"$f":"General_INPUT_S1!J230","v":0},{"$f":"General_INPUT_S1!K230","v":0},{"$f":"General_INPUT_S1!L230","v":0},{"$f":"General_INPUT_S1!M230","v":0},{"$f":"General_INPUT_S1!N230","v":0},{"$f":"General_INPUT_S1!O230","v":0},{"$f":"General_INPUT_S1!P230","v":0},{"$f":"General_INPUT_S1!Q230","v":0},{"$f":"General_INPUT_S1!R230","v":0},{"$f":"General_INPUT_S1!S230","v":0},{"$f":"General_INPUT_S1!T230","v":0},{"$f":"General_INPUT_S1!U230","v":0},{"$f":"General_INPUT_S1!V230","v":0},{"$f":"General_INPUT_S1!W230","v":0},{"$f":"General_INPUT_S1!X230","v":0},{"$f":"General_INPUT_S1!Y230","v":0},{"$f":"General_INPUT_S1!Z230","v":0},{"$f":"General_INPUT_S1!AA230","v":0},{"$f":"General_INPUT_S1!AB230","v":0},{"$f":"General_INPUT_S1!AC230","v":0},{"$f":"General_INPUT_S1!AD230","v":0},{"$f":"General_INPUT_S1!AE230","v":0},{"$f":"General_INPUT_S1!AF230","v":0},{"$f":"General_INPUT_S1!AG230","v":0},{"$f":"General_INPUT_S1!AH230","v":0},{"$f":"General_INPUT_S1!AI230","v":0},{"$f":"General_INPUT_S1!AJ230","v":0},{"$f":"General_INPUT_S1!AK230","v":0},{"$f":"General_INPUT_S1!AL230","v":0},{"$f":"General_INPUT_S1!AM230","v":0},{"$f":"General_INPUT_S1!AN230","v":0},{"$f":"General_INPUT_S1!AO230","v":0},{"$f":"General_INPUT_S1!AP230","v":0},{"$f":"General_INPUT_S1!AQ230","v":0},{"$f":"General_INPUT_S1!AR230","v":0},{"$f":"General_INPUT_S1!AS230","v":0},{"$f":"General_INPUT_S1!AT230","v":0},{"$f":"General_INPUT_S1!AU230","v":0},{"$f":"General_INPUT_S1!AV230","v":0},{"$f":"General_INPUT_S1!AW230","v":0},{"$f":"General_INPUT_S1!AX230","v":0},{"$f":"General_INPUT_S1!AY230","v":0},{"$f":"General_INPUT_S1!AZ230","v":0},{"$f":"General_INPUT_S1!BA230","v":0},{"$f":"General_INPUT_S1!BB230","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D231","v":0},{"$f":"General_INPUT_S1!E231","v":0},{"$f":"General_INPUT_S1!F231","v":0},{"$f":"General_INPUT_S1!G231","v":0},{"$f":"General_INPUT_S1!H231","v":0},{"$f":"General_INPUT_S1!I231","v":0},{"$f":"General_INPUT_S1!J231","v":0},{"$f":"General_INPUT_S1!K231","v":0},{"$f":"General_INPUT_S1!L231","v":0},{"$f":"General_INPUT_S1!M231","v":0},{"$f":"General_INPUT_S1!N231","v":0},{"$f":"General_INPUT_S1!O231","v":0},{"$f":"General_INPUT_S1!P231","v":0},{"$f":"General_INPUT_S1!Q231","v":0},{"$f":"General_INPUT_S1!R231","v":0},{"$f":"General_INPUT_S1!S231","v":0},{"$f":"General_INPUT_S1!T231","v":0},{"$f":"General_INPUT_S1!U231","v":0},{"$f":"General_INPUT_S1!V231","v":0},{"$f":"General_INPUT_S1!W231","v":0},{"$f":"General_INPUT_S1!X231","v":0},{"$f":"General_INPUT_S1!Y231","v":0},{"$f":"General_INPUT_S1!Z231","v":0},{"$f":"General_INPUT_S1!AA231","v":0},{"$f":"General_INPUT_S1!AB231","v":0},{"$f":"General_INPUT_S1!AC231","v":0},{"$f":"General_INPUT_S1!AD231","v":0},{"$f":"General_INPUT_S1!AE231","v":0},{"$f":"General_INPUT_S1!AF231","v":0},{"$f":"General_INPUT_S1!AG231","v":0},{"$f":"General_INPUT_S1!AH231","v":0},{"$f":"General_INPUT_S1!AI231","v":0},{"$f":"General_INPUT_S1!AJ231","v":0},{"$f":"General_INPUT_S1!AK231","v":0},{"$f":"General_INPUT_S1!AL231","v":0},{"$f":"General_INPUT_S1!AM231","v":0},{"$f":"General_INPUT_S1!AN231","v":0},{"$f":"General_INPUT_S1!AO231","v":0},{"$f":"General_INPUT_S1!AP231","v":0},{"$f":"General_INPUT_S1!AQ231","v":0},{"$f":"General_INPUT_S1!AR231","v":0},{"$f":"General_INPUT_S1!AS231","v":0},{"$f":"General_INPUT_S1!AT231","v":0},{"$f":"General_INPUT_S1!AU231","v":0},{"$f":"General_INPUT_S1!AV231","v":0},{"$f":"General_INPUT_S1!AW231","v":0},{"$f":"General_INPUT_S1!AX231","v":0},{"$f":"General_INPUT_S1!AY231","v":0},{"$f":"General_INPUT_S1!AZ231","v":0},{"$f":"General_INPUT_S1!BA231","v":0},{"$f":"General_INPUT_S1!BB231","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D232","v":0},{"$f":"General_INPUT_S1!E232","v":0},{"$f":"General_INPUT_S1!F232","v":0},{"$f":"General_INPUT_S1!G232","v":0},{"$f":"General_INPUT_S1!H232","v":0},{"$f":"General_INPUT_S1!I232","v":0},{"$f":"General_INPUT_S1!J232","v":0},{"$f":"General_INPUT_S1!K232","v":0},{"$f":"General_INPUT_S1!L232","v":0},{"$f":"General_INPUT_S1!M232","v":0},{"$f":"General_INPUT_S1!N232","v":0},{"$f":"General_INPUT_S1!O232","v":0},{"$f":"General_INPUT_S1!P232","v":0},{"$f":"General_INPUT_S1!Q232","v":0},{"$f":"General_INPUT_S1!R232","v":0},{"$f":"General_INPUT_S1!S232","v":0},{"$f":"General_INPUT_S1!T232","v":0},{"$f":"General_INPUT_S1!U232","v":0},{"$f":"General_INPUT_S1!V232","v":0},{"$f":"General_INPUT_S1!W232","v":0},{"$f":"General_INPUT_S1!X232","v":0},{"$f":"General_INPUT_S1!Y232","v":0},{"$f":"General_INPUT_S1!Z232","v":0},{"$f":"General_INPUT_S1!AA232","v":0},{"$f":"General_INPUT_S1!AB232","v":0},{"$f":"General_INPUT_S1!AC232","v":0},{"$f":"General_INPUT_S1!AD232","v":0},{"$f":"General_INPUT_S1!AE232","v":0},{"$f":"General_INPUT_S1!AF232","v":0},{"$f":"General_INPUT_S1!AG232","v":0},{"$f":"General_INPUT_S1!AH232","v":0},{"$f":"General_INPUT_S1!AI232","v":0},{"$f":"General_INPUT_S1!AJ232","v":0},{"$f":"General_INPUT_S1!AK232","v":0},{"$f":"General_INPUT_S1!AL232","v":0},{"$f":"General_INPUT_S1!AM232","v":0},{"$f":"General_INPUT_S1!AN232","v":0},{"$f":"General_INPUT_S1!AO232","v":0},{"$f":"General_INPUT_S1!AP232","v":0},{"$f":"General_INPUT_S1!AQ232","v":0},{"$f":"General_INPUT_S1!AR232","v":0},{"$f":"General_INPUT_S1!AS232","v":0},{"$f":"General_INPUT_S1!AT232","v":0},{"$f":"General_INPUT_S1!AU232","v":0},{"$f":"General_INPUT_S1!AV232","v":0},{"$f":"General_INPUT_S1!AW232","v":0},{"$f":"General_INPUT_S1!AX232","v":0},{"$f":"General_INPUT_S1!AY232","v":0},{"$f":"General_INPUT_S1!AZ232","v":0},{"$f":"General_INPUT_S1!BA232","v":0},{"$f":"General_INPUT_S1!BB232","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D233","v":0},{"$f":"General_INPUT_S1!E233","v":0},{"$f":"General_INPUT_S1!F233","v":0},{"$f":"General_INPUT_S1!G233","v":0},{"$f":"General_INPUT_S1!H233","v":0},{"$f":"General_INPUT_S1!I233","v":0},{"$f":"General_INPUT_S1!J233","v":0},{"$f":"General_INPUT_S1!K233","v":0},{"$f":"General_INPUT_S1!L233","v":0},{"$f":"General_INPUT_S1!M233","v":0},{"$f":"General_INPUT_S1!N233","v":0},{"$f":"General_INPUT_S1!O233","v":0},{"$f":"General_INPUT_S1!P233","v":0},{"$f":"General_INPUT_S1!Q233","v":0},{"$f":"General_INPUT_S1!R233","v":0},{"$f":"General_INPUT_S1!S233","v":0},{"$f":"General_INPUT_S1!T233","v":0},{"$f":"General_INPUT_S1!U233","v":0},{"$f":"General_INPUT_S1!V233","v":0},{"$f":"General_INPUT_S1!W233","v":0},{"$f":"General_INPUT_S1!X233","v":0},{"$f":"General_INPUT_S1!Y233","v":0},{"$f":"General_INPUT_S1!Z233","v":0},{"$f":"General_INPUT_S1!AA233","v":0},{"$f":"General_INPUT_S1!AB233","v":0},{"$f":"General_INPUT_S1!AC233","v":0},{"$f":"General_INPUT_S1!AD233","v":0},{"$f":"General_INPUT_S1!AE233","v":0},{"$f":"General_INPUT_S1!AF233","v":0},{"$f":"General_INPUT_S1!AG233","v":0},{"$f":"General_INPUT_S1!AH233","v":0},{"$f":"General_INPUT_S1!AI233","v":0},{"$f":"General_INPUT_S1!AJ233","v":0},{"$f":"General_INPUT_S1!AK233","v":0},{"$f":"General_INPUT_S1!AL233","v":0},{"$f":"General_INPUT_S1!AM233","v":0},{"$f":"General_INPUT_S1!AN233","v":0},{"$f":"General_INPUT_S1!AO233","v":0},{"$f":"General_INPUT_S1!AP233","v":0},{"$f":"General_INPUT_S1!AQ233","v":0},{"$f":"General_INPUT_S1!AR233","v":0},{"$f":"General_INPUT_S1!AS233","v":0},{"$f":"General_INPUT_S1!AT233","v":0},{"$f":"General_INPUT_S1!AU233","v":0},{"$f":"General_INPUT_S1!AV233","v":0},{"$f":"General_INPUT_S1!AW233","v":0},{"$f":"General_INPUT_S1!AX233","v":0},{"$f":"General_INPUT_S1!AY233","v":0},{"$f":"General_INPUT_S1!AZ233","v":0},{"$f":"General_INPUT_S1!BA233","v":0},{"$f":"General_INPUT_S1!BB233","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D234","v":0},{"$f":"General_INPUT_S1!E234","v":0},{"$f":"General_INPUT_S1!F234","v":0},{"$f":"General_INPUT_S1!G234","v":0},{"$f":"General_INPUT_S1!H234","v":0},{"$f":"General_INPUT_S1!I234","v":0},{"$f":"General_INPUT_S1!J234","v":0},{"$f":"General_INPUT_S1!K234","v":0},{"$f":"General_INPUT_S1!L234","v":0},{"$f":"General_INPUT_S1!M234","v":0},{"$f":"General_INPUT_S1!N234","v":0},{"$f":"General_INPUT_S1!O234","v":0},{"$f":"General_INPUT_S1!P234","v":0},{"$f":"General_INPUT_S1!Q234","v":0},{"$f":"General_INPUT_S1!R234","v":0},{"$f":"General_INPUT_S1!S234","v":0},{"$f":"General_INPUT_S1!T234","v":0},{"$f":"General_INPUT_S1!U234","v":0},{"$f":"General_INPUT_S1!V234","v":0},{"$f":"General_INPUT_S1!W234","v":0},{"$f":"General_INPUT_S1!X234","v":0},{"$f":"General_INPUT_S1!Y234","v":0},{"$f":"General_INPUT_S1!Z234","v":0},{"$f":"General_INPUT_S1!AA234","v":0},{"$f":"General_INPUT_S1!AB234","v":0},{"$f":"General_INPUT_S1!AC234","v":0},{"$f":"General_INPUT_S1!AD234","v":0},{"$f":"General_INPUT_S1!AE234","v":0},{"$f":"General_INPUT_S1!AF234","v":0},{"$f":"General_INPUT_S1!AG234","v":0},{"$f":"General_INPUT_S1!AH234","v":0},{"$f":"General_INPUT_S1!AI234","v":0},{"$f":"General_INPUT_S1!AJ234","v":0},{"$f":"General_INPUT_S1!AK234","v":0},{"$f":"General_INPUT_S1!AL234","v":0},{"$f":"General_INPUT_S1!AM234","v":0},{"$f":"General_INPUT_S1!AN234","v":0},{"$f":"General_INPUT_S1!AO234","v":0},{"$f":"General_INPUT_S1!AP234","v":0},{"$f":"General_INPUT_S1!AQ234","v":0},{"$f":"General_INPUT_S1!AR234","v":0},{"$f":"General_INPUT_S1!AS234","v":0},{"$f":"General_INPUT_S1!AT234","v":0},{"$f":"General_INPUT_S1!AU234","v":0},{"$f":"General_INPUT_S1!AV234","v":0},{"$f":"General_INPUT_S1!AW234","v":0},{"$f":"General_INPUT_S1!AX234","v":0},{"$f":"General_INPUT_S1!AY234","v":0},{"$f":"General_INPUT_S1!AZ234","v":0},{"$f":"General_INPUT_S1!BA234","v":0},{"$f":"General_INPUT_S1!BB234","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D235","v":0},{"$f":"General_INPUT_S1!E235","v":0},{"$f":"General_INPUT_S1!F235","v":0},{"$f":"General_INPUT_S1!G235","v":0},{"$f":"General_INPUT_S1!H235","v":0},{"$f":"General_INPUT_S1!I235","v":0},{"$f":"General_INPUT_S1!J235","v":0},{"$f":"General_INPUT_S1!K235","v":0},{"$f":"General_INPUT_S1!L235","v":0},{"$f":"General_INPUT_S1!M235","v":0},{"$f":"General_INPUT_S1!N235","v":0},{"$f":"General_INPUT_S1!O235","v":0},{"$f":"General_INPUT_S1!P235","v":0},{"$f":"General_INPUT_S1!Q235","v":0},{"$f":"General_INPUT_S1!R235","v":0},{"$f":"General_INPUT_S1!S235","v":0},{"$f":"General_INPUT_S1!T235","v":0},{"$f":"General_INPUT_S1!U235","v":0},{"$f":"General_INPUT_S1!V235","v":0},{"$f":"General_INPUT_S1!W235","v":0},{"$f":"General_INPUT_S1!X235","v":0},{"$f":"General_INPUT_S1!Y235","v":0},{"$f":"General_INPUT_S1!Z235","v":0},{"$f":"General_INPUT_S1!AA235","v":0},{"$f":"General_INPUT_S1!AB235","v":0},{"$f":"General_INPUT_S1!AC235","v":0},{"$f":"General_INPUT_S1!AD235","v":0},{"$f":"General_INPUT_S1!AE235","v":0},{"$f":"General_INPUT_S1!AF235","v":0},{"$f":"General_INPUT_S1!AG235","v":0},{"$f":"General_INPUT_S1!AH235","v":0},{"$f":"General_INPUT_S1!AI235","v":0},{"$f":"General_INPUT_S1!AJ235","v":0},{"$f":"General_INPUT_S1!AK235","v":0},{"$f":"General_INPUT_S1!AL235","v":0},{"$f":"General_INPUT_S1!AM235","v":0},{"$f":"General_INPUT_S1!AN235","v":0},{"$f":"General_INPUT_S1!AO235","v":0},{"$f":"General_INPUT_S1!AP235","v":0},{"$f":"General_INPUT_S1!AQ235","v":0},{"$f":"General_INPUT_S1!AR235","v":0},{"$f":"General_INPUT_S1!AS235","v":0},{"$f":"General_INPUT_S1!AT235","v":0},{"$f":"General_INPUT_S1!AU235","v":0},{"$f":"General_INPUT_S1!AV235","v":0},{"$f":"General_INPUT_S1!AW235","v":0},{"$f":"General_INPUT_S1!AX235","v":0},{"$f":"General_INPUT_S1!AY235","v":0},{"$f":"General_INPUT_S1!AZ235","v":0},{"$f":"General_INPUT_S1!BA235","v":0},{"$f":"General_INPUT_S1!BB235","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D236","v":0},{"$f":"General_INPUT_S1!E236","v":0},{"$f":"General_INPUT_S1!F236","v":0},{"$f":"General_INPUT_S1!G236","v":0},{"$f":"General_INPUT_S1!H236","v":0},{"$f":"General_INPUT_S1!I236","v":0},{"$f":"General_INPUT_S1!J236","v":0},{"$f":"General_INPUT_S1!K236","v":0},{"$f":"General_INPUT_S1!L236","v":0},{"$f":"General_INPUT_S1!M236","v":0},{"$f":"General_INPUT_S1!N236","v":0},{"$f":"General_INPUT_S1!O236","v":0},{"$f":"General_INPUT_S1!P236","v":0},{"$f":"General_INPUT_S1!Q236","v":0},{"$f":"General_INPUT_S1!R236","v":0},{"$f":"General_INPUT_S1!S236","v":0},{"$f":"General_INPUT_S1!T236","v":0},{"$f":"General_INPUT_S1!U236","v":0},{"$f":"General_INPUT_S1!V236","v":0},{"$f":"General_INPUT_S1!W236","v":0},{"$f":"General_INPUT_S1!X236","v":0},{"$f":"General_INPUT_S1!Y236","v":0},{"$f":"General_INPUT_S1!Z236","v":0},{"$f":"General_INPUT_S1!AA236","v":0},{"$f":"General_INPUT_S1!AB236","v":0},{"$f":"General_INPUT_S1!AC236","v":0},{"$f":"General_INPUT_S1!AD236","v":0},{"$f":"General_INPUT_S1!AE236","v":0},{"$f":"General_INPUT_S1!AF236","v":0},{"$f":"General_INPUT_S1!AG236","v":0},{"$f":"General_INPUT_S1!AH236","v":0},{"$f":"General_INPUT_S1!AI236","v":0},{"$f":"General_INPUT_S1!AJ236","v":0},{"$f":"General_INPUT_S1!AK236","v":0},{"$f":"General_INPUT_S1!AL236","v":0},{"$f":"General_INPUT_S1!AM236","v":0},{"$f":"General_INPUT_S1!AN236","v":0},{"$f":"General_INPUT_S1!AO236","v":0},{"$f":"General_INPUT_S1!AP236","v":0},{"$f":"General_INPUT_S1!AQ236","v":0},{"$f":"General_INPUT_S1!AR236","v":0},{"$f":"General_INPUT_S1!AS236","v":0},{"$f":"General_INPUT_S1!AT236","v":0},{"$f":"General_INPUT_S1!AU236","v":0},{"$f":"General_INPUT_S1!AV236","v":0},{"$f":"General_INPUT_S1!AW236","v":0},{"$f":"General_INPUT_S1!AX236","v":0},{"$f":"General_INPUT_S1!AY236","v":0},{"$f":"General_INPUT_S1!AZ236","v":0},{"$f":"General_INPUT_S1!BA236","v":0},{"$f":"General_INPUT_S1!BB236","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D237","v":0},{"$f":"General_INPUT_S1!E237","v":0},{"$f":"General_INPUT_S1!F237","v":0},{"$f":"General_INPUT_S1!G237","v":0},{"$f":"General_INPUT_S1!H237","v":0},{"$f":"General_INPUT_S1!I237","v":0},{"$f":"General_INPUT_S1!J237","v":0},{"$f":"General_INPUT_S1!K237","v":0},{"$f":"General_INPUT_S1!L237","v":0},{"$f":"General_INPUT_S1!M237","v":0},{"$f":"General_INPUT_S1!N237","v":0},{"$f":"General_INPUT_S1!O237","v":0},{"$f":"General_INPUT_S1!P237","v":0},{"$f":"General_INPUT_S1!Q237","v":0},{"$f":"General_INPUT_S1!R237","v":0},{"$f":"General_INPUT_S1!S237","v":0},{"$f":"General_INPUT_S1!T237","v":0},{"$f":"General_INPUT_S1!U237","v":0},{"$f":"General_INPUT_S1!V237","v":0},{"$f":"General_INPUT_S1!W237","v":0},{"$f":"General_INPUT_S1!X237","v":0},{"$f":"General_INPUT_S1!Y237","v":0},{"$f":"General_INPUT_S1!Z237","v":0},{"$f":"General_INPUT_S1!AA237","v":0},{"$f":"General_INPUT_S1!AB237","v":0},{"$f":"General_INPUT_S1!AC237","v":0},{"$f":"General_INPUT_S1!AD237","v":0},{"$f":"General_INPUT_S1!AE237","v":0},{"$f":"General_INPUT_S1!AF237","v":0},{"$f":"General_INPUT_S1!AG237","v":0},{"$f":"General_INPUT_S1!AH237","v":0},{"$f":"General_INPUT_S1!AI237","v":0},{"$f":"General_INPUT_S1!AJ237","v":0},{"$f":"General_INPUT_S1!AK237","v":0},{"$f":"General_INPUT_S1!AL237","v":0},{"$f":"General_INPUT_S1!AM237","v":0},{"$f":"General_INPUT_S1!AN237","v":0},{"$f":"General_INPUT_S1!AO237","v":0},{"$f":"General_INPUT_S1!AP237","v":0},{"$f":"General_INPUT_S1!AQ237","v":0},{"$f":"General_INPUT_S1!AR237","v":0},{"$f":"General_INPUT_S1!AS237","v":0},{"$f":"General_INPUT_S1!AT237","v":0},{"$f":"General_INPUT_S1!AU237","v":0},{"$f":"General_INPUT_S1!AV237","v":0},{"$f":"General_INPUT_S1!AW237","v":0},{"$f":"General_INPUT_S1!AX237","v":0},{"$f":"General_INPUT_S1!AY237","v":0},{"$f":"General_INPUT_S1!AZ237","v":0},{"$f":"General_INPUT_S1!BA237","v":0},{"$f":"General_INPUT_S1!BB237","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D238","v":0},{"$f":"General_INPUT_S1!E238","v":0},{"$f":"General_INPUT_S1!F238","v":0},{"$f":"General_INPUT_S1!G238","v":0},{"$f":"General_INPUT_S1!H238","v":0},{"$f":"General_INPUT_S1!I238","v":0},{"$f":"General_INPUT_S1!J238","v":0},{"$f":"General_INPUT_S1!K238","v":0},{"$f":"General_INPUT_S1!L238","v":0},{"$f":"General_INPUT_S1!M238","v":0},{"$f":"General_INPUT_S1!N238","v":0},{"$f":"General_INPUT_S1!O238","v":0},{"$f":"General_INPUT_S1!P238","v":0},{"$f":"General_INPUT_S1!Q238","v":0},{"$f":"General_INPUT_S1!R238","v":0},{"$f":"General_INPUT_S1!S238","v":0},{"$f":"General_INPUT_S1!T238","v":0},{"$f":"General_INPUT_S1!U238","v":0},{"$f":"General_INPUT_S1!V238","v":0},{"$f":"General_INPUT_S1!W238","v":0},{"$f":"General_INPUT_S1!X238","v":0},{"$f":"General_INPUT_S1!Y238","v":0},{"$f":"General_INPUT_S1!Z238","v":0},{"$f":"General_INPUT_S1!AA238","v":0},{"$f":"General_INPUT_S1!AB238","v":0},{"$f":"General_INPUT_S1!AC238","v":0},{"$f":"General_INPUT_S1!AD238","v":0},{"$f":"General_INPUT_S1!AE238","v":0},{"$f":"General_INPUT_S1!AF238","v":0},{"$f":"General_INPUT_S1!AG238","v":0},{"$f":"General_INPUT_S1!AH238","v":0},{"$f":"General_INPUT_S1!AI238","v":0},{"$f":"General_INPUT_S1!AJ238","v":0},{"$f":"General_INPUT_S1!AK238","v":0},{"$f":"General_INPUT_S1!AL238","v":0},{"$f":"General_INPUT_S1!AM238","v":0},{"$f":"General_INPUT_S1!AN238","v":0},{"$f":"General_INPUT_S1!AO238","v":0},{"$f":"General_INPUT_S1!AP238","v":0},{"$f":"General_INPUT_S1!AQ238","v":0},{"$f":"General_INPUT_S1!AR238","v":0},{"$f":"General_INPUT_S1!AS238","v":0},{"$f":"General_INPUT_S1!AT238","v":0},{"$f":"General_INPUT_S1!AU238","v":0},{"$f":"General_INPUT_S1!AV238","v":0},{"$f":"General_INPUT_S1!AW238","v":0},{"$f":"General_INPUT_S1!AX238","v":0},{"$f":"General_INPUT_S1!AY238","v":0},{"$f":"General_INPUT_S1!AZ238","v":0},{"$f":"General_INPUT_S1!BA238","v":0},{"$f":"General_INPUT_S1!BB238","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D239","v":0},{"$f":"General_INPUT_S1!E239","v":0},{"$f":"General_INPUT_S1!F239","v":0},{"$f":"General_INPUT_S1!G239","v":0},{"$f":"General_INPUT_S1!H239","v":0},{"$f":"General_INPUT_S1!I239","v":0},{"$f":"General_INPUT_S1!J239","v":0},{"$f":"General_INPUT_S1!K239","v":0},{"$f":"General_INPUT_S1!L239","v":0},{"$f":"General_INPUT_S1!M239","v":0},{"$f":"General_INPUT_S1!N239","v":0},{"$f":"General_INPUT_S1!O239","v":0},{"$f":"General_INPUT_S1!P239","v":0},{"$f":"General_INPUT_S1!Q239","v":0},{"$f":"General_INPUT_S1!R239","v":0},{"$f":"General_INPUT_S1!S239","v":0},{"$f":"General_INPUT_S1!T239","v":0},{"$f":"General_INPUT_S1!U239","v":0},{"$f":"General_INPUT_S1!V239","v":0},{"$f":"General_INPUT_S1!W239","v":0},{"$f":"General_INPUT_S1!X239","v":0},{"$f":"General_INPUT_S1!Y239","v":0},{"$f":"General_INPUT_S1!Z239","v":0},{"$f":"General_INPUT_S1!AA239","v":0},{"$f":"General_INPUT_S1!AB239","v":0},{"$f":"General_INPUT_S1!AC239","v":0},{"$f":"General_INPUT_S1!AD239","v":0},{"$f":"General_INPUT_S1!AE239","v":0},{"$f":"General_INPUT_S1!AF239","v":0},{"$f":"General_INPUT_S1!AG239","v":0},{"$f":"General_INPUT_S1!AH239","v":0},{"$f":"General_INPUT_S1!AI239","v":0},{"$f":"General_INPUT_S1!AJ239","v":0},{"$f":"General_INPUT_S1!AK239","v":0},{"$f":"General_INPUT_S1!AL239","v":0},{"$f":"General_INPUT_S1!AM239","v":0},{"$f":"General_INPUT_S1!AN239","v":0},{"$f":"General_INPUT_S1!AO239","v":0},{"$f":"General_INPUT_S1!AP239","v":0},{"$f":"General_INPUT_S1!AQ239","v":0},{"$f":"General_INPUT_S1!AR239","v":0},{"$f":"General_INPUT_S1!AS239","v":0},{"$f":"General_INPUT_S1!AT239","v":0},{"$f":"General_INPUT_S1!AU239","v":0},{"$f":"General_INPUT_S1!AV239","v":0},{"$f":"General_INPUT_S1!AW239","v":0},{"$f":"General_INPUT_S1!AX239","v":0},{"$f":"General_INPUT_S1!AY239","v":0},{"$f":"General_INPUT_S1!AZ239","v":0},{"$f":"General_INPUT_S1!BA239","v":0},{"$f":"General_INPUT_S1!BB239","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D240","v":0},{"$f":"General_INPUT_S1!E240","v":0},{"$f":"General_INPUT_S1!F240","v":0},{"$f":"General_INPUT_S1!G240","v":0},{"$f":"General_INPUT_S1!H240","v":0},{"$f":"General_INPUT_S1!I240","v":0},{"$f":"General_INPUT_S1!J240","v":0},{"$f":"General_INPUT_S1!K240","v":0},{"$f":"General_INPUT_S1!L240","v":0},{"$f":"General_INPUT_S1!M240","v":0},{"$f":"General_INPUT_S1!N240","v":0},{"$f":"General_INPUT_S1!O240","v":0},{"$f":"General_INPUT_S1!P240","v":0},{"$f":"General_INPUT_S1!Q240","v":0},{"$f":"General_INPUT_S1!R240","v":0},{"$f":"General_INPUT_S1!S240","v":0},{"$f":"General_INPUT_S1!T240","v":0},{"$f":"General_INPUT_S1!U240","v":0},{"$f":"General_INPUT_S1!V240","v":0},{"$f":"General_INPUT_S1!W240","v":0},{"$f":"General_INPUT_S1!X240","v":0},{"$f":"General_INPUT_S1!Y240","v":0},{"$f":"General_INPUT_S1!Z240","v":0},{"$f":"General_INPUT_S1!AA240","v":0},{"$f":"General_INPUT_S1!AB240","v":0},{"$f":"General_INPUT_S1!AC240","v":0},{"$f":"General_INPUT_S1!AD240","v":0},{"$f":"General_INPUT_S1!AE240","v":0},{"$f":"General_INPUT_S1!AF240","v":0},{"$f":"General_INPUT_S1!AG240","v":0},{"$f":"General_INPUT_S1!AH240","v":0},{"$f":"General_INPUT_S1!AI240","v":0},{"$f":"General_INPUT_S1!AJ240","v":0},{"$f":"General_INPUT_S1!AK240","v":0},{"$f":"General_INPUT_S1!AL240","v":0},{"$f":"General_INPUT_S1!AM240","v":0},{"$f":"General_INPUT_S1!AN240","v":0},{"$f":"General_INPUT_S1!AO240","v":0},{"$f":"General_INPUT_S1!AP240","v":0},{"$f":"General_INPUT_S1!AQ240","v":0},{"$f":"General_INPUT_S1!AR240","v":0},{"$f":"General_INPUT_S1!AS240","v":0},{"$f":"General_INPUT_S1!AT240","v":0},{"$f":"General_INPUT_S1!AU240","v":0},{"$f":"General_INPUT_S1!AV240","v":0},{"$f":"General_INPUT_S1!AW240","v":0},{"$f":"General_INPUT_S1!AX240","v":0},{"$f":"General_INPUT_S1!AY240","v":0},{"$f":"General_INPUT_S1!AZ240","v":0},{"$f":"General_INPUT_S1!BA240","v":0},{"$f":"General_INPUT_S1!BB240","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D241","v":0},{"$f":"General_INPUT_S1!E241","v":0},{"$f":"General_INPUT_S1!F241","v":0},{"$f":"General_INPUT_S1!G241","v":0},{"$f":"General_INPUT_S1!H241","v":0},{"$f":"General_INPUT_S1!I241","v":0},{"$f":"General_INPUT_S1!J241","v":0},{"$f":"General_INPUT_S1!K241","v":0},{"$f":"General_INPUT_S1!L241","v":0},{"$f":"General_INPUT_S1!M241","v":0},{"$f":"General_INPUT_S1!N241","v":0},{"$f":"General_INPUT_S1!O241","v":0},{"$f":"General_INPUT_S1!P241","v":0},{"$f":"General_INPUT_S1!Q241","v":0},{"$f":"General_INPUT_S1!R241","v":0},{"$f":"General_INPUT_S1!S241","v":0},{"$f":"General_INPUT_S1!T241","v":0},{"$f":"General_INPUT_S1!U241","v":0},{"$f":"General_INPUT_S1!V241","v":0},{"$f":"General_INPUT_S1!W241","v":0},{"$f":"General_INPUT_S1!X241","v":0},{"$f":"General_INPUT_S1!Y241","v":0},{"$f":"General_INPUT_S1!Z241","v":0},{"$f":"General_INPUT_S1!AA241","v":0},{"$f":"General_INPUT_S1!AB241","v":0},{"$f":"General_INPUT_S1!AC241","v":0},{"$f":"General_INPUT_S1!AD241","v":0},{"$f":"General_INPUT_S1!AE241","v":0},{"$f":"General_INPUT_S1!AF241","v":0},{"$f":"General_INPUT_S1!AG241","v":0},{"$f":"General_INPUT_S1!AH241","v":0},{"$f":"General_INPUT_S1!AI241","v":0},{"$f":"General_INPUT_S1!AJ241","v":0},{"$f":"General_INPUT_S1!AK241","v":0},{"$f":"General_INPUT_S1!AL241","v":0},{"$f":"General_INPUT_S1!AM241","v":0},{"$f":"General_INPUT_S1!AN241","v":0},{"$f":"General_INPUT_S1!AO241","v":0},{"$f":"General_INPUT_S1!AP241","v":0},{"$f":"General_INPUT_S1!AQ241","v":0},{"$f":"General_INPUT_S1!AR241","v":0},{"$f":"General_INPUT_S1!AS241","v":0},{"$f":"General_INPUT_S1!AT241","v":0},{"$f":"General_INPUT_S1!AU241","v":0},{"$f":"General_INPUT_S1!AV241","v":0},{"$f":"General_INPUT_S1!AW241","v":0},{"$f":"General_INPUT_S1!AX241","v":0},{"$f":"General_INPUT_S1!AY241","v":0},{"$f":"General_INPUT_S1!AZ241","v":0},{"$f":"General_INPUT_S1!BA241","v":0},{"$f":"General_INPUT_S1!BB241","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D207:D241)","v":308080.013884785},{"$f":"SUM(E207:E241)","v":308080.013884785},308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,315150.76599528431,331102.14735245839,364769.7872029866,377757.95881126897,402552.96941512096,433266.39951675618,461025.61986950034,488784.84022224369,513589.85082609474,554780.99139741808,593017.92221984814,625346.43354449351,660629.15461803263,695911.87569157104,736184.59676510911,778294.15683421551,813576.87790775357,837042.75998572365,878233.90055704594,919461.26884698332,969551.26638359949,1016687.0541713207,1060868.6322101438,1116867.0492445475,1164002.8370322641,1214092.8345688807,1264182.8321054929,1314272.8296421107,1361408.617429836,1395883.7207079977,1412087.7752416951,1434200.249273187,1453358.5135557745,1475470.9875872605,1500537.6713676464,1518062.2576591047,1558445.7804350439,1580604.0447176402,1605966.5187491232]
[]
[]
[null,null,"Cumulative capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B251,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2865.0009999999966,10205.001999999993,13505.00299999999,15205.003999999986,20276.003999999994,21826.003999999994,22096.003999999994,22996.003999999994,22996.003999999994,22996.00399999999,22996.003999999994,22996.00399999999,22996.003999999994,22996.003999999997,22996.003999999994,22996.003999999997,22996.003999999994,22996.003999999997,22996.003999999997,22996.003999999997,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":22996.003999999997},22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301.06913756231449,602.13827512462899,903.20741268694348,1204.276550249258,1505.3456878115726,1806.414825373887,2107.4839629362018,2408.553100498516,2709.6222380608306,3010.6913756231452,3095.3100498926674,3180.3848895221331,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":3265.9158945115423},3351.9030648608955,3438.3464005701917,3525.2459016394318,3612.601568068616,3700.4133998577431,3788.6813970068142,3877.4055595158261,4161.0263720603707,4446.2437633647151,4733.05773342886,5021.4682822528057,5311.475409836552,5603.0791161800989,5896.2794012834456,6191.076265146592,6487.46970776954,6785.459729152285]
[null,"Tech3","Gas Open",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,348.29749103942686,621.59498207885463,894.89247311828149,1168.1899641577083,1478.9874551971361,1962.284946236563,2235.5824372759907,2693.8799283154212,2693.8799283154212,2693.8799283154217,2693.8799283154217,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154226,2693.8799283154226,2693.8799283154231,2693.8799283154231,2693.8799283154231,2693.8799283154235,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":2693.8799283154235},2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1044.8924731182833,1864.7849462365648,2684.6774193548426,3504.5698924731278,4436.9623655914093,5886.8548387096907,6706.7473118279722,8081.6397849462646,8081.6397849462637,8081.6397849462664,8081.6397849462655,8081.6397849462646,8081.6397849462637,8081.6397849462664,8081.6397849462655,8081.6397849462655,8081.6397849462646,8081.6397849462646,8081.6397849462646,8081.6397849462637,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":8081.6397849462637},8081.6397849462628,8081.6397849462628,8081.6397849462628,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.639784946261,8081.639784946261,8081.6397849462601,8081.6397849462601,8081.6397849462601,8081.6397849462592,8081.6397849462592,8081.6397849462592,8081.6397849462592]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155.09622238058623,310.19244476117245,465.28866714175871,620.38488952234491,775.48111190293127,930.57733428351742,1085.6735566641037,1240.7697790446898,1395.8660014252762,1550.9622238058625,1580.3848895222377,1609.3513898786696,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1637.8617248751577},1665.9158945117022,1693.5138987883031,1720.6557377049605,1747.3414112616742,1773.5709194584447,1799.3442622952712,1824.661439772153,1940.1853171777088,2054.1126158234647,2166.4433357094194,2277.177476835574,2386.3150392019284,2493.8560228084821,2599.8004276552356,2704.1482537421889,2806.8995010693416,2908.054169636694]
[null,"Tech6","Oil",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.4210854715202004E-12,2.1032064978498966E-12,9.6633812063373625E-13,1.6484591469634324E-12,5.1159076974727213E-13,1.1937117960769683E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1.8758328224066645E-12},1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.6981971384666394E-12,1.5205614545266144E-12,2.2524204723595176E-12,2.0747847884194925E-12,1.8971491044794675E-12,1.7195134205394424E-12,1.5418777365994174E-12,2.2737367544323206E-12,2.0961010704922955E-12,1.8758328224066645E-12]
[null,"Tech7","Nuclear",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350,700,1049.9999999999998,1400,1750,2100,2450,2800.0000000000005,3150.0000000000005,3500,4000,4500,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":5000},5500,6000,6500,7000,7500,8000,8500,8650,8800,8950.0000000000018,9100.0000000000018,9250.0000000000018,9400.0000000000018,9550.0000000000018,9700.0000000000036,9850.0000000000036,10000]
[null,"Tech8","Biomass",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,63.356299992118693,126.7125999842383,190.06889997635699,253.42519996847568,316.78149996059437,380.13779995271398,443.49409994483267,506.85039993695318,1134.0777698585334,1761.3051397801128,2388.532509701693,3015.7598796232733,3642.9872495448535,4270.2146194664329,4897.4419893880131,5524.6693593095915,6151.89672923117,6779.1240991527502,7691.4548190387395,8603.7855389247288,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":9516.11625881072},10428.446978696709,11340.777698582699,12279.108418468688,13191.439138354679,14103.769858240667,15026.100578126658,17644.091298012656,18189.807848262091,18767.794398511531,19298.060948760969,19811.137499010409,20324.324049259849,21212.490599509289,21716.767149758725,22221.043700008166,22725.320250257606,23229.596800507046]
[null,"Tech9","Solar utility",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2242.2804308229051,4352.3637179589969,6330.249861408276,8175.9388611707436,9889.4307172463978,11470.725429635242,12919.822998337275,14236.723423352485,21481.199545946874,28303.722710594011,34704.292917293897,40682.910166046524,46239.574456851893,51374.285789710011,56087.044164620871,60377.849581584487,64246.702040600838,67693.601541669952,77412.293630051994,87130.985718434036,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":96849.677806816078},106568.36989519812,116287.06198358016,126005.7540719622,135724.44616034423,145443.13824872629,155161.83033710832,164880.52242549029,167486.84815606766,170093.173886645,172699.49961722232,175305.82534779966,177912.15107837704,180518.47680895438,183124.80253953172,185731.12827010907,188337.45400068638,190943.77973126387]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,60.058472585202658,142.14980245154075,246.27398959901424,372.43103402762301,520.62093573736729,690.84369472824699,883.09931100026211,1097.3877845534125,1958.3999014457893,3030.3884973117924,4313.3535721514227,5807.2951259646798,7512.2131587515642,9428.1076705120759,11554.978661246212,13892.826130953979,16441.650079635372,19201.450507290388,22581.837178708778,26138.927342643205,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":29872.720999093672},33783.218148060172,37870.418789542709,42134.32292354128,46574.930550055906,51192.24166908655,55986.256280633235,60956.974384695932,61904.729195814973,62852.484006934006,63800.23881805304,64747.993629172081,65695.748440291107,66643.503251410148,67591.258062529174,68539.012873648215,69486.767684767256,70434.522495886325]
[null,"Tech11","Solar floating",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,176.35754071962663,462.87936784493036,859.56548137591108,1366.4158813125689,1983.4305676549034,2710.6095404029152,3547.9527995566041,4495.4603451159692,6938.7960543105482,9593.1082424787528,12458.396909620584,15534.662055736042,18821.903680825126,22320.121784887837,26029.316367924177,29949.487429934143,34080.634970917738,38422.758990874951,42994.029482678226,47388.596481965469,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":51606.459988736671},55647.620002991833,59512.076524730961,63199.829553954056,66710.879090661096,70045.225134852124,73202.867686527083,76183.80674568603,77368.50025958482,78553.19377348361,79737.887287382415,80922.580801281205,82107.274315179995,83291.967829078785,84476.661342977575,85661.35485687638,86846.04837077517,88030.741884674018]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,570.20669992874434,1140.4133998574889,1710.6200997862331,2280.8267997149778,2851.0334996437223,3421.2401995724667,3991.4468995012103,4561.6535994299547,7560.370634355053,10364.076977904533,12972.772630078391,15386.457590876629,17605.131860299247,19628.795438346246,21457.448325017624,23091.090520313381,24529.722024233517,25773.34283677804,29217.285103349703,32550.494654311955,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":35772.971489664807},38884.715609408246,41885.727013542273,44776.00570206689,47555.551674982096,50224.364932287899,52782.445473984277,55229.793300071258,57809.793300071251,60389.793300071251,62969.793300071251,65549.793300071236,68129.793300071236,70709.793300071236,73289.793300071236,75869.793300071236,78449.793300071251,81029.793300071251]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251.46115466857117,697.93300071276258,1339.4155381325743,2175.9087669280061,3207.4126870990585,4433.9272986457308,5855.452601568024,7471.9885958659379,9283.535281539469,11290.092658588625,13382.786172487424,15586.21240199563,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":17900.371347113247},20325.263007840269,22860.887384176705,25507.244476122552,28264.334283677803,31132.156806842471,34110.712045616543,37200,38920,40640,42360,44080,45800,47519.999999999993,49239.999999999993,50959.999999999993,52680,54400.000000000007]
[null,"Tech14","Geothermal",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,506.85039993655982,1013.7007998731201,1685.5511998096813,2252.4015997462416,2759.2519996828019,3466.1023996193621,3972.9527995559224,4479.8031994924804,5563.1959293571099,6646.5886592217385,7729.981389086367,8813.3741189509965,9896.7668488156251,11040.159578680254,12361.552308544882,13444.945038409511,14528.337768274145,15721.730498138775,15778.751168131614,15890.771838124456,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":15982.792508117298},16094.81317811014,16426.833848102979,16678.854518095821,16920.875188088663,16977.895858081505,17170.916528074344,17572.937198067171,18104.234418309534,18695.531638551896,19121.828858794259,19383.126079036621,19644.423299278984,20070.720519521343,20332.017739763705,21153.314960006068,21414.61218024843,21985.909400490778]
[null,"Tech15","Hydro large",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,920.7782265515616,1830.2931108823086,2728.5446529922419,3666.8328528813609,4699.3077105496659,5563.7692259971564,6416.9673992238322,7831.7522302296893,10334.060409132055,12687.873666437843,15679.317002147052,17978.390416259681,20250.093908775736,23651.43247969521,25868.3961290181,28057.989856744414,30339.913662874143,32474.767547407311,33735.555573066624,34945.198481120817,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":36137.896271569865},37313.648944413799,38638.706499652588,40055.11893728625,41303.53625731478,42411.508459738179,43590.695544556445,44712.2775117696,45529.023024955619,46325.937493950616,47109.005918754592,48155.628299367563,48911.004635789504,49652.534928020425,50380.219176060316,51265.057379909202,52117.14453956706,52868.866305033924]
[null,"Tech16","Hydro small",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,92.922573321715731,197.10848886424566,312.55774662758972,441.97034661174797,588.19628881672043,737.43557324250696,897.93819988910786,1099.8541687565223,1462.0381495120457,1845.2170518641483,2290.7658758128296,2728.6846213580902,3193.9732884999294,3747.5268772383474,4267.555387573344,4814.9538195049199,5396.022173033075,5998.1604481578088,6467.8841830116962,6952.7530354707151,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":7454.5670055348664},7973.3260932041503,8517.7802984785649,9084.8796213581136,9660.9740618427932,10247.513619932606,10855.638295627548,11478.568088927621,12052.726994843513,12640.416944950424,13241.952939248355,13871.934977737303,14501.163060417271,15144.237187288258,15801.157358350263,16480.923573603286,17173.540833047333,17875.450486682399]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.16535994300023,912.33071988600045,1368.4960798290008,1824.6614397720009,2280.826799715001,2736.9921596580016,3193.1575196010017,3649.3228795440018,4105.4882394870019,4561.653599430002,5205.4882394870019,5849.3228795440009,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":6493.1575196010008},7136.9921596579998,7780.8267997149997,8424.6614397719986,9068.4960798289976,9712.3307198859984,10356.165359942997,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,886.98819988910009,1773.9763997782002,2660.9645996673003,3547.9527995563999,4434.9409994455,5321.9291993345996,6208.9173992236992,7095.9055991128007,9946.939098756613,12797.972598400424,15649.006098044236,18500.039597688046,21351.07309733186,24202.106596975671,27053.140096619481,29904.173596263296,32755.207095907106,35606.240595550917,39456.917716006916,43307.594836462915,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":47158.271956918914},51008.949077374913,54859.626197830912,58710.303318286904,62560.980438742903,66411.657559198909,70262.334679654916,74113.011800110908,75813.011800110908,77513.011800110908,79213.011800110922,80913.011800110922,82613.011800110922,84313.011800110922,86013.011800110922,87713.011800110937,89413.011800110937,91113.011800110908]
[null,"Tech20","unassigned1",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation from capacity added"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B294,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E78=0,0,E251/E78*E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,11447.231624385444,37936.500388503024,50436.849180892226,57404.083678992181,73575.005136429521,79757.226033941013,84751.056213782649,88036.394988610031,139592.50521033542,141929.96969507824,144402.93936734236,143643.69731842968,141095.80911260034,140183.37295725755,131786.51266032233,124739.44203823779,121170.64828491688,{"$f":"IF(AH78=0,0,AH251/AH78*AH207)","v":113225.03200393864},106217.61959978618,100467.28191898789,93703.474761880381,82777.964574308135,75834.44003984757,67227.362752338697,60297.354321624334,60490.085591145282,60754.895221625273,54348.015361890975,52838.348268505593,49382.390052068797,44939.015202364346,39014.515402758407,30720.215683310085,18278.766104137609,7665.3346666666657,11498.001999999999,11498.001999999999,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E79=0,0,E252/E79*E208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5999999999939982,5842.7353028068192,5849.335302806212,3899.5568685374747,{"$f":"IF(AG79=0,0,AG252/AG79*AG208)","v":1949.7784342687373},5849.3353028068123,11734.121122599656,13731.166912850742,15740.029542097929,15787.296898074812,17813.884785820141,21837.518463815057,25884.785819794539,19970.457902509945,24035.450516989382,28124.076809453174,22162.481536193256,24248.15361890964,24319.05465288306,28454.948301329092,26499.261447563989,26576.070901035186,24602.658788776742,26729.689807977589,28868.537666174154,28951.255539142971]
[null,"Tech3","Gas Open",null,{"$f":"IF(E80=0,0,E253/E80*E209)","v":0},0,0,0,0,0,0,0,0,0,0,0,874.80855086180065,1801.7856255561817,2262.8836669317557,2693.2889857557411,3597.3695446930956,5002.154745770461,5254.8422574704809,5836.0766541545518,6050.7818153441904,6852.9687984390221,6531.3493241439883,7110.5992043953993,7417.33093478108,6740.6250476449077,7058.8519812247114,7408.6149172313426,{"$f":"IF(AG80=0,0,AG253/AG80*AG209)","v":6235.8768213284529},6167.6719185952006,6588.2199593324503,6127.60679722861,6102.8293566803995,6625.9680414630266,6039.3360279999515,6664.1511816262737,6689.8520358368651,6722.2582219021251,6764.3875331244535,7958.2863465743276,7022.0173646242747,6029.0048080107799,4973.9289666087361,5134.3782881122443,5305.5242310495405,4116.3550068488521,1421.1225618884378,2947.5134616942887,1530.4396820337035,1591.6572693150399]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E81=0,0,E254/E81*E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,2624.4256525854089,5405.3568766685485,6788.651000795262,8079.8669572672279,10792.10863407929,15006.464237311389,15764.526772411444,17508.229962463654,18152.345446032567,20558.906395317073,19594.047972431963,21331.797613186198,22251.992804343241,20221.875142934718,21176.555943674128,22225.844751694018,{"$f":"IF(AG81=0,0,AG254/AG81*AG210)","v":18707.630463985355},18503.015755785593,19764.659877997339,18382.820391685815,18308.488070041185,19877.904124389061,18118.008083999837,19992.453544878801,20069.556107510572,20166.774665706347,20293.162599373336,23874.85903972296,21066.0520938728,18087.014424032321,14921.786899826189,15403.134864336713,15916.572693148601,12349.065020546539,4263.3676856653074,8842.5403850828534,4591.3190461011036,4774.9718079451122]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E82=0,0,E255/E82*E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3999999999969073,3009.8939438701786,3013.2939438698668,2008.8626292465776,{"$f":"IF(AG82=0,0,AG255/AG82*AG211)","v":1004.4313146232888},3013.293943870176,5991.1373707532975,6948.3013293943504,7893.6484490401008,7846.3810930551454,8774.0029542099182,10658.788774004965,12519.940915805666,9571.6395864100905,11415.066469720618,13234.859675036785,10333.825701626765,11202.363367800357,11131.462333826939,12903.988183160864,11905.465288035992,11828.655834564792,10847.858197933258,11675.036927622392,12490.398818316035,12407.680945346989]
[null,"Tech6","Oil",null,{"$f":"IF(E83=0,0,E256/E83*E212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3364266711949584E-12,9.1035205966384793E-13,9.3061674592332928E-13,9.5180416745923901E-13,8.396369107947516E-13,1.9216432391384975E-12,6.0739691419194801E-13,1.0703063917825061E-12,5.1523174071501921E-13,8.2975882949142777E-13,2.0274159553338968E-12,1.4029376231003346E-12,1.4583167398014115E-12,{"$f":"IF(AG83=0,0,AG256/AG83*AG212)","v":2.2773713470871352E-12},7.9165765874933717E-13,8.209783127770904E-13,8.5255440173005547E-13,8.8665657779925767E-13,9.2360060187422665E-13,3.2623179520132595E-15,1.0075642929537018E-12,2.1110870899982728E-12,4.126832209295707E-15,2.3333067836824561E-12,1.2314674691656384E-12,3.8161733448680938E-15,1.0209221528981663E-12,1.5296833374826493E-12,1.4254301043727247E-12,4.4638802458347381E-15,4.094079572712143E-15,1.1013130164885609E-12,1.6383159235019554E-12,3.0579368973391688E-12,1.3854009028113551E-12]
[null,"Tech7","Nuclear",null,{"$f":"IF(E84=0,0,E257/E84*E213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,11816.838995569924,20679.468242246003,{"$f":"IF(AG84=0,0,AG257/AG84*AG213)","v":20679.468242246003},23633.677991137007,26587.887740029033,32496.307237813995,35450.516986706018,41358.936484489961,41358.936484488026,47267.355982269917,53175.775480059885,56129.985228950092,59084.194977839841,56129.985228950092,70901.033973409998,64992.61447562003,67946.824224520009,62038.404726730048,64992.61447562003,62038.404726740053,64992.614475630035,64992.61447562003,64992.614475629809,62038.404726740053]
[null,"Tech8","Biomass",null,{"$f":"IF(E85=0,0,E258/E85*E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,318.14566526551198,537.12904525346539,793.66829074764848,1390.2163524206799,1712.5853616777067,2025.7438278130446,2912.601160881356,2954.2097488938425,7102.3675159586155,9840.9296428252619,12046.320382160371,18900.589253666567,19573.159241632206,24245.203905672919,27474.359738282848,30667.510726595952,{"$f":"IF(AG85=0,0,AG258/AG85*AG214)","v":32050.700180719312},38819.352665267957,44491.609821234808,50197.908395842103,53859.850193155435,57432.628897754868,63108.242002055857,68955.911833941733,72417.616133159943,78126.077610456632,76917.077661517498,91413.072714591704,97170.281283950011,100490.95627284869,106213.97196744097,106535.62960404274,109514.51945831921,117245.649057178,120187.27279901643,117657.00671479735,123331.3775993465,123525.18239560547]
[null,"Tech9","Solar utility",null,{"$f":"IF(E86=0,0,E259/E86*E215)","v":0},0,0,0,0,0,0,0,0,0,0,0,3732.0515490616426,7244.0741721709537,10536.067869327937,13608.032640532581,16459.968485784906,19091.875405084895,21503.753398432556,23695.602465827869,35753.308524273969,47108.716079512677,57761.825131543963,67712.635680367806,76961.147725984294,85507.361268393346,93351.276307594992,100492.89284358922,{"$f":"IF(AG86=0,0,AG259/AG86*AG215)","v":106932.21087637602},112669.23040595546,128845.02151785852,145020.81262976161,161196.60374166467,177372.39485356776,193548.18596547085,209723.97707737386,225899.76818927698,242075.55930118007,258251.35041308304,274427.14152498607,278765.11007095908,283103.07861693198,287441.04716290481,291779.01570887782,296116.98425485071,300454.95280082367,304792.92134679656,309130.88989276951,313468.85843874252,317806.82698471559]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E87=0,0,E260/E87*E216)","v":0},0,0,0,0,0,0,0,0,0,0,0,99.96132177081131,236.59413120034438,409.89842828859929,619.87421303557574,866.52148544127408,1149.8402455056942,1469.8304932288361,1826.4922286107001,3259.5607959663712,5043.7786149257472,7179.1456854888283,9665.6620076556137,12503.327581426101,15692.142406800298,19232.106483778196,23123.219812359803,{"$f":"IF(AG87=0,0,AG260/AG87*AG216)","v":27365.482392545113},31958.894224334123,37585.20980024289,43505.63066909535,49720.156830891508,56228.788285631344,63031.525033314894,70128.367073942121,77519.314407513055,85204.367034027673,93183.524953485961,101456.78816588792,103034.23127351445,104611.67438114095,106189.11748876747,107766.56059639402,109344.00370402052,110921.44681164705,112498.88991927356,114076.33302690007,115653.77613452662,117231.21924215321]
[null,"Tech11","Solar floating",null,{"$f":"IF(E88=0,0,E261/E88*E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,293.5294907737466,770.41641984110197,1430.6607872020666,2274.2625928566395,3301.2218368048207,4511.5385190466122,5905.2126395820114,7482.2441984110201,11548.932152794476,15966.769358781636,20735.755816372501,25855.891525567065,31327.176486365337,37149.610698767312,43323.194162773005,49847.926878382394,{"$f":"IF(AG88=0,0,AG261/AG88*AG217)","v":56723.808845595478},63950.840064412267,71559.262670969634,78873.579984583324,85893.792005253301,92619.898732979607,99051.900167762229,105189.79630960112,111033.58715849635,116583.27271444787,121838.8529774557,126800.32794751982,128772.131832053,130743.93571658613,132715.73960111925,134687.54348565242,136659.3473701856,138631.15125471874,140602.95513925186,142574.75902378504,144546.56290831821,146518.36679285142]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E89=0,0,E262/E89*E218)","v":0},0,0,0,0,0,0,0,0,0,0,0,4.9999999999954525,6.6666666666606043,7.5000000000358114,2363.3677991135755,4923.6829148199968,7596.5393542945612,10339.734121122838,7877.8926637120194,15987.700841045385,21057.143684653089,18025.999309552288,25068.049013870095,34052.191038897516,32956.945128289713,45468.248286527676,52586.232084016221,{"$f":"IF(AG89=0,0,AG262/AG89*AG218)","v":54797.112419193618},64741.954254509903,73977.229793758568,80945.39830488569,93516.766088556673,99923.201592463069,109877.89696739153,117615.93941294278,119541.54676843205,128584.46938220828,131927.81700312128,135089.78841204819,142172.27801469134,149255.41209208191,154582.49290128419,165180.55181546364,170507.95508328988,177592.99353224982,186437.22759792386,197042.00704483897,204129.29934103996,211216.76939804791]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E90=0,0,E263/E90*E219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531.75775480059042,1418.0206794682786,1861.1521418020486,3545.0516986706371,6203.840472673648,7444.6085672083773,12407.680945347012,17016.248153618864,{"$f":"IF(AG90=0,0,AG263/AG90*AG219)","v":20738.552437222916},28360.413589364991,33884.785819793113,38759.231905465283,46794.682422451922,52230.428360413651,59970.457902511116,67001.477104874153,71048.744460856688,79704.579025110754,85258.493353028229,90989.660265878803,95716.395864106409,100443.13146233361,103988.18316100443,111078.28655834562,114623.33825701642,119350.07385524359,125258.49335302801,132348.59675036921,137075.3323485968,141802.06794682398]
[null,"Tech14","Geothermal",null,{"$f":"IF(E91=0,0,E264/E91*E220)","v":0},0,0,0,0,0,0,0,0,0,0,0,1688.1198565094912,4241.9422035366761,7311.1384012904182,8938.3937270175284,15136.447562775089,20569.714314486693,23549.092613221219,34814.423313635547,38067.603482496874,46430.039444783084,58954.808234628174,63418.902269450868,72002.641241604433,81068.688284346426,89146.227941868347,95421.267724694888,{"$f":"IF(AG91=0,0,AG264/AG91*AG220)","v":104071.78554220828},106136.28297997032,108669.16277060845,114070.60660168836,114386.63141230687,119836.66699098,121943.68247389149,120874.25548834154,130068.44150581754,130120.63690800327,136460.24084894368,139244.41808825755,141546.55421504777,147025.27360125651,148429.74052064295,145731.35593822968,148635.39351579733,152796.8143458688,152879.70721542466,157120.08471254687,154238.85250958064,162377.46972297534]
[null,"Tech15","Hydro large",null,{"$f":"IF(E92=0,0,E265/E92*E221)","v":0},0,0,0,0,0,0,0,0,0,0,0,2889.8231261599922,5689.589146014896,7483.9980305272602,11248.614833566975,13042.958795172841,15509.417630999798,17952.816990399169,25359.925173127463,29744.556774193105,35215.275019807588,46540.131726623324,45278.847724357598,54643.036362191815,62660.85292758741,72130.297628899803,76876.732306545629,{"$f":"IF(AG92=0,0,AG265/AG92*AG221)","v":84208.625637685938},93472.219901962846,95583.534555747974,99881.504287364995,104124.75954075101,108312.83591597031,115228.15728512844,117818.47464290305,119906.0467561937,126176.47521270579,128077.37680375634,132089.44612044151,133623.51276707364,135124.22371886496,134347.23688118535,138817.3261294197,142431.5452634391,141571.64331681229,140708.24795499447,144701.9146148928,146401.39993969412,145650.9314418039]
[null,"Tech16","Hydro small",null,{"$f":"IF(E93=0,0,E266/E93*E222)","v":0},0,0,0,0,0,0,0,0,0,0,0,291.63352649320552,612.72498495544119,857.30008399227438,1355.8169669465703,1632.542585216816,2055.6561238975492,2512.1711189069606,3561.4277113309149,4208.1887489033697,5121.4118031865473,6799.5656698938928,6872.233420102446,8618.646379103262,9928.4992863924472,11899.463682179365,13192.602810834745,{"$f":"IF(AG93=0,0,AG266/AG93*AG222)","v":14976.694269819802},17264.52303620028,18325.568404245983,19872.585142034219,21478.975729486068,23144.709383000092,25401.681807388697,26722.34380276503,28046.247671215904,30486.893657289958,31895.83600503028,33910.097751632442,35373.649871440328,36869.767123271966,37763.899993280487,39988.366673973069,42228.187259539707,43179.961476127115,44131.470722364924,46519.428975743802,48241.906614258944,49245.920998295333]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E94=0,0,E267/E94*E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2944.2097488920353,5908.4194977840525,8862.629246675966,11816.838995567992,{"$f":"IF(AG94=0,0,AG267/AG94*AG223)","v":17725.258493352954},20679.468242244981,14771.048744461041,20679.468242246003,23633.677991137007,26587.887740029943,41358.936484489961,38404.726735589975,38404.726735589975,47267.355982269917,47267.35598227015,53175.775480059885,62038.404726729823,56129.985228949867,59084.194977840074,53175.775480060111,53175.775480060111,59084.194977839841,56129.985228950092,62038.404726740053,56129.985228949867,62038.404726730048]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E95=0,0,E268/E95*E224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG95=0,0,AG268/AG95*AG224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E96=0,0,E269/E96*E225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG96=0,0,AG269/AG96*AG225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E97=0,0,E270/E97*E226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG97=0,0,AG270/AG97*AG226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E98=0,0,E271/E98*E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG98=0,0,AG271/AG98*AG227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E99=0,0,E272/E99*E228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG99=0,0,AG272/AG99*AG228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E100=0,0,E273/E100*E229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG100=0,0,AG273/AG100*AG229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E101=0,0,E274/E101*E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG101=0,0,AG274/AG101*AG230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E102=0,0,E275/E102*E231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG102=0,0,AG275/AG102*AG231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E103=0,0,E276/E103*E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG103=0,0,AG276/AG103*AG232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E104=0,0,E277/E104*E233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG104=0,0,AG277/AG104*AG233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E105=0,0,E278/E105*E234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG105=0,0,AG278/AG105*AG234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E106=0,0,E279/E106*E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG106=0,0,AG279/AG106*AG235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E107=0,0,E280/E107*E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG107=0,0,AG280/AG107*AG236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E108=0,0,E281/E108*E237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG108=0,0,AG281/AG108*AG237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E109=0,0,E282/E109*E238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG109=0,0,AG282/AG109*AG238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E110=0,0,E283/E110*E239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG110=0,0,AG283/AG110*AG239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E111=0,0,E284/E111*E240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG111=0,0,AG284/AG111*AG240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E112=0,0,E285/E112*E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG112=0,0,AG285/AG112*AG241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D294:D328)","v":0},{"$f":"SUM(E294:E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,24264.730363867056,64482.779660367298,88318.615739995468,109975.81874750527,145040.41234289535,172276.17043815169,191915.63777943951,218952.91910877763,309999.60906214494,356543.9292167782,400433.04076198372,438403.95672972,489604.50913049531,543560.83436575648,603996.87325139449,652003.2617833988,689338.06465608801,748445.20628035651,804576.07956941891,869960.21075092827,931804.88312210049,987963.89196857077,1060459.2744657705,1116082.900181209,1172523.304467184,1237380.8880243239,1293425.0833203648,1362266.5989329321,1402536.3088577986,1417738.9789607087,1438987.6969354993,1457689.7817568863,1478576.7034652471,1496016.199022382,1497420.1276535848,1549894.8225413805,1567188.6627513091,1587177.1299384921]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Cost_INPUT_S4","index":11,"n_rows":1999,"n_cols":21,"rows_kept":562,"cut":true,"hidden":false,"merged":[[18,6,18,8]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Cost Input","S4"]
[]
[]
[null,null,"Step 3.5","Complete all yellow shaded cells in the tables below for each technology included in the scenario"]
[]
[null,null,"General","Cost items included in the model can be used as-is, or replaced with an alternative aggregation of cost items to best suit the available data"]
[null,null,"General","Cost items are categorised into capital expenditure (Capex - expressed in cost per MW), fixed operational expenditure (OpexFixed - expressed in cost per MW per year) and variable operational expenditure (OpexVariable - expressed in cost per MWh of electrical output)"]
[null,null,"General","If applicable fuel costs are included in the \"Fuel_Costs\" sheet, variable operational expenditure (OpexVariable) should exclude any fuel costs to avoid double counting"]
[null,null,"General","If cost data is only available at the level of total capex, fixed opex and variable opex, these values can be added in the first three rows of the input tables for each technology and will then be automatically apportioned to the detailed cost items based on the \"Share Input\" percentage values"]
[null,null,"General","Values between 0-100% should be entered in the \"In-country Share\" column for each item; this should reflect the share of the total cost that is spent within the country (i.e. on domestically produced goods and domestic labour/services)"]
[null,null,"General","If the share of the cost that is directly spent on labour is known it can be added to the \"Labour Share Override\" column; if this is left as \"na\" then the average share of spending on labour corresponding to the particular sector will be extracted from the national input output table and used as a proxy"]
[]
[]
[null,null,"Summary"]
[]
[]
[null,null,null,null,null,null,"Local share"]
[null,null,null,"Links","Technology","LCOE","Capex","OpexFixed","OpexVariable"]
[null,null,null,null,null,"USD/MWh","%","%","%"]
[null,null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($D22,TechRef_List,0))","v":"Coal"},{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D22,CostInput_CostCat,F$20)","v":63.46326378010982},{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D22,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0.52200890655849475},0.57499999999999996,0.4]
[null,null,null,"Tech2","Coal CCS",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D23,CostInput_CostCat,F$20)","v":82.894572739494791},0.6,0.6,0.40000000000000008]
[null,null,null,"Tech3","Gas Open",125.26858649329685,0.49134491610384551,0.65,0]
[null,null,null,"Tech4","Gas Combined",87.75434436109407,0.35792200969305715,0.47001783252739487,0.7]
[null,null,null,"Tech5","Gas Combined CCS",108.41856915150814,0.5,0.5,0.7]
[null,null,null,"Tech6","Oil",178.73525315996349,0.49134491610384551,0.65,0]
[null,null,null,"Tech7","Nuclear",83.851180455233347,0.10000000000000002,0,0.1]
[null,null,null,"Tech8","Biomass",66.060055677408286,0.50102709636286358,0.9,0.4]
[null,null,null,"Tech9","Solar utility",57.992217288487609,0.4609732119539654,1,0]
[null,null,null,"Tech10","Solar rooftop",95.935065168863929,0.46097321195396546,1,0]
[null,null,null,"Tech11","Solar floating",62.16555355583202,0.46097321195396546,1,0]
[null,null,null,"Tech12","Wind onshore",74.666419357462729,0.36175065164705628,0.45551730232056442,0]
[null,null,null,"Tech13","Wind offshore",107.37769881245788,0.33489166609688709,0.37252801933788637,0]
[null,null,null,"Tech14","Geothermal",67.682219322279622,0.36687474389236913,0.4,0]
[null,null,null,"Tech15","Hydro large",78.47763889394011,0.58395314335431603,0.5,0]
[null,null,null,"Tech16","Hydro small",40.985867064049309,0.58395314335431592,0.5,0]
[null,null,null,"Tech17","Hydrogen",0,0,0,0]
[null,null,null,"Tech18","Pumped storage",27.280860186209086,0.5,0.5,0.5]
[null,null,null,"Tech19","Batteries",114.94439901461688,0.36479902557856275,0.75,0.2]
[null,null,null,"Tech20","unassigned1",0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D42,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0},0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Manual","Bases the In-country share on manual entries in column L; any blanks will be read as zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Bases the In-country share on sectoral level data contained in the country Input Output table, based on the sector defined in column P"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mix","Bases the In-country share on manual entries in column L where populated and the sectoral level shares in column M where column L is left blank"]
[null,null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($C69,TechRef_List,0))","v":"Coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech1","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))*10^3","v":1400},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F73,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))/10^3","v":41.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F74,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))","v":0.12},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F75,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C77,\"_\",$B77)","v":"Coal_1"},1,"Coal","Tech1",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Project planning and management"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":0.10718550063697257},{"$f":"IF(ISNUMBER(INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75,0))),INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75))*$H77,$G77)","v":150.05970089176159},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F77,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N77=\"\",0,INDEX(LocalShare_Value,MATCH($N77,LocalShare_Sector,0)))","v":0.82302463891248945},{"$f":"I77*IF($M$65=\"Manual\",K77,IF($M$65=\"Sector\",L77,IF(K77=\"\",L77,K77)))","v":112.54477566882119},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"D69T75: Professional, scientific and technical activities"},{"$f":"IF(N77<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N77,IO_Direct_Requirements_T,0)),\"\")","v":0.24120703882953812},"na",{"$f":"IF(P77=\"na\",IF(N77<>\"\",O77*M77,\"\"),P77*M77)","v":27.146592074811011},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C78,\"_\",$B78)","v":"Coal_2"},2,{"$f":"C77","v":"Coal"},"Tech1","Civil works","Capex",null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A78,DefaultComp_Tech,0)),\"\")","v":9.3873274402849219E-2},131.42258416398892,"USDk/MW",0.75,0.82701841895905759,98.566938122991687,"D41T43: Construction",0.17943570085223248,"na",{"$f":"IF(P78=\"na\",IF(N78<>\"\",O78*M78,\"\"),P78*M78)","v":17.686427622957645},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_3",3,{"$f":"C78","v":"Coal"},"Tech1","Generating unit","Capex",null,0.14264209386717988,199.69893141405183,"USDk/MW",0.4,0.66287645272507256,79.879572565620734,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P79=\"na\",IF(N79<>\"\",O79*M79,\"\"),P79*M79)","v":14.31090903553965},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_4",4,"Coal","Tech1","Mechanical equipment (ash handling, coal handling...)","Capex",null,0.40060957391197144,560.85340347676004,"USDk/MW",0.4,0.64619889974390599,{"$f":"I80*IF($M$65=\"Manual\",K80,IF($M$65=\"Sector\",L80,IF(K80=\"\",L80,K80)))","v":224.34136139070404},"D28: Machinery and equipment, nec",0.255250375952846,"na",57.263216836750495,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_5",5,"Coal","Tech1","Electrical balance of plants","Capex",null,0.10815145633943501,151.41203887520902,"USDk/MW",0.4,0.66287645272507256,60.564815550083608,"D27: Electrical equipment",0.17915605424382183,"na",10.850553379957843,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_6",6,"Coal","Tech1","Contingency and finance","Capex",null,0.14753810084159191,206.55334117822866,"USDk/MW",0.75,0.8780192765442697,154.91500588367148,"D64T66: Financial and insurance activities",0.40735340219112987,"na",63.10515469717248,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_7",7,"Coal","Tech1","Fixed operation","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.75,0.93045819510553396,15.450000000000001,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.90016652742466874,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_8",8,"Coal","Tech1","Maintenance","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.4,0.64619889974390599,8.24,"D28: Machinery and equipment, nec",0.255250375952846,"na",2.103263097851451,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_9",9,"Coal","Tech1","Variable maintenance","OpexVariable",null,1,0.12,"USD/MWh",0.4,0.64619889974390599,4.8000000000000001E-2,"D28: Machinery and equipment, nec",0.255250375952846,"na",1.2252018045736609E-2,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_10",10,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_11",11,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_12",12,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_13",13,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_14",14,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_15",15,"Coal","Tech1","","",null,"",0,null,null,0,0,"","","na",""]
["Coal_16",16,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_17",17,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_18",18,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_19",19,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_20",20,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_21",21,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_22",22,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_23",23,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_24",24,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_25",25,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_26",26,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_27",27,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_28",28,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_29",29,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_30",30,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech1",{"$f":"INDEX(TechFuelType,MATCH($D110,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D110,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D110,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E110,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G110","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F110,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N110=\"\",0,INDEX(LocalShare_Value,MATCH($N110,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I110*IF($M$65=\"Manual\",K110,IF($M$65=\"Sector\",L110,IF(K110=\"\",L110,K110)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N110),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N110,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P110=\"na\",IF(ISTEXT(N110),O110*M110,\"\"),P110*M110)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech1",null,"Capex",null,null,{"$f":"SUMIF($F$77:$F$110,$F113,I$77:I$110)","v":1400},"USDk/MW","Summary",{"$f":"IFERROR(M113/I113,0)","v":0.52200890655849475},{"$f":"SUMIF($F$77:$F$110,$F113,M$77:M$110)","v":730.81246918189265},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F113,Q$77:Q$110)","v":190.36285364718913}]
[null,null,null,"Tech1",null,"OpexFixed",null,null,41.2,"USDk/MW/yr","Summary",{"$f":"IFERROR(M114/I114,0)","v":0.57499999999999996},{"$f":"SUMIF($F$77:$F$110,$F114,M$77:M$110)","v":23.69},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F114,Q$77:Q$110)","v":3.0034296252761199}]
[null,null,null,"Tech1",null,"OpexVariable",null,null,0.12,"USD/MWh","Summary",{"$f":"IFERROR(M115/I115,0)","v":0.4},4.8000000000000001E-2,null,null,null,1.2252018045736609E-2]
[null,null,null,"Tech1",null,"Fuel",null,null,{"$f":"SUMIF($F$77:$F$110,$F116,I$77:I$110)","v":32.405405405405411},"USD/MWh","Summary",{"$f":"IFERROR(M116/I116,0)","v":1},{"$f":"SUMIF($F$77:$F$110,$F116,M$77:M$110)","v":32.405405405405411},null,null,null,1.2962162162162165]
[null,null,null,"Tech1",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D117,TechRef_List,0),MATCH($F117,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D118,TechRef_List,0),MATCH($F118,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D119,TechRef_List,0),MATCH($F119,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Capital recovery factor",null,null,{"$f":"(I119*(1+I119)^I118)/(((1+I119)^I118)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"LCOE",null,null,{"$f":"((I113*I120+I114)/(8760*I117))*10^3+(I115+I116)","v":63.46326378010982},""]
[]
[]
[null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($C124,TechRef_List,0))","v":"Coal CCS"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech2","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))*10^3","v":1950},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F128,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexFixed",{"$f":"(INDEX(Technology_Data!$H$9:$H$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))/10^3) +\n(INDEX(Technology_Data!$H$9:$H$28, MATCH($D$73, Technology_Data!$C$9:$C$28,0))/10^3)","v":83},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F129,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexVariable",{"$f":"(INDEX(Technology_Data!$K$9:$K$28,MATCH($D128,Technology_Data!$C$9:$C$28,0)))+\n(INDEX(Technology_Data!$K$9:$K$28,MATCH($D$73,Technology_Data!$C$9:$C$28,0)))","v":3.22},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F130,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C132,\"_\",$B132)","v":"_1"},1,null,"Tech2","Capital investment","Capex",null,1,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130))*$H132,$G132)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F132,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.6,{"$f":"IF($N132=\"\",0,INDEX(LocalShare_Value,MATCH($N132,LocalShare_Sector,0)))","v":0.93045819510553396},{"$f":"I132*IF($M$65=\"Manual\",K132,IF($M$65=\"Sector\",L132,IF(K132=\"\",L132,K132)))","v":1170},"D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF(N132<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N132,IO_Direct_Requirements_T,0)),\"\")","v":5.8263205658554605E-2},"na",{"$f":"IF(P132=\"na\",IF(N132<>\"\",O132*M132,\"\"),P132*M132)","v":68.16795062050889},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C133,\"_\",$B133)","v":"0_2"},2,{"$f":"C132","v":0},"Tech2","Fixed operation","OpexFixed",null,1,83,"USDk/MW/yr",0.6,{"$f":"IF($N133=\"\",0,INDEX(LocalShare_Value,MATCH($N133,LocalShare_Sector,0)))","v":0.93045819510553396},49.8,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P133=\"na\",IF(N133<>\"\",O133*M133,\"\"),P133*M133)","v":2.9015076417960191},null,null,"Informed by NewClimate Institute (2022)"]
["0_3",3,{"$f":"C133","v":0},"Tech2","Variable operation","OpexVariable",null,1,3.22,"USD/MWh",0.4,{"$f":"IF($N134=\"\",0,INDEX(LocalShare_Value,MATCH($N134,LocalShare_Sector,0)))","v":0.93045819510553396},1.2880000000000003,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",7.504300888821834E-2,null,null,"Informed by NewClimate Institute (2022)"]
["0_4",4,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_5",5,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_6",6,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_7",7,0,"Tech2",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130))*$H138,$G138)","v":0},"",null,null,0,null,"","na",""]
["0_8",8,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_9",9,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_10",10,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_11",11,{"$f":"C141","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_12",12,{"$f":"C142","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_13",13,{"$f":"C143","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_14",14,{"$f":"C144","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_15",15,{"$f":"C145","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_16",16,0,"Tech2",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$f":"IF($N147=\"\",0,INDEX(LocalShare_Value,MATCH($N147,LocalShare_Sector,0)))","v":0},0,{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},"","na",""]
["0_17",17,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_18",18,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_19",19,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_20",20,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_21",21,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_22",22,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_24",24,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_25",25,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_27",27,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_28",28,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_29",29,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_30",30,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech2",{"$f":"INDEX(TechFuelType,MATCH($D165,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D165,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D165,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E165,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G165","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F165,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N165=\"\",0,INDEX(LocalShare_Value,MATCH($N165,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I165*IF($M$65=\"Manual\",K165,IF($M$65=\"Sector\",L165,IF(K165=\"\",L165,K165)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N165),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N165,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P165=\"na\",IF(ISTEXT(N165),O165*M165,\"\"),P165*M165)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech2",null,"Capex",null,null,{"$f":"SUMIF($F$132:$F$165,$F168,I$132:I$165)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F168,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M168/I168,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F168,M$132:M$165)","v":1170},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F168,Q$132:Q$165)","v":68.16795062050889}]
[null,null,null,"Tech2",null,"OpexFixed",null,null,{"$f":"SUMIF($F$132:$F$165,$F169,I$132:I$165)","v":83},"USDk/MW/yr","Summary",{"$f":"IFERROR(M169/I169,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F169,M$132:M$165)","v":49.8},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F169,Q$132:Q$165)","v":2.9015076417960191}]
[null,null,null,"Tech2",null,"OpexVariable",null,null,3.22,"USD/MWh","Summary",{"$f":"IFERROR(M170/I170,0)","v":0.40000000000000008},1.2880000000000003,null,null,null,7.504300888821834E-2]
[null,null,null,"Tech2",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",{"$f":"IFERROR(M171/I171,0)","v":1},32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech2",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D172,TechRef_List,0),MATCH($F172,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D173,TechRef_List,0),MATCH($F173,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D174,TechRef_List,0),MATCH($F174,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Capital recovery factor",null,null,{"$f":"(I174*(1+I174)^I173)/(((1+I174)^I173)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"LCOE",null,null,{"$f":"((I168*I175+I169)/(8760*I172))*10^3+(I170+I171)","v":82.894572739494791},""]
[]
[]
[null,null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($C179,TechRef_List,0))","v":"Gas Open"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech3","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))*10^3","v":772.80000000000007},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F183,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))/10^3","v":23.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F184,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F185,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C187,\"_\",$B187)","v":"OCGT_1"},1,"OCGT","Tech3",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185,0))),INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185))*$H187,$G187)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F187,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N187=\"\",0,INDEX(LocalShare_Value,MATCH($N187,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I187*IF($M$65=\"Manual\",K187,IF($M$65=\"Sector\",L187,IF(K187=\"\",L187,K187)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N187<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N187,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P187=\"na\",IF(N187<>\"\",O187*M187,\"\"),P187*M187)","v":7.5582087866444203},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C188,\"_\",$B188)","v":"OCGT_2"},2,{"$f":"C187","v":"OCGT"},"Tech3","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",{"$f":"IF(P188=\"na\",IF(N188<>\"\",O188*M188,\"\"),P188*M188)","v":35.802034188526548},null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_3",3,{"$f":"C188","v":"OCGT"},"Tech3","Balance of plant / Electrical equipment","Capex",null,0.23602605116792025,182.40093234256878,"USDk/MW",0.35,0.66287645272507256,63.84032631989907,"D27: Electrical equipment",0.17915605424382183,"na",11.437380965111124,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_4",4,"OCGT","Tech3","Project Planning and Management","Capex",null,0.12964767333857377,100.19172195604982,"USDk/MW",1,0.82302463891248945,100.19172195604982,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",24.166948568251197,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_5",5,"OCGT","Tech3","Contingency and finance","Capex",null,4.3083315705663018E-2,33.294786377336386,"USDk/MW",1,0.8780192765442697,33.294786377336386,"D64T66: Financial and insurance activities",0.40735340219112987,"na",13.562744506034861,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_6",6,"OCGT","Tech3","Operation ","OpexFixed",null,0.41666666666666669,9.6666666666666661,"USDk/MW/yr",1,0.93045819510553396,9.6666666666666661,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.56321098803269454,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_7",7,"OCGT","Tech3","Maintenance","OpexFixed",null,0.58333333333333337,13.533333333333333,"USDk/MW/yr",0.4,0.66287645272507256,5.413333333333334,"D27: Electrical equipment",0.17915605424382183,"na",0.96983144030655566,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_8",8,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_9",9,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_10",10,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_11",11,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_12",12,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_13",13,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_15",15,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_16",16,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_17",17,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_18",18,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_19",19,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_20",20,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_21",21,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_23",23,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_24",24,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_25",25,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_26",26,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_27",27,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_28",28,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_29",29,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech3",{"$f":"INDEX(TechFuelType,MATCH($D220,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D220,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D220,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E220,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G220","v":89.933333333333337},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F220,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N220=\"\",0,INDEX(LocalShare_Value,MATCH($N220,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I220*IF($M$65=\"Manual\",K220,IF($M$65=\"Sector\",L220,IF(K220=\"\",L220,K220)))","v":89.933333333333337},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N220),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N220,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},"na",{"$f":"IF(P220=\"na\",IF(ISTEXT(N220),O220*M220,\"\"),P220*M220)","v":7.4946988988105341}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech3",null,"Capex",null,null,{"$f":"SUMIF($F$187:$F$220,$F223,I$187:I$220)","v":772.80000000000018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F223,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M223/I223,0)","v":0.49134491610384551},{"$f":"SUMIF($F$187:$F$220,$F223,M$187:M$220)","v":379.71135116505189},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F223,Q$187:Q$220)","v":92.527317014568155}]
[null,null,null,"Tech3",null,"OpexFixed",null,null,{"$f":"SUMIF($F$187:$F$220,$F224,I$187:I$220)","v":23.2},"USDk/MW/yr","Summary",{"$f":"IFERROR(M224/I224,0)","v":0.65},{"$f":"SUMIF($F$187:$F$220,$F224,M$187:M$220)","v":15.08},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F224,Q$187:Q$220)","v":1.5330424283392503}]
[null,null,null,"Tech3",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M225/I225,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech3",null,"Fuel",null,null,89.933333333333337,"USD/MWh","Summary",{"$f":"IFERROR(M226/I226,0)","v":1},89.933333333333337,null,null,null,7.4946988988105341]
[null,null,null,"Tech3",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D227,TechRef_List,0),MATCH($F227,TechInputs_T,0))","v":0.35},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D228,TechRef_List,0),MATCH($F228,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D229,TechRef_List,0),MATCH($F229,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Capital recovery factor",null,null,{"$f":"(I229*(1+I229)^I228)/(((1+I229)^I228)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"LCOE",null,null,{"$f":"((I223*I230+I224)/(8760*I227))*10^3+(I225+I226)","v":125.26858649329685},""]
[]
[]
[null,null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($C234,TechRef_List,0))","v":"Gas Combined"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech4","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))*10^3","v":690},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F238,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))/10^3","v":23.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F239,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))","v":2.2999999999999998},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F240,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C242,\"_\",$B242)","v":"CCGT_1"},1,"CCGT","Tech4",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":0.10236022390755364},{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240))*$H242,$G242)","v":70.628554496212018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F242,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N242=\"\",0,INDEX(LocalShare_Value,MATCH($N242,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I242*IF($M$65=\"Manual\",K242,IF($M$65=\"Sector\",L242,IF(K242=\"\",L242,K242)))","v":52.971415872159014},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N242<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N242,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P242=\"na\",IF(N242<>\"\",O242*M242,\"\"),P242*M242)","v":9.5049631321559236},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C243,\"_\",$B243)","v":"CCGT_2"},2,{"$f":"C242","v":"CCGT"},"Tech4","Generating unit ","Capex",null,0.35175553795411618,{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240))*$H243,$G243)","v":242.71132118834018},"USDk/MW",0.2,0.66287645272507256,48.542264237668036,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P243=\"na\",IF(N243<>\"\",O243*M243,\"\"),P243*M243)","v":8.6966405248815875},null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_3",3,{"$f":"C243","v":"CCGT"},"Tech4","Electrical / I&C system","Capex",null,0.34263646505052475,236.41916088486207,"USDk/MW",0.2,0.66287645272507256,47.283832176972417,"D27: Electrical equipment",0.17915605424382183,"na",8.471184802353438,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_4",4,"CCGT","Tech4","Project Planning and Management","Capex",null,4.9503887990747675E-2,34.157682713615898,"USDk/MW",0.7,0.82302463891248945,23.910377899531127,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",5.7673514504411347,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_5",5,"CCGT","Tech4","Fees and contingency","Capex",null,0.15374388509705772,106.08328071696982,"USDk/MW",0.7,0.8780192765442697,74.258296501878874,"D64T66: Financial and insurance activities",0.40735340219112987,"na",30.249369720958036,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_6",6,"CCGT","Tech4","Operations","OpexFixed",null,0.42504458131848721,9.9885476609844499,"USDk/MW/yr",0.7,0.93045819510553396,6.9919833626891146,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.40737536462154805,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_7",7,"CCGT","Tech4","Maintenance","OpexFixed",null,0.57495541868151279,13.51145233901555,"USDk/MW/yr",0.3,0.66287645272507256,4.0534357017046645,"D27: Electrical equipment",0.17915605424382183,"na",0.72619754644844492,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_8",8,"CCGT","Tech4","Utilities","OpexVariable",null,1,2.2999999999999998,"USD/MWh",0.7,0.93045819510553396,1.6099999999999999,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",9.3803761110272901E-2,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_9",9,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_13",13,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_18",18,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_26",26,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech4",null,"OpexFixed",null,null,{"$f":"SUMIF($F$242:$F$275,$F279,I$242:I$275)","v":23.5},"USDk/MW/yr","Summary",{"$f":"IFERROR(M279/I279,0)","v":0.47001783252739487},{"$f":"SUMIF($F$242:$F$275,$F279,M$242:M$275)","v":11.04541906439378},null,null,null,{"$f":"SUMIF($F$242:$F$275,$F279,Q$242:Q$275)","v":1.133572911069993}]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C298,\"_\",$B298)","v":"CCGT_2"},2,{"$f":"C297","v":"CCGT"},"Tech5","Fixed operation","OpexFixed",null,1,{"$f":"IF(ISNUMBER(INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295,0))),INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295))*$H298,$G298)","v":32.5},"USDk/MW/yr",0.5,0.93045819510553396,16.25,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P298=\"na\",IF(N298<>\"\",O298*M298,\"\"),P298*M298)","v":0.94677709195151238},null,null,"Informed by average fixed opex share for gas combined"]
["CCGT_8",8,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
["CCGT_16",16,"CCGT","Tech5",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":0},{"$error":"#N/A"},"na",{"$error":"#N/A"}]
["CCGT_24",24,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech5",null,"Capital recovery factor",null,null,{"$f":"(I339*(1+I339)^I338)/(((1+I339)^I338)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[{"$f":"CONCATENATE($C352,\"_\",$B352)","v":"OCGT_1"},1,"OCGT","Tech6",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350,0))),INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350))*$H352,$G352)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F352,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N352=\"\",0,INDEX(LocalShare_Value,MATCH($N352,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I352*IF($M$65=\"Manual\",K352,IF($M$65=\"Sector\",L352,IF(K352=\"\",L352,K352)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N352<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N352,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P352=\"na\",IF(N352<>\"\",O352*M352,\"\"),P352*M352)","v":7.5582087866444203},null,null,"As per open gas"]
["OCGT_13",13,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech6",{"$f":"INDEX(TechFuelType,MATCH($D385,TechRef_List,0))","v":"Fuel oil "},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D385,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D385,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E385,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G385","v":143.39999999999998},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F385,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N385=\"\",0,INDEX(LocalShare_Value,MATCH($N385,LocalShare_Sector,0)))","v":0.83546452287825956},{"$f":"I385*IF($M$65=\"Manual\",K385,IF($M$65=\"Sector\",L385,IF(K385=\"\",L385,K385)))","v":143.39999999999998},"D19: Coke and refined petroleum products",{"$f":"IF(ISTEXT(N385),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N385,IO_Direct_Requirements_T,0)),\"\")","v":3.5828927543725679E-2},"na",{"$f":"IF(P385=\"na\",IF(ISTEXT(N385),O385*M385,\"\"),P385*M385)","v":5.1378682097702617}]
[]
[null,null,null,"Tech7","Total","OpexVariable",{"$f":"Technology_Data!L56","v":17.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F405,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"IESR (2023)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Nuclear_11",11,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_19",19,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_20",20,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_29",29,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech7",null,"OpexVariable",null,null,17.5,"USD/MWh","Summary",{"$f":"IFERROR(M445/I445,0)","v":0.1},1.75,null,null,null,0.31352309492668823]
[null,null,null,"Tech7",null,"Capital recovery factor",null,null,{"$f":"(I449*(1+I449)^I448)/(((1+I449)^I448)-1)","v":0.10032950922550407},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech8","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))*10^3","v":2000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F458,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech8","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))","v":3.0430000000000001},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F460,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Biomass_9",9,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_17",17,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_25",25,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_28",28,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech8",null,"Capex",null,null,{"$f":"SUMIF($F$462:$F$495,$F498,I$462:I$495)","v":2000},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F498,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M498/I498,0)","v":0.50102709636286358},{"$f":"SUMIF($F$462:$F$495,$F498,M$462:M$495)","v":1002.0541927257273},null,null,null,{"$f":"SUMIF($F$462:$F$495,$F498,Q$462:Q$495)","v":264.97504184344865}]
[null,null,null,"Tech8",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D503,TechRef_List,0),MATCH($F503,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Tech9","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D513, Technology_Data!$C$9:$C$28,0))/10^3","v":14.4},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F514,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_7",7,"Solar PV","Tech9","Land","Capex",null,2.6067439381839233E-3,2.0645411990416673,"USDk/MW",1,0.92772917459109927,2.0645411990416673,"D68: Real estate activities",0.12145047598285008,"na",0.25073951130981453,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_15",15,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_20",20,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_27",27,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech9",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M556/I556,0)","v":0},0,null,null,null,0]
[null,null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($C564,TechRef_List,0))","v":"Solar rooftop"}]
[null,null,null,"Tech10","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D568, Technology_Data!$C$9:$C$28,0))*10^3","v":1320},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F568,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_5",5,"Solar PV","Tech10","BOS, grid connection","Capex",null,0.17168191945546854,226.62013368121848,"USDk/MW",{"$f":"30%/2","v":0.15},0.66287645272507256,33.993020052182771,"D27: Electrical equipment",0.17915605424382183,"na",6.0900553443801799,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_13",13,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_18",18,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_26",26,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech10",null,"OpexFixed",null,null,{"$f":"SUMIF($F$572:$F$605,$F609,I$572:I$605)","v":14.399999999999999},"USDk/MW/yr","Summary",{"$f":"IFERROR(M609/I609,0)","v":1},{"$f":"SUMIF($F$572:$F$605,$F609,M$572:M$605)","v":14.399999999999999},null,null,null,{"$f":"SUMIF($F$572:$F$605,$F609,Q$572:Q$605)","v":1.6157275686141688}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Solar PV_3",3,{"$f":"C628","v":"Solar PV"},"Tech11","Racking/Mounting","Capex",null,9.2439051375561715E-2,82.363194775625502,"USDk/MW",{"$f":"42.4%/2","v":0.21199999999999999},0.73545452158003621,17.460997292432605,"D25: Fabricated metal products",0.16775131609978383,"na",2.9291052762203313,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_11",11,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_16",16,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_25",25,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech11",null,"Capital recovery factor",null,null,{"$f":"(I669*(1+I669)^I668)/(((1+I669)^I668)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D678, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F680,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[{"$f":"CONCATENATE($C682,\"_\",$B682)","v":"Onshore_Wind_1"},1,"Onshore_Wind","Tech12",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Nacelle"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":0.37327952807383236},{"$f":"IF(ISNUMBER(INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680,0))),INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680))*$H682,$G682)","v":559.91929211074853},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F682,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.2,{"$f":"IF($N682=\"\",0,INDEX(LocalShare_Value,MATCH($N682,LocalShare_Sector,0)))","v":0.66287645272507256},{"$f":"I682*IF($M$65=\"Manual\",K682,IF($M$65=\"Sector\",L682,IF(K682=\"\",L682,K682)))","v":111.98385842214971},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"D27: Electrical equipment"},{"$f":"IF(N682<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N682,IO_Direct_Requirements_T,0)),\"\")","v":0.17915605424382183},"na",{"$f":"IF(P682=\"na\",IF(N682<>\"\",O682*M682,\"\"),P682*M682)","v":20.062586213911118},null,null,"Informed by Local Content Requirements for goods for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_9",9,"Onshore_Wind","Tech12","Contingency and finance ","Capex",null,3.593261795656813E-2,53.898926934852199,"USDk/MW",1,0.8780192765442697,53.898926934852199,"D64T66: Financial and insurance activities",0.40735340219112987,"na",21.95591126136317,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Onshore_Wind_21",21,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_24",24,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_29",29,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech12",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D722,TechRef_List,0),MATCH($F722,TechInputs_T,0))","v":0.34},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D723,TechRef_List,0),MATCH($F723,TechInputs_T,0))","v":27},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech13","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D733, Technology_Data!$C$9:$C$28,0))/10^3","v":72.599999999999994},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F734,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Offshore_Wind_6",6,"Offshore_Wind","Tech13","Contingency and Finance","Capex",null,8.2196283956279925E-2,287.68699384697976,"USDk/MW",1,0.8780192765442697,287.68699384697976,"D64T66: Financial and insurance activities",0.40735340219112987,"na",117.19027570970584,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Offshore_Wind_7",7,"Offshore_Wind","Tech13","Operation ","OpexFixed",null,0.31368730788706606,22.773698552600994,"USDk/MW/yr",0.75,0.93045819510553396,17.080273914450746,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.99515151178208938,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_19",19,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
["Offshore_Wind_23",23,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech13",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M775/I775,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech14","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D788, Technology_Data!$C$9:$C$28,0))*10^3","v":4000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F788,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Geothermal_4",4,"Geothermal","Tech14","Wells/drilling","Capex",null,0.36233765454047084,1449.3506181618834,"USDk/MW",0.15,0.82302463891248945,217.4025927242825,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",52.43903562488827,null,null,"Informed by Local Content Requirements for geothermal power plant 10-110MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Geothermal_12",12,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_17",17,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_22",22,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_29",29,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech14",null,"Capex",null,null,{"$f":"SUMIF($F$792:$F$825,$F828,I$792:I$825)","v":3999.9999999999995},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F828,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M828/I828,0)","v":0.36687474389236913},{"$f":"SUMIF($F$792:$F$825,$F828,M$792:M$825)","v":1467.4989755694764},null,null,null,{"$f":"SUMIF($F$792:$F$825,$F828,Q$792:Q$825)","v":282.72905037699604}]
[null,null,null,"Tech14",null,"LCOE",null,null,{"$f":"((I828*I835+I829)/(8760*I832))*10^3+(I830+I831)","v":67.682219322279622},""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C848,\"_\",$B848)","v":"Hydro_2"},2,{"$f":"C847","v":"Hydro"},"Tech15","Generating unit","Capex",null,0.1174714268617419,244.34056787242315,"USDk/MW",0.5,0.66287645272507256,122.17028393621158,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P848=\"na\",IF(N848<>\"\",O848*M848,\"\"),P848*M848)","v":21.887546015859037},null,null,"Informed by Local Content Requirements for hydro power plant 50-150 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_10",10,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_15",15,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_21",21,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_27",27,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech15",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D889,TechRef_List,0),MATCH($F889,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Hydro_5",5,"Hydro","Tech16","Electrical Balance of Plant","Capex",null,9.2157486045889012E-2,211.04064304508583,"USDk/MW",0.5,0.66287645272507256,105.52032152254291,"D27: Electrical equipment",0.17915605424382183,"na",18.904604446518221,null,null,"Informed by Local Content Requirements for hydro power plant 15-50 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_13",13,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_20",20,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_25",25,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech16",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D942,TechRef_List,0),MATCH($F942,TechInputs_T,0))","v":0.76},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech17","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D953, Technology_Data!$C$9:$C$28,0))/10^3","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F954,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["0_3",3,{"$f":"C958","v":0},"Tech17","OpexVariable","OpexVariable",null,1,{"$f":"IF(ISNUMBER(INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955,0))),INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955))*$H959,$G959)","v":0},"USD/MWh",null,0.93045819510553396,0,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0]
["0_11",11,0,"Tech17",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_19",19,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech17",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D999,TechRef_List,0),MATCH($F999,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($C1004,TechRef_List,0))","v":"Pumped storage"}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["Hydro_8",8,"Hydro","Tech18",null,null,null,null,0,"",null,0,0,null,"","na",""]
["Hydro_9",9,"Hydro","Tech18",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010,0))),INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010))*$H1020,$G1020)","v":0},"",null,0,0,null,"","na",""]
["Hydro_18",18,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_28",28,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_29",29,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech18",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1052,TechRef_List,0),MATCH($F1052,TechInputs_T,0))","v":0.41666666666666669},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[]
["0_6",6,0,"Tech19","Engineering, procurement, and construction","Capex",null,0.1364190012180268,188.12180267965897,"USD/kW",0.75,0.82701841895905759,141.09135200974424,"D41T43: Construction",0.17943570085223248,"na",25.316825632057498,null,"US Department of Energy (2020)","Informed by Local Content Requirements for services other technologies as there are none for batteries, in particular solar, and reduced due to limited role of batteries in Indonesia (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["0_14",14,0,"Tech19",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_17",17,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech19",{"$f":"INDEX(TechFuelType,MATCH($D1100,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0)))","v":0.95},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1100,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1100","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1100,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1100=\"\",0,INDEX(LocalShare_Value,MATCH($N1100,LocalShare_Sector,0)))","v":0},{"$f":"I1100*IF($M$65=\"Manual\",K1100,IF($M$65=\"Sector\",L1100,IF(K1100=\"\",L1100,K1100)))","v":0},null,{"$f":"IF(ISTEXT(N1100),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1100,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1100=\"na\",IF(ISTEXT(N1100),O1100*M1100,\"\"),P1100*M1100)","v":""}]
[null,null,null,"Technology",null,"Summary of costs"]
[]
[null,null,null,"Tech20","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D1118, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1120,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Other 1_4",4,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_12",12,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_16",16,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_24",24,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[]
[null,null,null,"Tech20",null,"Capital recovery factor",null,null,{"$f":"(I1164*(1+I1164)^I1163)/(((1+I1164)^I1163)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech21","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1173,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[{"$f":"CONCATENATE($C1178,\"_\",$B1178)","v":"_2"},2,{"$f":"C1177","v":""},"Tech21","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175,0))),INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175))*$H1178,$G1178)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1178=\"na\",IF(N1178<>\"\",O1178*M1178,\"\"),P1178*M1178)","v":""}]
["_11",11,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech21",{"$f":"INDEX(TechFuelType,MATCH($D1210,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1210,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1210","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1210,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1210=\"\",0,INDEX(LocalShare_Value,MATCH($N1210,LocalShare_Sector,0)))","v":0},{"$f":"I1210*IF($M$65=\"Manual\",K1210,IF($M$65=\"Sector\",L1210,IF(K1210=\"\",L1210,K1210)))","v":0},null,{"$f":"IF(ISTEXT(N1210),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1210,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1210=\"na\",IF(ISTEXT(N1210),O1210*M1210,\"\"),P1210*M1210)","v":""}]
[null,null,null,"Tech21",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1218,TechRef_List,0),MATCH($F1218,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_10",10,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech22",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1271/I1271,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech22",null,"LCOE",null,null,{"$f":"((I1268*I1275+I1269)/(8760*I1272))*10^3+(I1270+I1271)","v":0},""]
[null,null,null,"Tech23","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1284,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_9",9,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech23",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,I$1287:I$1320)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1324/I1324,0)","v":0},{"$f":"SUMIF($F$1287:$F$1320,$F1324,M$1287:M$1320)","v":0},null,null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,Q$1287:Q$1320)","v":0}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["_8",8,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,"Tech25",{"$f":"INDEX(TechName_List,MATCH($C1389,TechRef_List,0))","v":"unassigned6"}]
[{"$f":"CONCATENATE($C1397,\"_\",$B1397)","v":"_1"},1,"","Tech25",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395,0))),INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395))*$H1397,$G1397)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1397,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1397=\"\",0,INDEX(LocalShare_Value,MATCH($N1397,LocalShare_Sector,0)))","v":0},{"$f":"I1397*IF($M$65=\"Manual\",K1397,IF($M$65=\"Sector\",L1397,IF(K1397=\"\",L1397,K1397)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1397<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1397,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1397=\"na\",IF(N1397<>\"\",O1397*M1397,\"\"),P1397*M1397)","v":""}]
["_7",7,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech25",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1437,TechRef_List,0),MATCH($F1437,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech26","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1450,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_6",6,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech26",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1490/I1490,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech26",null,"Capital recovery factor",null,null,{"$f":"(I1494*(1+I1494)^I1493)/(((1+I1494)^I1493)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech27","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1503,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_3",3,{"$f":"C1508","v":""},"Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech27",null,"Capex",null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,I$1507:I$1540)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1543,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1543/I1543,0)","v":0},{"$f":"SUMIF($F$1507:$F$1540,$F1543,M$1507:M$1540)","v":0},null,null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,Q$1507:Q$1540)","v":0}]
[null,null,null,"Tech27",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1548,TechRef_List,0),MATCH($F1548,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[{"$f":"CONCATENATE($C1563,\"_\",$B1563)","v":"_2"},2,{"$f":"C1562","v":""},"Tech28","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560,0))),INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560))*$H1563,$G1563)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1563=\"na\",IF(N1563<>\"\",O1563*M1563,\"\"),P1563*M1563)","v":""}]
["_7",7,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech28",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1601/I1601,0)","v":0},0,null,null,null,0]
[null,null,"Tech29",{"$f":"INDEX(TechName_List,MATCH($C1609,TechRef_List,0))","v":"unassigned10"}]
[{"$f":"CONCATENATE($C1617,\"_\",$B1617)","v":"_1"},1,"","Tech29",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615,0))),INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615))*$H1617,$G1617)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1617,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1617=\"\",0,INDEX(LocalShare_Value,MATCH($N1617,LocalShare_Sector,0)))","v":0},{"$f":"I1617*IF($M$65=\"Manual\",K1617,IF($M$65=\"Sector\",L1617,IF(K1617=\"\",L1617,K1617)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1617<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1617,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1617=\"na\",IF(N1617<>\"\",O1617*M1617,\"\"),P1617*M1617)","v":""}]
["_5",5,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech29",null,"Capex",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,I$1617:I$1650)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1653,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1653/I1653,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1653,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,Q$1617:Q$1650)","v":0}]
[null,null,null,"Tech29",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,I$1617:I$1650)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1654/I1654,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1654,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,Q$1617:Q$1650)","v":0}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_3",3,{"$f":"C1673","v":""},"Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech30",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1714,TechRef_List,0),MATCH($F1714,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech30",null,"Capital recovery factor",null,null,{"$f":"(I1714*(1+I1714)^I1713)/(((1+I1714)^I1713)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech31","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1725,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_8",8,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech31",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1767,TechRef_List,0),MATCH($F1767,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech32","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1779,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_6",6,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech32",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1820/I1820,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech33","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1833,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_4",4,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech33",null,"Capex",null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,I$1837:I$1870)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1873,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1873/I1873,0)","v":0},{"$f":"SUMIF($F$1837:$F$1870,$F1873,M$1837:M$1870)","v":0},null,null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,Q$1837:Q$1870)","v":0}]
[null,null,null,"Tech33",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1878,TechRef_List,0),MATCH($F1878,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C1893,\"_\",$B1893)","v":"_2"},2,{"$f":"C1892","v":""},"Tech34","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890,0))),INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890))*$H1893,$G1893)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1893=\"na\",IF(N1893<>\"\",O1893*M1893,\"\"),P1893*M1893)","v":""}]
["_7",7,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech34",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1931/I1931,0)","v":0},0,null,null,null,0]
[]
[null,null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($C1939,TechRef_List,0))","v":"unassigned16"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech35","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1943,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech35","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1944,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech35","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1945,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C1947,\"_\",$B1947)","v":"_1"},1,"","Tech35",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945))*$H1947,$G1947)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1947,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1947=\"\",0,INDEX(LocalShare_Value,MATCH($N1947,LocalShare_Sector,0)))","v":0},{"$f":"I1947*IF($M$65=\"Manual\",K1947,IF($M$65=\"Sector\",L1947,IF(K1947=\"\",L1947,K1947)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1947<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1947,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1947=\"na\",IF(N1947<>\"\",O1947*M1947,\"\"),P1947*M1947)","v":""}]
[{"$f":"CONCATENATE($C1948,\"_\",$B1948)","v":"_2"},2,{"$f":"C1947","v":""},"Tech35","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945))*$H1948,$G1948)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1948=\"na\",IF(N1948<>\"\",O1948*M1948,\"\"),P1948*M1948)","v":""}]
["_3",3,{"$f":"C1948","v":""},"Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_4",4,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_5",5,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_6",6,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_7",7,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_8",8,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech35",{"$f":"INDEX(TechFuelType,MATCH($D1980,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1980,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1980","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1980,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1980=\"\",0,INDEX(LocalShare_Value,MATCH($N1980,LocalShare_Sector,0)))","v":0},{"$f":"I1980*IF($M$65=\"Manual\",K1980,IF($M$65=\"Sector\",L1980,IF(K1980=\"\",L1980,K1980)))","v":0},null,{"$f":"IF(ISTEXT(N1980),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1980,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1980=\"na\",IF(ISTEXT(N1980),O1980*M1980,\"\"),P1980*M1980)","v":""}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech35",null,"Capex",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,I$1947:I$1980)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1983,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1983/I1983,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1983,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,I$1947:I$1980)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1984/I1984,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1984,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1985/I1985,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1986/I1986,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1987,TechRef_List,0),MATCH($F1987,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1988,TechRef_List,0),MATCH($F1988,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1989,TechRef_List,0),MATCH($F1989,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Capital recovery factor",null,null,{"$f":"(I1989*(1+I1989)^I1988)/(((1+I1989)^I1988)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"LCOE",null,null,{"$f":"((I1983*I1990+I1984)/(8760*I1987))*10^3+(I1985+I1986)","v":0},""]
[]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"General_INPUT_S5","index":12,"n_rows":332,"n_cols":54,"rows_kept":332,"cut":false,"hidden":false,"merged":[[6,3,6,14]]}
["Return to Cover"]
[]
[null,"General Input","S5"]
[]
[]
[null,null,"Scenario name","Scenario description"]
[null,null,{"$f":"INDIRECT(\"ScenarioName_\"&$C$3)","v":"Scenario 5 (JETP_FastLearning)"},{"$f":"INDIRECT(\"ScenarioDescrip_\"&$C$3)","v":"Based on the IEA's Announced Pledges Scenario, but assuming faster learning curves, using the lower bound of technology investment cost estimates for 2050."}]
[]
[]
[null,"Step 3.1","Enter average annual salaries for all sectors corresponding to the sectoral breakdown in the national input output table"]
[null,"Step 3.2","Enter historic and future (projections) capacity data for all technologies for all years of the modeling horizon (enter historic data for at least as many years as the construction period for the relevant technology to avoid the model considering it as new)"]
[null,"Step 3.3","Enter capacity retirements for all technologies over the years of the modeling horizon (this is required to calculate the capacity additions in each year)"]
[null,"Step 3.4","Either enter generation data for all technologies over the years of the modeling horizon or estimate generation using the load factor assumptions entered on the scenario setup sheet (note these may not be representative for all years)"]
[]
[]
[null,null,"Average annual salaries"]
[]
[null,null,"The average annual salary should be a Full-time Equivalent (FTE). Investment estimates are divided by the annual salary to calculate the number of annual FTE jobs."]
[null,null,null,"Salary"]
[null,null,"Sectors ","US$k"]
[null,null,{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},1.6435073761262455]
[null,null,{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},1.6435073761262455]
[null,null,{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D13","v":"D09: Mining support service activities"},3.6768058627321669]
[null,null,{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},2.4166797783663321]
[null,null,{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},2.4166797783663321]
[null,null,{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},2.4166797783663321]
[null,null,{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},2.4166797783663321]
[null,null,{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},2.4166797783663321]
[null,null,{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},2.4166797783663321]
[null,null,{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},2.4166797783663321]
[null,null,{"$f":"Lists!D23","v":"D24: Basic metals"},2.4166797783663321]
[null,null,{"$f":"Lists!D24","v":"D25: Fabricated metal products"},2.4166797783663321]
[null,null,{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D26","v":"D27: Electrical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},2.4166797783663321]
[null,null,{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},2.4166797783663321]
[null,null,{"$f":"Lists!D29","v":"D30: Other transport equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},3.9069537245355597]
[null,null,{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},2.3075542474485196]
[null,null,{"$f":"Lists!D33","v":"D41T43: Construction"},2.5323754370861065]
[null,null,{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},2.1343381631038891]
[null,null,{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},2.8934262673641666]
[null,null,{"$f":"Lists!D36","v":"D50: Water transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D37","v":"D51: Air transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},2.8934262673641666]
[null,null,{"$f":"Lists!D39","v":"D53: Postal and courier activities"},2.8934262673641666]
[null,null,{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},1.7993846336534567]
[null,null,{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},4.1231241610809413]
[null,null,{"$f":"Lists!D42","v":"D61: Telecommunications"},4.1231241610809413]
[null,null,{"$f":"Lists!D43","v":"D62T63: IT and other information services"},4.1231241610809413]
[null,null,{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},3.9700154159660213]
[null,null,{"$f":"Lists!D45","v":"D68: Real estate activities"},3.5643155374701276]
[null,null,{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},2.9754722862492553]
[null,null,{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},2.9754722862492553]
[null,null,{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},3.3550519626199935]
[null,null,{"$f":"Lists!D49","v":"D85: Education"},2.1353025621886856]
[null,null,{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},2.8582193392975666]
[null,null,{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},1.4635744260362307]
[null,null,{"$f":"Lists!D52","v":"D94T96: Other service activities"},1.4635744260362307]
[null,null,{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},1.4635744260362307]
[]
[null,null,"Year",2022]
[null,null,"Source","Badan Pusat Statistik (2022a)"]
[]
[null,"Scenario input data"]
[]
[null,null,"Historic and future capacity"]
[null,null,"Enter historic and future capacity projections. If historic data is not available enter capacities prior to the first year of data you have as equal to the level in that first year to avoid the model interpreting a sharp increase in newly constructed capacity. Similarly if your projections do not extend to 2050 enter the capacity level for the last year of the projections in all remaining years to avoid the model interpreting a sharp decrease in capacity."]
[null,null,"Unit","MW"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[" ",{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B78,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D78","v":34000},{"$f":"General_INPUT_S1!E78","v":34000},{"$f":"General_INPUT_S1!F78","v":34000},{"$f":"General_INPUT_S1!G78","v":34000},{"$f":"General_INPUT_S1!H78","v":34000},{"$f":"General_INPUT_S1!I78","v":34000},{"$f":"General_INPUT_S1!J78","v":34000},{"$f":"General_INPUT_S1!K78","v":34000},{"$f":"General_INPUT_S1!L78","v":34000},{"$f":"General_INPUT_S1!M78","v":34000},{"$f":"General_INPUT_S1!N78","v":38686.6},{"$f":"General_INPUT_S1!O78","v":40922.6},{"$f":"General_INPUT_S1!P78","v":47412.6},{"$f":"General_INPUT_S1!Q78","v":50277.600999999995},{"$f":"General_INPUT_S1!R78","v":57217.601999999992},{"$f":"General_INPUT_S1!S78","v":60117.602999999988},{"$f":"General_INPUT_S1!T78","v":61817.603999999985},{"$f":"General_INPUT_S1!U78","v":66758.603999999992},{"$f":"General_INPUT_S1!V78","v":67908.603999999992},{"$f":"General_INPUT_S1!W78","v":67778.603999999992},{"$f":"General_INPUT_S1!X78","v":68678.603999999992},{"$f":"General_INPUT_S1!Y78","v":43800},{"$f":"General_INPUT_S1!Z78","v":42599.999999999993},{"$f":"General_INPUT_S1!AA78","v":41399.999999999993},{"$f":"General_INPUT_S1!AB78","v":40199.999999999985},{"$f":"General_INPUT_S1!AC78","v":38999.999999999985},{"$f":"General_INPUT_S1!AD78","v":37799.999999999985},{"$f":"General_INPUT_S1!AE78","v":36599.999999999978},{"$f":"General_INPUT_S1!AF78","v":35399.999999999978},{"$f":"General_INPUT_S1!AG78","v":34199.999999999971},{"$f":"General_INPUT_S1!AH78","v":33000},{"$f":"General_INPUT_S1!AI78","v":30700},{"$f":"General_INPUT_S1!AJ78","v":28400},{"$f":"General_INPUT_S1!AK78","v":26099.999999999996},{"$f":"General_INPUT_S1!AL78","v":23799.999999999996},{"$f":"General_INPUT_S1!AM78","v":21499.999999999996},{"$f":"General_INPUT_S1!AN78","v":19199.999999999996},{"$f":"General_INPUT_S1!AO78","v":16899.999999999996},{"$f":"General_INPUT_S1!AP78","v":14599.999999999995},{"$f":"General_INPUT_S1!AQ78","v":12299.999999999993},{"$f":"General_INPUT_S1!AR78","v":10000},{"$f":"General_INPUT_S1!AS78","v":9000},{"$f":"General_INPUT_S1!AT78","v":8000},{"$f":"General_INPUT_S1!AU78","v":7000},{"$f":"General_INPUT_S1!AV78","v":6000},{"$f":"General_INPUT_S1!AW78","v":5000},{"$f":"General_INPUT_S1!AX78","v":4000},{"$f":"General_INPUT_S1!AY78","v":3000},{"$f":"General_INPUT_S1!AZ78","v":2000},{"$f":"General_INPUT_S1!BA78","v":1000},{"$f":"General_INPUT_S1!BB78","v":0}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D79","v":0},{"$f":"General_INPUT_S1!E79","v":0},{"$f":"General_INPUT_S1!F79","v":0},{"$f":"General_INPUT_S1!G79","v":0},{"$f":"General_INPUT_S1!H79","v":0},{"$f":"General_INPUT_S1!I79","v":0},{"$f":"General_INPUT_S1!J79","v":0},{"$f":"General_INPUT_S1!K79","v":0},{"$f":"General_INPUT_S1!L79","v":0},{"$f":"General_INPUT_S1!M79","v":0},{"$f":"General_INPUT_S1!N79","v":0},{"$f":"General_INPUT_S1!O79","v":0},{"$f":"General_INPUT_S1!P79","v":0},{"$f":"General_INPUT_S1!Q79","v":0},{"$f":"General_INPUT_S1!R79","v":0},{"$f":"General_INPUT_S1!S79","v":0},{"$f":"General_INPUT_S1!T79","v":0},{"$f":"General_INPUT_S1!U79","v":0},{"$f":"General_INPUT_S1!V79","v":0},{"$f":"General_INPUT_S1!W79","v":0},{"$f":"General_INPUT_S1!X79","v":0},{"$f":"General_INPUT_S1!Y79","v":301.06913756231449},{"$f":"General_INPUT_S1!Z79","v":602.13827512462899},{"$f":"General_INPUT_S1!AA79","v":903.20741268694348},{"$f":"General_INPUT_S1!AB79","v":1204.276550249258},{"$f":"General_INPUT_S1!AC79","v":1505.3456878115726},{"$f":"General_INPUT_S1!AD79","v":1806.414825373887},{"$f":"General_INPUT_S1!AE79","v":2107.4839629362018},{"$f":"General_INPUT_S1!AF79","v":2408.553100498516},{"$f":"General_INPUT_S1!AG79","v":2709.6222380608306},{"$f":"General_INPUT_S1!AH79","v":3010.6913756231452},{"$f":"General_INPUT_S1!AI79","v":3095.3100498926674},{"$f":"General_INPUT_S1!AJ79","v":3180.3848895221331},{"$f":"General_INPUT_S1!AK79","v":3265.9158945115423},{"$f":"General_INPUT_S1!AL79","v":3351.9030648608955},{"$f":"General_INPUT_S1!AM79","v":3438.3464005701917},{"$f":"General_INPUT_S1!AN79","v":3525.2459016394318},{"$f":"General_INPUT_S1!AO79","v":3612.601568068616},{"$f":"General_INPUT_S1!AP79","v":3700.4133998577431},{"$f":"General_INPUT_S1!AQ79","v":3788.6813970068142},{"$f":"General_INPUT_S1!AR79","v":3877.4055595158261},{"$f":"General_INPUT_S1!AS79","v":4161.0263720603707},{"$f":"General_INPUT_S1!AT79","v":4446.2437633647151},{"$f":"General_INPUT_S1!AU79","v":4733.05773342886},{"$f":"General_INPUT_S1!AV79","v":5021.4682822528057},{"$f":"General_INPUT_S1!AW79","v":5311.475409836552},{"$f":"General_INPUT_S1!AX79","v":5603.0791161800989},{"$f":"General_INPUT_S1!AY79","v":5896.2794012834456},{"$f":"General_INPUT_S1!AZ79","v":6191.076265146592},{"$f":"General_INPUT_S1!BA79","v":6487.46970776954},{"$f":"General_INPUT_S1!BB79","v":6785.459729152285}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D80","v":5040.322580645151},{"$f":"General_INPUT_S1!E80","v":5040.322580645151},{"$f":"General_INPUT_S1!F80","v":5040.322580645151},{"$f":"General_INPUT_S1!G80","v":5040.322580645151},{"$f":"General_INPUT_S1!H80","v":5040.322580645151},{"$f":"General_INPUT_S1!I80","v":5040.322580645151},{"$f":"General_INPUT_S1!J80","v":5040.322580645151},{"$f":"General_INPUT_S1!K80","v":5040.322580645151},{"$f":"General_INPUT_S1!L80","v":5040.322580645151},{"$f":"General_INPUT_S1!M80","v":5040.322580645151},{"$f":"General_INPUT_S1!N80","v":5040.322580645151},{"$f":"General_INPUT_S1!O80","v":5040.322580645151},{"$f":"General_INPUT_S1!P80","v":5313.6200716845788},{"$f":"General_INPUT_S1!Q80","v":5586.9175627240056},{"$f":"General_INPUT_S1!R80","v":5860.2150537634334},{"$f":"General_INPUT_S1!S80","v":6133.5125448028602},{"$f":"General_INPUT_S1!T80","v":6406.8100358422871},{"$f":"General_INPUT_S1!U80","v":6680.1075268817149},{"$f":"General_INPUT_S1!V80","v":6953.4050179211417},{"$f":"General_INPUT_S1!W80","v":7226.7025089605695},{"$f":"General_INPUT_S1!X80","v":7500},{"$f":"General_INPUT_S1!Y80","v":7233.8709677419347},{"$f":"General_INPUT_S1!Z80","v":6967.7419354838703},{"$f":"General_INPUT_S1!AA80","v":6701.612903225805},{"$f":"General_INPUT_S1!AB80","v":6435.4838709677406},{"$f":"General_INPUT_S1!AC80","v":6169.3548387096753},{"$f":"General_INPUT_S1!AD80","v":5903.22580645161},{"$f":"General_INPUT_S1!AE80","v":5637.0967741935456},{"$f":"General_INPUT_S1!AF80","v":5370.9677419354803},{"$f":"General_INPUT_S1!AG80","v":5104.8387096774159},{"$f":"General_INPUT_S1!AH80","v":4838.7096774193506},{"$f":"General_INPUT_S1!AI80","v":4529.838709677415},{"$f":"General_INPUT_S1!AJ80","v":4220.9677419354803},{"$f":"General_INPUT_S1!AK80","v":3912.0967741935447},{"$f":"General_INPUT_S1!AL80","v":3603.2258064516095},{"$f":"General_INPUT_S1!AM80","v":3294.3548387096744},{"$f":"General_INPUT_S1!AN80","v":2985.4838709677392},{"$f":"General_INPUT_S1!AO80","v":2676.6129032258041},{"$f":"General_INPUT_S1!AP80","v":2367.7419354838685},{"$f":"General_INPUT_S1!AQ80","v":2058.8709677419333},{"$f":"General_INPUT_S1!AR80","v":1750},{"$f":"General_INPUT_S1!AS80","v":1700},{"$f":"General_INPUT_S1!AT80","v":1650},{"$f":"General_INPUT_S1!AU80","v":1599.9999999999998},{"$f":"General_INPUT_S1!AV80","v":1549.9999999999998},{"$f":"General_INPUT_S1!AW80","v":1499.9999999999998},{"$f":"General_INPUT_S1!AX80","v":1449.9999999999998},{"$f":"General_INPUT_S1!AY80","v":1399.9999999999998},{"$f":"General_INPUT_S1!AZ80","v":1349.9999999999995},{"$f":"General_INPUT_S1!BA80","v":1299.9999999999995},{"$f":"General_INPUT_S1!BB80","v":1250}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D81","v":15120.967741935454},{"$f":"General_INPUT_S1!E81","v":15120.967741935454},{"$f":"General_INPUT_S1!F81","v":15120.967741935454},{"$f":"General_INPUT_S1!G81","v":15120.967741935454},{"$f":"General_INPUT_S1!H81","v":15120.967741935454},{"$f":"General_INPUT_S1!I81","v":15120.967741935454},{"$f":"General_INPUT_S1!J81","v":15120.967741935454},{"$f":"General_INPUT_S1!K81","v":15120.967741935454},{"$f":"General_INPUT_S1!L81","v":15120.967741935454},{"$f":"General_INPUT_S1!M81","v":15120.967741935454},{"$f":"General_INPUT_S1!N81","v":15120.967741935454},{"$f":"General_INPUT_S1!O81","v":15120.967741935454},{"$f":"General_INPUT_S1!P81","v":15940.860215053735},{"$f":"General_INPUT_S1!Q81","v":16760.752688172019},{"$f":"General_INPUT_S1!R81","v":17580.6451612903},{"$f":"General_INPUT_S1!S81","v":18400.537634408578},{"$f":"General_INPUT_S1!T81","v":19220.430107526863},{"$f":"General_INPUT_S1!U81","v":20040.322580645145},{"$f":"General_INPUT_S1!V81","v":20860.215053763426},{"$f":"General_INPUT_S1!W81","v":21680.107526881708},{"$f":"General_INPUT_S1!X81","v":22500},{"$f":"General_INPUT_S1!Y81","v":21701.612903225803},{"$f":"General_INPUT_S1!Z81","v":20903.22580645161},{"$f":"General_INPUT_S1!AA81","v":20104.838709677417},{"$f":"General_INPUT_S1!AB81","v":19306.45161290322},{"$f":"General_INPUT_S1!AC81","v":18508.064516129023},{"$f":"General_INPUT_S1!AD81","v":17709.677419354834},{"$f":"General_INPUT_S1!AE81","v":16911.290322580637},{"$f":"General_INPUT_S1!AF81","v":16112.903225806442},{"$f":"General_INPUT_S1!AG81","v":15314.516129032245},{"$f":"General_INPUT_S1!AH81","v":14516.129032258052},{"$f":"General_INPUT_S1!AI81","v":13589.516129032247},{"$f":"General_INPUT_S1!AJ81","v":12662.90322580644},{"$f":"General_INPUT_S1!AK81","v":11736.290322580635},{"$f":"General_INPUT_S1!AL81","v":10809.677419354828},{"$f":"General_INPUT_S1!AM81","v":9883.0645161290231},{"$f":"General_INPUT_S1!AN81","v":8956.4516129032181},{"$f":"General_INPUT_S1!AO81","v":8029.8387096774113},{"$f":"General_INPUT_S1!AP81","v":7103.2258064516063},{"$f":"General_INPUT_S1!AQ81","v":6176.6129032258004},{"$f":"General_INPUT_S1!AR81","v":5250},{"$f":"General_INPUT_S1!AS81","v":5100},{"$f":"General_INPUT_S1!AT81","v":4949.9999999999991},{"$f":"General_INPUT_S1!AU81","v":4800},{"$f":"General_INPUT_S1!AV81","v":4649.9999999999991},{"$f":"General_INPUT_S1!AW81","v":4499.9999999999991},{"$f":"General_INPUT_S1!AX81","v":4350},{"$f":"General_INPUT_S1!AY81","v":4199.9999999999991},{"$f":"General_INPUT_S1!AZ81","v":4049.9999999999991},{"$f":"General_INPUT_S1!BA81","v":3899.9999999999986},{"$f":"General_INPUT_S1!BB81","v":3750}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D82","v":0},{"$f":"General_INPUT_S1!E82","v":0},{"$f":"General_INPUT_S1!F82","v":0},{"$f":"General_INPUT_S1!G82","v":0},{"$f":"General_INPUT_S1!H82","v":0},{"$f":"General_INPUT_S1!I82","v":0},{"$f":"General_INPUT_S1!J82","v":0},{"$f":"General_INPUT_S1!K82","v":0},{"$f":"General_INPUT_S1!L82","v":0},{"$f":"General_INPUT_S1!M82","v":0},{"$f":"General_INPUT_S1!N82","v":0},{"$f":"General_INPUT_S1!O82","v":0},{"$f":"General_INPUT_S1!P82","v":0},{"$f":"General_INPUT_S1!Q82","v":0},{"$f":"General_INPUT_S1!R82","v":0},{"$f":"General_INPUT_S1!S82","v":0},{"$f":"General_INPUT_S1!T82","v":0},{"$f":"General_INPUT_S1!U82","v":0},{"$f":"General_INPUT_S1!V82","v":0},{"$f":"General_INPUT_S1!W82","v":0},{"$f":"General_INPUT_S1!X82","v":0},{"$f":"General_INPUT_S1!Y82","v":155.09622238058623},{"$f":"General_INPUT_S1!Z82","v":310.19244476117245},{"$f":"General_INPUT_S1!AA82","v":465.28866714175871},{"$f":"General_INPUT_S1!AB82","v":620.38488952234491},{"$f":"General_INPUT_S1!AC82","v":775.48111190293127},{"$f":"General_INPUT_S1!AD82","v":930.57733428351742},{"$f":"General_INPUT_S1!AE82","v":1085.6735566641037},{"$f":"General_INPUT_S1!AF82","v":1240.7697790446898},{"$f":"General_INPUT_S1!AG82","v":1395.8660014252762},{"$f":"General_INPUT_S1!AH82","v":1550.9622238058625},{"$f":"General_INPUT_S1!AI82","v":1580.3848895222377},{"$f":"General_INPUT_S1!AJ82","v":1609.3513898786696},{"$f":"General_INPUT_S1!AK82","v":1637.8617248751577},{"$f":"General_INPUT_S1!AL82","v":1665.9158945117022},{"$f":"General_INPUT_S1!AM82","v":1693.5138987883031},{"$f":"General_INPUT_S1!AN82","v":1720.6557377049605},{"$f":"General_INPUT_S1!AO82","v":1747.3414112616742},{"$f":"General_INPUT_S1!AP82","v":1773.5709194584447},{"$f":"General_INPUT_S1!AQ82","v":1799.3442622952712},{"$f":"General_INPUT_S1!AR82","v":1824.661439772153},{"$f":"General_INPUT_S1!AS82","v":1940.1853171777088},{"$f":"General_INPUT_S1!AT82","v":2054.1126158234647},{"$f":"General_INPUT_S1!AU82","v":2166.4433357094194},{"$f":"General_INPUT_S1!AV82","v":2277.177476835574},{"$f":"General_INPUT_S1!AW82","v":2386.3150392019284},{"$f":"General_INPUT_S1!AX82","v":2493.8560228084821},{"$f":"General_INPUT_S1!AY82","v":2599.8004276552356},{"$f":"General_INPUT_S1!AZ82","v":2704.1482537421889},{"$f":"General_INPUT_S1!BA82","v":2806.8995010693416},{"$f":"General_INPUT_S1!BB82","v":2908.054169636694}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D83","v":12096.774193548597},{"$f":"General_INPUT_S1!E83","v":12096.774193548597},{"$f":"General_INPUT_S1!F83","v":12096.774193548597},{"$f":"General_INPUT_S1!G83","v":12096.774193548597},{"$f":"General_INPUT_S1!H83","v":12096.774193548597},{"$f":"General_INPUT_S1!I83","v":12096.774193548597},{"$f":"General_INPUT_S1!J83","v":12096.774193548597},{"$f":"General_INPUT_S1!K83","v":12096.774193548597},{"$f":"General_INPUT_S1!L83","v":12096.774193548597},{"$f":"General_INPUT_S1!M83","v":12096.774193548597},{"$f":"General_INPUT_S1!N83","v":12096.774193548597},{"$f":"General_INPUT_S1!O83","v":12096.774193548597},{"$f":"General_INPUT_S1!P83","v":11863.799283154309},{"$f":"General_INPUT_S1!Q83","v":11630.82437276002},{"$f":"General_INPUT_S1!R83","v":11397.849462365732},{"$f":"General_INPUT_S1!S83","v":11164.874551971443},{"$f":"General_INPUT_S1!T83","v":10931.899641577156},{"$f":"General_INPUT_S1!U83","v":10698.924731182868},{"$f":"General_INPUT_S1!V83","v":10465.949820788579},{"$f":"General_INPUT_S1!W83","v":10232.97491039429},{"$f":"General_INPUT_S1!X83","v":10000},{"$f":"General_INPUT_S1!Y83","v":9700},{"$f":"General_INPUT_S1!Z83","v":9399.9999999999982},{"$f":"General_INPUT_S1!AA83","v":9099.9999999999982},{"$f":"General_INPUT_S1!AB83","v":8799.9999999999964},{"$f":"General_INPUT_S1!AC83","v":8499.9999999999964},{"$f":"General_INPUT_S1!AD83","v":8199.9999999999964},{"$f":"General_INPUT_S1!AE83","v":7899.9999999999964},{"$f":"General_INPUT_S1!AF83","v":7599.9999999999964},{"$f":"General_INPUT_S1!AG83","v":7299.9999999999964},{"$f":"General_INPUT_S1!AH83","v":7000},{"$f":"General_INPUT_S1!AI83","v":6750},{"$f":"General_INPUT_S1!AJ83","v":6500},{"$f":"General_INPUT_S1!AK83","v":6250},{"$f":"General_INPUT_S1!AL83","v":6000},{"$f":"General_INPUT_S1!AM83","v":5750},{"$f":"General_INPUT_S1!AN83","v":5500},{"$f":"General_INPUT_S1!AO83","v":5250},{"$f":"General_INPUT_S1!AP83","v":5000},{"$f":"General_INPUT_S1!AQ83","v":4750},{"$f":"General_INPUT_S1!AR83","v":4500},{"$f":"General_INPUT_S1!AS83","v":4450},{"$f":"General_INPUT_S1!AT83","v":4400},{"$f":"General_INPUT_S1!AU83","v":4350.0000000000009},{"$f":"General_INPUT_S1!AV83","v":4300.0000000000009},{"$f":"General_INPUT_S1!AW83","v":4250.0000000000009},{"$f":"General_INPUT_S1!AX83","v":4200.0000000000009},{"$f":"General_INPUT_S1!AY83","v":4150.0000000000009},{"$f":"General_INPUT_S1!AZ83","v":4100.0000000000018},{"$f":"General_INPUT_S1!BA83","v":4050.0000000000018},{"$f":"General_INPUT_S1!BB83","v":4000}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D84","v":0},{"$f":"General_INPUT_S1!E84","v":0},{"$f":"General_INPUT_S1!F84","v":0},{"$f":"General_INPUT_S1!G84","v":0},{"$f":"General_INPUT_S1!H84","v":0},{"$f":"General_INPUT_S1!I84","v":0},{"$f":"General_INPUT_S1!J84","v":0},{"$f":"General_INPUT_S1!K84","v":0},{"$f":"General_INPUT_S1!L84","v":0},{"$f":"General_INPUT_S1!M84","v":0},{"$f":"General_INPUT_S1!N84","v":0},{"$f":"General_INPUT_S1!O84","v":0},{"$f":"General_INPUT_S1!P84","v":0},{"$f":"General_INPUT_S1!Q84","v":0},{"$f":"General_INPUT_S1!R84","v":0},{"$f":"General_INPUT_S1!S84","v":0},{"$f":"General_INPUT_S1!T84","v":0},{"$f":"General_INPUT_S1!U84","v":0},{"$f":"General_INPUT_S1!V84","v":0},{"$f":"General_INPUT_S1!W84","v":0},{"$f":"General_INPUT_S1!X84","v":0},{"$f":"General_INPUT_S1!Y84","v":350},{"$f":"General_INPUT_S1!Z84","v":700},{"$f":"General_INPUT_S1!AA84","v":1049.9999999999998},{"$f":"General_INPUT_S1!AB84","v":1400},{"$f":"General_INPUT_S1!AC84","v":1750},{"$f":"General_INPUT_S1!AD84","v":2100},{"$f":"General_INPUT_S1!AE84","v":2450},{"$f":"General_INPUT_S1!AF84","v":2800.0000000000005},{"$f":"General_INPUT_S1!AG84","v":3150.0000000000005},{"$f":"General_INPUT_S1!AH84","v":3500},{"$f":"General_INPUT_S1!AI84","v":4000},{"$f":"General_INPUT_S1!AJ84","v":4500},{"$f":"General_INPUT_S1!AK84","v":5000},{"$f":"General_INPUT_S1!AL84","v":5500},{"$f":"General_INPUT_S1!AM84","v":6000},{"$f":"General_INPUT_S1!AN84","v":6500},{"$f":"General_INPUT_S1!AO84","v":7000},{"$f":"General_INPUT_S1!AP84","v":7500},{"$f":"General_INPUT_S1!AQ84","v":8000},{"$f":"General_INPUT_S1!AR84","v":8500},{"$f":"General_INPUT_S1!AS84","v":8650},{"$f":"General_INPUT_S1!AT84","v":8800},{"$f":"General_INPUT_S1!AU84","v":8950.0000000000018},{"$f":"General_INPUT_S1!AV84","v":9100.0000000000018},{"$f":"General_INPUT_S1!AW84","v":9250.0000000000018},{"$f":"General_INPUT_S1!AX84","v":9400.0000000000018},{"$f":"General_INPUT_S1!AY84","v":9550.0000000000018},{"$f":"General_INPUT_S1!AZ84","v":9700.0000000000036},{"$f":"General_INPUT_S1!BA84","v":9850.0000000000036},{"$f":"General_INPUT_S1!BB84","v":10000}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D85","v":3991.4468995008292},{"$f":"General_INPUT_S1!E85","v":3991.4468995008292},{"$f":"General_INPUT_S1!F85","v":3991.4468995008292},{"$f":"General_INPUT_S1!G85","v":3991.4468995008292},{"$f":"General_INPUT_S1!H85","v":3991.4468995008292},{"$f":"General_INPUT_S1!I85","v":3991.4468995008292},{"$f":"General_INPUT_S1!J85","v":3991.4468995008292},{"$f":"General_INPUT_S1!K85","v":3991.4468995008292},{"$f":"General_INPUT_S1!L85","v":3991.4468995008292},{"$f":"General_INPUT_S1!M85","v":3991.4468995008292},{"$f":"General_INPUT_S1!N85","v":3991.4468995008292},{"$f":"General_INPUT_S1!O85","v":3991.4468995008292},{"$f":"General_INPUT_S1!P85","v":4054.8031994929479},{"$f":"General_INPUT_S1!Q85","v":4118.1594994850666},{"$f":"General_INPUT_S1!R85","v":4181.5157994771862},{"$f":"General_INPUT_S1!S85","v":4244.8720994693049},{"$f":"General_INPUT_S1!T85","v":4308.2283994614236},{"$f":"General_INPUT_S1!U85","v":4371.5846994535423},{"$f":"General_INPUT_S1!V85","v":4434.9409994456619},{"$f":"General_INPUT_S1!W85","v":4498.2972994377806},{"$f":"General_INPUT_S1!X85","v":4561.6535994299011},{"$f":"General_INPUT_S1!Y85","v":5188.8809693514813},{"$f":"General_INPUT_S1!Z85","v":5816.1083392730607},{"$f":"General_INPUT_S1!AA85","v":6443.3357091946409},{"$f":"General_INPUT_S1!AB85","v":7070.5630791162212},{"$f":"General_INPUT_S1!AC85","v":7697.7904490378014},{"$f":"General_INPUT_S1!AD85","v":8325.0178189593807},{"$f":"General_INPUT_S1!AE85","v":8952.245188880961},{"$f":"General_INPUT_S1!AF85","v":9579.4725588025394},{"$f":"General_INPUT_S1!AG85","v":10206.699928724118},{"$f":"General_INPUT_S1!AH85","v":10833.927298645698},{"$f":"General_INPUT_S1!AI85","v":11746.258018531687},{"$f":"General_INPUT_S1!AJ85","v":12658.588738417677},{"$f":"General_INPUT_S1!AK85","v":13570.919458303668},{"$f":"General_INPUT_S1!AL85","v":14483.250178189657},{"$f":"General_INPUT_S1!AM85","v":15395.580898075646},{"$f":"General_INPUT_S1!AN85","v":16307.911617961636},{"$f":"General_INPUT_S1!AO85","v":17220.242337847627},{"$f":"General_INPUT_S1!AP85","v":18132.573057733614},{"$f":"General_INPUT_S1!AQ85","v":19044.903777619606},{"$f":"General_INPUT_S1!AR85","v":19957.234497505604},{"$f":"General_INPUT_S1!AS85","v":20461.511047755041},{"$f":"General_INPUT_S1!AT85","v":20965.787598004481},{"$f":"General_INPUT_S1!AU85","v":21470.064148253921},{"$f":"General_INPUT_S1!AV85","v":21974.340698503362},{"$f":"General_INPUT_S1!AW85","v":22478.617248752802},{"$f":"General_INPUT_S1!AX85","v":22982.893799002242},{"$f":"General_INPUT_S1!AY85","v":23487.170349251679},{"$f":"General_INPUT_S1!AZ85","v":23991.446899501119},{"$f":"General_INPUT_S1!BA85","v":24495.72344975056},{"$f":"General_INPUT_S1!BB85","v":25000}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D86","v":495},{"$f":"General_INPUT_S1!E86","v":495},{"$f":"General_INPUT_S1!F86","v":495},{"$f":"General_INPUT_S1!G86","v":495},{"$f":"General_INPUT_S1!H86","v":495},{"$f":"General_INPUT_S1!I86","v":495},{"$f":"General_INPUT_S1!J86","v":495},{"$f":"General_INPUT_S1!K86","v":495},{"$f":"General_INPUT_S1!L86","v":495},{"$f":"General_INPUT_S1!M86","v":495},{"$f":"General_INPUT_S1!N86","v":495},{"$f":"General_INPUT_S1!O86","v":495},{"$f":"General_INPUT_S1!P86","v":2869.4775745097159},{"$f":"General_INPUT_S1!Q86","v":5111.758005332621},{"$f":"General_INPUT_S1!R86","v":7221.8412924687127},{"$f":"General_INPUT_S1!S86","v":9199.7274359179919},{"$f":"General_INPUT_S1!T86","v":11045.416435680459},{"$f":"General_INPUT_S1!U86","v":12758.908291756114},{"$f":"General_INPUT_S1!V86","v":14340.203004144958},{"$f":"General_INPUT_S1!W86","v":15789.300572846991},{"$f":"General_INPUT_S1!X86","v":17106.200997862201},{"$f":"General_INPUT_S1!Y86","v":24350.677120456588},{"$f":"General_INPUT_S1!Z86","v":31173.200285103725},{"$f":"General_INPUT_S1!AA86","v":37573.770491803611},{"$f":"General_INPUT_S1!AB86","v":43552.387740556238},{"$f":"General_INPUT_S1!AC86","v":49109.052031361607},{"$f":"General_INPUT_S1!AD86","v":54243.763364219725},{"$f":"General_INPUT_S1!AE86","v":58956.521739130585},{"$f":"General_INPUT_S1!AF86","v":63247.327156094201},{"$f":"General_INPUT_S1!AG86","v":67116.179615110552},{"$f":"General_INPUT_S1!AH86","v":70563.079116179666},{"$f":"General_INPUT_S1!AI86","v":80281.771204561708},{"$f":"General_INPUT_S1!AJ86","v":90000.46329294375},{"$f":"General_INPUT_S1!AK86","v":99719.155381325792},{"$f":"General_INPUT_S1!AL86","v":109437.84746970783},{"$f":"General_INPUT_S1!AM86","v":119156.53955808988},{"$f":"General_INPUT_S1!AN86","v":128875.23164647192},{"$f":"General_INPUT_S1!AO86","v":138593.92373485395},{"$f":"General_INPUT_S1!AP86","v":148312.615823236},{"$f":"General_INPUT_S1!AQ86","v":158031.30791161803},{"$f":"General_INPUT_S1!AR86","v":167750},{"$f":"General_INPUT_S1!AS86","v":170356.32573057737},{"$f":"General_INPUT_S1!AT86","v":172962.65146115472},{"$f":"General_INPUT_S1!AU86","v":175568.97719173203},{"$f":"General_INPUT_S1!AV86","v":178175.30292230938},{"$f":"General_INPUT_S1!AW86","v":180781.62865288675},{"$f":"General_INPUT_S1!AX86","v":183387.95438346409},{"$f":"General_INPUT_S1!AY86","v":185994.28011404144},{"$f":"General_INPUT_S1!AZ86","v":188600.60584461878},{"$f":"General_INPUT_S1!BA86","v":191206.9315751961},{"$f":"General_INPUT_S1!BB86","v":193813.25730577359}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D87","v":5},{"$f":"General_INPUT_S1!E87","v":5},{"$f":"General_INPUT_S1!F87","v":5},{"$f":"General_INPUT_S1!G87","v":5},{"$f":"General_INPUT_S1!H87","v":5},{"$f":"General_INPUT_S1!I87","v":5},{"$f":"General_INPUT_S1!J87","v":5},{"$f":"General_INPUT_S1!K87","v":5},{"$f":"General_INPUT_S1!L87","v":5},{"$f":"General_INPUT_S1!M87","v":5},{"$f":"General_INPUT_S1!N87","v":5},{"$f":"General_INPUT_S1!O87","v":5},{"$f":"General_INPUT_S1!P87","v":43.025615304067252},{"$f":"General_INPUT_S1!Q87","v":103.08408788926991},{"$f":"General_INPUT_S1!R87","v":185.17541775560801},{"$f":"General_INPUT_S1!S87","v":289.2996049030815},{"$f":"General_INPUT_S1!T87","v":415.4566493316903},{"$f":"General_INPUT_S1!U87","v":563.64655104143458},{"$f":"General_INPUT_S1!V87","v":733.86931003231427},{"$f":"General_INPUT_S1!W87","v":926.12492630432939},{"$f":"General_INPUT_S1!X87","v":1140.4133998574798},{"$f":"General_INPUT_S1!Y87","v":2001.4255167498566},{"$f":"General_INPUT_S1!Z87","v":3073.4141126158597},{"$f":"General_INPUT_S1!AA87","v":4356.37918745549},{"$f":"General_INPUT_S1!AB87","v":5850.320741268747},{"$f":"General_INPUT_S1!AC87","v":7555.2387740556314},{"$f":"General_INPUT_S1!AD87","v":9471.1332858161422},{"$f":"General_INPUT_S1!AE87","v":11598.004276550279},{"$f":"General_INPUT_S1!AF87","v":13935.851746258046},{"$f":"General_INPUT_S1!AG87","v":16484.675694939437},{"$f":"General_INPUT_S1!AH87","v":19244.476122594453},{"$f":"General_INPUT_S1!AI87","v":22624.862794012843},{"$f":"General_INPUT_S1!AJ87","v":26181.952957947269},{"$f":"General_INPUT_S1!AK87","v":29915.746614397736},{"$f":"General_INPUT_S1!AL87","v":33826.24376336424},{"$f":"General_INPUT_S1!AM87","v":37913.444404846778},{"$f":"General_INPUT_S1!AN87","v":42177.348538845348},{"$f":"General_INPUT_S1!AO87","v":46617.956165359974},{"$f":"General_INPUT_S1!AP87","v":51235.267284390618},{"$f":"General_INPUT_S1!AQ87","v":56029.281895937303},{"$f":"General_INPUT_S1!AR87","v":61000},{"$f":"General_INPUT_S1!AS87","v":61947.754811119041},{"$f":"General_INPUT_S1!AT87","v":62895.509622238074},{"$f":"General_INPUT_S1!AU87","v":63843.264433357108},{"$f":"General_INPUT_S1!AV87","v":64791.019244476149},{"$f":"General_INPUT_S1!AW87","v":65738.774055595175},{"$f":"General_INPUT_S1!AX87","v":66686.528866714216},{"$f":"General_INPUT_S1!AY87","v":67634.283677833242},{"$f":"General_INPUT_S1!AZ87","v":68582.038488952283},{"$f":"General_INPUT_S1!BA87","v":69529.793300071324},{"$f":"General_INPUT_S1!BB87","v":70477.548111190394}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D88","v":0},{"$f":"General_INPUT_S1!E88","v":0},{"$f":"General_INPUT_S1!F88","v":0},{"$f":"General_INPUT_S1!G88","v":0},{"$f":"General_INPUT_S1!H88","v":0},{"$f":"General_INPUT_S1!I88","v":0},{"$f":"General_INPUT_S1!J88","v":0},{"$f":"General_INPUT_S1!K88","v":0},{"$f":"General_INPUT_S1!L88","v":0},{"$f":"General_INPUT_S1!M88","v":0},{"$f":"General_INPUT_S1!N88","v":0},{"$f":"General_INPUT_S1!O88","v":0},{"$f":"General_INPUT_S1!P88","v":66.193254313949623},{"$f":"General_INPUT_S1!Q88","v":242.55079503357626},{"$f":"General_INPUT_S1!R88","v":529.07262215887999},{"$f":"General_INPUT_S1!S88","v":925.75873568986071},{"$f":"General_INPUT_S1!T88","v":1432.6091356265185},{"$f":"General_INPUT_S1!U88","v":2049.623821968853},{"$f":"General_INPUT_S1!V88","v":2776.8027947168648},{"$f":"General_INPUT_S1!W88","v":3614.1460538705537},{"$f":"General_INPUT_S1!X88","v":4561.6535994299193},{"$f":"General_INPUT_S1!Y88","v":7004.9893086244983},{"$f":"General_INPUT_S1!Z88","v":9659.3014967927029},{"$f":"General_INPUT_S1!AA88","v":12524.590163934534},{"$f":"General_INPUT_S1!AB88","v":15600.855310049992},{"$f":"General_INPUT_S1!AC88","v":18888.096935139074},{"$f":"General_INPUT_S1!AD88","v":22386.315039201785},{"$f":"General_INPUT_S1!AE88","v":26095.509622238125},{"$f":"General_INPUT_S1!AF88","v":30015.680684248091},{"$f":"General_INPUT_S1!AG88","v":34146.828225231686},{"$f":"General_INPUT_S1!AH88","v":38488.952245188899},{"$f":"General_INPUT_S1!AI88","v":43060.222736992175},{"$f":"General_INPUT_S1!AJ88","v":47454.789736279417},{"$f":"General_INPUT_S1!AK88","v":51672.653243050619},{"$f":"General_INPUT_S1!AL88","v":55713.813257305781},{"$f":"General_INPUT_S1!AM88","v":59578.269779044909},{"$f":"General_INPUT_S1!AN88","v":63266.022808268004},{"$f":"General_INPUT_S1!AO88","v":66777.072344975051},{"$f":"General_INPUT_S1!AP88","v":70111.41838916608},{"$f":"General_INPUT_S1!AQ88","v":73269.060940841038},{"$f":"General_INPUT_S1!AR88","v":76249.999999999985},{"$f":"General_INPUT_S1!AS88","v":77434.693513898776},{"$f":"General_INPUT_S1!AT88","v":78619.387027797566},{"$f":"General_INPUT_S1!AU88","v":79804.08054169637},{"$f":"General_INPUT_S1!AV88","v":80988.77405559516},{"$f":"General_INPUT_S1!AW88","v":82173.467569493951},{"$f":"General_INPUT_S1!AX88","v":83358.161083392741},{"$f":"General_INPUT_S1!AY88","v":84542.854597291531},{"$f":"General_INPUT_S1!AZ88","v":85727.548111190335},{"$f":"General_INPUT_S1!BA88","v":86912.241625089126},{"$f":"General_INPUT_S1!BB88","v":88096.935138987974}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D89","v":0},{"$f":"General_INPUT_S1!E89","v":0},{"$f":"General_INPUT_S1!F89","v":0},{"$f":"General_INPUT_S1!G89","v":0},{"$f":"General_INPUT_S1!H89","v":0},{"$f":"General_INPUT_S1!I89","v":0},{"$f":"General_INPUT_S1!J89","v":0},{"$f":"General_INPUT_S1!K89","v":0},{"$f":"General_INPUT_S1!L89","v":0},{"$f":"General_INPUT_S1!M89","v":0},{"$f":"General_INPUT_S1!N89","v":0},{"$f":"General_INPUT_S1!O89","v":0},{"$f":"General_INPUT_S1!P89","v":570.20669992874434},{"$f":"General_INPUT_S1!Q89","v":1140.4133998574887},{"$f":"General_INPUT_S1!R89","v":1710.6200997862331},{"$f":"General_INPUT_S1!S89","v":2280.8267997149774},{"$f":"General_INPUT_S1!T89","v":2851.0334996437223},{"$f":"General_INPUT_S1!U89","v":3421.2401995724667},{"$f":"General_INPUT_S1!V89","v":3991.4468995012112},{"$f":"General_INPUT_S1!W89","v":4561.6535994299547},{"$f":"General_INPUT_S1!X89","v":5131.8602993586992},{"$f":"General_INPUT_S1!Y89","v":8130.5773342837974},{"$f":"General_INPUT_S1!Z89","v":10934.283677833278},{"$f":"General_INPUT_S1!AA89","v":13542.979330007136},{"$f":"General_INPUT_S1!AB89","v":15956.664290805375},{"$f":"General_INPUT_S1!AC89","v":18175.338560227992},{"$f":"General_INPUT_S1!AD89","v":20199.002138274991},{"$f":"General_INPUT_S1!AE89","v":22027.655024946369},{"$f":"General_INPUT_S1!AF89","v":23661.297220242126},{"$f":"General_INPUT_S1!AG89","v":25099.928724162262},{"$f":"General_INPUT_S1!AH89","v":26343.549536706785},{"$f":"General_INPUT_S1!AI89","v":29787.491803278448},{"$f":"General_INPUT_S1!AJ89","v":33120.7013542407},{"$f":"General_INPUT_S1!AK89","v":36343.178189593549},{"$f":"General_INPUT_S1!AL89","v":39454.922309336987},{"$f":"General_INPUT_S1!AM89","v":42455.933713471015},{"$f":"General_INPUT_S1!AN89","v":45346.212401995632},{"$f":"General_INPUT_S1!AO89","v":48125.758374910838},{"$f":"General_INPUT_S1!AP89","v":50794.571632216641},{"$f":"General_INPUT_S1!AQ89","v":53352.652173913018},{"$f":"General_INPUT_S1!AR89","v":55800},{"$f":"General_INPUT_S1!AS89","v":58379.999999999993},{"$f":"General_INPUT_S1!AT89","v":60959.999999999993},{"$f":"General_INPUT_S1!AU89","v":63539.999999999993},{"$f":"General_INPUT_S1!AV89","v":66119.999999999985},{"$f":"General_INPUT_S1!AW89","v":68699.999999999985},{"$f":"General_INPUT_S1!AX89","v":71279.999999999985},{"$f":"General_INPUT_S1!AY89","v":73859.999999999985},{"$f":"General_INPUT_S1!AZ89","v":76439.999999999985},{"$f":"General_INPUT_S1!BA89","v":79020},{"$f":"General_INPUT_S1!BB89","v":81600}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D90","v":0},{"$f":"General_INPUT_S1!E90","v":0},{"$f":"General_INPUT_S1!F90","v":0},{"$f":"General_INPUT_S1!G90","v":0},{"$f":"General_INPUT_S1!H90","v":0},{"$f":"General_INPUT_S1!I90","v":0},{"$f":"General_INPUT_S1!J90","v":0},{"$f":"General_INPUT_S1!K90","v":0},{"$f":"General_INPUT_S1!L90","v":0},{"$f":"General_INPUT_S1!M90","v":0},{"$f":"General_INPUT_S1!N90","v":0},{"$f":"General_INPUT_S1!O90","v":0},{"$f":"General_INPUT_S1!P90","v":0},{"$f":"General_INPUT_S1!Q90","v":0},{"$f":"General_INPUT_S1!R90","v":0},{"$f":"General_INPUT_S1!S90","v":0},{"$f":"General_INPUT_S1!T90","v":0},{"$f":"General_INPUT_S1!U90","v":0},{"$f":"General_INPUT_S1!V90","v":0},{"$f":"General_INPUT_S1!W90","v":0},{"$f":"General_INPUT_S1!X90","v":0},{"$f":"General_INPUT_S1!Y90","v":251.46115466857117},{"$f":"General_INPUT_S1!Z90","v":697.93300071276258},{"$f":"General_INPUT_S1!AA90","v":1339.4155381325743},{"$f":"General_INPUT_S1!AB90","v":2175.9087669280061},{"$f":"General_INPUT_S1!AC90","v":3207.4126870990585},{"$f":"General_INPUT_S1!AD90","v":4433.9272986457308},{"$f":"General_INPUT_S1!AE90","v":5855.452601568024},{"$f":"General_INPUT_S1!AF90","v":7471.9885958659379},{"$f":"General_INPUT_S1!AG90","v":9283.535281539469},{"$f":"General_INPUT_S1!AH90","v":11290.092658588625},{"$f":"General_INPUT_S1!AI90","v":13382.786172487424},{"$f":"General_INPUT_S1!AJ90","v":15586.21240199563},{"$f":"General_INPUT_S1!AK90","v":17900.371347113247},{"$f":"General_INPUT_S1!AL90","v":20325.263007840269},{"$f":"General_INPUT_S1!AM90","v":22860.887384176705},{"$f":"General_INPUT_S1!AN90","v":25507.244476122552},{"$f":"General_INPUT_S1!AO90","v":28264.334283677803},{"$f":"General_INPUT_S1!AP90","v":31132.156806842471},{"$f":"General_INPUT_S1!AQ90","v":34110.712045616543},{"$f":"General_INPUT_S1!AR90","v":37200},{"$f":"General_INPUT_S1!AS90","v":38920},{"$f":"General_INPUT_S1!AT90","v":40640},{"$f":"General_INPUT_S1!AU90","v":42360},{"$f":"General_INPUT_S1!AV90","v":44080},{"$f":"General_INPUT_S1!AW90","v":45800},{"$f":"General_INPUT_S1!AX90","v":47519.999999999993},{"$f":"General_INPUT_S1!AY90","v":49239.999999999993},{"$f":"General_INPUT_S1!AZ90","v":50959.999999999993},{"$f":"General_INPUT_S1!BA90","v":52680},{"$f":"General_INPUT_S1!BB90","v":54400.000000000007}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D91","v":3421.24019957266},{"$f":"General_INPUT_S1!E91","v":3421.24019957266},{"$f":"General_INPUT_S1!F91","v":3421.24019957266},{"$f":"General_INPUT_S1!G91","v":3421.24019957266},{"$f":"General_INPUT_S1!H91","v":3421.24019957266},{"$f":"General_INPUT_S1!I91","v":3421.24019957266},{"$f":"General_INPUT_S1!J91","v":3421.24019957266},{"$f":"General_INPUT_S1!K91","v":3421.24019957266},{"$f":"General_INPUT_S1!L91","v":3421.24019957266},{"$f":"General_INPUT_S1!M91","v":3421.24019957266},{"$f":"General_INPUT_S1!N91","v":3421.24019957266},{"$f":"General_INPUT_S1!O91","v":3421.24019957266},{"$f":"General_INPUT_S1!P91","v":3928.0905995092203},{"$f":"General_INPUT_S1!Q91","v":4434.9409994457801},{"$f":"General_INPUT_S1!R91","v":4941.7913993823404},{"$f":"General_INPUT_S1!S91","v":5448.6417993189016},{"$f":"General_INPUT_S1!T91","v":5955.4921992554619},{"$f":"General_INPUT_S1!U91","v":6462.3425991920221},{"$f":"General_INPUT_S1!V91","v":6969.1929991285824},{"$f":"General_INPUT_S1!W91","v":7476.0433990651427},{"$f":"General_INPUT_S1!X91","v":7982.8937990017012},{"$f":"General_INPUT_S1!Y91","v":9066.2865288663306},{"$f":"General_INPUT_S1!Z91","v":10149.679258730959},{"$f":"General_INPUT_S1!AA91","v":11233.071988595588},{"$f":"General_INPUT_S1!AB91","v":12316.464718460218},{"$f":"General_INPUT_S1!AC91","v":13399.857448324847},{"$f":"General_INPUT_S1!AD91","v":14483.250178189475},{"$f":"General_INPUT_S1!AE91","v":15566.642908054104},{"$f":"General_INPUT_S1!AF91","v":16650.035637918732},{"$f":"General_INPUT_S1!AG91","v":17733.428367783366},{"$f":"General_INPUT_S1!AH91","v":18816.821097647997},{"$f":"General_INPUT_S1!AI91","v":18873.841767640835},{"$f":"General_INPUT_S1!AJ91","v":18930.862437633677},{"$f":"General_INPUT_S1!AK91","v":18987.88310762652},{"$f":"General_INPUT_S1!AL91","v":19044.903777619362},{"$f":"General_INPUT_S1!AM91","v":19101.9244476122},{"$f":"General_INPUT_S1!AN91","v":19158.945117605042},{"$f":"General_INPUT_S1!AO91","v":19215.965787597885},{"$f":"General_INPUT_S1!AP91","v":19272.986457590727},{"$f":"General_INPUT_S1!AQ91","v":19330.007127583565},{"$f":"General_INPUT_S1!AR91","v":19387.027797576393},{"$f":"General_INPUT_S1!AS91","v":19648.325017818755},{"$f":"General_INPUT_S1!AT91","v":19909.622238061118},{"$f":"General_INPUT_S1!AU91","v":20170.91945830348},{"$f":"General_INPUT_S1!AV91","v":20432.216678545843},{"$f":"General_INPUT_S1!AW91","v":20693.513898788206},{"$f":"General_INPUT_S1!AX91","v":20954.811119030564},{"$f":"General_INPUT_S1!AY91","v":21216.108339272927},{"$f":"General_INPUT_S1!AZ91","v":21477.405559515289},{"$f":"General_INPUT_S1!BA91","v":21738.702779757652},{"$f":"General_INPUT_S1!BB91","v":22000}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D92","v":4333.570919458034},{"$f":"General_INPUT_S1!E92","v":4333.570919458034},{"$f":"General_INPUT_S1!F92","v":4333.570919458034},{"$f":"General_INPUT_S1!G92","v":4333.570919458034},{"$f":"General_INPUT_S1!H92","v":4333.570919458034},{"$f":"General_INPUT_S1!I92","v":4333.570919458034},{"$f":"General_INPUT_S1!J92","v":4333.570919458034},{"$f":"General_INPUT_S1!K92","v":4333.570919458034},{"$f":"General_INPUT_S1!L92","v":4333.570919458034},{"$f":"General_INPUT_S1!M92","v":4333.570919458034},{"$f":"General_INPUT_S1!N92","v":4333.570919458034},{"$f":"General_INPUT_S1!O92","v":4333.570919458034},{"$f":"General_INPUT_S1!P92","v":5265.6124882304102},{"$f":"General_INPUT_S1!Q92","v":6186.3907147819718},{"$f":"General_INPUT_S1!R92","v":7095.9055991127188},{"$f":"General_INPUT_S1!S92","v":7994.1571412226522},{"$f":"General_INPUT_S1!T92","v":8881.1453411117709},{"$f":"General_INPUT_S1!U92","v":9756.870198780076},{"$f":"General_INPUT_S1!V92","v":10621.331714227566},{"$f":"General_INPUT_S1!W92","v":11474.529887454242},{"$f":"General_INPUT_S1!X92","v":12316.4647184601},{"$f":"General_INPUT_S1!Y92","v":14697.647897362465},{"$f":"General_INPUT_S1!Z92","v":17051.461154668254},{"$f":"General_INPUT_S1!AA92","v":19377.904490377463},{"$f":"General_INPUT_S1!AB92","v":21676.977904490093},{"$f":"General_INPUT_S1!AC92","v":23948.681397006148},{"$f":"General_INPUT_S1!AD92","v":26193.014967925621},{"$f":"General_INPUT_S1!AE92","v":28409.978617248511},{"$f":"General_INPUT_S1!AF92","v":30599.572344974826},{"$f":"General_INPUT_S1!AG92","v":32761.796151104554},{"$f":"General_INPUT_S1!AH92","v":34896.650035637722},{"$f":"General_INPUT_S1!AI92","v":36123.238061297037},{"$f":"General_INPUT_S1!AJ92","v":37332.88096935123},{"$f":"General_INPUT_S1!AK92","v":38525.578759800279},{"$f":"General_INPUT_S1!AL92","v":39701.331432644212},{"$f":"General_INPUT_S1!AM92","v":40860.138987883001},{"$f":"General_INPUT_S1!AN92","v":42002.001425516661},{"$f":"General_INPUT_S1!AO92","v":43126.91874554519},{"$f":"General_INPUT_S1!AP92","v":44234.89094796859},{"$f":"General_INPUT_S1!AQ92","v":45325.918032786853},{"$f":"General_INPUT_S1!AR92","v":46400.000000000007},{"$f":"General_INPUT_S1!AS92","v":47210.760513186025},{"$f":"General_INPUT_S1!AT92","v":48007.674982181023},{"$f":"General_INPUT_S1!AU92","v":48790.743406984999},{"$f":"General_INPUT_S1!AV92","v":49559.965787597968},{"$f":"General_INPUT_S1!AW92","v":50315.34212401991},{"$f":"General_INPUT_S1!AX92","v":51056.87241625083},{"$f":"General_INPUT_S1!AY92","v":51784.556664290722},{"$f":"General_INPUT_S1!AZ92","v":52498.394868139607},{"$f":"General_INPUT_S1!BA92","v":53198.387027797464},{"$f":"General_INPUT_S1!BB92","v":53884.533143264329}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D93","v":228.08267997147573},{"$f":"General_INPUT_S1!E93","v":228.08267997147573},{"$f":"General_INPUT_S1!F93","v":228.08267997147573},{"$f":"General_INPUT_S1!G93","v":228.08267997147573},{"$f":"General_INPUT_S1!H93","v":228.08267997147573},{"$f":"General_INPUT_S1!I93","v":228.08267997147573},{"$f":"General_INPUT_S1!J93","v":228.08267997147573},{"$f":"General_INPUT_S1!K93","v":228.08267997147573},{"$f":"General_INPUT_S1!L93","v":228.08267997147573},{"$f":"General_INPUT_S1!M93","v":228.08267997147573},{"$f":"General_INPUT_S1!N93","v":228.08267997147573},{"$f":"General_INPUT_S1!O93","v":228.08267997147573},{"$f":"General_INPUT_S1!P93","v":309.74191107237732},{"$f":"General_INPUT_S1!Q93","v":402.66448439409305},{"$f":"General_INPUT_S1!R93","v":506.85039993662298},{"$f":"General_INPUT_S1!S93","v":622.29965769996704},{"$f":"General_INPUT_S1!T93","v":749.0122576841253},{"$f":"General_INPUT_S1!U93","v":886.98819988909781},{"$f":"General_INPUT_S1!V93","v":1036.2274843148844},{"$f":"General_INPUT_S1!W93","v":1196.7301109614853},{"$f":"General_INPUT_S1!X93","v":1368.4960798288996},{"$f":"General_INPUT_S1!Y93","v":1724.305060584423},{"$f":"General_INPUT_S1!Z93","v":2107.4839629365256},{"$f":"General_INPUT_S1!AA93","v":2518.0327868852069},{"$f":"General_INPUT_S1!AB93","v":2955.9515324304675},{"$f":"General_INPUT_S1!AC93","v":3421.2401995723067},{"$f":"General_INPUT_S1!AD93","v":3913.8987883107247},{"$f":"General_INPUT_S1!AE93","v":4433.9272986457217},{"$f":"General_INPUT_S1!AF93","v":4981.3257305772977},{"$f":"General_INPUT_S1!AG93","v":5556.0940841054526},{"$f":"General_INPUT_S1!AH93","v":6158.2323592301864},{"$f":"General_INPUT_S1!AI93","v":6626.1560940840736},{"$f":"General_INPUT_S1!AJ93","v":7111.0249465430925},{"$f":"General_INPUT_S1!AK93","v":7612.8389166072438},{"$f":"General_INPUT_S1!AL93","v":8131.5980042765277},{"$f":"General_INPUT_S1!AM93","v":8667.3022095509423},{"$f":"General_INPUT_S1!AN93","v":9219.9515324304903},{"$f":"General_INPUT_S1!AO93","v":9789.5459729151698},{"$f":"General_INPUT_S1!AP93","v":10376.085531004983},{"$f":"General_INPUT_S1!AQ93","v":10979.570206699926},{"$f":"General_INPUT_S1!AR93","v":11599.999999999998},{"$f":"General_INPUT_S1!AS93","v":12173.84390591589},{"$f":"General_INPUT_S1!AT93","v":12761.533856022801},{"$f":"General_INPUT_S1!AU93","v":13363.069850320731},{"$f":"General_INPUT_S1!AV93","v":13978.451888809679},{"$f":"General_INPUT_S1!AW93","v":14607.679971489648},{"$f":"General_INPUT_S1!AX93","v":15250.754098360634},{"$f":"General_INPUT_S1!AY93","v":15907.67426942264},{"$f":"General_INPUT_S1!AZ93","v":16578.440484675662},{"$f":"General_INPUT_S1!BA93","v":17263.052744119708},{"$f":"General_INPUT_S1!BB93","v":17961.511047754775}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D94","v":0},{"$f":"General_INPUT_S1!E94","v":0},{"$f":"General_INPUT_S1!F94","v":0},{"$f":"General_INPUT_S1!G94","v":0},{"$f":"General_INPUT_S1!H94","v":0},{"$f":"General_INPUT_S1!I94","v":0},{"$f":"General_INPUT_S1!J94","v":0},{"$f":"General_INPUT_S1!K94","v":0},{"$f":"General_INPUT_S1!L94","v":0},{"$f":"General_INPUT_S1!M94","v":0},{"$f":"General_INPUT_S1!N94","v":0},{"$f":"General_INPUT_S1!O94","v":0},{"$f":"General_INPUT_S1!P94","v":0},{"$f":"General_INPUT_S1!Q94","v":0},{"$f":"General_INPUT_S1!R94","v":0},{"$f":"General_INPUT_S1!S94","v":0},{"$f":"General_INPUT_S1!T94","v":0},{"$f":"General_INPUT_S1!U94","v":0},{"$f":"General_INPUT_S1!V94","v":0},{"$f":"General_INPUT_S1!W94","v":0},{"$f":"General_INPUT_S1!X94","v":0},{"$f":"General_INPUT_S1!Y94","v":456.16535994300023},{"$f":"General_INPUT_S1!Z94","v":912.33071988600045},{"$f":"General_INPUT_S1!AA94","v":1368.4960798290008},{"$f":"General_INPUT_S1!AB94","v":1824.6614397720009},{"$f":"General_INPUT_S1!AC94","v":2280.826799715001},{"$f":"General_INPUT_S1!AD94","v":2736.9921596580016},{"$f":"General_INPUT_S1!AE94","v":3193.1575196010017},{"$f":"General_INPUT_S1!AF94","v":3649.3228795440018},{"$f":"General_INPUT_S1!AG94","v":4105.4882394870019},{"$f":"General_INPUT_S1!AH94","v":4561.653599430002},{"$f":"General_INPUT_S1!AI94","v":5205.4882394870019},{"$f":"General_INPUT_S1!AJ94","v":5849.3228795440009},{"$f":"General_INPUT_S1!AK94","v":6493.1575196010008},{"$f":"General_INPUT_S1!AL94","v":7136.9921596579998},{"$f":"General_INPUT_S1!AM94","v":7780.8267997149997},{"$f":"General_INPUT_S1!AN94","v":8424.6614397719986},{"$f":"General_INPUT_S1!AO94","v":9068.4960798289976},{"$f":"General_INPUT_S1!AP94","v":9712.3307198859984},{"$f":"General_INPUT_S1!AQ94","v":10356.165359942997},{"$f":"General_INPUT_S1!AR94","v":11000},{"$f":"General_INPUT_S1!AS94","v":11000},{"$f":"General_INPUT_S1!AT94","v":11000},{"$f":"General_INPUT_S1!AU94","v":11000},{"$f":"General_INPUT_S1!AV94","v":11000},{"$f":"General_INPUT_S1!AW94","v":11000},{"$f":"General_INPUT_S1!AX94","v":11000},{"$f":"General_INPUT_S1!AY94","v":11000},{"$f":"General_INPUT_S1!AZ94","v":11000},{"$f":"General_INPUT_S1!BA94","v":11000},{"$f":"General_INPUT_S1!BB94","v":11000}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D95","v":0},{"$f":"General_INPUT_S1!E95","v":0},{"$f":"General_INPUT_S1!F95","v":0},{"$f":"General_INPUT_S1!G95","v":0},{"$f":"General_INPUT_S1!H95","v":0},{"$f":"General_INPUT_S1!I95","v":0},{"$f":"General_INPUT_S1!J95","v":0},{"$f":"General_INPUT_S1!K95","v":0},{"$f":"General_INPUT_S1!L95","v":0},{"$f":"General_INPUT_S1!M95","v":0},{"$f":"General_INPUT_S1!N95","v":0},{"$f":"General_INPUT_S1!O95","v":0},{"$f":"General_INPUT_S1!P95","v":0},{"$f":"General_INPUT_S1!Q95","v":0},{"$f":"General_INPUT_S1!R95","v":0},{"$f":"General_INPUT_S1!S95","v":0},{"$f":"General_INPUT_S1!T95","v":0},{"$f":"General_INPUT_S1!U95","v":0},{"$f":"General_INPUT_S1!V95","v":0},{"$f":"General_INPUT_S1!W95","v":0},{"$f":"General_INPUT_S1!X95","v":0},{"$f":"General_INPUT_S1!Y95","v":0},{"$f":"General_INPUT_S1!Z95","v":0},{"$f":"General_INPUT_S1!AA95","v":0},{"$f":"General_INPUT_S1!AB95","v":0},{"$f":"General_INPUT_S1!AC95","v":0},{"$f":"General_INPUT_S1!AD95","v":0},{"$f":"General_INPUT_S1!AE95","v":0},{"$f":"General_INPUT_S1!AF95","v":0},{"$f":"General_INPUT_S1!AG95","v":0},{"$f":"General_INPUT_S1!AH95","v":0},{"$f":"General_INPUT_S1!AI95","v":0},{"$f":"General_INPUT_S1!AJ95","v":0},{"$f":"General_INPUT_S1!AK95","v":0},{"$f":"General_INPUT_S1!AL95","v":0},{"$f":"General_INPUT_S1!AM95","v":0},{"$f":"General_INPUT_S1!AN95","v":0},{"$f":"General_INPUT_S1!AO95","v":0},{"$f":"General_INPUT_S1!AP95","v":0},{"$f":"General_INPUT_S1!AQ95","v":0},{"$f":"General_INPUT_S1!AR95","v":0},{"$f":"General_INPUT_S1!AS95","v":0},{"$f":"General_INPUT_S1!AT95","v":0},{"$f":"General_INPUT_S1!AU95","v":0},{"$f":"General_INPUT_S1!AV95","v":0},{"$f":"General_INPUT_S1!AW95","v":0},{"$f":"General_INPUT_S1!AX95","v":0},{"$f":"General_INPUT_S1!AY95","v":0},{"$f":"General_INPUT_S1!AZ95","v":0},{"$f":"General_INPUT_S1!BA95","v":0},{"$f":"General_INPUT_S1!BB95","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D96","v":0},{"$f":"General_INPUT_S1!E96","v":0},{"$f":"General_INPUT_S1!F96","v":0},{"$f":"General_INPUT_S1!G96","v":0},{"$f":"General_INPUT_S1!H96","v":0},{"$f":"General_INPUT_S1!I96","v":0},{"$f":"General_INPUT_S1!J96","v":0},{"$f":"General_INPUT_S1!K96","v":0},{"$f":"General_INPUT_S1!L96","v":0},{"$f":"General_INPUT_S1!M96","v":0},{"$f":"General_INPUT_S1!N96","v":0},{"$f":"General_INPUT_S1!O96","v":0},{"$f":"General_INPUT_S1!P96","v":886.98819988910009},{"$f":"General_INPUT_S1!Q96","v":1773.9763997782002},{"$f":"General_INPUT_S1!R96","v":2660.9645996673003},{"$f":"General_INPUT_S1!S96","v":3547.9527995564004},{"$f":"General_INPUT_S1!T96","v":4434.9409994455},{"$f":"General_INPUT_S1!U96","v":5321.9291993345996},{"$f":"General_INPUT_S1!V96","v":6208.9173992236992},{"$f":"General_INPUT_S1!W96","v":7095.9055991127989},{"$f":"General_INPUT_S1!X96","v":7982.8937990019003},{"$f":"General_INPUT_S1!Y96","v":10833.927298645713},{"$f":"General_INPUT_S1!Z96","v":13684.960798289523},{"$f":"General_INPUT_S1!AA96","v":16535.994297933335},{"$f":"General_INPUT_S1!AB96","v":19387.027797577146},{"$f":"General_INPUT_S1!AC96","v":22238.06129722096},{"$f":"General_INPUT_S1!AD96","v":25089.094796864771},{"$f":"General_INPUT_S1!AE96","v":27940.128296508581},{"$f":"General_INPUT_S1!AF96","v":30791.161796152395},{"$f":"General_INPUT_S1!AG96","v":33642.195295796206},{"$f":"General_INPUT_S1!AH96","v":36493.228795440016},{"$f":"General_INPUT_S1!AI96","v":40343.905915896015},{"$f":"General_INPUT_S1!AJ96","v":44194.583036352014},{"$f":"General_INPUT_S1!AK96","v":48045.260156808014},{"$f":"General_INPUT_S1!AL96","v":51895.937277264013},{"$f":"General_INPUT_S1!AM96","v":55746.614397720012},{"$f":"General_INPUT_S1!AN96","v":59597.291518176004},{"$f":"General_INPUT_S1!AO96","v":63447.968638632003},{"$f":"General_INPUT_S1!AP96","v":67298.645759088002},{"$f":"General_INPUT_S1!AQ96","v":71149.322879544008},{"$f":"General_INPUT_S1!AR96","v":75000},{"$f":"General_INPUT_S1!AS96","v":76700},{"$f":"General_INPUT_S1!AT96","v":78400},{"$f":"General_INPUT_S1!AU96","v":80100.000000000015},{"$f":"General_INPUT_S1!AV96","v":81800.000000000015},{"$f":"General_INPUT_S1!AW96","v":83500.000000000015},{"$f":"General_INPUT_S1!AX96","v":85200.000000000015},{"$f":"General_INPUT_S1!AY96","v":86900.000000000015},{"$f":"General_INPUT_S1!AZ96","v":88600.000000000029},{"$f":"General_INPUT_S1!BA96","v":90300.000000000029},{"$f":"General_INPUT_S1!BB96","v":92000}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D97","v":0},{"$f":"General_INPUT_S1!E97","v":0},{"$f":"General_INPUT_S1!F97","v":0},{"$f":"General_INPUT_S1!G97","v":0},{"$f":"General_INPUT_S1!H97","v":0},{"$f":"General_INPUT_S1!I97","v":0},{"$f":"General_INPUT_S1!J97","v":0},{"$f":"General_INPUT_S1!K97","v":0},{"$f":"General_INPUT_S1!L97","v":0},{"$f":"General_INPUT_S1!M97","v":0},{"$f":"General_INPUT_S1!N97","v":0},{"$f":"General_INPUT_S1!O97","v":0},{"$f":"General_INPUT_S1!P97","v":0},{"$f":"General_INPUT_S1!Q97","v":0},{"$f":"General_INPUT_S1!R97","v":0},{"$f":"General_INPUT_S1!S97","v":0},{"$f":"General_INPUT_S1!T97","v":0},{"$f":"General_INPUT_S1!U97","v":0},{"$f":"General_INPUT_S1!V97","v":0},{"$f":"General_INPUT_S1!W97","v":0},{"$f":"General_INPUT_S1!X97","v":0},{"$f":"General_INPUT_S1!Y97","v":0},{"$f":"General_INPUT_S1!Z97","v":0},{"$f":"General_INPUT_S1!AA97","v":0},{"$f":"General_INPUT_S1!AB97","v":0},{"$f":"General_INPUT_S1!AC97","v":0},{"$f":"General_INPUT_S1!AD97","v":0},{"$f":"General_INPUT_S1!AE97","v":0},{"$f":"General_INPUT_S1!AF97","v":0},{"$f":"General_INPUT_S1!AG97","v":0},{"$f":"General_INPUT_S1!AH97","v":0},{"$f":"General_INPUT_S1!AI97","v":0},{"$f":"General_INPUT_S1!AJ97","v":0},{"$f":"General_INPUT_S1!AK97","v":0},{"$f":"General_INPUT_S1!AL97","v":0},{"$f":"General_INPUT_S1!AM97","v":0},{"$f":"General_INPUT_S1!AN97","v":0},{"$f":"General_INPUT_S1!AO97","v":0},{"$f":"General_INPUT_S1!AP97","v":0},{"$f":"General_INPUT_S1!AQ97","v":0},{"$f":"General_INPUT_S1!AR97","v":0},{"$f":"General_INPUT_S1!AS97","v":0},{"$f":"General_INPUT_S1!AT97","v":0},{"$f":"General_INPUT_S1!AU97","v":0},{"$f":"General_INPUT_S1!AV97","v":0},{"$f":"General_INPUT_S1!AW97","v":0},{"$f":"General_INPUT_S1!AX97","v":0},{"$f":"General_INPUT_S1!AY97","v":0},{"$f":"General_INPUT_S1!AZ97","v":0},{"$f":"General_INPUT_S1!BA97","v":0},{"$f":"General_INPUT_S1!BB97","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D98","v":0},{"$f":"General_INPUT_S1!E98","v":0},{"$f":"General_INPUT_S1!F98","v":0},{"$f":"General_INPUT_S1!G98","v":0},{"$f":"General_INPUT_S1!H98","v":0},{"$f":"General_INPUT_S1!I98","v":0},{"$f":"General_INPUT_S1!J98","v":0},{"$f":"General_INPUT_S1!K98","v":0},{"$f":"General_INPUT_S1!L98","v":0},{"$f":"General_INPUT_S1!M98","v":0},{"$f":"General_INPUT_S1!N98","v":0},{"$f":"General_INPUT_S1!O98","v":0},{"$f":"General_INPUT_S1!P98","v":0},{"$f":"General_INPUT_S1!Q98","v":0},{"$f":"General_INPUT_S1!R98","v":0},{"$f":"General_INPUT_S1!S98","v":0},{"$f":"General_INPUT_S1!T98","v":0},{"$f":"General_INPUT_S1!U98","v":0},{"$f":"General_INPUT_S1!V98","v":0},{"$f":"General_INPUT_S1!W98","v":0},{"$f":"General_INPUT_S1!X98","v":0},{"$f":"General_INPUT_S1!Y98","v":0},{"$f":"General_INPUT_S1!Z98","v":0},{"$f":"General_INPUT_S1!AA98","v":0},{"$f":"General_INPUT_S1!AB98","v":0},{"$f":"General_INPUT_S1!AC98","v":0},{"$f":"General_INPUT_S1!AD98","v":0},{"$f":"General_INPUT_S1!AE98","v":0},{"$f":"General_INPUT_S1!AF98","v":0},{"$f":"General_INPUT_S1!AG98","v":0},{"$f":"General_INPUT_S1!AH98","v":0},{"$f":"General_INPUT_S1!AI98","v":0},{"$f":"General_INPUT_S1!AJ98","v":0},{"$f":"General_INPUT_S1!AK98","v":0},{"$f":"General_INPUT_S1!AL98","v":0},{"$f":"General_INPUT_S1!AM98","v":0},{"$f":"General_INPUT_S1!AN98","v":0},{"$f":"General_INPUT_S1!AO98","v":0},{"$f":"General_INPUT_S1!AP98","v":0},{"$f":"General_INPUT_S1!AQ98","v":0},{"$f":"General_INPUT_S1!AR98","v":0},{"$f":"General_INPUT_S1!AS98","v":0},{"$f":"General_INPUT_S1!AT98","v":0},{"$f":"General_INPUT_S1!AU98","v":0},{"$f":"General_INPUT_S1!AV98","v":0},{"$f":"General_INPUT_S1!AW98","v":0},{"$f":"General_INPUT_S1!AX98","v":0},{"$f":"General_INPUT_S1!AY98","v":0},{"$f":"General_INPUT_S1!AZ98","v":0},{"$f":"General_INPUT_S1!BA98","v":0},{"$f":"General_INPUT_S1!BB98","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D99","v":0},{"$f":"General_INPUT_S1!E99","v":0},{"$f":"General_INPUT_S1!F99","v":0},{"$f":"General_INPUT_S1!G99","v":0},{"$f":"General_INPUT_S1!H99","v":0},{"$f":"General_INPUT_S1!I99","v":0},{"$f":"General_INPUT_S1!J99","v":0},{"$f":"General_INPUT_S1!K99","v":0},{"$f":"General_INPUT_S1!L99","v":0},{"$f":"General_INPUT_S1!M99","v":0},{"$f":"General_INPUT_S1!N99","v":0},{"$f":"General_INPUT_S1!O99","v":0},{"$f":"General_INPUT_S1!P99","v":0},{"$f":"General_INPUT_S1!Q99","v":0},{"$f":"General_INPUT_S1!R99","v":0},{"$f":"General_INPUT_S1!S99","v":0},{"$f":"General_INPUT_S1!T99","v":0},{"$f":"General_INPUT_S1!U99","v":0},{"$f":"General_INPUT_S1!V99","v":0},{"$f":"General_INPUT_S1!W99","v":0},{"$f":"General_INPUT_S1!X99","v":0},{"$f":"General_INPUT_S1!Y99","v":0},{"$f":"General_INPUT_S1!Z99","v":0},{"$f":"General_INPUT_S1!AA99","v":0},{"$f":"General_INPUT_S1!AB99","v":0},{"$f":"General_INPUT_S1!AC99","v":0},{"$f":"General_INPUT_S1!AD99","v":0},{"$f":"General_INPUT_S1!AE99","v":0},{"$f":"General_INPUT_S1!AF99","v":0},{"$f":"General_INPUT_S1!AG99","v":0},{"$f":"General_INPUT_S1!AH99","v":0},{"$f":"General_INPUT_S1!AI99","v":0},{"$f":"General_INPUT_S1!AJ99","v":0},{"$f":"General_INPUT_S1!AK99","v":0},{"$f":"General_INPUT_S1!AL99","v":0},{"$f":"General_INPUT_S1!AM99","v":0},{"$f":"General_INPUT_S1!AN99","v":0},{"$f":"General_INPUT_S1!AO99","v":0},{"$f":"General_INPUT_S1!AP99","v":0},{"$f":"General_INPUT_S1!AQ99","v":0},{"$f":"General_INPUT_S1!AR99","v":0},{"$f":"General_INPUT_S1!AS99","v":0},{"$f":"General_INPUT_S1!AT99","v":0},{"$f":"General_INPUT_S1!AU99","v":0},{"$f":"General_INPUT_S1!AV99","v":0},{"$f":"General_INPUT_S1!AW99","v":0},{"$f":"General_INPUT_S1!AX99","v":0},{"$f":"General_INPUT_S1!AY99","v":0},{"$f":"General_INPUT_S1!AZ99","v":0},{"$f":"General_INPUT_S1!BA99","v":0},{"$f":"General_INPUT_S1!BB99","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D100","v":0},{"$f":"General_INPUT_S1!E100","v":0},{"$f":"General_INPUT_S1!F100","v":0},{"$f":"General_INPUT_S1!G100","v":0},{"$f":"General_INPUT_S1!H100","v":0},{"$f":"General_INPUT_S1!I100","v":0},{"$f":"General_INPUT_S1!J100","v":0},{"$f":"General_INPUT_S1!K100","v":0},{"$f":"General_INPUT_S1!L100","v":0},{"$f":"General_INPUT_S1!M100","v":0},{"$f":"General_INPUT_S1!N100","v":0},{"$f":"General_INPUT_S1!O100","v":0},{"$f":"General_INPUT_S1!P100","v":0},{"$f":"General_INPUT_S1!Q100","v":0},{"$f":"General_INPUT_S1!R100","v":0},{"$f":"General_INPUT_S1!S100","v":0},{"$f":"General_INPUT_S1!T100","v":0},{"$f":"General_INPUT_S1!U100","v":0},{"$f":"General_INPUT_S1!V100","v":0},{"$f":"General_INPUT_S1!W100","v":0},{"$f":"General_INPUT_S1!X100","v":0},{"$f":"General_INPUT_S1!Y100","v":0},{"$f":"General_INPUT_S1!Z100","v":0},{"$f":"General_INPUT_S1!AA100","v":0},{"$f":"General_INPUT_S1!AB100","v":0},{"$f":"General_INPUT_S1!AC100","v":0},{"$f":"General_INPUT_S1!AD100","v":0},{"$f":"General_INPUT_S1!AE100","v":0},{"$f":"General_INPUT_S1!AF100","v":0},{"$f":"General_INPUT_S1!AG100","v":0},{"$f":"General_INPUT_S1!AH100","v":0},{"$f":"General_INPUT_S1!AI100","v":0},{"$f":"General_INPUT_S1!AJ100","v":0},{"$f":"General_INPUT_S1!AK100","v":0},{"$f":"General_INPUT_S1!AL100","v":0},{"$f":"General_INPUT_S1!AM100","v":0},{"$f":"General_INPUT_S1!AN100","v":0},{"$f":"General_INPUT_S1!AO100","v":0},{"$f":"General_INPUT_S1!AP100","v":0},{"$f":"General_INPUT_S1!AQ100","v":0},{"$f":"General_INPUT_S1!AR100","v":0},{"$f":"General_INPUT_S1!AS100","v":0},{"$f":"General_INPUT_S1!AT100","v":0},{"$f":"General_INPUT_S1!AU100","v":0},{"$f":"General_INPUT_S1!AV100","v":0},{"$f":"General_INPUT_S1!AW100","v":0},{"$f":"General_INPUT_S1!AX100","v":0},{"$f":"General_INPUT_S1!AY100","v":0},{"$f":"General_INPUT_S1!AZ100","v":0},{"$f":"General_INPUT_S1!BA100","v":0},{"$f":"General_INPUT_S1!BB100","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D101","v":0},{"$f":"General_INPUT_S1!E101","v":0},{"$f":"General_INPUT_S1!F101","v":0},{"$f":"General_INPUT_S1!G101","v":0},{"$f":"General_INPUT_S1!H101","v":0},{"$f":"General_INPUT_S1!I101","v":0},{"$f":"General_INPUT_S1!J101","v":0},{"$f":"General_INPUT_S1!K101","v":0},{"$f":"General_INPUT_S1!L101","v":0},{"$f":"General_INPUT_S1!M101","v":0},{"$f":"General_INPUT_S1!N101","v":0},{"$f":"General_INPUT_S1!O101","v":0},{"$f":"General_INPUT_S1!P101","v":0},{"$f":"General_INPUT_S1!Q101","v":0},{"$f":"General_INPUT_S1!R101","v":0},{"$f":"General_INPUT_S1!S101","v":0},{"$f":"General_INPUT_S1!T101","v":0},{"$f":"General_INPUT_S1!U101","v":0},{"$f":"General_INPUT_S1!V101","v":0},{"$f":"General_INPUT_S1!W101","v":0},{"$f":"General_INPUT_S1!X101","v":0},{"$f":"General_INPUT_S1!Y101","v":0},{"$f":"General_INPUT_S1!Z101","v":0},{"$f":"General_INPUT_S1!AA101","v":0},{"$f":"General_INPUT_S1!AB101","v":0},{"$f":"General_INPUT_S1!AC101","v":0},{"$f":"General_INPUT_S1!AD101","v":0},{"$f":"General_INPUT_S1!AE101","v":0},{"$f":"General_INPUT_S1!AF101","v":0},{"$f":"General_INPUT_S1!AG101","v":0},{"$f":"General_INPUT_S1!AH101","v":0},{"$f":"General_INPUT_S1!AI101","v":0},{"$f":"General_INPUT_S1!AJ101","v":0},{"$f":"General_INPUT_S1!AK101","v":0},{"$f":"General_INPUT_S1!AL101","v":0},{"$f":"General_INPUT_S1!AM101","v":0},{"$f":"General_INPUT_S1!AN101","v":0},{"$f":"General_INPUT_S1!AO101","v":0},{"$f":"General_INPUT_S1!AP101","v":0},{"$f":"General_INPUT_S1!AQ101","v":0},{"$f":"General_INPUT_S1!AR101","v":0},{"$f":"General_INPUT_S1!AS101","v":0},{"$f":"General_INPUT_S1!AT101","v":0},{"$f":"General_INPUT_S1!AU101","v":0},{"$f":"General_INPUT_S1!AV101","v":0},{"$f":"General_INPUT_S1!AW101","v":0},{"$f":"General_INPUT_S1!AX101","v":0},{"$f":"General_INPUT_S1!AY101","v":0},{"$f":"General_INPUT_S1!AZ101","v":0},{"$f":"General_INPUT_S1!BA101","v":0},{"$f":"General_INPUT_S1!BB101","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D102","v":0},{"$f":"General_INPUT_S1!E102","v":0},{"$f":"General_INPUT_S1!F102","v":0},{"$f":"General_INPUT_S1!G102","v":0},{"$f":"General_INPUT_S1!H102","v":0},{"$f":"General_INPUT_S1!I102","v":0},{"$f":"General_INPUT_S1!J102","v":0},{"$f":"General_INPUT_S1!K102","v":0},{"$f":"General_INPUT_S1!L102","v":0},{"$f":"General_INPUT_S1!M102","v":0},{"$f":"General_INPUT_S1!N102","v":0},{"$f":"General_INPUT_S1!O102","v":0},{"$f":"General_INPUT_S1!P102","v":0},{"$f":"General_INPUT_S1!Q102","v":0},{"$f":"General_INPUT_S1!R102","v":0},{"$f":"General_INPUT_S1!S102","v":0},{"$f":"General_INPUT_S1!T102","v":0},{"$f":"General_INPUT_S1!U102","v":0},{"$f":"General_INPUT_S1!V102","v":0},{"$f":"General_INPUT_S1!W102","v":0},{"$f":"General_INPUT_S1!X102","v":0},{"$f":"General_INPUT_S1!Y102","v":0},{"$f":"General_INPUT_S1!Z102","v":0},{"$f":"General_INPUT_S1!AA102","v":0},{"$f":"General_INPUT_S1!AB102","v":0},{"$f":"General_INPUT_S1!AC102","v":0},{"$f":"General_INPUT_S1!AD102","v":0},{"$f":"General_INPUT_S1!AE102","v":0},{"$f":"General_INPUT_S1!AF102","v":0},{"$f":"General_INPUT_S1!AG102","v":0},{"$f":"General_INPUT_S1!AH102","v":0},{"$f":"General_INPUT_S1!AI102","v":0},{"$f":"General_INPUT_S1!AJ102","v":0},{"$f":"General_INPUT_S1!AK102","v":0},{"$f":"General_INPUT_S1!AL102","v":0},{"$f":"General_INPUT_S1!AM102","v":0},{"$f":"General_INPUT_S1!AN102","v":0},{"$f":"General_INPUT_S1!AO102","v":0},{"$f":"General_INPUT_S1!AP102","v":0},{"$f":"General_INPUT_S1!AQ102","v":0},{"$f":"General_INPUT_S1!AR102","v":0},{"$f":"General_INPUT_S1!AS102","v":0},{"$f":"General_INPUT_S1!AT102","v":0},{"$f":"General_INPUT_S1!AU102","v":0},{"$f":"General_INPUT_S1!AV102","v":0},{"$f":"General_INPUT_S1!AW102","v":0},{"$f":"General_INPUT_S1!AX102","v":0},{"$f":"General_INPUT_S1!AY102","v":0},{"$f":"General_INPUT_S1!AZ102","v":0},{"$f":"General_INPUT_S1!BA102","v":0},{"$f":"General_INPUT_S1!BB102","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D103","v":0},{"$f":"General_INPUT_S1!E103","v":0},{"$f":"General_INPUT_S1!F103","v":0},{"$f":"General_INPUT_S1!G103","v":0},{"$f":"General_INPUT_S1!H103","v":0},{"$f":"General_INPUT_S1!I103","v":0},{"$f":"General_INPUT_S1!J103","v":0},{"$f":"General_INPUT_S1!K103","v":0},{"$f":"General_INPUT_S1!L103","v":0},{"$f":"General_INPUT_S1!M103","v":0},{"$f":"General_INPUT_S1!N103","v":0},{"$f":"General_INPUT_S1!O103","v":0},{"$f":"General_INPUT_S1!P103","v":0},{"$f":"General_INPUT_S1!Q103","v":0},{"$f":"General_INPUT_S1!R103","v":0},{"$f":"General_INPUT_S1!S103","v":0},{"$f":"General_INPUT_S1!T103","v":0},{"$f":"General_INPUT_S1!U103","v":0},{"$f":"General_INPUT_S1!V103","v":0},{"$f":"General_INPUT_S1!W103","v":0},{"$f":"General_INPUT_S1!X103","v":0},{"$f":"General_INPUT_S1!Y103","v":0},{"$f":"General_INPUT_S1!Z103","v":0},{"$f":"General_INPUT_S1!AA103","v":0},{"$f":"General_INPUT_S1!AB103","v":0},{"$f":"General_INPUT_S1!AC103","v":0},{"$f":"General_INPUT_S1!AD103","v":0},{"$f":"General_INPUT_S1!AE103","v":0},{"$f":"General_INPUT_S1!AF103","v":0},{"$f":"General_INPUT_S1!AG103","v":0},{"$f":"General_INPUT_S1!AH103","v":0},{"$f":"General_INPUT_S1!AI103","v":0},{"$f":"General_INPUT_S1!AJ103","v":0},{"$f":"General_INPUT_S1!AK103","v":0},{"$f":"General_INPUT_S1!AL103","v":0},{"$f":"General_INPUT_S1!AM103","v":0},{"$f":"General_INPUT_S1!AN103","v":0},{"$f":"General_INPUT_S1!AO103","v":0},{"$f":"General_INPUT_S1!AP103","v":0},{"$f":"General_INPUT_S1!AQ103","v":0},{"$f":"General_INPUT_S1!AR103","v":0},{"$f":"General_INPUT_S1!AS103","v":0},{"$f":"General_INPUT_S1!AT103","v":0},{"$f":"General_INPUT_S1!AU103","v":0},{"$f":"General_INPUT_S1!AV103","v":0},{"$f":"General_INPUT_S1!AW103","v":0},{"$f":"General_INPUT_S1!AX103","v":0},{"$f":"General_INPUT_S1!AY103","v":0},{"$f":"General_INPUT_S1!AZ103","v":0},{"$f":"General_INPUT_S1!BA103","v":0},{"$f":"General_INPUT_S1!BB103","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D104","v":0},{"$f":"General_INPUT_S1!E104","v":0},{"$f":"General_INPUT_S1!F104","v":0},{"$f":"General_INPUT_S1!G104","v":0},{"$f":"General_INPUT_S1!H104","v":0},{"$f":"General_INPUT_S1!I104","v":0},{"$f":"General_INPUT_S1!J104","v":0},{"$f":"General_INPUT_S1!K104","v":0},{"$f":"General_INPUT_S1!L104","v":0},{"$f":"General_INPUT_S1!M104","v":0},{"$f":"General_INPUT_S1!N104","v":0},{"$f":"General_INPUT_S1!O104","v":0},{"$f":"General_INPUT_S1!P104","v":0},{"$f":"General_INPUT_S1!Q104","v":0},{"$f":"General_INPUT_S1!R104","v":0},{"$f":"General_INPUT_S1!S104","v":0},{"$f":"General_INPUT_S1!T104","v":0},{"$f":"General_INPUT_S1!U104","v":0},{"$f":"General_INPUT_S1!V104","v":0},{"$f":"General_INPUT_S1!W104","v":0},{"$f":"General_INPUT_S1!X104","v":0},{"$f":"General_INPUT_S1!Y104","v":0},{"$f":"General_INPUT_S1!Z104","v":0},{"$f":"General_INPUT_S1!AA104","v":0},{"$f":"General_INPUT_S1!AB104","v":0},{"$f":"General_INPUT_S1!AC104","v":0},{"$f":"General_INPUT_S1!AD104","v":0},{"$f":"General_INPUT_S1!AE104","v":0},{"$f":"General_INPUT_S1!AF104","v":0},{"$f":"General_INPUT_S1!AG104","v":0},{"$f":"General_INPUT_S1!AH104","v":0},{"$f":"General_INPUT_S1!AI104","v":0},{"$f":"General_INPUT_S1!AJ104","v":0},{"$f":"General_INPUT_S1!AK104","v":0},{"$f":"General_INPUT_S1!AL104","v":0},{"$f":"General_INPUT_S1!AM104","v":0},{"$f":"General_INPUT_S1!AN104","v":0},{"$f":"General_INPUT_S1!AO104","v":0},{"$f":"General_INPUT_S1!AP104","v":0},{"$f":"General_INPUT_S1!AQ104","v":0},{"$f":"General_INPUT_S1!AR104","v":0},{"$f":"General_INPUT_S1!AS104","v":0},{"$f":"General_INPUT_S1!AT104","v":0},{"$f":"General_INPUT_S1!AU104","v":0},{"$f":"General_INPUT_S1!AV104","v":0},{"$f":"General_INPUT_S1!AW104","v":0},{"$f":"General_INPUT_S1!AX104","v":0},{"$f":"General_INPUT_S1!AY104","v":0},{"$f":"General_INPUT_S1!AZ104","v":0},{"$f":"General_INPUT_S1!BA104","v":0},{"$f":"General_INPUT_S1!BB104","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D105","v":0},{"$f":"General_INPUT_S1!E105","v":0},{"$f":"General_INPUT_S1!F105","v":0},{"$f":"General_INPUT_S1!G105","v":0},{"$f":"General_INPUT_S1!H105","v":0},{"$f":"General_INPUT_S1!I105","v":0},{"$f":"General_INPUT_S1!J105","v":0},{"$f":"General_INPUT_S1!K105","v":0},{"$f":"General_INPUT_S1!L105","v":0},{"$f":"General_INPUT_S1!M105","v":0},{"$f":"General_INPUT_S1!N105","v":0},{"$f":"General_INPUT_S1!O105","v":0},{"$f":"General_INPUT_S1!P105","v":0},{"$f":"General_INPUT_S1!Q105","v":0},{"$f":"General_INPUT_S1!R105","v":0},{"$f":"General_INPUT_S1!S105","v":0},{"$f":"General_INPUT_S1!T105","v":0},{"$f":"General_INPUT_S1!U105","v":0},{"$f":"General_INPUT_S1!V105","v":0},{"$f":"General_INPUT_S1!W105","v":0},{"$f":"General_INPUT_S1!X105","v":0},{"$f":"General_INPUT_S1!Y105","v":0},{"$f":"General_INPUT_S1!Z105","v":0},{"$f":"General_INPUT_S1!AA105","v":0},{"$f":"General_INPUT_S1!AB105","v":0},{"$f":"General_INPUT_S1!AC105","v":0},{"$f":"General_INPUT_S1!AD105","v":0},{"$f":"General_INPUT_S1!AE105","v":0},{"$f":"General_INPUT_S1!AF105","v":0},{"$f":"General_INPUT_S1!AG105","v":0},{"$f":"General_INPUT_S1!AH105","v":0},{"$f":"General_INPUT_S1!AI105","v":0},{"$f":"General_INPUT_S1!AJ105","v":0},{"$f":"General_INPUT_S1!AK105","v":0},{"$f":"General_INPUT_S1!AL105","v":0},{"$f":"General_INPUT_S1!AM105","v":0},{"$f":"General_INPUT_S1!AN105","v":0},{"$f":"General_INPUT_S1!AO105","v":0},{"$f":"General_INPUT_S1!AP105","v":0},{"$f":"General_INPUT_S1!AQ105","v":0},{"$f":"General_INPUT_S1!AR105","v":0},{"$f":"General_INPUT_S1!AS105","v":0},{"$f":"General_INPUT_S1!AT105","v":0},{"$f":"General_INPUT_S1!AU105","v":0},{"$f":"General_INPUT_S1!AV105","v":0},{"$f":"General_INPUT_S1!AW105","v":0},{"$f":"General_INPUT_S1!AX105","v":0},{"$f":"General_INPUT_S1!AY105","v":0},{"$f":"General_INPUT_S1!AZ105","v":0},{"$f":"General_INPUT_S1!BA105","v":0},{"$f":"General_INPUT_S1!BB105","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D106","v":0},{"$f":"General_INPUT_S1!E106","v":0},{"$f":"General_INPUT_S1!F106","v":0},{"$f":"General_INPUT_S1!G106","v":0},{"$f":"General_INPUT_S1!H106","v":0},{"$f":"General_INPUT_S1!I106","v":0},{"$f":"General_INPUT_S1!J106","v":0},{"$f":"General_INPUT_S1!K106","v":0},{"$f":"General_INPUT_S1!L106","v":0},{"$f":"General_INPUT_S1!M106","v":0},{"$f":"General_INPUT_S1!N106","v":0},{"$f":"General_INPUT_S1!O106","v":0},{"$f":"General_INPUT_S1!P106","v":0},{"$f":"General_INPUT_S1!Q106","v":0},{"$f":"General_INPUT_S1!R106","v":0},{"$f":"General_INPUT_S1!S106","v":0},{"$f":"General_INPUT_S1!T106","v":0},{"$f":"General_INPUT_S1!U106","v":0},{"$f":"General_INPUT_S1!V106","v":0},{"$f":"General_INPUT_S1!W106","v":0},{"$f":"General_INPUT_S1!X106","v":0},{"$f":"General_INPUT_S1!Y106","v":0},{"$f":"General_INPUT_S1!Z106","v":0},{"$f":"General_INPUT_S1!AA106","v":0},{"$f":"General_INPUT_S1!AB106","v":0},{"$f":"General_INPUT_S1!AC106","v":0},{"$f":"General_INPUT_S1!AD106","v":0},{"$f":"General_INPUT_S1!AE106","v":0},{"$f":"General_INPUT_S1!AF106","v":0},{"$f":"General_INPUT_S1!AG106","v":0},{"$f":"General_INPUT_S1!AH106","v":0},{"$f":"General_INPUT_S1!AI106","v":0},{"$f":"General_INPUT_S1!AJ106","v":0},{"$f":"General_INPUT_S1!AK106","v":0},{"$f":"General_INPUT_S1!AL106","v":0},{"$f":"General_INPUT_S1!AM106","v":0},{"$f":"General_INPUT_S1!AN106","v":0},{"$f":"General_INPUT_S1!AO106","v":0},{"$f":"General_INPUT_S1!AP106","v":0},{"$f":"General_INPUT_S1!AQ106","v":0},{"$f":"General_INPUT_S1!AR106","v":0},{"$f":"General_INPUT_S1!AS106","v":0},{"$f":"General_INPUT_S1!AT106","v":0},{"$f":"General_INPUT_S1!AU106","v":0},{"$f":"General_INPUT_S1!AV106","v":0},{"$f":"General_INPUT_S1!AW106","v":0},{"$f":"General_INPUT_S1!AX106","v":0},{"$f":"General_INPUT_S1!AY106","v":0},{"$f":"General_INPUT_S1!AZ106","v":0},{"$f":"General_INPUT_S1!BA106","v":0},{"$f":"General_INPUT_S1!BB106","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D107","v":0},{"$f":"General_INPUT_S1!E107","v":0},{"$f":"General_INPUT_S1!F107","v":0},{"$f":"General_INPUT_S1!G107","v":0},{"$f":"General_INPUT_S1!H107","v":0},{"$f":"General_INPUT_S1!I107","v":0},{"$f":"General_INPUT_S1!J107","v":0},{"$f":"General_INPUT_S1!K107","v":0},{"$f":"General_INPUT_S1!L107","v":0},{"$f":"General_INPUT_S1!M107","v":0},{"$f":"General_INPUT_S1!N107","v":0},{"$f":"General_INPUT_S1!O107","v":0},{"$f":"General_INPUT_S1!P107","v":0},{"$f":"General_INPUT_S1!Q107","v":0},{"$f":"General_INPUT_S1!R107","v":0},{"$f":"General_INPUT_S1!S107","v":0},{"$f":"General_INPUT_S1!T107","v":0},{"$f":"General_INPUT_S1!U107","v":0},{"$f":"General_INPUT_S1!V107","v":0},{"$f":"General_INPUT_S1!W107","v":0},{"$f":"General_INPUT_S1!X107","v":0},{"$f":"General_INPUT_S1!Y107","v":0},{"$f":"General_INPUT_S1!Z107","v":0},{"$f":"General_INPUT_S1!AA107","v":0},{"$f":"General_INPUT_S1!AB107","v":0},{"$f":"General_INPUT_S1!AC107","v":0},{"$f":"General_INPUT_S1!AD107","v":0},{"$f":"General_INPUT_S1!AE107","v":0},{"$f":"General_INPUT_S1!AF107","v":0},{"$f":"General_INPUT_S1!AG107","v":0},{"$f":"General_INPUT_S1!AH107","v":0},{"$f":"General_INPUT_S1!AI107","v":0},{"$f":"General_INPUT_S1!AJ107","v":0},{"$f":"General_INPUT_S1!AK107","v":0},{"$f":"General_INPUT_S1!AL107","v":0},{"$f":"General_INPUT_S1!AM107","v":0},{"$f":"General_INPUT_S1!AN107","v":0},{"$f":"General_INPUT_S1!AO107","v":0},{"$f":"General_INPUT_S1!AP107","v":0},{"$f":"General_INPUT_S1!AQ107","v":0},{"$f":"General_INPUT_S1!AR107","v":0},{"$f":"General_INPUT_S1!AS107","v":0},{"$f":"General_INPUT_S1!AT107","v":0},{"$f":"General_INPUT_S1!AU107","v":0},{"$f":"General_INPUT_S1!AV107","v":0},{"$f":"General_INPUT_S1!AW107","v":0},{"$f":"General_INPUT_S1!AX107","v":0},{"$f":"General_INPUT_S1!AY107","v":0},{"$f":"General_INPUT_S1!AZ107","v":0},{"$f":"General_INPUT_S1!BA107","v":0},{"$f":"General_INPUT_S1!BB107","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D108","v":0},{"$f":"General_INPUT_S1!E108","v":0},{"$f":"General_INPUT_S1!F108","v":0},{"$f":"General_INPUT_S1!G108","v":0},{"$f":"General_INPUT_S1!H108","v":0},{"$f":"General_INPUT_S1!I108","v":0},{"$f":"General_INPUT_S1!J108","v":0},{"$f":"General_INPUT_S1!K108","v":0},{"$f":"General_INPUT_S1!L108","v":0},{"$f":"General_INPUT_S1!M108","v":0},{"$f":"General_INPUT_S1!N108","v":0},{"$f":"General_INPUT_S1!O108","v":0},{"$f":"General_INPUT_S1!P108","v":0},{"$f":"General_INPUT_S1!Q108","v":0},{"$f":"General_INPUT_S1!R108","v":0},{"$f":"General_INPUT_S1!S108","v":0},{"$f":"General_INPUT_S1!T108","v":0},{"$f":"General_INPUT_S1!U108","v":0},{"$f":"General_INPUT_S1!V108","v":0},{"$f":"General_INPUT_S1!W108","v":0},{"$f":"General_INPUT_S1!X108","v":0},{"$f":"General_INPUT_S1!Y108","v":0},{"$f":"General_INPUT_S1!Z108","v":0},{"$f":"General_INPUT_S1!AA108","v":0},{"$f":"General_INPUT_S1!AB108","v":0},{"$f":"General_INPUT_S1!AC108","v":0},{"$f":"General_INPUT_S1!AD108","v":0},{"$f":"General_INPUT_S1!AE108","v":0},{"$f":"General_INPUT_S1!AF108","v":0},{"$f":"General_INPUT_S1!AG108","v":0},{"$f":"General_INPUT_S1!AH108","v":0},{"$f":"General_INPUT_S1!AI108","v":0},{"$f":"General_INPUT_S1!AJ108","v":0},{"$f":"General_INPUT_S1!AK108","v":0},{"$f":"General_INPUT_S1!AL108","v":0},{"$f":"General_INPUT_S1!AM108","v":0},{"$f":"General_INPUT_S1!AN108","v":0},{"$f":"General_INPUT_S1!AO108","v":0},{"$f":"General_INPUT_S1!AP108","v":0},{"$f":"General_INPUT_S1!AQ108","v":0},{"$f":"General_INPUT_S1!AR108","v":0},{"$f":"General_INPUT_S1!AS108","v":0},{"$f":"General_INPUT_S1!AT108","v":0},{"$f":"General_INPUT_S1!AU108","v":0},{"$f":"General_INPUT_S1!AV108","v":0},{"$f":"General_INPUT_S1!AW108","v":0},{"$f":"General_INPUT_S1!AX108","v":0},{"$f":"General_INPUT_S1!AY108","v":0},{"$f":"General_INPUT_S1!AZ108","v":0},{"$f":"General_INPUT_S1!BA108","v":0},{"$f":"General_INPUT_S1!BB108","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D109","v":0},{"$f":"General_INPUT_S1!E109","v":0},{"$f":"General_INPUT_S1!F109","v":0},{"$f":"General_INPUT_S1!G109","v":0},{"$f":"General_INPUT_S1!H109","v":0},{"$f":"General_INPUT_S1!I109","v":0},{"$f":"General_INPUT_S1!J109","v":0},{"$f":"General_INPUT_S1!K109","v":0},{"$f":"General_INPUT_S1!L109","v":0},{"$f":"General_INPUT_S1!M109","v":0},{"$f":"General_INPUT_S1!N109","v":0},{"$f":"General_INPUT_S1!O109","v":0},{"$f":"General_INPUT_S1!P109","v":0},{"$f":"General_INPUT_S1!Q109","v":0},{"$f":"General_INPUT_S1!R109","v":0},{"$f":"General_INPUT_S1!S109","v":0},{"$f":"General_INPUT_S1!T109","v":0},{"$f":"General_INPUT_S1!U109","v":0},{"$f":"General_INPUT_S1!V109","v":0},{"$f":"General_INPUT_S1!W109","v":0},{"$f":"General_INPUT_S1!X109","v":0},{"$f":"General_INPUT_S1!Y109","v":0},{"$f":"General_INPUT_S1!Z109","v":0},{"$f":"General_INPUT_S1!AA109","v":0},{"$f":"General_INPUT_S1!AB109","v":0},{"$f":"General_INPUT_S1!AC109","v":0},{"$f":"General_INPUT_S1!AD109","v":0},{"$f":"General_INPUT_S1!AE109","v":0},{"$f":"General_INPUT_S1!AF109","v":0},{"$f":"General_INPUT_S1!AG109","v":0},{"$f":"General_INPUT_S1!AH109","v":0},{"$f":"General_INPUT_S1!AI109","v":0},{"$f":"General_INPUT_S1!AJ109","v":0},{"$f":"General_INPUT_S1!AK109","v":0},{"$f":"General_INPUT_S1!AL109","v":0},{"$f":"General_INPUT_S1!AM109","v":0},{"$f":"General_INPUT_S1!AN109","v":0},{"$f":"General_INPUT_S1!AO109","v":0},{"$f":"General_INPUT_S1!AP109","v":0},{"$f":"General_INPUT_S1!AQ109","v":0},{"$f":"General_INPUT_S1!AR109","v":0},{"$f":"General_INPUT_S1!AS109","v":0},{"$f":"General_INPUT_S1!AT109","v":0},{"$f":"General_INPUT_S1!AU109","v":0},{"$f":"General_INPUT_S1!AV109","v":0},{"$f":"General_INPUT_S1!AW109","v":0},{"$f":"General_INPUT_S1!AX109","v":0},{"$f":"General_INPUT_S1!AY109","v":0},{"$f":"General_INPUT_S1!AZ109","v":0},{"$f":"General_INPUT_S1!BA109","v":0},{"$f":"General_INPUT_S1!BB109","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D110","v":0},{"$f":"General_INPUT_S1!E110","v":0},{"$f":"General_INPUT_S1!F110","v":0},{"$f":"General_INPUT_S1!G110","v":0},{"$f":"General_INPUT_S1!H110","v":0},{"$f":"General_INPUT_S1!I110","v":0},{"$f":"General_INPUT_S1!J110","v":0},{"$f":"General_INPUT_S1!K110","v":0},{"$f":"General_INPUT_S1!L110","v":0},{"$f":"General_INPUT_S1!M110","v":0},{"$f":"General_INPUT_S1!N110","v":0},{"$f":"General_INPUT_S1!O110","v":0},{"$f":"General_INPUT_S1!P110","v":0},{"$f":"General_INPUT_S1!Q110","v":0},{"$f":"General_INPUT_S1!R110","v":0},{"$f":"General_INPUT_S1!S110","v":0},{"$f":"General_INPUT_S1!T110","v":0},{"$f":"General_INPUT_S1!U110","v":0},{"$f":"General_INPUT_S1!V110","v":0},{"$f":"General_INPUT_S1!W110","v":0},{"$f":"General_INPUT_S1!X110","v":0},{"$f":"General_INPUT_S1!Y110","v":0},{"$f":"General_INPUT_S1!Z110","v":0},{"$f":"General_INPUT_S1!AA110","v":0},{"$f":"General_INPUT_S1!AB110","v":0},{"$f":"General_INPUT_S1!AC110","v":0},{"$f":"General_INPUT_S1!AD110","v":0},{"$f":"General_INPUT_S1!AE110","v":0},{"$f":"General_INPUT_S1!AF110","v":0},{"$f":"General_INPUT_S1!AG110","v":0},{"$f":"General_INPUT_S1!AH110","v":0},{"$f":"General_INPUT_S1!AI110","v":0},{"$f":"General_INPUT_S1!AJ110","v":0},{"$f":"General_INPUT_S1!AK110","v":0},{"$f":"General_INPUT_S1!AL110","v":0},{"$f":"General_INPUT_S1!AM110","v":0},{"$f":"General_INPUT_S1!AN110","v":0},{"$f":"General_INPUT_S1!AO110","v":0},{"$f":"General_INPUT_S1!AP110","v":0},{"$f":"General_INPUT_S1!AQ110","v":0},{"$f":"General_INPUT_S1!AR110","v":0},{"$f":"General_INPUT_S1!AS110","v":0},{"$f":"General_INPUT_S1!AT110","v":0},{"$f":"General_INPUT_S1!AU110","v":0},{"$f":"General_INPUT_S1!AV110","v":0},{"$f":"General_INPUT_S1!AW110","v":0},{"$f":"General_INPUT_S1!AX110","v":0},{"$f":"General_INPUT_S1!AY110","v":0},{"$f":"General_INPUT_S1!AZ110","v":0},{"$f":"General_INPUT_S1!BA110","v":0},{"$f":"General_INPUT_S1!BB110","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D111","v":0},{"$f":"General_INPUT_S1!E111","v":0},{"$f":"General_INPUT_S1!F111","v":0},{"$f":"General_INPUT_S1!G111","v":0},{"$f":"General_INPUT_S1!H111","v":0},{"$f":"General_INPUT_S1!I111","v":0},{"$f":"General_INPUT_S1!J111","v":0},{"$f":"General_INPUT_S1!K111","v":0},{"$f":"General_INPUT_S1!L111","v":0},{"$f":"General_INPUT_S1!M111","v":0},{"$f":"General_INPUT_S1!N111","v":0},{"$f":"General_INPUT_S1!O111","v":0},{"$f":"General_INPUT_S1!P111","v":0},{"$f":"General_INPUT_S1!Q111","v":0},{"$f":"General_INPUT_S1!R111","v":0},{"$f":"General_INPUT_S1!S111","v":0},{"$f":"General_INPUT_S1!T111","v":0},{"$f":"General_INPUT_S1!U111","v":0},{"$f":"General_INPUT_S1!V111","v":0},{"$f":"General_INPUT_S1!W111","v":0},{"$f":"General_INPUT_S1!X111","v":0},{"$f":"General_INPUT_S1!Y111","v":0},{"$f":"General_INPUT_S1!Z111","v":0},{"$f":"General_INPUT_S1!AA111","v":0},{"$f":"General_INPUT_S1!AB111","v":0},{"$f":"General_INPUT_S1!AC111","v":0},{"$f":"General_INPUT_S1!AD111","v":0},{"$f":"General_INPUT_S1!AE111","v":0},{"$f":"General_INPUT_S1!AF111","v":0},{"$f":"General_INPUT_S1!AG111","v":0},{"$f":"General_INPUT_S1!AH111","v":0},{"$f":"General_INPUT_S1!AI111","v":0},{"$f":"General_INPUT_S1!AJ111","v":0},{"$f":"General_INPUT_S1!AK111","v":0},{"$f":"General_INPUT_S1!AL111","v":0},{"$f":"General_INPUT_S1!AM111","v":0},{"$f":"General_INPUT_S1!AN111","v":0},{"$f":"General_INPUT_S1!AO111","v":0},{"$f":"General_INPUT_S1!AP111","v":0},{"$f":"General_INPUT_S1!AQ111","v":0},{"$f":"General_INPUT_S1!AR111","v":0},{"$f":"General_INPUT_S1!AS111","v":0},{"$f":"General_INPUT_S1!AT111","v":0},{"$f":"General_INPUT_S1!AU111","v":0},{"$f":"General_INPUT_S1!AV111","v":0},{"$f":"General_INPUT_S1!AW111","v":0},{"$f":"General_INPUT_S1!AX111","v":0},{"$f":"General_INPUT_S1!AY111","v":0},{"$f":"General_INPUT_S1!AZ111","v":0},{"$f":"General_INPUT_S1!BA111","v":0},{"$f":"General_INPUT_S1!BB111","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D112","v":0},{"$f":"General_INPUT_S1!E112","v":0},{"$f":"General_INPUT_S1!F112","v":0},{"$f":"General_INPUT_S1!G112","v":0},{"$f":"General_INPUT_S1!H112","v":0},{"$f":"General_INPUT_S1!I112","v":0},{"$f":"General_INPUT_S1!J112","v":0},{"$f":"General_INPUT_S1!K112","v":0},{"$f":"General_INPUT_S1!L112","v":0},{"$f":"General_INPUT_S1!M112","v":0},{"$f":"General_INPUT_S1!N112","v":0},{"$f":"General_INPUT_S1!O112","v":0},{"$f":"General_INPUT_S1!P112","v":0},{"$f":"General_INPUT_S1!Q112","v":0},{"$f":"General_INPUT_S1!R112","v":0},{"$f":"General_INPUT_S1!S112","v":0},{"$f":"General_INPUT_S1!T112","v":0},{"$f":"General_INPUT_S1!U112","v":0},{"$f":"General_INPUT_S1!V112","v":0},{"$f":"General_INPUT_S1!W112","v":0},{"$f":"General_INPUT_S1!X112","v":0},{"$f":"General_INPUT_S1!Y112","v":0},{"$f":"General_INPUT_S1!Z112","v":0},{"$f":"General_INPUT_S1!AA112","v":0},{"$f":"General_INPUT_S1!AB112","v":0},{"$f":"General_INPUT_S1!AC112","v":0},{"$f":"General_INPUT_S1!AD112","v":0},{"$f":"General_INPUT_S1!AE112","v":0},{"$f":"General_INPUT_S1!AF112","v":0},{"$f":"General_INPUT_S1!AG112","v":0},{"$f":"General_INPUT_S1!AH112","v":0},{"$f":"General_INPUT_S1!AI112","v":0},{"$f":"General_INPUT_S1!AJ112","v":0},{"$f":"General_INPUT_S1!AK112","v":0},{"$f":"General_INPUT_S1!AL112","v":0},{"$f":"General_INPUT_S1!AM112","v":0},{"$f":"General_INPUT_S1!AN112","v":0},{"$f":"General_INPUT_S1!AO112","v":0},{"$f":"General_INPUT_S1!AP112","v":0},{"$f":"General_INPUT_S1!AQ112","v":0},{"$f":"General_INPUT_S1!AR112","v":0},{"$f":"General_INPUT_S1!AS112","v":0},{"$f":"General_INPUT_S1!AT112","v":0},{"$f":"General_INPUT_S1!AU112","v":0},{"$f":"General_INPUT_S1!AV112","v":0},{"$f":"General_INPUT_S1!AW112","v":0},{"$f":"General_INPUT_S1!AX112","v":0},{"$f":"General_INPUT_S1!AY112","v":0},{"$f":"General_INPUT_S1!AZ112","v":0},{"$f":"General_INPUT_S1!BA112","v":0},{"$f":"General_INPUT_S1!BB112","v":0}]
[]
[]
[null,null,"Retirements"]
[null,null,"Enter retirements as negative numbers, i.e. the retirement of 10MW of capacity should be entered as -10 in the relevant year"]
[null,null,"Unit","MW"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B121,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D121","v":0},{"$f":"General_INPUT_S1!E121","v":0},{"$f":"General_INPUT_S1!F121","v":0},{"$f":"General_INPUT_S1!G121","v":0},{"$f":"General_INPUT_S1!H121","v":0},{"$f":"General_INPUT_S1!I121","v":0},{"$f":"General_INPUT_S1!J121","v":0},{"$f":"General_INPUT_S1!K121","v":0},{"$f":"General_INPUT_S1!L121","v":0},{"$f":"General_INPUT_S1!M121","v":0},{"$f":"General_INPUT_S1!N121","v":0},{"$f":"General_INPUT_S1!O121","v":0},{"$f":"General_INPUT_S1!P121","v":0},{"$f":"General_INPUT_S1!Q121","v":0},{"$f":"General_INPUT_S1!R121","v":-400},{"$f":"General_INPUT_S1!S121","v":-400},{"$f":"General_INPUT_S1!T121","v":0},{"$f":"General_INPUT_S1!U121","v":-130},{"$f":"General_INPUT_S1!V121","v":-400},{"$f":"General_INPUT_S1!W121","v":-400},{"$f":"General_INPUT_S1!X121","v":0},{"$f":"General_INPUT_S1!Y121","v":-24878.603999999996},{"$f":"General_INPUT_S1!Z121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AA121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AB121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AC121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AD121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AE121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AF121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AG121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AH121","v":-1199.9999999999745},{"$f":"General_INPUT_S1!AI121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AJ121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AK121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AL121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AM121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AN121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AO121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AP121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AQ121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AR121","v":-2299.9999999999936},{"$f":"General_INPUT_S1!AS121","v":-1000},{"$f":"General_INPUT_S1!AT121","v":-1000},{"$f":"General_INPUT_S1!AU121","v":-1000},{"$f":"General_INPUT_S1!AV121","v":-1000},{"$f":"General_INPUT_S1!AW121","v":-1000},{"$f":"General_INPUT_S1!AX121","v":-1000},{"$f":"General_INPUT_S1!AY121","v":-1000},{"$f":"General_INPUT_S1!AZ121","v":-1000},{"$f":"General_INPUT_S1!BA121","v":-1000},{"$f":"General_INPUT_S1!BB121","v":-1000}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D122","v":0},{"$f":"General_INPUT_S1!E122","v":0},{"$f":"General_INPUT_S1!F122","v":0},{"$f":"General_INPUT_S1!G122","v":0},{"$f":"General_INPUT_S1!H122","v":0},{"$f":"General_INPUT_S1!I122","v":0},{"$f":"General_INPUT_S1!J122","v":0},{"$f":"General_INPUT_S1!K122","v":0},{"$f":"General_INPUT_S1!L122","v":0},{"$f":"General_INPUT_S1!M122","v":0},{"$f":"General_INPUT_S1!N122","v":0},{"$f":"General_INPUT_S1!O122","v":0},{"$f":"General_INPUT_S1!P122","v":0},{"$f":"General_INPUT_S1!Q122","v":0},{"$f":"General_INPUT_S1!R122","v":0},{"$f":"General_INPUT_S1!S122","v":0},{"$f":"General_INPUT_S1!T122","v":0},{"$f":"General_INPUT_S1!U122","v":0},{"$f":"General_INPUT_S1!V122","v":0},{"$f":"General_INPUT_S1!W122","v":0},{"$f":"General_INPUT_S1!X122","v":0},{"$f":"General_INPUT_S1!Y122","v":0},{"$f":"General_INPUT_S1!Z122","v":0},{"$f":"General_INPUT_S1!AA122","v":0},{"$f":"General_INPUT_S1!AB122","v":0},{"$f":"General_INPUT_S1!AC122","v":0},{"$f":"General_INPUT_S1!AD122","v":0},{"$f":"General_INPUT_S1!AE122","v":0},{"$f":"General_INPUT_S1!AF122","v":0},{"$f":"General_INPUT_S1!AG122","v":0},{"$f":"General_INPUT_S1!AH122","v":0},{"$f":"General_INPUT_S1!AI122","v":0},{"$f":"General_INPUT_S1!AJ122","v":0},{"$f":"General_INPUT_S1!AK122","v":0},{"$f":"General_INPUT_S1!AL122","v":0},{"$f":"General_INPUT_S1!AM122","v":0},{"$f":"General_INPUT_S1!AN122","v":0},{"$f":"General_INPUT_S1!AO122","v":0},{"$f":"General_INPUT_S1!AP122","v":0},{"$f":"General_INPUT_S1!AQ122","v":0},{"$f":"General_INPUT_S1!AR122","v":0},{"$f":"General_INPUT_S1!AS122","v":0},{"$f":"General_INPUT_S1!AT122","v":0},{"$f":"General_INPUT_S1!AU122","v":0},{"$f":"General_INPUT_S1!AV122","v":0},{"$f":"General_INPUT_S1!AW122","v":0},{"$f":"General_INPUT_S1!AX122","v":0},{"$f":"General_INPUT_S1!AY122","v":0},{"$f":"General_INPUT_S1!AZ122","v":0},{"$f":"General_INPUT_S1!BA122","v":0},{"$f":"General_INPUT_S1!BB122","v":0}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D123","v":0},{"$f":"General_INPUT_S1!E123","v":0},{"$f":"General_INPUT_S1!F123","v":0},{"$f":"General_INPUT_S1!G123","v":0},{"$f":"General_INPUT_S1!H123","v":0},{"$f":"General_INPUT_S1!I123","v":0},{"$f":"General_INPUT_S1!J123","v":0},{"$f":"General_INPUT_S1!K123","v":0},{"$f":"General_INPUT_S1!L123","v":0},{"$f":"General_INPUT_S1!M123","v":0},{"$f":"General_INPUT_S1!N123","v":-485.5},{"$f":"General_INPUT_S1!O123","v":0},{"$f":"General_INPUT_S1!P123","v":0},{"$f":"General_INPUT_S1!Q123","v":-75},{"$f":"General_INPUT_S1!R123","v":0},{"$f":"General_INPUT_S1!S123","v":0},{"$f":"General_INPUT_S1!T123","v":0},{"$f":"General_INPUT_S1!U123","v":-37.5},{"$f":"General_INPUT_S1!V123","v":-210},{"$f":"General_INPUT_S1!W123","v":0},{"$f":"General_INPUT_S1!X123","v":-185},{"$f":"General_INPUT_S1!Y123","v":-266.12903225806497},{"$f":"General_INPUT_S1!Z123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AA123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AB123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AC123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AD123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AE123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AF123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AG123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AH123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AI123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AJ123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AK123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AL123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AM123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AN123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AO123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AP123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AQ123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AR123","v":-308.87096774193344},{"$f":"General_INPUT_S1!AS123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AT123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AU123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AV123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AW123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AX123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AY123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AZ123","v":-50.000000000000043},{"$f":"General_INPUT_S1!BA123","v":-50.000000000000043},{"$f":"General_INPUT_S1!BB123","v":-49.999999999999602}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D124","v":0},{"$f":"General_INPUT_S1!E124","v":0},{"$f":"General_INPUT_S1!F124","v":0},{"$f":"General_INPUT_S1!G124","v":0},{"$f":"General_INPUT_S1!H124","v":0},{"$f":"General_INPUT_S1!I124","v":0},{"$f":"General_INPUT_S1!J124","v":0},{"$f":"General_INPUT_S1!K124","v":0},{"$f":"General_INPUT_S1!L124","v":0},{"$f":"General_INPUT_S1!M124","v":0},{"$f":"General_INPUT_S1!N124","v":-1456.5},{"$f":"General_INPUT_S1!O124","v":0},{"$f":"General_INPUT_S1!P124","v":0},{"$f":"General_INPUT_S1!Q124","v":-225},{"$f":"General_INPUT_S1!R124","v":0},{"$f":"General_INPUT_S1!S124","v":0},{"$f":"General_INPUT_S1!T124","v":0},{"$f":"General_INPUT_S1!U124","v":-112.5},{"$f":"General_INPUT_S1!V124","v":-630},{"$f":"General_INPUT_S1!W124","v":0},{"$f":"General_INPUT_S1!X124","v":-555},{"$f":"General_INPUT_S1!Y124","v":-798.3870967741957},{"$f":"General_INPUT_S1!Z124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AA124","v":-798.38709677419217},{"$f":"General_INPUT_S1!AB124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AC124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AD124","v":-798.38709677419217},{"$f":"General_INPUT_S1!AE124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AF124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AG124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AH124","v":-798.38709677419399},{"$f":"General_INPUT_S1!AI124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AJ124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AK124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AL124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AM124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AN124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AO124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AP124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AQ124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AR124","v":-926.61290322580032},{"$f":"General_INPUT_S1!AS124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AT124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AU124","v":-149.99999999999946},{"$f":"General_INPUT_S1!AV124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AW124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AX124","v":-149.99999999999946},{"$f":"General_INPUT_S1!AY124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AZ124","v":-150.00000000000034},{"$f":"General_INPUT_S1!BA124","v":-150.00000000000034},{"$f":"General_INPUT_S1!BB124","v":-149.99999999999858}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D125","v":0},{"$f":"General_INPUT_S1!E125","v":0},{"$f":"General_INPUT_S1!F125","v":0},{"$f":"General_INPUT_S1!G125","v":0},{"$f":"General_INPUT_S1!H125","v":0},{"$f":"General_INPUT_S1!I125","v":0},{"$f":"General_INPUT_S1!J125","v":0},{"$f":"General_INPUT_S1!K125","v":0},{"$f":"General_INPUT_S1!L125","v":0},{"$f":"General_INPUT_S1!M125","v":0},{"$f":"General_INPUT_S1!N125","v":0},{"$f":"General_INPUT_S1!O125","v":0},{"$f":"General_INPUT_S1!P125","v":0},{"$f":"General_INPUT_S1!Q125","v":0},{"$f":"General_INPUT_S1!R125","v":0},{"$f":"General_INPUT_S1!S125","v":0},{"$f":"General_INPUT_S1!T125","v":0},{"$f":"General_INPUT_S1!U125","v":0},{"$f":"General_INPUT_S1!V125","v":0},{"$f":"General_INPUT_S1!W125","v":0},{"$f":"General_INPUT_S1!X125","v":0},{"$f":"General_INPUT_S1!Y125","v":0},{"$f":"General_INPUT_S1!Z125","v":0},{"$f":"General_INPUT_S1!AA125","v":0},{"$f":"General_INPUT_S1!AB125","v":0},{"$f":"General_INPUT_S1!AC125","v":0},{"$f":"General_INPUT_S1!AD125","v":0},{"$f":"General_INPUT_S1!AE125","v":0},{"$f":"General_INPUT_S1!AF125","v":0},{"$f":"General_INPUT_S1!AG125","v":0},{"$f":"General_INPUT_S1!AH125","v":0},{"$f":"General_INPUT_S1!AI125","v":0},{"$f":"General_INPUT_S1!AJ125","v":0},{"$f":"General_INPUT_S1!AK125","v":0},{"$f":"General_INPUT_S1!AL125","v":0},{"$f":"General_INPUT_S1!AM125","v":0},{"$f":"General_INPUT_S1!AN125","v":0},{"$f":"General_INPUT_S1!AO125","v":0},{"$f":"General_INPUT_S1!AP125","v":0},{"$f":"General_INPUT_S1!AQ125","v":0},{"$f":"General_INPUT_S1!AR125","v":0},{"$f":"General_INPUT_S1!AS125","v":0},{"$f":"General_INPUT_S1!AT125","v":0},{"$f":"General_INPUT_S1!AU125","v":0},{"$f":"General_INPUT_S1!AV125","v":0},{"$f":"General_INPUT_S1!AW125","v":0},{"$f":"General_INPUT_S1!AX125","v":0},{"$f":"General_INPUT_S1!AY125","v":0},{"$f":"General_INPUT_S1!AZ125","v":0},{"$f":"General_INPUT_S1!BA125","v":0},{"$f":"General_INPUT_S1!BB125","v":0}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D126","v":0},{"$f":"General_INPUT_S1!E126","v":0},{"$f":"General_INPUT_S1!F126","v":0},{"$f":"General_INPUT_S1!G126","v":0},{"$f":"General_INPUT_S1!H126","v":0},{"$f":"General_INPUT_S1!I126","v":0},{"$f":"General_INPUT_S1!J126","v":0},{"$f":"General_INPUT_S1!K126","v":0},{"$f":"General_INPUT_S1!L126","v":0},{"$f":"General_INPUT_S1!M126","v":0},{"$f":"General_INPUT_S1!N126","v":0},{"$f":"General_INPUT_S1!O126","v":0},{"$f":"General_INPUT_S1!P126","v":-232.97491039428843},{"$f":"General_INPUT_S1!Q126","v":-232.97491039428843},{"$f":"General_INPUT_S1!R126","v":-232.97491039428843},{"$f":"General_INPUT_S1!S126","v":-232.97491039428843},{"$f":"General_INPUT_S1!T126","v":-232.97491039428843},{"$f":"General_INPUT_S1!U126","v":-232.97491039428843},{"$f":"General_INPUT_S1!V126","v":-232.97491039428843},{"$f":"General_INPUT_S1!W126","v":-232.97491039428843},{"$f":"General_INPUT_S1!X126","v":-232.97491039429019},{"$f":"General_INPUT_S1!Y126","v":-300.00000000000068},{"$f":"General_INPUT_S1!Z126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AA126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AB126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AC126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AD126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AE126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AF126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AG126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AH126","v":-299.99999999999625},{"$f":"General_INPUT_S1!AI126","v":-250},{"$f":"General_INPUT_S1!AJ126","v":-250},{"$f":"General_INPUT_S1!AK126","v":-250},{"$f":"General_INPUT_S1!AL126","v":-250},{"$f":"General_INPUT_S1!AM126","v":-250},{"$f":"General_INPUT_S1!AN126","v":-250},{"$f":"General_INPUT_S1!AO126","v":-250},{"$f":"General_INPUT_S1!AP126","v":-250},{"$f":"General_INPUT_S1!AQ126","v":-250},{"$f":"General_INPUT_S1!AR126","v":-250},{"$f":"General_INPUT_S1!AS126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AT126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AU126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AV126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AW126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AX126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AY126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AZ126","v":-49.999999999999822},{"$f":"General_INPUT_S1!BA126","v":-49.999999999999822},{"$f":"General_INPUT_S1!BB126","v":-50.000000000001599}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D127","v":0},{"$f":"General_INPUT_S1!E127","v":0},{"$f":"General_INPUT_S1!F127","v":0},{"$f":"General_INPUT_S1!G127","v":0},{"$f":"General_INPUT_S1!H127","v":0},{"$f":"General_INPUT_S1!I127","v":0},{"$f":"General_INPUT_S1!J127","v":0},{"$f":"General_INPUT_S1!K127","v":0},{"$f":"General_INPUT_S1!L127","v":0},{"$f":"General_INPUT_S1!M127","v":0},{"$f":"General_INPUT_S1!N127","v":0},{"$f":"General_INPUT_S1!O127","v":0},{"$f":"General_INPUT_S1!P127","v":0},{"$f":"General_INPUT_S1!Q127","v":0},{"$f":"General_INPUT_S1!R127","v":0},{"$f":"General_INPUT_S1!S127","v":0},{"$f":"General_INPUT_S1!T127","v":0},{"$f":"General_INPUT_S1!U127","v":0},{"$f":"General_INPUT_S1!V127","v":0},{"$f":"General_INPUT_S1!W127","v":0},{"$f":"General_INPUT_S1!X127","v":0},{"$f":"General_INPUT_S1!Y127","v":0},{"$f":"General_INPUT_S1!Z127","v":0},{"$f":"General_INPUT_S1!AA127","v":0},{"$f":"General_INPUT_S1!AB127","v":0},{"$f":"General_INPUT_S1!AC127","v":0},{"$f":"General_INPUT_S1!AD127","v":0},{"$f":"General_INPUT_S1!AE127","v":0},{"$f":"General_INPUT_S1!AF127","v":0},{"$f":"General_INPUT_S1!AG127","v":0},{"$f":"General_INPUT_S1!AH127","v":0},{"$f":"General_INPUT_S1!AI127","v":0},{"$f":"General_INPUT_S1!AJ127","v":0},{"$f":"General_INPUT_S1!AK127","v":0},{"$f":"General_INPUT_S1!AL127","v":0},{"$f":"General_INPUT_S1!AM127","v":0},{"$f":"General_INPUT_S1!AN127","v":0},{"$f":"General_INPUT_S1!AO127","v":0},{"$f":"General_INPUT_S1!AP127","v":0},{"$f":"General_INPUT_S1!AQ127","v":0},{"$f":"General_INPUT_S1!AR127","v":0},{"$f":"General_INPUT_S1!AS127","v":0},{"$f":"General_INPUT_S1!AT127","v":0},{"$f":"General_INPUT_S1!AU127","v":0},{"$f":"General_INPUT_S1!AV127","v":0},{"$f":"General_INPUT_S1!AW127","v":0},{"$f":"General_INPUT_S1!AX127","v":0},{"$f":"General_INPUT_S1!AY127","v":0},{"$f":"General_INPUT_S1!AZ127","v":0},{"$f":"General_INPUT_S1!BA127","v":0},{"$f":"General_INPUT_S1!BB127","v":0}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D128","v":0},{"$f":"General_INPUT_S1!E128","v":0},{"$f":"General_INPUT_S1!F128","v":0},{"$f":"General_INPUT_S1!G128","v":0},{"$f":"General_INPUT_S1!H128","v":0},{"$f":"General_INPUT_S1!I128","v":0},{"$f":"General_INPUT_S1!J128","v":0},{"$f":"General_INPUT_S1!K128","v":0},{"$f":"General_INPUT_S1!L128","v":0},{"$f":"General_INPUT_S1!M128","v":0},{"$f":"General_INPUT_S1!N128","v":0},{"$f":"General_INPUT_S1!O128","v":0},{"$f":"General_INPUT_S1!P128","v":0},{"$f":"General_INPUT_S1!Q128","v":0},{"$f":"General_INPUT_S1!R128","v":0},{"$f":"General_INPUT_S1!S128","v":0},{"$f":"General_INPUT_S1!T128","v":0},{"$f":"General_INPUT_S1!U128","v":0},{"$f":"General_INPUT_S1!V128","v":0},{"$f":"General_INPUT_S1!W128","v":0},{"$f":"General_INPUT_S1!X128","v":0},{"$f":"General_INPUT_S1!Y128","v":0},{"$f":"General_INPUT_S1!Z128","v":0},{"$f":"General_INPUT_S1!AA128","v":0},{"$f":"General_INPUT_S1!AB128","v":0},{"$f":"General_INPUT_S1!AC128","v":0},{"$f":"General_INPUT_S1!AD128","v":0},{"$f":"General_INPUT_S1!AE128","v":0},{"$f":"General_INPUT_S1!AF128","v":0},{"$f":"General_INPUT_S1!AG128","v":0},{"$f":"General_INPUT_S1!AH128","v":0},{"$f":"General_INPUT_S1!AI128","v":0},{"$f":"General_INPUT_S1!AJ128","v":0},{"$f":"General_INPUT_S1!AK128","v":0},{"$f":"General_INPUT_S1!AL128","v":0},{"$f":"General_INPUT_S1!AM128","v":0},{"$f":"General_INPUT_S1!AN128","v":-26.000000000000004},{"$f":"General_INPUT_S1!AO128","v":0},{"$f":"General_INPUT_S1!AP128","v":0},{"$f":"General_INPUT_S1!AQ128","v":-10.000000000000004},{"$f":"General_INPUT_S1!AR128","v":-1705.6600000000003},{"$f":"General_INPUT_S1!AS128","v":-41.4399999999996},{"$f":"General_INPUT_S1!AT128","v":-73.710000000000264},{"$f":"General_INPUT_S1!AU128","v":-25.989999999999782},{"$f":"General_INPUT_S1!AV128","v":-8.7999999999999545},{"$f":"General_INPUT_S1!AW128","v":-8.9100000000000819},{"$f":"General_INPUT_S1!AX128","v":-383.8900000000001},{"$f":"General_INPUT_S1!AY128","v":0},{"$f":"General_INPUT_S1!AZ128","v":0},{"$f":"General_INPUT_S1!BA128","v":0},{"$f":"General_INPUT_S1!BB128","v":0}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D129","v":0},{"$f":"General_INPUT_S1!E129","v":0},{"$f":"General_INPUT_S1!F129","v":0},{"$f":"General_INPUT_S1!G129","v":0},{"$f":"General_INPUT_S1!H129","v":0},{"$f":"General_INPUT_S1!I129","v":0},{"$f":"General_INPUT_S1!J129","v":0},{"$f":"General_INPUT_S1!K129","v":0},{"$f":"General_INPUT_S1!L129","v":0},{"$f":"General_INPUT_S1!M129","v":0},{"$f":"General_INPUT_S1!N129","v":0},{"$f":"General_INPUT_S1!O129","v":0},{"$f":"General_INPUT_S1!P129","v":0},{"$f":"General_INPUT_S1!Q129","v":0},{"$f":"General_INPUT_S1!R129","v":0},{"$f":"General_INPUT_S1!S129","v":0},{"$f":"General_INPUT_S1!T129","v":0},{"$f":"General_INPUT_S1!U129","v":0},{"$f":"General_INPUT_S1!V129","v":0},{"$f":"General_INPUT_S1!W129","v":0},{"$f":"General_INPUT_S1!X129","v":0},{"$f":"General_INPUT_S1!Y129","v":0},{"$f":"General_INPUT_S1!Z129","v":0},{"$f":"General_INPUT_S1!AA129","v":0},{"$f":"General_INPUT_S1!AB129","v":0},{"$f":"General_INPUT_S1!AC129","v":0},{"$f":"General_INPUT_S1!AD129","v":0},{"$f":"General_INPUT_S1!AE129","v":0},{"$f":"General_INPUT_S1!AF129","v":0},{"$f":"General_INPUT_S1!AG129","v":0},{"$f":"General_INPUT_S1!AH129","v":0},{"$f":"General_INPUT_S1!AI129","v":0},{"$f":"General_INPUT_S1!AJ129","v":0},{"$f":"General_INPUT_S1!AK129","v":0},{"$f":"General_INPUT_S1!AL129","v":0},{"$f":"General_INPUT_S1!AM129","v":0},{"$f":"General_INPUT_S1!AN129","v":0},{"$f":"General_INPUT_S1!AO129","v":0},{"$f":"General_INPUT_S1!AP129","v":0},{"$f":"General_INPUT_S1!AQ129","v":0},{"$f":"General_INPUT_S1!AR129","v":0},{"$f":"General_INPUT_S1!AS129","v":0},{"$f":"General_INPUT_S1!AT129","v":0},{"$f":"General_INPUT_S1!AU129","v":0},{"$f":"General_INPUT_S1!AV129","v":0},{"$f":"General_INPUT_S1!AW129","v":0},{"$f":"General_INPUT_S1!AX129","v":0},{"$f":"General_INPUT_S1!AY129","v":0},{"$f":"General_INPUT_S1!AZ129","v":0},{"$f":"General_INPUT_S1!BA129","v":0},{"$f":"General_INPUT_S1!BB129","v":0}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D130","v":0},{"$f":"General_INPUT_S1!E130","v":0},{"$f":"General_INPUT_S1!F130","v":0},{"$f":"General_INPUT_S1!G130","v":0},{"$f":"General_INPUT_S1!H130","v":0},{"$f":"General_INPUT_S1!I130","v":0},{"$f":"General_INPUT_S1!J130","v":0},{"$f":"General_INPUT_S1!K130","v":0},{"$f":"General_INPUT_S1!L130","v":0},{"$f":"General_INPUT_S1!M130","v":0},{"$f":"General_INPUT_S1!N130","v":0},{"$f":"General_INPUT_S1!O130","v":0},{"$f":"General_INPUT_S1!P130","v":0},{"$f":"General_INPUT_S1!Q130","v":0},{"$f":"General_INPUT_S1!R130","v":0},{"$f":"General_INPUT_S1!S130","v":0},{"$f":"General_INPUT_S1!T130","v":0},{"$f":"General_INPUT_S1!U130","v":0},{"$f":"General_INPUT_S1!V130","v":0},{"$f":"General_INPUT_S1!W130","v":0},{"$f":"General_INPUT_S1!X130","v":0},{"$f":"General_INPUT_S1!Y130","v":0},{"$f":"General_INPUT_S1!Z130","v":0},{"$f":"General_INPUT_S1!AA130","v":0},{"$f":"General_INPUT_S1!AB130","v":0},{"$f":"General_INPUT_S1!AC130","v":0},{"$f":"General_INPUT_S1!AD130","v":0},{"$f":"General_INPUT_S1!AE130","v":0},{"$f":"General_INPUT_S1!AF130","v":0},{"$f":"General_INPUT_S1!AG130","v":0},{"$f":"General_INPUT_S1!AH130","v":0},{"$f":"General_INPUT_S1!AI130","v":0},{"$f":"General_INPUT_S1!AJ130","v":0},{"$f":"General_INPUT_S1!AK130","v":0},{"$f":"General_INPUT_S1!AL130","v":0},{"$f":"General_INPUT_S1!AM130","v":0},{"$f":"General_INPUT_S1!AN130","v":0},{"$f":"General_INPUT_S1!AO130","v":0},{"$f":"General_INPUT_S1!AP130","v":0},{"$f":"General_INPUT_S1!AQ130","v":0},{"$f":"General_INPUT_S1!AR130","v":0},{"$f":"General_INPUT_S1!AS130","v":0},{"$f":"General_INPUT_S1!AT130","v":0},{"$f":"General_INPUT_S1!AU130","v":0},{"$f":"General_INPUT_S1!AV130","v":0},{"$f":"General_INPUT_S1!AW130","v":0},{"$f":"General_INPUT_S1!AX130","v":0},{"$f":"General_INPUT_S1!AY130","v":0},{"$f":"General_INPUT_S1!AZ130","v":0},{"$f":"General_INPUT_S1!BA130","v":0},{"$f":"General_INPUT_S1!BB130","v":0}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D131","v":0},{"$f":"General_INPUT_S1!E131","v":0},{"$f":"General_INPUT_S1!F131","v":0},{"$f":"General_INPUT_S1!G131","v":0},{"$f":"General_INPUT_S1!H131","v":0},{"$f":"General_INPUT_S1!I131","v":0},{"$f":"General_INPUT_S1!J131","v":0},{"$f":"General_INPUT_S1!K131","v":0},{"$f":"General_INPUT_S1!L131","v":0},{"$f":"General_INPUT_S1!M131","v":0},{"$f":"General_INPUT_S1!N131","v":0},{"$f":"General_INPUT_S1!O131","v":0},{"$f":"General_INPUT_S1!P131","v":0},{"$f":"General_INPUT_S1!Q131","v":0},{"$f":"General_INPUT_S1!R131","v":0},{"$f":"General_INPUT_S1!S131","v":0},{"$f":"General_INPUT_S1!T131","v":0},{"$f":"General_INPUT_S1!U131","v":0},{"$f":"General_INPUT_S1!V131","v":0},{"$f":"General_INPUT_S1!W131","v":0},{"$f":"General_INPUT_S1!X131","v":0},{"$f":"General_INPUT_S1!Y131","v":0},{"$f":"General_INPUT_S1!Z131","v":0},{"$f":"General_INPUT_S1!AA131","v":0},{"$f":"General_INPUT_S1!AB131","v":0},{"$f":"General_INPUT_S1!AC131","v":0},{"$f":"General_INPUT_S1!AD131","v":0},{"$f":"General_INPUT_S1!AE131","v":0},{"$f":"General_INPUT_S1!AF131","v":0},{"$f":"General_INPUT_S1!AG131","v":0},{"$f":"General_INPUT_S1!AH131","v":0},{"$f":"General_INPUT_S1!AI131","v":0},{"$f":"General_INPUT_S1!AJ131","v":0},{"$f":"General_INPUT_S1!AK131","v":0},{"$f":"General_INPUT_S1!AL131","v":0},{"$f":"General_INPUT_S1!AM131","v":0},{"$f":"General_INPUT_S1!AN131","v":0},{"$f":"General_INPUT_S1!AO131","v":0},{"$f":"General_INPUT_S1!AP131","v":0},{"$f":"General_INPUT_S1!AQ131","v":0},{"$f":"General_INPUT_S1!AR131","v":0},{"$f":"General_INPUT_S1!AS131","v":0},{"$f":"General_INPUT_S1!AT131","v":0},{"$f":"General_INPUT_S1!AU131","v":0},{"$f":"General_INPUT_S1!AV131","v":0},{"$f":"General_INPUT_S1!AW131","v":0},{"$f":"General_INPUT_S1!AX131","v":0},{"$f":"General_INPUT_S1!AY131","v":0},{"$f":"General_INPUT_S1!AZ131","v":0},{"$f":"General_INPUT_S1!BA131","v":0},{"$f":"General_INPUT_S1!BB131","v":0}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D132","v":0},{"$f":"General_INPUT_S1!E132","v":0},{"$f":"General_INPUT_S1!F132","v":0},{"$f":"General_INPUT_S1!G132","v":0},{"$f":"General_INPUT_S1!H132","v":0},{"$f":"General_INPUT_S1!I132","v":0},{"$f":"General_INPUT_S1!J132","v":0},{"$f":"General_INPUT_S1!K132","v":0},{"$f":"General_INPUT_S1!L132","v":0},{"$f":"General_INPUT_S1!M132","v":0},{"$f":"General_INPUT_S1!N132","v":0},{"$f":"General_INPUT_S1!O132","v":0},{"$f":"General_INPUT_S1!P132","v":0},{"$f":"General_INPUT_S1!Q132","v":0},{"$f":"General_INPUT_S1!R132","v":0},{"$f":"General_INPUT_S1!S132","v":0},{"$f":"General_INPUT_S1!T132","v":0},{"$f":"General_INPUT_S1!U132","v":0},{"$f":"General_INPUT_S1!V132","v":0},{"$f":"General_INPUT_S1!W132","v":0},{"$f":"General_INPUT_S1!X132","v":0},{"$f":"General_INPUT_S1!Y132","v":0},{"$f":"General_INPUT_S1!Z132","v":0},{"$f":"General_INPUT_S1!AA132","v":0},{"$f":"General_INPUT_S1!AB132","v":0},{"$f":"General_INPUT_S1!AC132","v":0},{"$f":"General_INPUT_S1!AD132","v":0},{"$f":"General_INPUT_S1!AE132","v":0},{"$f":"General_INPUT_S1!AF132","v":0},{"$f":"General_INPUT_S1!AG132","v":0},{"$f":"General_INPUT_S1!AH132","v":0},{"$f":"General_INPUT_S1!AI132","v":0},{"$f":"General_INPUT_S1!AJ132","v":0},{"$f":"General_INPUT_S1!AK132","v":0},{"$f":"General_INPUT_S1!AL132","v":0},{"$f":"General_INPUT_S1!AM132","v":0},{"$f":"General_INPUT_S1!AN132","v":0},{"$f":"General_INPUT_S1!AO132","v":0},{"$f":"General_INPUT_S1!AP132","v":0},{"$f":"General_INPUT_S1!AQ132","v":0},{"$f":"General_INPUT_S1!AR132","v":0},{"$f":"General_INPUT_S1!AS132","v":0},{"$f":"General_INPUT_S1!AT132","v":0},{"$f":"General_INPUT_S1!AU132","v":0},{"$f":"General_INPUT_S1!AV132","v":0},{"$f":"General_INPUT_S1!AW132","v":0},{"$f":"General_INPUT_S1!AX132","v":0},{"$f":"General_INPUT_S1!AY132","v":0},{"$f":"General_INPUT_S1!AZ132","v":0},{"$f":"General_INPUT_S1!BA132","v":0},{"$f":"General_INPUT_S1!BB132","v":0}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D133","v":0},{"$f":"General_INPUT_S1!E133","v":0},{"$f":"General_INPUT_S1!F133","v":0},{"$f":"General_INPUT_S1!G133","v":0},{"$f":"General_INPUT_S1!H133","v":0},{"$f":"General_INPUT_S1!I133","v":0},{"$f":"General_INPUT_S1!J133","v":0},{"$f":"General_INPUT_S1!K133","v":0},{"$f":"General_INPUT_S1!L133","v":0},{"$f":"General_INPUT_S1!M133","v":0},{"$f":"General_INPUT_S1!N133","v":0},{"$f":"General_INPUT_S1!O133","v":0},{"$f":"General_INPUT_S1!P133","v":0},{"$f":"General_INPUT_S1!Q133","v":0},{"$f":"General_INPUT_S1!R133","v":0},{"$f":"General_INPUT_S1!S133","v":0},{"$f":"General_INPUT_S1!T133","v":0},{"$f":"General_INPUT_S1!U133","v":0},{"$f":"General_INPUT_S1!V133","v":0},{"$f":"General_INPUT_S1!W133","v":0},{"$f":"General_INPUT_S1!X133","v":0},{"$f":"General_INPUT_S1!Y133","v":0},{"$f":"General_INPUT_S1!Z133","v":0},{"$f":"General_INPUT_S1!AA133","v":0},{"$f":"General_INPUT_S1!AB133","v":0},{"$f":"General_INPUT_S1!AC133","v":0},{"$f":"General_INPUT_S1!AD133","v":0},{"$f":"General_INPUT_S1!AE133","v":0},{"$f":"General_INPUT_S1!AF133","v":0},{"$f":"General_INPUT_S1!AG133","v":0},{"$f":"General_INPUT_S1!AH133","v":0},{"$f":"General_INPUT_S1!AI133","v":0},{"$f":"General_INPUT_S1!AJ133","v":0},{"$f":"General_INPUT_S1!AK133","v":0},{"$f":"General_INPUT_S1!AL133","v":0},{"$f":"General_INPUT_S1!AM133","v":0},{"$f":"General_INPUT_S1!AN133","v":0},{"$f":"General_INPUT_S1!AO133","v":0},{"$f":"General_INPUT_S1!AP133","v":0},{"$f":"General_INPUT_S1!AQ133","v":0},{"$f":"General_INPUT_S1!AR133","v":0},{"$f":"General_INPUT_S1!AS133","v":0},{"$f":"General_INPUT_S1!AT133","v":0},{"$f":"General_INPUT_S1!AU133","v":0},{"$f":"General_INPUT_S1!AV133","v":0},{"$f":"General_INPUT_S1!AW133","v":0},{"$f":"General_INPUT_S1!AX133","v":0},{"$f":"General_INPUT_S1!AY133","v":0},{"$f":"General_INPUT_S1!AZ133","v":0},{"$f":"General_INPUT_S1!BA133","v":0},{"$f":"General_INPUT_S1!BB133","v":0}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D134","v":0},{"$f":"General_INPUT_S1!E134","v":0},{"$f":"General_INPUT_S1!F134","v":0},{"$f":"General_INPUT_S1!G134","v":0},{"$f":"General_INPUT_S1!H134","v":0},{"$f":"General_INPUT_S1!I134","v":0},{"$f":"General_INPUT_S1!J134","v":0},{"$f":"General_INPUT_S1!K134","v":0},{"$f":"General_INPUT_S1!L134","v":0},{"$f":"General_INPUT_S1!M134","v":0},{"$f":"General_INPUT_S1!N134","v":0},{"$f":"General_INPUT_S1!O134","v":0},{"$f":"General_INPUT_S1!P134","v":-165},{"$f":"General_INPUT_S1!Q134","v":0},{"$f":"General_INPUT_S1!R134","v":0},{"$f":"General_INPUT_S1!S134","v":-165},{"$f":"General_INPUT_S1!T134","v":-60},{"$f":"General_INPUT_S1!U134","v":0},{"$f":"General_INPUT_S1!V134","v":-200},{"$f":"General_INPUT_S1!W134","v":0},{"$f":"General_INPUT_S1!X134","v":0},{"$f":"General_INPUT_S1!Y134","v":0},{"$f":"General_INPUT_S1!Z134","v":0},{"$f":"General_INPUT_S1!AA134","v":0},{"$f":"General_INPUT_S1!AB134","v":0},{"$f":"General_INPUT_S1!AC134","v":0},{"$f":"General_INPUT_S1!AD134","v":-60},{"$f":"General_INPUT_S1!AE134","v":-238},{"$f":"General_INPUT_S1!AF134","v":0},{"$f":"General_INPUT_S1!AG134","v":0},{"$f":"General_INPUT_S1!AH134","v":-110},{"$f":"General_INPUT_S1!AI134","v":0},{"$f":"General_INPUT_S1!AJ134","v":-55},{"$f":"General_INPUT_S1!AK134","v":-35},{"$f":"General_INPUT_S1!AL134","v":-55},{"$f":"General_INPUT_S1!AM134","v":-275},{"$f":"General_INPUT_S1!AN134","v":-195},{"$f":"General_INPUT_S1!AO134","v":-185},{"$f":"General_INPUT_S1!AP134","v":0},{"$f":"General_INPUT_S1!AQ134","v":-136},{"$f":"General_INPUT_S1!AR134","v":-345},{"$f":"General_INPUT_S1!AS134","v":-270},{"$f":"General_INPUT_S1!AT134","v":-330},{"$f":"General_INPUT_S1!AU134","v":-165},{"$f":"General_INPUT_S1!AV134","v":0},{"$f":"General_INPUT_S1!AW134","v":0},{"$f":"General_INPUT_S1!AX134","v":-165},{"$f":"General_INPUT_S1!AY134","v":0},{"$f":"General_INPUT_S1!AZ134","v":-560},{"$f":"General_INPUT_S1!BA134","v":0},{"$f":"General_INPUT_S1!BB134","v":-310}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D135","v":0},{"$f":"General_INPUT_S1!E135","v":0},{"$f":"General_INPUT_S1!F135","v":0},{"$f":"General_INPUT_S1!G135","v":0},{"$f":"General_INPUT_S1!H135","v":0},{"$f":"General_INPUT_S1!I135","v":0},{"$f":"General_INPUT_S1!J135","v":0},{"$f":"General_INPUT_S1!K135","v":0},{"$f":"General_INPUT_S1!L135","v":0},{"$f":"General_INPUT_S1!M135","v":0},{"$f":"General_INPUT_S1!N135","v":0},{"$f":"General_INPUT_S1!O135","v":-128.25},{"$f":"General_INPUT_S1!P135","v":0},{"$f":"General_INPUT_S1!Q135","v":0},{"$f":"General_INPUT_S1!R135","v":0},{"$f":"General_INPUT_S1!S135","v":0},{"$f":"General_INPUT_S1!T135","v":-51.3},{"$f":"General_INPUT_S1!U135","v":-156.75},{"$f":"General_INPUT_S1!V135","v":0},{"$f":"General_INPUT_S1!W135","v":0},{"$f":"General_INPUT_S1!X135","v":-572.85},{"$f":"General_INPUT_S1!Y135","v":-121.125},{"$f":"General_INPUT_S1!Z135","v":0},{"$f":"General_INPUT_S1!AA135","v":-665},{"$f":"General_INPUT_S1!AB135","v":0},{"$f":"General_INPUT_S1!AC135","v":0},{"$f":"General_INPUT_S1!AD135","v":-1157.0050000000001},{"$f":"General_INPUT_S1!AE135","v":0},{"$f":"General_INPUT_S1!AF135","v":0},{"$f":"General_INPUT_S1!AG135","v":-119.69999999999999},{"$f":"General_INPUT_S1!AH135","v":0},{"$f":"General_INPUT_S1!AI135","v":-34.199999999999996},{"$f":"General_INPUT_S1!AJ135","v":0},{"$f":"General_INPUT_S1!AK135","v":0},{"$f":"General_INPUT_S1!AL135","v":0},{"$f":"General_INPUT_S1!AM135","v":-166.25},{"$f":"General_INPUT_S1!AN135","v":-274.55},{"$f":"General_INPUT_S1!AO135","v":-123.5},{"$f":"General_INPUT_S1!AP135","v":0},{"$f":"General_INPUT_S1!AQ135","v":-88.16},{"$f":"General_INPUT_S1!AR135","v":-47.5},{"$f":"General_INPUT_S1!AS135","v":-5.9849999999999994},{"$f":"General_INPUT_S1!AT135","v":0},{"$f":"General_INPUT_S1!AU135","v":0},{"$f":"General_INPUT_S1!AV135","v":-277.39999999999998},{"$f":"General_INPUT_S1!AW135","v":0},{"$f":"General_INPUT_S1!AX135","v":0},{"$f":"General_INPUT_S1!AY135","v":0},{"$f":"General_INPUT_S1!AZ135","v":-171},{"$f":"General_INPUT_S1!BA135","v":-152.095},{"$f":"General_INPUT_S1!BB135","v":-65.575649999999996}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D136","v":0},{"$f":"General_INPUT_S1!E136","v":0},{"$f":"General_INPUT_S1!F136","v":0},{"$f":"General_INPUT_S1!G136","v":0},{"$f":"General_INPUT_S1!H136","v":0},{"$f":"General_INPUT_S1!I136","v":0},{"$f":"General_INPUT_S1!J136","v":0},{"$f":"General_INPUT_S1!K136","v":0},{"$f":"General_INPUT_S1!L136","v":0},{"$f":"General_INPUT_S1!M136","v":0},{"$f":"General_INPUT_S1!N136","v":0},{"$f":"General_INPUT_S1!O136","v":-6.7500000000000062},{"$f":"General_INPUT_S1!P136","v":0},{"$f":"General_INPUT_S1!Q136","v":0},{"$f":"General_INPUT_S1!R136","v":0},{"$f":"General_INPUT_S1!S136","v":0},{"$f":"General_INPUT_S1!T136","v":-2.7000000000000024},{"$f":"General_INPUT_S1!U136","v":-8.2500000000000071},{"$f":"General_INPUT_S1!V136","v":0},{"$f":"General_INPUT_S1!W136","v":0},{"$f":"General_INPUT_S1!X136","v":-30.150000000000027},{"$f":"General_INPUT_S1!Y136","v":-6.3750000000000053},{"$f":"General_INPUT_S1!Z136","v":0},{"$f":"General_INPUT_S1!AA136","v":-35.000000000000028},{"$f":"General_INPUT_S1!AB136","v":0},{"$f":"General_INPUT_S1!AC136","v":0},{"$f":"General_INPUT_S1!AD136","v":-60.89500000000006},{"$f":"General_INPUT_S1!AE136","v":0},{"$f":"General_INPUT_S1!AF136","v":0},{"$f":"General_INPUT_S1!AG136","v":-6.300000000000006},{"$f":"General_INPUT_S1!AH136","v":0},{"$f":"General_INPUT_S1!AI136","v":-1.8000000000000016},{"$f":"General_INPUT_S1!AJ136","v":0},{"$f":"General_INPUT_S1!AK136","v":0},{"$f":"General_INPUT_S1!AL136","v":0},{"$f":"General_INPUT_S1!AM136","v":-8.7500000000000071},{"$f":"General_INPUT_S1!AN136","v":-14.450000000000014},{"$f":"General_INPUT_S1!AO136","v":-6.5000000000000053},{"$f":"General_INPUT_S1!AP136","v":0},{"$f":"General_INPUT_S1!AQ136","v":-4.6400000000000041},{"$f":"General_INPUT_S1!AR136","v":-2.5000000000000022},{"$f":"General_INPUT_S1!AS136","v":-0.31500000000000028},{"$f":"General_INPUT_S1!AT136","v":0},{"$f":"General_INPUT_S1!AU136","v":0},{"$f":"General_INPUT_S1!AV136","v":-14.600000000000012},{"$f":"General_INPUT_S1!AW136","v":0},{"$f":"General_INPUT_S1!AX136","v":0},{"$f":"General_INPUT_S1!AY136","v":0},{"$f":"General_INPUT_S1!AZ136","v":-9.0000000000000071},{"$f":"General_INPUT_S1!BA136","v":-8.0050000000000061},{"$f":"General_INPUT_S1!BB136","v":-3.4513500000000032}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D137","v":0},{"$f":"General_INPUT_S1!E137","v":0},{"$f":"General_INPUT_S1!F137","v":0},{"$f":"General_INPUT_S1!G137","v":0},{"$f":"General_INPUT_S1!H137","v":0},{"$f":"General_INPUT_S1!I137","v":0},{"$f":"General_INPUT_S1!J137","v":0},{"$f":"General_INPUT_S1!K137","v":0},{"$f":"General_INPUT_S1!L137","v":0},{"$f":"General_INPUT_S1!M137","v":0},{"$f":"General_INPUT_S1!N137","v":0},{"$f":"General_INPUT_S1!O137","v":0},{"$f":"General_INPUT_S1!P137","v":0},{"$f":"General_INPUT_S1!Q137","v":0},{"$f":"General_INPUT_S1!R137","v":0},{"$f":"General_INPUT_S1!S137","v":0},{"$f":"General_INPUT_S1!T137","v":0},{"$f":"General_INPUT_S1!U137","v":0},{"$f":"General_INPUT_S1!V137","v":0},{"$f":"General_INPUT_S1!W137","v":0},{"$f":"General_INPUT_S1!X137","v":0},{"$f":"General_INPUT_S1!Y137","v":0},{"$f":"General_INPUT_S1!Z137","v":0},{"$f":"General_INPUT_S1!AA137","v":0},{"$f":"General_INPUT_S1!AB137","v":0},{"$f":"General_INPUT_S1!AC137","v":0},{"$f":"General_INPUT_S1!AD137","v":0},{"$f":"General_INPUT_S1!AE137","v":0},{"$f":"General_INPUT_S1!AF137","v":0},{"$f":"General_INPUT_S1!AG137","v":0},{"$f":"General_INPUT_S1!AH137","v":0},{"$f":"General_INPUT_S1!AI137","v":0},{"$f":"General_INPUT_S1!AJ137","v":0},{"$f":"General_INPUT_S1!AK137","v":0},{"$f":"General_INPUT_S1!AL137","v":0},{"$f":"General_INPUT_S1!AM137","v":0},{"$f":"General_INPUT_S1!AN137","v":0},{"$f":"General_INPUT_S1!AO137","v":0},{"$f":"General_INPUT_S1!AP137","v":0},{"$f":"General_INPUT_S1!AQ137","v":0},{"$f":"General_INPUT_S1!AR137","v":0},{"$f":"General_INPUT_S1!AS137","v":0},{"$f":"General_INPUT_S1!AT137","v":0},{"$f":"General_INPUT_S1!AU137","v":0},{"$f":"General_INPUT_S1!AV137","v":0},{"$f":"General_INPUT_S1!AW137","v":0},{"$f":"General_INPUT_S1!AX137","v":0},{"$f":"General_INPUT_S1!AY137","v":0},{"$f":"General_INPUT_S1!AZ137","v":0},{"$f":"General_INPUT_S1!BA137","v":0},{"$f":"General_INPUT_S1!BB137","v":0}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D138","v":0},{"$f":"General_INPUT_S1!E138","v":0},{"$f":"General_INPUT_S1!F138","v":0},{"$f":"General_INPUT_S1!G138","v":0},{"$f":"General_INPUT_S1!H138","v":0},{"$f":"General_INPUT_S1!I138","v":0},{"$f":"General_INPUT_S1!J138","v":0},{"$f":"General_INPUT_S1!K138","v":0},{"$f":"General_INPUT_S1!L138","v":0},{"$f":"General_INPUT_S1!M138","v":0},{"$f":"General_INPUT_S1!N138","v":0},{"$f":"General_INPUT_S1!O138","v":0},{"$f":"General_INPUT_S1!P138","v":0},{"$f":"General_INPUT_S1!Q138","v":0},{"$f":"General_INPUT_S1!R138","v":0},{"$f":"General_INPUT_S1!S138","v":0},{"$f":"General_INPUT_S1!T138","v":0},{"$f":"General_INPUT_S1!U138","v":0},{"$f":"General_INPUT_S1!V138","v":0},{"$f":"General_INPUT_S1!W138","v":0},{"$f":"General_INPUT_S1!X138","v":0},{"$f":"General_INPUT_S1!Y138","v":0},{"$f":"General_INPUT_S1!Z138","v":0},{"$f":"General_INPUT_S1!AA138","v":0},{"$f":"General_INPUT_S1!AB138","v":0},{"$f":"General_INPUT_S1!AC138","v":0},{"$f":"General_INPUT_S1!AD138","v":0},{"$f":"General_INPUT_S1!AE138","v":0},{"$f":"General_INPUT_S1!AF138","v":0},{"$f":"General_INPUT_S1!AG138","v":0},{"$f":"General_INPUT_S1!AH138","v":0},{"$f":"General_INPUT_S1!AI138","v":0},{"$f":"General_INPUT_S1!AJ138","v":0},{"$f":"General_INPUT_S1!AK138","v":0},{"$f":"General_INPUT_S1!AL138","v":0},{"$f":"General_INPUT_S1!AM138","v":0},{"$f":"General_INPUT_S1!AN138","v":0},{"$f":"General_INPUT_S1!AO138","v":0},{"$f":"General_INPUT_S1!AP138","v":0},{"$f":"General_INPUT_S1!AQ138","v":0},{"$f":"General_INPUT_S1!AR138","v":0},{"$f":"General_INPUT_S1!AS138","v":0},{"$f":"General_INPUT_S1!AT138","v":0},{"$f":"General_INPUT_S1!AU138","v":0},{"$f":"General_INPUT_S1!AV138","v":0},{"$f":"General_INPUT_S1!AW138","v":0},{"$f":"General_INPUT_S1!AX138","v":0},{"$f":"General_INPUT_S1!AY138","v":0},{"$f":"General_INPUT_S1!AZ138","v":0},{"$f":"General_INPUT_S1!BA138","v":0},{"$f":"General_INPUT_S1!BB138","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D139","v":0},{"$f":"General_INPUT_S1!E139","v":0},{"$f":"General_INPUT_S1!F139","v":0},{"$f":"General_INPUT_S1!G139","v":0},{"$f":"General_INPUT_S1!H139","v":0},{"$f":"General_INPUT_S1!I139","v":0},{"$f":"General_INPUT_S1!J139","v":0},{"$f":"General_INPUT_S1!K139","v":0},{"$f":"General_INPUT_S1!L139","v":0},{"$f":"General_INPUT_S1!M139","v":0},{"$f":"General_INPUT_S1!N139","v":0},{"$f":"General_INPUT_S1!O139","v":0},{"$f":"General_INPUT_S1!P139","v":0},{"$f":"General_INPUT_S1!Q139","v":0},{"$f":"General_INPUT_S1!R139","v":0},{"$f":"General_INPUT_S1!S139","v":0},{"$f":"General_INPUT_S1!T139","v":0},{"$f":"General_INPUT_S1!U139","v":0},{"$f":"General_INPUT_S1!V139","v":0},{"$f":"General_INPUT_S1!W139","v":0},{"$f":"General_INPUT_S1!X139","v":0},{"$f":"General_INPUT_S1!Y139","v":0},{"$f":"General_INPUT_S1!Z139","v":0},{"$f":"General_INPUT_S1!AA139","v":0},{"$f":"General_INPUT_S1!AB139","v":0},{"$f":"General_INPUT_S1!AC139","v":0},{"$f":"General_INPUT_S1!AD139","v":0},{"$f":"General_INPUT_S1!AE139","v":0},{"$f":"General_INPUT_S1!AF139","v":0},{"$f":"General_INPUT_S1!AG139","v":0},{"$f":"General_INPUT_S1!AH139","v":0},{"$f":"General_INPUT_S1!AI139","v":0},{"$f":"General_INPUT_S1!AJ139","v":0},{"$f":"General_INPUT_S1!AK139","v":0},{"$f":"General_INPUT_S1!AL139","v":0},{"$f":"General_INPUT_S1!AM139","v":0},{"$f":"General_INPUT_S1!AN139","v":0},{"$f":"General_INPUT_S1!AO139","v":0},{"$f":"General_INPUT_S1!AP139","v":0},{"$f":"General_INPUT_S1!AQ139","v":0},{"$f":"General_INPUT_S1!AR139","v":0},{"$f":"General_INPUT_S1!AS139","v":0},{"$f":"General_INPUT_S1!AT139","v":0},{"$f":"General_INPUT_S1!AU139","v":0},{"$f":"General_INPUT_S1!AV139","v":0},{"$f":"General_INPUT_S1!AW139","v":0},{"$f":"General_INPUT_S1!AX139","v":0},{"$f":"General_INPUT_S1!AY139","v":0},{"$f":"General_INPUT_S1!AZ139","v":0},{"$f":"General_INPUT_S1!BA139","v":0},{"$f":"General_INPUT_S1!BB139","v":0}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D140","v":0},{"$f":"General_INPUT_S1!E140","v":0},{"$f":"General_INPUT_S1!F140","v":0},{"$f":"General_INPUT_S1!G140","v":0},{"$f":"General_INPUT_S1!H140","v":0},{"$f":"General_INPUT_S1!I140","v":0},{"$f":"General_INPUT_S1!J140","v":0},{"$f":"General_INPUT_S1!K140","v":0},{"$f":"General_INPUT_S1!L140","v":0},{"$f":"General_INPUT_S1!M140","v":0},{"$f":"General_INPUT_S1!N140","v":0},{"$f":"General_INPUT_S1!O140","v":0},{"$f":"General_INPUT_S1!P140","v":0},{"$f":"General_INPUT_S1!Q140","v":0},{"$f":"General_INPUT_S1!R140","v":0},{"$f":"General_INPUT_S1!S140","v":0},{"$f":"General_INPUT_S1!T140","v":0},{"$f":"General_INPUT_S1!U140","v":0},{"$f":"General_INPUT_S1!V140","v":0},{"$f":"General_INPUT_S1!W140","v":0},{"$f":"General_INPUT_S1!X140","v":0},{"$f":"General_INPUT_S1!Y140","v":0},{"$f":"General_INPUT_S1!Z140","v":0},{"$f":"General_INPUT_S1!AA140","v":0},{"$f":"General_INPUT_S1!AB140","v":0},{"$f":"General_INPUT_S1!AC140","v":0},{"$f":"General_INPUT_S1!AD140","v":0},{"$f":"General_INPUT_S1!AE140","v":0},{"$f":"General_INPUT_S1!AF140","v":0},{"$f":"General_INPUT_S1!AG140","v":0},{"$f":"General_INPUT_S1!AH140","v":0},{"$f":"General_INPUT_S1!AI140","v":0},{"$f":"General_INPUT_S1!AJ140","v":0},{"$f":"General_INPUT_S1!AK140","v":0},{"$f":"General_INPUT_S1!AL140","v":0},{"$f":"General_INPUT_S1!AM140","v":0},{"$f":"General_INPUT_S1!AN140","v":0},{"$f":"General_INPUT_S1!AO140","v":0},{"$f":"General_INPUT_S1!AP140","v":0},{"$f":"General_INPUT_S1!AQ140","v":0},{"$f":"General_INPUT_S1!AR140","v":0},{"$f":"General_INPUT_S1!AS140","v":0},{"$f":"General_INPUT_S1!AT140","v":0},{"$f":"General_INPUT_S1!AU140","v":0},{"$f":"General_INPUT_S1!AV140","v":0},{"$f":"General_INPUT_S1!AW140","v":0},{"$f":"General_INPUT_S1!AX140","v":0},{"$f":"General_INPUT_S1!AY140","v":0},{"$f":"General_INPUT_S1!AZ140","v":0},{"$f":"General_INPUT_S1!BA140","v":0},{"$f":"General_INPUT_S1!BB140","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D141","v":0},{"$f":"General_INPUT_S1!E141","v":0},{"$f":"General_INPUT_S1!F141","v":0},{"$f":"General_INPUT_S1!G141","v":0},{"$f":"General_INPUT_S1!H141","v":0},{"$f":"General_INPUT_S1!I141","v":0},{"$f":"General_INPUT_S1!J141","v":0},{"$f":"General_INPUT_S1!K141","v":0},{"$f":"General_INPUT_S1!L141","v":0},{"$f":"General_INPUT_S1!M141","v":0},{"$f":"General_INPUT_S1!N141","v":0},{"$f":"General_INPUT_S1!O141","v":0},{"$f":"General_INPUT_S1!P141","v":0},{"$f":"General_INPUT_S1!Q141","v":0},{"$f":"General_INPUT_S1!R141","v":0},{"$f":"General_INPUT_S1!S141","v":0},{"$f":"General_INPUT_S1!T141","v":0},{"$f":"General_INPUT_S1!U141","v":0},{"$f":"General_INPUT_S1!V141","v":0},{"$f":"General_INPUT_S1!W141","v":0},{"$f":"General_INPUT_S1!X141","v":0},{"$f":"General_INPUT_S1!Y141","v":0},{"$f":"General_INPUT_S1!Z141","v":0},{"$f":"General_INPUT_S1!AA141","v":0},{"$f":"General_INPUT_S1!AB141","v":0},{"$f":"General_INPUT_S1!AC141","v":0},{"$f":"General_INPUT_S1!AD141","v":0},{"$f":"General_INPUT_S1!AE141","v":0},{"$f":"General_INPUT_S1!AF141","v":0},{"$f":"General_INPUT_S1!AG141","v":0},{"$f":"General_INPUT_S1!AH141","v":0},{"$f":"General_INPUT_S1!AI141","v":0},{"$f":"General_INPUT_S1!AJ141","v":0},{"$f":"General_INPUT_S1!AK141","v":0},{"$f":"General_INPUT_S1!AL141","v":0},{"$f":"General_INPUT_S1!AM141","v":0},{"$f":"General_INPUT_S1!AN141","v":0},{"$f":"General_INPUT_S1!AO141","v":0},{"$f":"General_INPUT_S1!AP141","v":0},{"$f":"General_INPUT_S1!AQ141","v":0},{"$f":"General_INPUT_S1!AR141","v":0},{"$f":"General_INPUT_S1!AS141","v":0},{"$f":"General_INPUT_S1!AT141","v":0},{"$f":"General_INPUT_S1!AU141","v":0},{"$f":"General_INPUT_S1!AV141","v":0},{"$f":"General_INPUT_S1!AW141","v":0},{"$f":"General_INPUT_S1!AX141","v":0},{"$f":"General_INPUT_S1!AY141","v":0},{"$f":"General_INPUT_S1!AZ141","v":0},{"$f":"General_INPUT_S1!BA141","v":0},{"$f":"General_INPUT_S1!BB141","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D142","v":0},{"$f":"General_INPUT_S1!E142","v":0},{"$f":"General_INPUT_S1!F142","v":0},{"$f":"General_INPUT_S1!G142","v":0},{"$f":"General_INPUT_S1!H142","v":0},{"$f":"General_INPUT_S1!I142","v":0},{"$f":"General_INPUT_S1!J142","v":0},{"$f":"General_INPUT_S1!K142","v":0},{"$f":"General_INPUT_S1!L142","v":0},{"$f":"General_INPUT_S1!M142","v":0},{"$f":"General_INPUT_S1!N142","v":0},{"$f":"General_INPUT_S1!O142","v":0},{"$f":"General_INPUT_S1!P142","v":0},{"$f":"General_INPUT_S1!Q142","v":0},{"$f":"General_INPUT_S1!R142","v":0},{"$f":"General_INPUT_S1!S142","v":0},{"$f":"General_INPUT_S1!T142","v":0},{"$f":"General_INPUT_S1!U142","v":0},{"$f":"General_INPUT_S1!V142","v":0},{"$f":"General_INPUT_S1!W142","v":0},{"$f":"General_INPUT_S1!X142","v":0},{"$f":"General_INPUT_S1!Y142","v":0},{"$f":"General_INPUT_S1!Z142","v":0},{"$f":"General_INPUT_S1!AA142","v":0},{"$f":"General_INPUT_S1!AB142","v":0},{"$f":"General_INPUT_S1!AC142","v":0},{"$f":"General_INPUT_S1!AD142","v":0},{"$f":"General_INPUT_S1!AE142","v":0},{"$f":"General_INPUT_S1!AF142","v":0},{"$f":"General_INPUT_S1!AG142","v":0},{"$f":"General_INPUT_S1!AH142","v":0},{"$f":"General_INPUT_S1!AI142","v":0},{"$f":"General_INPUT_S1!AJ142","v":0},{"$f":"General_INPUT_S1!AK142","v":0},{"$f":"General_INPUT_S1!AL142","v":0},{"$f":"General_INPUT_S1!AM142","v":0},{"$f":"General_INPUT_S1!AN142","v":0},{"$f":"General_INPUT_S1!AO142","v":0},{"$f":"General_INPUT_S1!AP142","v":0},{"$f":"General_INPUT_S1!AQ142","v":0},{"$f":"General_INPUT_S1!AR142","v":0},{"$f":"General_INPUT_S1!AS142","v":0},{"$f":"General_INPUT_S1!AT142","v":0},{"$f":"General_INPUT_S1!AU142","v":0},{"$f":"General_INPUT_S1!AV142","v":0},{"$f":"General_INPUT_S1!AW142","v":0},{"$f":"General_INPUT_S1!AX142","v":0},{"$f":"General_INPUT_S1!AY142","v":0},{"$f":"General_INPUT_S1!AZ142","v":0},{"$f":"General_INPUT_S1!BA142","v":0},{"$f":"General_INPUT_S1!BB142","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D143","v":0},{"$f":"General_INPUT_S1!E143","v":0},{"$f":"General_INPUT_S1!F143","v":0},{"$f":"General_INPUT_S1!G143","v":0},{"$f":"General_INPUT_S1!H143","v":0},{"$f":"General_INPUT_S1!I143","v":0},{"$f":"General_INPUT_S1!J143","v":0},{"$f":"General_INPUT_S1!K143","v":0},{"$f":"General_INPUT_S1!L143","v":0},{"$f":"General_INPUT_S1!M143","v":0},{"$f":"General_INPUT_S1!N143","v":0},{"$f":"General_INPUT_S1!O143","v":0},{"$f":"General_INPUT_S1!P143","v":0},{"$f":"General_INPUT_S1!Q143","v":0},{"$f":"General_INPUT_S1!R143","v":0},{"$f":"General_INPUT_S1!S143","v":0},{"$f":"General_INPUT_S1!T143","v":0},{"$f":"General_INPUT_S1!U143","v":0},{"$f":"General_INPUT_S1!V143","v":0},{"$f":"General_INPUT_S1!W143","v":0},{"$f":"General_INPUT_S1!X143","v":0},{"$f":"General_INPUT_S1!Y143","v":0},{"$f":"General_INPUT_S1!Z143","v":0},{"$f":"General_INPUT_S1!AA143","v":0},{"$f":"General_INPUT_S1!AB143","v":0},{"$f":"General_INPUT_S1!AC143","v":0},{"$f":"General_INPUT_S1!AD143","v":0},{"$f":"General_INPUT_S1!AE143","v":0},{"$f":"General_INPUT_S1!AF143","v":0},{"$f":"General_INPUT_S1!AG143","v":0},{"$f":"General_INPUT_S1!AH143","v":0},{"$f":"General_INPUT_S1!AI143","v":0},{"$f":"General_INPUT_S1!AJ143","v":0},{"$f":"General_INPUT_S1!AK143","v":0},{"$f":"General_INPUT_S1!AL143","v":0},{"$f":"General_INPUT_S1!AM143","v":0},{"$f":"General_INPUT_S1!AN143","v":0},{"$f":"General_INPUT_S1!AO143","v":0},{"$f":"General_INPUT_S1!AP143","v":0},{"$f":"General_INPUT_S1!AQ143","v":0},{"$f":"General_INPUT_S1!AR143","v":0},{"$f":"General_INPUT_S1!AS143","v":0},{"$f":"General_INPUT_S1!AT143","v":0},{"$f":"General_INPUT_S1!AU143","v":0},{"$f":"General_INPUT_S1!AV143","v":0},{"$f":"General_INPUT_S1!AW143","v":0},{"$f":"General_INPUT_S1!AX143","v":0},{"$f":"General_INPUT_S1!AY143","v":0},{"$f":"General_INPUT_S1!AZ143","v":0},{"$f":"General_INPUT_S1!BA143","v":0},{"$f":"General_INPUT_S1!BB143","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D144","v":0},{"$f":"General_INPUT_S1!E144","v":0},{"$f":"General_INPUT_S1!F144","v":0},{"$f":"General_INPUT_S1!G144","v":0},{"$f":"General_INPUT_S1!H144","v":0},{"$f":"General_INPUT_S1!I144","v":0},{"$f":"General_INPUT_S1!J144","v":0},{"$f":"General_INPUT_S1!K144","v":0},{"$f":"General_INPUT_S1!L144","v":0},{"$f":"General_INPUT_S1!M144","v":0},{"$f":"General_INPUT_S1!N144","v":0},{"$f":"General_INPUT_S1!O144","v":0},{"$f":"General_INPUT_S1!P144","v":0},{"$f":"General_INPUT_S1!Q144","v":0},{"$f":"General_INPUT_S1!R144","v":0},{"$f":"General_INPUT_S1!S144","v":0},{"$f":"General_INPUT_S1!T144","v":0},{"$f":"General_INPUT_S1!U144","v":0},{"$f":"General_INPUT_S1!V144","v":0},{"$f":"General_INPUT_S1!W144","v":0},{"$f":"General_INPUT_S1!X144","v":0},{"$f":"General_INPUT_S1!Y144","v":0},{"$f":"General_INPUT_S1!Z144","v":0},{"$f":"General_INPUT_S1!AA144","v":0},{"$f":"General_INPUT_S1!AB144","v":0},{"$f":"General_INPUT_S1!AC144","v":0},{"$f":"General_INPUT_S1!AD144","v":0},{"$f":"General_INPUT_S1!AE144","v":0},{"$f":"General_INPUT_S1!AF144","v":0},{"$f":"General_INPUT_S1!AG144","v":0},{"$f":"General_INPUT_S1!AH144","v":0},{"$f":"General_INPUT_S1!AI144","v":0},{"$f":"General_INPUT_S1!AJ144","v":0},{"$f":"General_INPUT_S1!AK144","v":0},{"$f":"General_INPUT_S1!AL144","v":0},{"$f":"General_INPUT_S1!AM144","v":0},{"$f":"General_INPUT_S1!AN144","v":0},{"$f":"General_INPUT_S1!AO144","v":0},{"$f":"General_INPUT_S1!AP144","v":0},{"$f":"General_INPUT_S1!AQ144","v":0},{"$f":"General_INPUT_S1!AR144","v":0},{"$f":"General_INPUT_S1!AS144","v":0},{"$f":"General_INPUT_S1!AT144","v":0},{"$f":"General_INPUT_S1!AU144","v":0},{"$f":"General_INPUT_S1!AV144","v":0},{"$f":"General_INPUT_S1!AW144","v":0},{"$f":"General_INPUT_S1!AX144","v":0},{"$f":"General_INPUT_S1!AY144","v":0},{"$f":"General_INPUT_S1!AZ144","v":0},{"$f":"General_INPUT_S1!BA144","v":0},{"$f":"General_INPUT_S1!BB144","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D145","v":0},{"$f":"General_INPUT_S1!E145","v":0},{"$f":"General_INPUT_S1!F145","v":0},{"$f":"General_INPUT_S1!G145","v":0},{"$f":"General_INPUT_S1!H145","v":0},{"$f":"General_INPUT_S1!I145","v":0},{"$f":"General_INPUT_S1!J145","v":0},{"$f":"General_INPUT_S1!K145","v":0},{"$f":"General_INPUT_S1!L145","v":0},{"$f":"General_INPUT_S1!M145","v":0},{"$f":"General_INPUT_S1!N145","v":0},{"$f":"General_INPUT_S1!O145","v":0},{"$f":"General_INPUT_S1!P145","v":0},{"$f":"General_INPUT_S1!Q145","v":0},{"$f":"General_INPUT_S1!R145","v":0},{"$f":"General_INPUT_S1!S145","v":0},{"$f":"General_INPUT_S1!T145","v":0},{"$f":"General_INPUT_S1!U145","v":0},{"$f":"General_INPUT_S1!V145","v":0},{"$f":"General_INPUT_S1!W145","v":0},{"$f":"General_INPUT_S1!X145","v":0},{"$f":"General_INPUT_S1!Y145","v":0},{"$f":"General_INPUT_S1!Z145","v":0},{"$f":"General_INPUT_S1!AA145","v":0},{"$f":"General_INPUT_S1!AB145","v":0},{"$f":"General_INPUT_S1!AC145","v":0},{"$f":"General_INPUT_S1!AD145","v":0},{"$f":"General_INPUT_S1!AE145","v":0},{"$f":"General_INPUT_S1!AF145","v":0},{"$f":"General_INPUT_S1!AG145","v":0},{"$f":"General_INPUT_S1!AH145","v":0},{"$f":"General_INPUT_S1!AI145","v":0},{"$f":"General_INPUT_S1!AJ145","v":0},{"$f":"General_INPUT_S1!AK145","v":0},{"$f":"General_INPUT_S1!AL145","v":0},{"$f":"General_INPUT_S1!AM145","v":0},{"$f":"General_INPUT_S1!AN145","v":0},{"$f":"General_INPUT_S1!AO145","v":0},{"$f":"General_INPUT_S1!AP145","v":0},{"$f":"General_INPUT_S1!AQ145","v":0},{"$f":"General_INPUT_S1!AR145","v":0},{"$f":"General_INPUT_S1!AS145","v":0},{"$f":"General_INPUT_S1!AT145","v":0},{"$f":"General_INPUT_S1!AU145","v":0},{"$f":"General_INPUT_S1!AV145","v":0},{"$f":"General_INPUT_S1!AW145","v":0},{"$f":"General_INPUT_S1!AX145","v":0},{"$f":"General_INPUT_S1!AY145","v":0},{"$f":"General_INPUT_S1!AZ145","v":0},{"$f":"General_INPUT_S1!BA145","v":0},{"$f":"General_INPUT_S1!BB145","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D146","v":0},{"$f":"General_INPUT_S1!E146","v":0},{"$f":"General_INPUT_S1!F146","v":0},{"$f":"General_INPUT_S1!G146","v":0},{"$f":"General_INPUT_S1!H146","v":0},{"$f":"General_INPUT_S1!I146","v":0},{"$f":"General_INPUT_S1!J146","v":0},{"$f":"General_INPUT_S1!K146","v":0},{"$f":"General_INPUT_S1!L146","v":0},{"$f":"General_INPUT_S1!M146","v":0},{"$f":"General_INPUT_S1!N146","v":0},{"$f":"General_INPUT_S1!O146","v":0},{"$f":"General_INPUT_S1!P146","v":0},{"$f":"General_INPUT_S1!Q146","v":0},{"$f":"General_INPUT_S1!R146","v":0},{"$f":"General_INPUT_S1!S146","v":0},{"$f":"General_INPUT_S1!T146","v":0},{"$f":"General_INPUT_S1!U146","v":0},{"$f":"General_INPUT_S1!V146","v":0},{"$f":"General_INPUT_S1!W146","v":0},{"$f":"General_INPUT_S1!X146","v":0},{"$f":"General_INPUT_S1!Y146","v":0},{"$f":"General_INPUT_S1!Z146","v":0},{"$f":"General_INPUT_S1!AA146","v":0},{"$f":"General_INPUT_S1!AB146","v":0},{"$f":"General_INPUT_S1!AC146","v":0},{"$f":"General_INPUT_S1!AD146","v":0},{"$f":"General_INPUT_S1!AE146","v":0},{"$f":"General_INPUT_S1!AF146","v":0},{"$f":"General_INPUT_S1!AG146","v":0},{"$f":"General_INPUT_S1!AH146","v":0},{"$f":"General_INPUT_S1!AI146","v":0},{"$f":"General_INPUT_S1!AJ146","v":0},{"$f":"General_INPUT_S1!AK146","v":0},{"$f":"General_INPUT_S1!AL146","v":0},{"$f":"General_INPUT_S1!AM146","v":0},{"$f":"General_INPUT_S1!AN146","v":0},{"$f":"General_INPUT_S1!AO146","v":0},{"$f":"General_INPUT_S1!AP146","v":0},{"$f":"General_INPUT_S1!AQ146","v":0},{"$f":"General_INPUT_S1!AR146","v":0},{"$f":"General_INPUT_S1!AS146","v":0},{"$f":"General_INPUT_S1!AT146","v":0},{"$f":"General_INPUT_S1!AU146","v":0},{"$f":"General_INPUT_S1!AV146","v":0},{"$f":"General_INPUT_S1!AW146","v":0},{"$f":"General_INPUT_S1!AX146","v":0},{"$f":"General_INPUT_S1!AY146","v":0},{"$f":"General_INPUT_S1!AZ146","v":0},{"$f":"General_INPUT_S1!BA146","v":0},{"$f":"General_INPUT_S1!BB146","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D147","v":0},{"$f":"General_INPUT_S1!E147","v":0},{"$f":"General_INPUT_S1!F147","v":0},{"$f":"General_INPUT_S1!G147","v":0},{"$f":"General_INPUT_S1!H147","v":0},{"$f":"General_INPUT_S1!I147","v":0},{"$f":"General_INPUT_S1!J147","v":0},{"$f":"General_INPUT_S1!K147","v":0},{"$f":"General_INPUT_S1!L147","v":0},{"$f":"General_INPUT_S1!M147","v":0},{"$f":"General_INPUT_S1!N147","v":0},{"$f":"General_INPUT_S1!O147","v":0},{"$f":"General_INPUT_S1!P147","v":0},{"$f":"General_INPUT_S1!Q147","v":0},{"$f":"General_INPUT_S1!R147","v":0},{"$f":"General_INPUT_S1!S147","v":0},{"$f":"General_INPUT_S1!T147","v":0},{"$f":"General_INPUT_S1!U147","v":0},{"$f":"General_INPUT_S1!V147","v":0},{"$f":"General_INPUT_S1!W147","v":0},{"$f":"General_INPUT_S1!X147","v":0},{"$f":"General_INPUT_S1!Y147","v":0},{"$f":"General_INPUT_S1!Z147","v":0},{"$f":"General_INPUT_S1!AA147","v":0},{"$f":"General_INPUT_S1!AB147","v":0},{"$f":"General_INPUT_S1!AC147","v":0},{"$f":"General_INPUT_S1!AD147","v":0},{"$f":"General_INPUT_S1!AE147","v":0},{"$f":"General_INPUT_S1!AF147","v":0},{"$f":"General_INPUT_S1!AG147","v":0},{"$f":"General_INPUT_S1!AH147","v":0},{"$f":"General_INPUT_S1!AI147","v":0},{"$f":"General_INPUT_S1!AJ147","v":0},{"$f":"General_INPUT_S1!AK147","v":0},{"$f":"General_INPUT_S1!AL147","v":0},{"$f":"General_INPUT_S1!AM147","v":0},{"$f":"General_INPUT_S1!AN147","v":0},{"$f":"General_INPUT_S1!AO147","v":0},{"$f":"General_INPUT_S1!AP147","v":0},{"$f":"General_INPUT_S1!AQ147","v":0},{"$f":"General_INPUT_S1!AR147","v":0},{"$f":"General_INPUT_S1!AS147","v":0},{"$f":"General_INPUT_S1!AT147","v":0},{"$f":"General_INPUT_S1!AU147","v":0},{"$f":"General_INPUT_S1!AV147","v":0},{"$f":"General_INPUT_S1!AW147","v":0},{"$f":"General_INPUT_S1!AX147","v":0},{"$f":"General_INPUT_S1!AY147","v":0},{"$f":"General_INPUT_S1!AZ147","v":0},{"$f":"General_INPUT_S1!BA147","v":0},{"$f":"General_INPUT_S1!BB147","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D148","v":0},{"$f":"General_INPUT_S1!E148","v":0},{"$f":"General_INPUT_S1!F148","v":0},{"$f":"General_INPUT_S1!G148","v":0},{"$f":"General_INPUT_S1!H148","v":0},{"$f":"General_INPUT_S1!I148","v":0},{"$f":"General_INPUT_S1!J148","v":0},{"$f":"General_INPUT_S1!K148","v":0},{"$f":"General_INPUT_S1!L148","v":0},{"$f":"General_INPUT_S1!M148","v":0},{"$f":"General_INPUT_S1!N148","v":0},{"$f":"General_INPUT_S1!O148","v":0},{"$f":"General_INPUT_S1!P148","v":0},{"$f":"General_INPUT_S1!Q148","v":0},{"$f":"General_INPUT_S1!R148","v":0},{"$f":"General_INPUT_S1!S148","v":0},{"$f":"General_INPUT_S1!T148","v":0},{"$f":"General_INPUT_S1!U148","v":0},{"$f":"General_INPUT_S1!V148","v":0},{"$f":"General_INPUT_S1!W148","v":0},{"$f":"General_INPUT_S1!X148","v":0},{"$f":"General_INPUT_S1!Y148","v":0},{"$f":"General_INPUT_S1!Z148","v":0},{"$f":"General_INPUT_S1!AA148","v":0},{"$f":"General_INPUT_S1!AB148","v":0},{"$f":"General_INPUT_S1!AC148","v":0},{"$f":"General_INPUT_S1!AD148","v":0},{"$f":"General_INPUT_S1!AE148","v":0},{"$f":"General_INPUT_S1!AF148","v":0},{"$f":"General_INPUT_S1!AG148","v":0},{"$f":"General_INPUT_S1!AH148","v":0},{"$f":"General_INPUT_S1!AI148","v":0},{"$f":"General_INPUT_S1!AJ148","v":0},{"$f":"General_INPUT_S1!AK148","v":0},{"$f":"General_INPUT_S1!AL148","v":0},{"$f":"General_INPUT_S1!AM148","v":0},{"$f":"General_INPUT_S1!AN148","v":0},{"$f":"General_INPUT_S1!AO148","v":0},{"$f":"General_INPUT_S1!AP148","v":0},{"$f":"General_INPUT_S1!AQ148","v":0},{"$f":"General_INPUT_S1!AR148","v":0},{"$f":"General_INPUT_S1!AS148","v":0},{"$f":"General_INPUT_S1!AT148","v":0},{"$f":"General_INPUT_S1!AU148","v":0},{"$f":"General_INPUT_S1!AV148","v":0},{"$f":"General_INPUT_S1!AW148","v":0},{"$f":"General_INPUT_S1!AX148","v":0},{"$f":"General_INPUT_S1!AY148","v":0},{"$f":"General_INPUT_S1!AZ148","v":0},{"$f":"General_INPUT_S1!BA148","v":0},{"$f":"General_INPUT_S1!BB148","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D149","v":0},{"$f":"General_INPUT_S1!E149","v":0},{"$f":"General_INPUT_S1!F149","v":0},{"$f":"General_INPUT_S1!G149","v":0},{"$f":"General_INPUT_S1!H149","v":0},{"$f":"General_INPUT_S1!I149","v":0},{"$f":"General_INPUT_S1!J149","v":0},{"$f":"General_INPUT_S1!K149","v":0},{"$f":"General_INPUT_S1!L149","v":0},{"$f":"General_INPUT_S1!M149","v":0},{"$f":"General_INPUT_S1!N149","v":0},{"$f":"General_INPUT_S1!O149","v":0},{"$f":"General_INPUT_S1!P149","v":0},{"$f":"General_INPUT_S1!Q149","v":0},{"$f":"General_INPUT_S1!R149","v":0},{"$f":"General_INPUT_S1!S149","v":0},{"$f":"General_INPUT_S1!T149","v":0},{"$f":"General_INPUT_S1!U149","v":0},{"$f":"General_INPUT_S1!V149","v":0},{"$f":"General_INPUT_S1!W149","v":0},{"$f":"General_INPUT_S1!X149","v":0},{"$f":"General_INPUT_S1!Y149","v":0},{"$f":"General_INPUT_S1!Z149","v":0},{"$f":"General_INPUT_S1!AA149","v":0},{"$f":"General_INPUT_S1!AB149","v":0},{"$f":"General_INPUT_S1!AC149","v":0},{"$f":"General_INPUT_S1!AD149","v":0},{"$f":"General_INPUT_S1!AE149","v":0},{"$f":"General_INPUT_S1!AF149","v":0},{"$f":"General_INPUT_S1!AG149","v":0},{"$f":"General_INPUT_S1!AH149","v":0},{"$f":"General_INPUT_S1!AI149","v":0},{"$f":"General_INPUT_S1!AJ149","v":0},{"$f":"General_INPUT_S1!AK149","v":0},{"$f":"General_INPUT_S1!AL149","v":0},{"$f":"General_INPUT_S1!AM149","v":0},{"$f":"General_INPUT_S1!AN149","v":0},{"$f":"General_INPUT_S1!AO149","v":0},{"$f":"General_INPUT_S1!AP149","v":0},{"$f":"General_INPUT_S1!AQ149","v":0},{"$f":"General_INPUT_S1!AR149","v":0},{"$f":"General_INPUT_S1!AS149","v":0},{"$f":"General_INPUT_S1!AT149","v":0},{"$f":"General_INPUT_S1!AU149","v":0},{"$f":"General_INPUT_S1!AV149","v":0},{"$f":"General_INPUT_S1!AW149","v":0},{"$f":"General_INPUT_S1!AX149","v":0},{"$f":"General_INPUT_S1!AY149","v":0},{"$f":"General_INPUT_S1!AZ149","v":0},{"$f":"General_INPUT_S1!BA149","v":0},{"$f":"General_INPUT_S1!BB149","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D150","v":0},{"$f":"General_INPUT_S1!E150","v":0},{"$f":"General_INPUT_S1!F150","v":0},{"$f":"General_INPUT_S1!G150","v":0},{"$f":"General_INPUT_S1!H150","v":0},{"$f":"General_INPUT_S1!I150","v":0},{"$f":"General_INPUT_S1!J150","v":0},{"$f":"General_INPUT_S1!K150","v":0},{"$f":"General_INPUT_S1!L150","v":0},{"$f":"General_INPUT_S1!M150","v":0},{"$f":"General_INPUT_S1!N150","v":0},{"$f":"General_INPUT_S1!O150","v":0},{"$f":"General_INPUT_S1!P150","v":0},{"$f":"General_INPUT_S1!Q150","v":0},{"$f":"General_INPUT_S1!R150","v":0},{"$f":"General_INPUT_S1!S150","v":0},{"$f":"General_INPUT_S1!T150","v":0},{"$f":"General_INPUT_S1!U150","v":0},{"$f":"General_INPUT_S1!V150","v":0},{"$f":"General_INPUT_S1!W150","v":0},{"$f":"General_INPUT_S1!X150","v":0},{"$f":"General_INPUT_S1!Y150","v":0},{"$f":"General_INPUT_S1!Z150","v":0},{"$f":"General_INPUT_S1!AA150","v":0},{"$f":"General_INPUT_S1!AB150","v":0},{"$f":"General_INPUT_S1!AC150","v":0},{"$f":"General_INPUT_S1!AD150","v":0},{"$f":"General_INPUT_S1!AE150","v":0},{"$f":"General_INPUT_S1!AF150","v":0},{"$f":"General_INPUT_S1!AG150","v":0},{"$f":"General_INPUT_S1!AH150","v":0},{"$f":"General_INPUT_S1!AI150","v":0},{"$f":"General_INPUT_S1!AJ150","v":0},{"$f":"General_INPUT_S1!AK150","v":0},{"$f":"General_INPUT_S1!AL150","v":0},{"$f":"General_INPUT_S1!AM150","v":0},{"$f":"General_INPUT_S1!AN150","v":0},{"$f":"General_INPUT_S1!AO150","v":0},{"$f":"General_INPUT_S1!AP150","v":0},{"$f":"General_INPUT_S1!AQ150","v":0},{"$f":"General_INPUT_S1!AR150","v":0},{"$f":"General_INPUT_S1!AS150","v":0},{"$f":"General_INPUT_S1!AT150","v":0},{"$f":"General_INPUT_S1!AU150","v":0},{"$f":"General_INPUT_S1!AV150","v":0},{"$f":"General_INPUT_S1!AW150","v":0},{"$f":"General_INPUT_S1!AX150","v":0},{"$f":"General_INPUT_S1!AY150","v":0},{"$f":"General_INPUT_S1!AZ150","v":0},{"$f":"General_INPUT_S1!BA150","v":0},{"$f":"General_INPUT_S1!BB150","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D151","v":0},{"$f":"General_INPUT_S1!E151","v":0},{"$f":"General_INPUT_S1!F151","v":0},{"$f":"General_INPUT_S1!G151","v":0},{"$f":"General_INPUT_S1!H151","v":0},{"$f":"General_INPUT_S1!I151","v":0},{"$f":"General_INPUT_S1!J151","v":0},{"$f":"General_INPUT_S1!K151","v":0},{"$f":"General_INPUT_S1!L151","v":0},{"$f":"General_INPUT_S1!M151","v":0},{"$f":"General_INPUT_S1!N151","v":0},{"$f":"General_INPUT_S1!O151","v":0},{"$f":"General_INPUT_S1!P151","v":0},{"$f":"General_INPUT_S1!Q151","v":0},{"$f":"General_INPUT_S1!R151","v":0},{"$f":"General_INPUT_S1!S151","v":0},{"$f":"General_INPUT_S1!T151","v":0},{"$f":"General_INPUT_S1!U151","v":0},{"$f":"General_INPUT_S1!V151","v":0},{"$f":"General_INPUT_S1!W151","v":0},{"$f":"General_INPUT_S1!X151","v":0},{"$f":"General_INPUT_S1!Y151","v":0},{"$f":"General_INPUT_S1!Z151","v":0},{"$f":"General_INPUT_S1!AA151","v":0},{"$f":"General_INPUT_S1!AB151","v":0},{"$f":"General_INPUT_S1!AC151","v":0},{"$f":"General_INPUT_S1!AD151","v":0},{"$f":"General_INPUT_S1!AE151","v":0},{"$f":"General_INPUT_S1!AF151","v":0},{"$f":"General_INPUT_S1!AG151","v":0},{"$f":"General_INPUT_S1!AH151","v":0},{"$f":"General_INPUT_S1!AI151","v":0},{"$f":"General_INPUT_S1!AJ151","v":0},{"$f":"General_INPUT_S1!AK151","v":0},{"$f":"General_INPUT_S1!AL151","v":0},{"$f":"General_INPUT_S1!AM151","v":0},{"$f":"General_INPUT_S1!AN151","v":0},{"$f":"General_INPUT_S1!AO151","v":0},{"$f":"General_INPUT_S1!AP151","v":0},{"$f":"General_INPUT_S1!AQ151","v":0},{"$f":"General_INPUT_S1!AR151","v":0},{"$f":"General_INPUT_S1!AS151","v":0},{"$f":"General_INPUT_S1!AT151","v":0},{"$f":"General_INPUT_S1!AU151","v":0},{"$f":"General_INPUT_S1!AV151","v":0},{"$f":"General_INPUT_S1!AW151","v":0},{"$f":"General_INPUT_S1!AX151","v":0},{"$f":"General_INPUT_S1!AY151","v":0},{"$f":"General_INPUT_S1!AZ151","v":0},{"$f":"General_INPUT_S1!BA151","v":0},{"$f":"General_INPUT_S1!BB151","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D152","v":0},{"$f":"General_INPUT_S1!E152","v":0},{"$f":"General_INPUT_S1!F152","v":0},{"$f":"General_INPUT_S1!G152","v":0},{"$f":"General_INPUT_S1!H152","v":0},{"$f":"General_INPUT_S1!I152","v":0},{"$f":"General_INPUT_S1!J152","v":0},{"$f":"General_INPUT_S1!K152","v":0},{"$f":"General_INPUT_S1!L152","v":0},{"$f":"General_INPUT_S1!M152","v":0},{"$f":"General_INPUT_S1!N152","v":0},{"$f":"General_INPUT_S1!O152","v":0},{"$f":"General_INPUT_S1!P152","v":0},{"$f":"General_INPUT_S1!Q152","v":0},{"$f":"General_INPUT_S1!R152","v":0},{"$f":"General_INPUT_S1!S152","v":0},{"$f":"General_INPUT_S1!T152","v":0},{"$f":"General_INPUT_S1!U152","v":0},{"$f":"General_INPUT_S1!V152","v":0},{"$f":"General_INPUT_S1!W152","v":0},{"$f":"General_INPUT_S1!X152","v":0},{"$f":"General_INPUT_S1!Y152","v":0},{"$f":"General_INPUT_S1!Z152","v":0},{"$f":"General_INPUT_S1!AA152","v":0},{"$f":"General_INPUT_S1!AB152","v":0},{"$f":"General_INPUT_S1!AC152","v":0},{"$f":"General_INPUT_S1!AD152","v":0},{"$f":"General_INPUT_S1!AE152","v":0},{"$f":"General_INPUT_S1!AF152","v":0},{"$f":"General_INPUT_S1!AG152","v":0},{"$f":"General_INPUT_S1!AH152","v":0},{"$f":"General_INPUT_S1!AI152","v":0},{"$f":"General_INPUT_S1!AJ152","v":0},{"$f":"General_INPUT_S1!AK152","v":0},{"$f":"General_INPUT_S1!AL152","v":0},{"$f":"General_INPUT_S1!AM152","v":0},{"$f":"General_INPUT_S1!AN152","v":0},{"$f":"General_INPUT_S1!AO152","v":0},{"$f":"General_INPUT_S1!AP152","v":0},{"$f":"General_INPUT_S1!AQ152","v":0},{"$f":"General_INPUT_S1!AR152","v":0},{"$f":"General_INPUT_S1!AS152","v":0},{"$f":"General_INPUT_S1!AT152","v":0},{"$f":"General_INPUT_S1!AU152","v":0},{"$f":"General_INPUT_S1!AV152","v":0},{"$f":"General_INPUT_S1!AW152","v":0},{"$f":"General_INPUT_S1!AX152","v":0},{"$f":"General_INPUT_S1!AY152","v":0},{"$f":"General_INPUT_S1!AZ152","v":0},{"$f":"General_INPUT_S1!BA152","v":0},{"$f":"General_INPUT_S1!BB152","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D153","v":0},{"$f":"General_INPUT_S1!E153","v":0},{"$f":"General_INPUT_S1!F153","v":0},{"$f":"General_INPUT_S1!G153","v":0},{"$f":"General_INPUT_S1!H153","v":0},{"$f":"General_INPUT_S1!I153","v":0},{"$f":"General_INPUT_S1!J153","v":0},{"$f":"General_INPUT_S1!K153","v":0},{"$f":"General_INPUT_S1!L153","v":0},{"$f":"General_INPUT_S1!M153","v":0},{"$f":"General_INPUT_S1!N153","v":0},{"$f":"General_INPUT_S1!O153","v":0},{"$f":"General_INPUT_S1!P153","v":0},{"$f":"General_INPUT_S1!Q153","v":0},{"$f":"General_INPUT_S1!R153","v":0},{"$f":"General_INPUT_S1!S153","v":0},{"$f":"General_INPUT_S1!T153","v":0},{"$f":"General_INPUT_S1!U153","v":0},{"$f":"General_INPUT_S1!V153","v":0},{"$f":"General_INPUT_S1!W153","v":0},{"$f":"General_INPUT_S1!X153","v":0},{"$f":"General_INPUT_S1!Y153","v":0},{"$f":"General_INPUT_S1!Z153","v":0},{"$f":"General_INPUT_S1!AA153","v":0},{"$f":"General_INPUT_S1!AB153","v":0},{"$f":"General_INPUT_S1!AC153","v":0},{"$f":"General_INPUT_S1!AD153","v":0},{"$f":"General_INPUT_S1!AE153","v":0},{"$f":"General_INPUT_S1!AF153","v":0},{"$f":"General_INPUT_S1!AG153","v":0},{"$f":"General_INPUT_S1!AH153","v":0},{"$f":"General_INPUT_S1!AI153","v":0},{"$f":"General_INPUT_S1!AJ153","v":0},{"$f":"General_INPUT_S1!AK153","v":0},{"$f":"General_INPUT_S1!AL153","v":0},{"$f":"General_INPUT_S1!AM153","v":0},{"$f":"General_INPUT_S1!AN153","v":0},{"$f":"General_INPUT_S1!AO153","v":0},{"$f":"General_INPUT_S1!AP153","v":0},{"$f":"General_INPUT_S1!AQ153","v":0},{"$f":"General_INPUT_S1!AR153","v":0},{"$f":"General_INPUT_S1!AS153","v":0},{"$f":"General_INPUT_S1!AT153","v":0},{"$f":"General_INPUT_S1!AU153","v":0},{"$f":"General_INPUT_S1!AV153","v":0},{"$f":"General_INPUT_S1!AW153","v":0},{"$f":"General_INPUT_S1!AX153","v":0},{"$f":"General_INPUT_S1!AY153","v":0},{"$f":"General_INPUT_S1!AZ153","v":0},{"$f":"General_INPUT_S1!BA153","v":0},{"$f":"General_INPUT_S1!BB153","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D154","v":0},{"$f":"General_INPUT_S1!E154","v":0},{"$f":"General_INPUT_S1!F154","v":0},{"$f":"General_INPUT_S1!G154","v":0},{"$f":"General_INPUT_S1!H154","v":0},{"$f":"General_INPUT_S1!I154","v":0},{"$f":"General_INPUT_S1!J154","v":0},{"$f":"General_INPUT_S1!K154","v":0},{"$f":"General_INPUT_S1!L154","v":0},{"$f":"General_INPUT_S1!M154","v":0},{"$f":"General_INPUT_S1!N154","v":0},{"$f":"General_INPUT_S1!O154","v":0},{"$f":"General_INPUT_S1!P154","v":0},{"$f":"General_INPUT_S1!Q154","v":0},{"$f":"General_INPUT_S1!R154","v":0},{"$f":"General_INPUT_S1!S154","v":0},{"$f":"General_INPUT_S1!T154","v":0},{"$f":"General_INPUT_S1!U154","v":0},{"$f":"General_INPUT_S1!V154","v":0},{"$f":"General_INPUT_S1!W154","v":0},{"$f":"General_INPUT_S1!X154","v":0},{"$f":"General_INPUT_S1!Y154","v":0},{"$f":"General_INPUT_S1!Z154","v":0},{"$f":"General_INPUT_S1!AA154","v":0},{"$f":"General_INPUT_S1!AB154","v":0},{"$f":"General_INPUT_S1!AC154","v":0},{"$f":"General_INPUT_S1!AD154","v":0},{"$f":"General_INPUT_S1!AE154","v":0},{"$f":"General_INPUT_S1!AF154","v":0},{"$f":"General_INPUT_S1!AG154","v":0},{"$f":"General_INPUT_S1!AH154","v":0},{"$f":"General_INPUT_S1!AI154","v":0},{"$f":"General_INPUT_S1!AJ154","v":0},{"$f":"General_INPUT_S1!AK154","v":0},{"$f":"General_INPUT_S1!AL154","v":0},{"$f":"General_INPUT_S1!AM154","v":0},{"$f":"General_INPUT_S1!AN154","v":0},{"$f":"General_INPUT_S1!AO154","v":0},{"$f":"General_INPUT_S1!AP154","v":0},{"$f":"General_INPUT_S1!AQ154","v":0},{"$f":"General_INPUT_S1!AR154","v":0},{"$f":"General_INPUT_S1!AS154","v":0},{"$f":"General_INPUT_S1!AT154","v":0},{"$f":"General_INPUT_S1!AU154","v":0},{"$f":"General_INPUT_S1!AV154","v":0},{"$f":"General_INPUT_S1!AW154","v":0},{"$f":"General_INPUT_S1!AX154","v":0},{"$f":"General_INPUT_S1!AY154","v":0},{"$f":"General_INPUT_S1!AZ154","v":0},{"$f":"General_INPUT_S1!BA154","v":0},{"$f":"General_INPUT_S1!BB154","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D155","v":0},{"$f":"General_INPUT_S1!E155","v":0},{"$f":"General_INPUT_S1!F155","v":0},{"$f":"General_INPUT_S1!G155","v":0},{"$f":"General_INPUT_S1!H155","v":0},{"$f":"General_INPUT_S1!I155","v":0},{"$f":"General_INPUT_S1!J155","v":0},{"$f":"General_INPUT_S1!K155","v":0},{"$f":"General_INPUT_S1!L155","v":0},{"$f":"General_INPUT_S1!M155","v":0},{"$f":"General_INPUT_S1!N155","v":0},{"$f":"General_INPUT_S1!O155","v":0},{"$f":"General_INPUT_S1!P155","v":0},{"$f":"General_INPUT_S1!Q155","v":0},{"$f":"General_INPUT_S1!R155","v":0},{"$f":"General_INPUT_S1!S155","v":0},{"$f":"General_INPUT_S1!T155","v":0},{"$f":"General_INPUT_S1!U155","v":0},{"$f":"General_INPUT_S1!V155","v":0},{"$f":"General_INPUT_S1!W155","v":0},{"$f":"General_INPUT_S1!X155","v":0},{"$f":"General_INPUT_S1!Y155","v":0},{"$f":"General_INPUT_S1!Z155","v":0},{"$f":"General_INPUT_S1!AA155","v":0},{"$f":"General_INPUT_S1!AB155","v":0},{"$f":"General_INPUT_S1!AC155","v":0},{"$f":"General_INPUT_S1!AD155","v":0},{"$f":"General_INPUT_S1!AE155","v":0},{"$f":"General_INPUT_S1!AF155","v":0},{"$f":"General_INPUT_S1!AG155","v":0},{"$f":"General_INPUT_S1!AH155","v":0},{"$f":"General_INPUT_S1!AI155","v":0},{"$f":"General_INPUT_S1!AJ155","v":0},{"$f":"General_INPUT_S1!AK155","v":0},{"$f":"General_INPUT_S1!AL155","v":0},{"$f":"General_INPUT_S1!AM155","v":0},{"$f":"General_INPUT_S1!AN155","v":0},{"$f":"General_INPUT_S1!AO155","v":0},{"$f":"General_INPUT_S1!AP155","v":0},{"$f":"General_INPUT_S1!AQ155","v":0},{"$f":"General_INPUT_S1!AR155","v":0},{"$f":"General_INPUT_S1!AS155","v":0},{"$f":"General_INPUT_S1!AT155","v":0},{"$f":"General_INPUT_S1!AU155","v":0},{"$f":"General_INPUT_S1!AV155","v":0},{"$f":"General_INPUT_S1!AW155","v":0},{"$f":"General_INPUT_S1!AX155","v":0},{"$f":"General_INPUT_S1!AY155","v":0},{"$f":"General_INPUT_S1!AZ155","v":0},{"$f":"General_INPUT_S1!BA155","v":0},{"$f":"General_INPUT_S1!BB155","v":0}]
[]
[]
[null,null,"Capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B164,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D164","v":0},{"$f":"General_INPUT_S1!E164","v":0},{"$f":"General_INPUT_S1!F164","v":0},{"$f":"General_INPUT_S1!G164","v":0},{"$f":"General_INPUT_S1!H164","v":0},{"$f":"General_INPUT_S1!I164","v":0},{"$f":"General_INPUT_S1!J164","v":0},{"$f":"General_INPUT_S1!K164","v":0},{"$f":"General_INPUT_S1!L164","v":0},{"$f":"General_INPUT_S1!M164","v":0},{"$f":"General_INPUT_S1!N164","v":4686.5999999999985},{"$f":"General_INPUT_S1!O164","v":2236},{"$f":"General_INPUT_S1!P164","v":6490},{"$f":"General_INPUT_S1!Q164","v":2865.0009999999966},{"$f":"General_INPUT_S1!R164","v":7340.0009999999966},{"$f":"General_INPUT_S1!S164","v":3300.0009999999966},{"$f":"General_INPUT_S1!T164","v":1700.0009999999966},{"$f":"General_INPUT_S1!U164","v":5071.0000000000073},{"$f":"General_INPUT_S1!V164","v":1550},{"$f":"General_INPUT_S1!W164","v":270},{"$f":"General_INPUT_S1!X164","v":900},{"$f":"General_INPUT_S1!Y164","v":0},{"$f":"General_INPUT_S1!Z164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AA164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AB164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AC164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AD164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AE164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AF164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AG164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AH164","v":3.637978807091713E-12},{"$f":"General_INPUT_S1!AI164","v":0},{"$f":"General_INPUT_S1!AJ164","v":0},{"$f":"General_INPUT_S1!AK164","v":0},{"$f":"General_INPUT_S1!AL164","v":0},{"$f":"General_INPUT_S1!AM164","v":0},{"$f":"General_INPUT_S1!AN164","v":0},{"$f":"General_INPUT_S1!AO164","v":0},{"$f":"General_INPUT_S1!AP164","v":0},{"$f":"General_INPUT_S1!AQ164","v":0},{"$f":"General_INPUT_S1!AR164","v":0},{"$f":"General_INPUT_S1!AS164","v":0},{"$f":"General_INPUT_S1!AT164","v":0},{"$f":"General_INPUT_S1!AU164","v":0},{"$f":"General_INPUT_S1!AV164","v":0},{"$f":"General_INPUT_S1!AW164","v":0},{"$f":"General_INPUT_S1!AX164","v":0},{"$f":"General_INPUT_S1!AY164","v":0},{"$f":"General_INPUT_S1!AZ164","v":0},{"$f":"General_INPUT_S1!BA164","v":0},{"$f":"General_INPUT_S1!BB164","v":0}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D165","v":0},{"$f":"General_INPUT_S1!E165","v":0},{"$f":"General_INPUT_S1!F165","v":0},{"$f":"General_INPUT_S1!G165","v":0},{"$f":"General_INPUT_S1!H165","v":0},{"$f":"General_INPUT_S1!I165","v":0},{"$f":"General_INPUT_S1!J165","v":0},{"$f":"General_INPUT_S1!K165","v":0},{"$f":"General_INPUT_S1!L165","v":0},{"$f":"General_INPUT_S1!M165","v":0},{"$f":"General_INPUT_S1!N165","v":0},{"$f":"General_INPUT_S1!O165","v":0},{"$f":"General_INPUT_S1!P165","v":0},{"$f":"General_INPUT_S1!Q165","v":0},{"$f":"General_INPUT_S1!R165","v":0},{"$f":"General_INPUT_S1!S165","v":0},{"$f":"General_INPUT_S1!T165","v":0},{"$f":"General_INPUT_S1!U165","v":0},{"$f":"General_INPUT_S1!V165","v":0},{"$f":"General_INPUT_S1!W165","v":0},{"$f":"General_INPUT_S1!X165","v":0},{"$f":"General_INPUT_S1!Y165","v":301.06913756231449},{"$f":"General_INPUT_S1!Z165","v":301.06913756231449},{"$f":"General_INPUT_S1!AA165","v":301.06913756231449},{"$f":"General_INPUT_S1!AB165","v":301.06913756231449},{"$f":"General_INPUT_S1!AC165","v":301.06913756231461},{"$f":"General_INPUT_S1!AD165","v":301.06913756231438},{"$f":"General_INPUT_S1!AE165","v":301.06913756231484},{"$f":"General_INPUT_S1!AF165","v":301.06913756231415},{"$f":"General_INPUT_S1!AG165","v":301.06913756231461},{"$f":"General_INPUT_S1!AH165","v":301.06913756231461},{"$f":"General_INPUT_S1!AI165","v":84.618674269522216},{"$f":"General_INPUT_S1!AJ165","v":85.074839629465714},{"$f":"General_INPUT_S1!AK165","v":85.531004989409212},{"$f":"General_INPUT_S1!AL165","v":85.987170349353164},{"$f":"General_INPUT_S1!AM165","v":86.443335709296207},{"$f":"General_INPUT_S1!AN165","v":86.899501069240159},{"$f":"General_INPUT_S1!AO165","v":87.355666429184112},{"$f":"General_INPUT_S1!AP165","v":87.811831789127154},{"$f":"General_INPUT_S1!AQ165","v":88.267997149071107},{"$f":"General_INPUT_S1!AR165","v":88.724162509011876},{"$f":"General_INPUT_S1!AS165","v":283.62081254454461},{"$f":"General_INPUT_S1!AT165","v":285.21739130434435},{"$f":"General_INPUT_S1!AU165","v":286.813970064145},{"$f":"General_INPUT_S1!AV165","v":288.41054882394565},{"$f":"General_INPUT_S1!AW165","v":290.0071275837463},{"$f":"General_INPUT_S1!AX165","v":291.60370634354695},{"$f":"General_INPUT_S1!AY165","v":293.20028510334669},{"$f":"General_INPUT_S1!AZ165","v":294.79686386314643},{"$f":"General_INPUT_S1!BA165","v":296.39344262294799},{"$f":"General_INPUT_S1!BB165","v":297.990021382745}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D166","v":0},{"$f":"General_INPUT_S1!E166","v":0},{"$f":"General_INPUT_S1!F166","v":0},{"$f":"General_INPUT_S1!G166","v":0},{"$f":"General_INPUT_S1!H166","v":0},{"$f":"General_INPUT_S1!I166","v":0},{"$f":"General_INPUT_S1!J166","v":0},{"$f":"General_INPUT_S1!K166","v":0},{"$f":"General_INPUT_S1!L166","v":0},{"$f":"General_INPUT_S1!M166","v":0},{"$f":"General_INPUT_S1!N166","v":485.5},{"$f":"General_INPUT_S1!O166","v":0},{"$f":"General_INPUT_S1!P166","v":273.29749103942777},{"$f":"General_INPUT_S1!Q166","v":348.29749103942686},{"$f":"General_INPUT_S1!R166","v":273.29749103942777},{"$f":"General_INPUT_S1!S166","v":273.29749103942686},{"$f":"General_INPUT_S1!T166","v":273.29749103942686},{"$f":"General_INPUT_S1!U166","v":310.79749103942777},{"$f":"General_INPUT_S1!V166","v":483.29749103942686},{"$f":"General_INPUT_S1!W166","v":273.29749103942777},{"$f":"General_INPUT_S1!X166","v":458.2974910394305},{"$f":"General_INPUT_S1!Y166","v":0},{"$f":"General_INPUT_S1!Z166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AA166","v":0},{"$f":"General_INPUT_S1!AB166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AC166","v":0},{"$f":"General_INPUT_S1!AD166","v":0},{"$f":"General_INPUT_S1!AE166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AF166","v":0},{"$f":"General_INPUT_S1!AG166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AH166","v":0},{"$f":"General_INPUT_S1!AI166","v":0},{"$f":"General_INPUT_S1!AJ166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AK166","v":0},{"$f":"General_INPUT_S1!AL166","v":0},{"$f":"General_INPUT_S1!AM166","v":0},{"$f":"General_INPUT_S1!AN166","v":0},{"$f":"General_INPUT_S1!AO166","v":0},{"$f":"General_INPUT_S1!AP166","v":0},{"$f":"General_INPUT_S1!AQ166","v":0},{"$f":"General_INPUT_S1!AR166","v":0},{"$f":"General_INPUT_S1!AS166","v":0},{"$f":"General_INPUT_S1!AT166","v":0},{"$f":"General_INPUT_S1!AU166","v":-1.8474111129762605E-13},{"$f":"General_INPUT_S1!AV166","v":0},{"$f":"General_INPUT_S1!AW166","v":0},{"$f":"General_INPUT_S1!AX166","v":0},{"$f":"General_INPUT_S1!AY166","v":0},{"$f":"General_INPUT_S1!AZ166","v":-1.8474111129762605E-13},{"$f":"General_INPUT_S1!BA166","v":0},{"$f":"General_INPUT_S1!BB166","v":5.6843418860808015E-14}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D167","v":0},{"$f":"General_INPUT_S1!E167","v":0},{"$f":"General_INPUT_S1!F167","v":0},{"$f":"General_INPUT_S1!G167","v":0},{"$f":"General_INPUT_S1!H167","v":0},{"$f":"General_INPUT_S1!I167","v":0},{"$f":"General_INPUT_S1!J167","v":0},{"$f":"General_INPUT_S1!K167","v":0},{"$f":"General_INPUT_S1!L167","v":0},{"$f":"General_INPUT_S1!M167","v":0},{"$f":"General_INPUT_S1!N167","v":1456.5},{"$f":"General_INPUT_S1!O167","v":0},{"$f":"General_INPUT_S1!P167","v":819.89247311828149},{"$f":"General_INPUT_S1!Q167","v":1044.8924731182833},{"$f":"General_INPUT_S1!R167","v":819.89247311828149},{"$f":"General_INPUT_S1!S167","v":819.89247311827785},{"$f":"General_INPUT_S1!T167","v":819.89247311828512},{"$f":"General_INPUT_S1!U167","v":932.39247311828149},{"$f":"General_INPUT_S1!V167","v":1449.8924731182815},{"$f":"General_INPUT_S1!W167","v":819.89247311828149},{"$f":"General_INPUT_S1!X167","v":1374.8924731182924},{"$f":"General_INPUT_S1!Y167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!Z167","v":2.5011104298755527E-12},{"$f":"General_INPUT_S1!AA167","v":-1.0231815394945443E-12},{"$f":"General_INPUT_S1!AB167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AC167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AD167","v":2.6147972675971687E-12},{"$f":"General_INPUT_S1!AE167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AF167","v":0},{"$f":"General_INPUT_S1!AG167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AH167","v":0},{"$f":"General_INPUT_S1!AI167","v":0},{"$f":"General_INPUT_S1!AJ167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AK167","v":0},{"$f":"General_INPUT_S1!AL167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AM167","v":0},{"$f":"General_INPUT_S1!AN167","v":0},{"$f":"General_INPUT_S1!AO167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AP167","v":0},{"$f":"General_INPUT_S1!AQ167","v":0},{"$f":"General_INPUT_S1!AR167","v":0},{"$f":"General_INPUT_S1!AS167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!AT167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AU167","v":3.694822225952521E-13},{"$f":"General_INPUT_S1!AV167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AW167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!AX167","v":3.694822225952521E-13},{"$f":"General_INPUT_S1!AY167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AZ167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!BA167","v":0},{"$f":"General_INPUT_S1!BB167","v":0}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D168","v":0},{"$f":"General_INPUT_S1!E168","v":0},{"$f":"General_INPUT_S1!F168","v":0},{"$f":"General_INPUT_S1!G168","v":0},{"$f":"General_INPUT_S1!H168","v":0},{"$f":"General_INPUT_S1!I168","v":0},{"$f":"General_INPUT_S1!J168","v":0},{"$f":"General_INPUT_S1!K168","v":0},{"$f":"General_INPUT_S1!L168","v":0},{"$f":"General_INPUT_S1!M168","v":0},{"$f":"General_INPUT_S1!N168","v":0},{"$f":"General_INPUT_S1!O168","v":0},{"$f":"General_INPUT_S1!P168","v":0},{"$f":"General_INPUT_S1!Q168","v":0},{"$f":"General_INPUT_S1!R168","v":0},{"$f":"General_INPUT_S1!S168","v":0},{"$f":"General_INPUT_S1!T168","v":0},{"$f":"General_INPUT_S1!U168","v":0},{"$f":"General_INPUT_S1!V168","v":0},{"$f":"General_INPUT_S1!W168","v":0},{"$f":"General_INPUT_S1!X168","v":0},{"$f":"General_INPUT_S1!Y168","v":155.09622238058623},{"$f":"General_INPUT_S1!Z168","v":155.09622238058623},{"$f":"General_INPUT_S1!AA168","v":155.09622238058625},{"$f":"General_INPUT_S1!AB168","v":155.0962223805862},{"$f":"General_INPUT_S1!AC168","v":155.09622238058637},{"$f":"General_INPUT_S1!AD168","v":155.09622238058614},{"$f":"General_INPUT_S1!AE168","v":155.09622238058625},{"$f":"General_INPUT_S1!AF168","v":155.09622238058614},{"$f":"General_INPUT_S1!AG168","v":155.09622238058637},{"$f":"General_INPUT_S1!AH168","v":155.09622238058637},{"$f":"General_INPUT_S1!AI168","v":29.42266571637515},{"$f":"General_INPUT_S1!AJ168","v":28.966500356431879},{"$f":"General_INPUT_S1!AK168","v":28.510334996488155},{"$f":"General_INPUT_S1!AL168","v":28.05416963654443},{"$f":"General_INPUT_S1!AM168","v":27.598004276600932},{"$f":"General_INPUT_S1!AN168","v":27.141838916657434},{"$f":"General_INPUT_S1!AO168","v":26.685673556713709},{"$f":"General_INPUT_S1!AP168","v":26.229508196770439},{"$f":"General_INPUT_S1!AQ168","v":25.773342836826487},{"$f":"General_INPUT_S1!AR168","v":25.317177476881852},{"$f":"General_INPUT_S1!AS168","v":115.52387740555582},{"$f":"General_INPUT_S1!AT168","v":113.92729864575585},{"$f":"General_INPUT_S1!AU168","v":112.33071988595475},{"$f":"General_INPUT_S1!AV168","v":110.73414112615455},{"$f":"General_INPUT_S1!AW168","v":109.13756236635436},{"$f":"General_INPUT_S1!AX168","v":107.54098360655371},{"$f":"General_INPUT_S1!AY168","v":105.94440484675351},{"$f":"General_INPUT_S1!AZ168","v":104.34782608695332},{"$f":"General_INPUT_S1!BA168","v":102.75124732715267},{"$f":"General_INPUT_S1!BB168","v":101.15466856735247}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D169","v":0},{"$f":"General_INPUT_S1!E169","v":0},{"$f":"General_INPUT_S1!F169","v":0},{"$f":"General_INPUT_S1!G169","v":0},{"$f":"General_INPUT_S1!H169","v":0},{"$f":"General_INPUT_S1!I169","v":0},{"$f":"General_INPUT_S1!J169","v":0},{"$f":"General_INPUT_S1!K169","v":0},{"$f":"General_INPUT_S1!L169","v":0},{"$f":"General_INPUT_S1!M169","v":0},{"$f":"General_INPUT_S1!N169","v":0},{"$f":"General_INPUT_S1!O169","v":0},{"$f":"General_INPUT_S1!P169","v":0},{"$f":"General_INPUT_S1!Q169","v":0},{"$f":"General_INPUT_S1!R169","v":0},{"$f":"General_INPUT_S1!S169","v":0},{"$f":"General_INPUT_S1!T169","v":1.6484591469634324E-12},{"$f":"General_INPUT_S1!U169","v":0},{"$f":"General_INPUT_S1!V169","v":0},{"$f":"General_INPUT_S1!W169","v":0},{"$f":"General_INPUT_S1!X169","v":-2.2737367544323206E-13},{"$f":"General_INPUT_S1!Y169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!Z169","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AA169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AB169","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AC169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AD169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AE169","v":0},{"$f":"General_INPUT_S1!AF169","v":0},{"$f":"General_INPUT_S1!AG169","v":0},{"$f":"General_INPUT_S1!AH169","v":0},{"$f":"General_INPUT_S1!AI169","v":0},{"$f":"General_INPUT_S1!AJ169","v":0},{"$f":"General_INPUT_S1!AK169","v":0},{"$f":"General_INPUT_S1!AL169","v":0},{"$f":"General_INPUT_S1!AM169","v":0},{"$f":"General_INPUT_S1!AN169","v":0},{"$f":"General_INPUT_S1!AO169","v":0},{"$f":"General_INPUT_S1!AP169","v":0},{"$f":"General_INPUT_S1!AQ169","v":0},{"$f":"General_INPUT_S1!AR169","v":0},{"$f":"General_INPUT_S1!AS169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AT169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AU169","v":7.3185901783290319E-13},{"$f":"General_INPUT_S1!AV169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AW169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AX169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AY169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AZ169","v":7.3185901783290319E-13},{"$f":"General_INPUT_S1!BA169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!BB169","v":-2.2026824808563106E-13}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D170","v":0},{"$f":"General_INPUT_S1!E170","v":0},{"$f":"General_INPUT_S1!F170","v":0},{"$f":"General_INPUT_S1!G170","v":0},{"$f":"General_INPUT_S1!H170","v":0},{"$f":"General_INPUT_S1!I170","v":0},{"$f":"General_INPUT_S1!J170","v":0},{"$f":"General_INPUT_S1!K170","v":0},{"$f":"General_INPUT_S1!L170","v":0},{"$f":"General_INPUT_S1!M170","v":0},{"$f":"General_INPUT_S1!N170","v":0},{"$f":"General_INPUT_S1!O170","v":0},{"$f":"General_INPUT_S1!P170","v":0},{"$f":"General_INPUT_S1!Q170","v":0},{"$f":"General_INPUT_S1!R170","v":0},{"$f":"General_INPUT_S1!S170","v":0},{"$f":"General_INPUT_S1!T170","v":0},{"$f":"General_INPUT_S1!U170","v":0},{"$f":"General_INPUT_S1!V170","v":0},{"$f":"General_INPUT_S1!W170","v":0},{"$f":"General_INPUT_S1!X170","v":0},{"$f":"General_INPUT_S1!Y170","v":350},{"$f":"General_INPUT_S1!Z170","v":350},{"$f":"General_INPUT_S1!AA170","v":349.99999999999977},{"$f":"General_INPUT_S1!AB170","v":350.00000000000023},{"$f":"General_INPUT_S1!AC170","v":350},{"$f":"General_INPUT_S1!AD170","v":350},{"$f":"General_INPUT_S1!AE170","v":350},{"$f":"General_INPUT_S1!AF170","v":350.00000000000045},{"$f":"General_INPUT_S1!AG170","v":350},{"$f":"General_INPUT_S1!AH170","v":349.99999999999955},{"$f":"General_INPUT_S1!AI170","v":500},{"$f":"General_INPUT_S1!AJ170","v":500},{"$f":"General_INPUT_S1!AK170","v":500},{"$f":"General_INPUT_S1!AL170","v":500},{"$f":"General_INPUT_S1!AM170","v":500},{"$f":"General_INPUT_S1!AN170","v":500},{"$f":"General_INPUT_S1!AO170","v":500},{"$f":"General_INPUT_S1!AP170","v":500},{"$f":"General_INPUT_S1!AQ170","v":500},{"$f":"General_INPUT_S1!AR170","v":500},{"$f":"General_INPUT_S1!AS170","v":150},{"$f":"General_INPUT_S1!AT170","v":150},{"$f":"General_INPUT_S1!AU170","v":150.00000000000182},{"$f":"General_INPUT_S1!AV170","v":150},{"$f":"General_INPUT_S1!AW170","v":150},{"$f":"General_INPUT_S1!AX170","v":150},{"$f":"General_INPUT_S1!AY170","v":150},{"$f":"General_INPUT_S1!AZ170","v":150.00000000000182},{"$f":"General_INPUT_S1!BA170","v":150},{"$f":"General_INPUT_S1!BB170","v":149.99999999999636}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D171","v":0},{"$f":"General_INPUT_S1!E171","v":0},{"$f":"General_INPUT_S1!F171","v":0},{"$f":"General_INPUT_S1!G171","v":0},{"$f":"General_INPUT_S1!H171","v":0},{"$f":"General_INPUT_S1!I171","v":0},{"$f":"General_INPUT_S1!J171","v":0},{"$f":"General_INPUT_S1!K171","v":0},{"$f":"General_INPUT_S1!L171","v":0},{"$f":"General_INPUT_S1!M171","v":0},{"$f":"General_INPUT_S1!N171","v":0},{"$f":"General_INPUT_S1!O171","v":0},{"$f":"General_INPUT_S1!P171","v":63.356299992118693},{"$f":"General_INPUT_S1!Q171","v":63.356299992118693},{"$f":"General_INPUT_S1!R171","v":63.356299992119602},{"$f":"General_INPUT_S1!S171","v":63.356299992118693},{"$f":"General_INPUT_S1!T171","v":63.356299992118693},{"$f":"General_INPUT_S1!U171","v":63.356299992118693},{"$f":"General_INPUT_S1!V171","v":63.356299992119602},{"$f":"General_INPUT_S1!W171","v":63.356299992118693},{"$f":"General_INPUT_S1!X171","v":63.356299992120512},{"$f":"General_INPUT_S1!Y171","v":627.22736992158025},{"$f":"General_INPUT_S1!Z171","v":627.22736992157934},{"$f":"General_INPUT_S1!AA171","v":627.22736992158025},{"$f":"General_INPUT_S1!AB171","v":627.22736992158025},{"$f":"General_INPUT_S1!AC171","v":627.22736992158025},{"$f":"General_INPUT_S1!AD171","v":627.22736992157934},{"$f":"General_INPUT_S1!AE171","v":627.22736992158025},{"$f":"General_INPUT_S1!AF171","v":627.22736992157843},{"$f":"General_INPUT_S1!AG171","v":627.22736992157843},{"$f":"General_INPUT_S1!AH171","v":627.22736992158025},{"$f":"General_INPUT_S1!AI171","v":912.33071988598931},{"$f":"General_INPUT_S1!AJ171","v":912.33071988598931},{"$f":"General_INPUT_S1!AK171","v":912.33071988599113},{"$f":"General_INPUT_S1!AL171","v":912.33071988598931},{"$f":"General_INPUT_S1!AM171","v":912.33071988598931},{"$f":"General_INPUT_S1!AN171","v":938.33071988598931},{"$f":"General_INPUT_S1!AO171","v":912.33071988599113},{"$f":"General_INPUT_S1!AP171","v":912.33071988598749},{"$f":"General_INPUT_S1!AQ171","v":922.33071988599113},{"$f":"General_INPUT_S1!AR171","v":2617.9907198859987},{"$f":"General_INPUT_S1!AS171","v":545.7165502494363},{"$f":"General_INPUT_S1!AT171","v":577.9865502494406},{"$f":"General_INPUT_S1!AU171","v":530.26655024944012},{"$f":"General_INPUT_S1!AV171","v":513.07655024944029},{"$f":"General_INPUT_S1!AW171","v":513.18655024944042},{"$f":"General_INPUT_S1!AX171","v":888.16655024944043},{"$f":"General_INPUT_S1!AY171","v":504.2765502494367},{"$f":"General_INPUT_S1!AZ171","v":504.27655024944033},{"$f":"General_INPUT_S1!BA171","v":504.27655024944033},{"$f":"General_INPUT_S1!BB171","v":504.27655024944033}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D172","v":0},{"$f":"General_INPUT_S1!E172","v":0},{"$f":"General_INPUT_S1!F172","v":0},{"$f":"General_INPUT_S1!G172","v":0},{"$f":"General_INPUT_S1!H172","v":0},{"$f":"General_INPUT_S1!I172","v":0},{"$f":"General_INPUT_S1!J172","v":0},{"$f":"General_INPUT_S1!K172","v":0},{"$f":"General_INPUT_S1!L172","v":0},{"$f":"General_INPUT_S1!M172","v":0},{"$f":"General_INPUT_S1!N172","v":0},{"$f":"General_INPUT_S1!O172","v":0},{"$f":"General_INPUT_S1!P172","v":2374.4775745097159},{"$f":"General_INPUT_S1!Q172","v":2242.2804308229051},{"$f":"General_INPUT_S1!R172","v":2110.0832871360917},{"$f":"General_INPUT_S1!S172","v":1977.8861434492792},{"$f":"General_INPUT_S1!T172","v":1845.6889997624676},{"$f":"General_INPUT_S1!U172","v":1713.4918560756541},{"$f":"General_INPUT_S1!V172","v":1581.2947123888443},{"$f":"General_INPUT_S1!W172","v":1449.0975687020327},{"$f":"General_INPUT_S1!X172","v":1316.9004250152102},{"$f":"General_INPUT_S1!Y172","v":7244.4761225943876},{"$f":"General_INPUT_S1!Z172","v":6822.5231646471366},{"$f":"General_INPUT_S1!AA172","v":6400.5702066998856},{"$f":"General_INPUT_S1!AB172","v":5978.6172487526273},{"$f":"General_INPUT_S1!AC172","v":5556.6642908053691},{"$f":"General_INPUT_S1!AD172","v":5134.7113328581181},{"$f":"General_INPUT_S1!AE172","v":4712.7583749108599},{"$f":"General_INPUT_S1!AF172","v":4290.8054169636162},{"$f":"General_INPUT_S1!AG172","v":3868.8524590163506},{"$f":"General_INPUT_S1!AH172","v":3446.8995010691142},{"$f":"General_INPUT_S1!AI172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AJ172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AK172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AL172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AM172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AN172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AO172","v":9718.6920883820276},{"$f":"General_INPUT_S1!AP172","v":9718.6920883820567},{"$f":"General_INPUT_S1!AQ172","v":9718.6920883820276},{"$f":"General_INPUT_S1!AR172","v":9718.6920883819694},{"$f":"General_INPUT_S1!AS172","v":2606.3257305773732},{"$f":"General_INPUT_S1!AT172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AU172","v":2606.325730577315},{"$f":"General_INPUT_S1!AV172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AW172","v":2606.3257305773732},{"$f":"General_INPUT_S1!AX172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AY172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AZ172","v":2606.3257305773441},{"$f":"General_INPUT_S1!BA172","v":2606.325730577315},{"$f":"General_INPUT_S1!BB172","v":2606.3257305774896}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D173","v":0},{"$f":"General_INPUT_S1!E173","v":0},{"$f":"General_INPUT_S1!F173","v":0},{"$f":"General_INPUT_S1!G173","v":0},{"$f":"General_INPUT_S1!H173","v":0},{"$f":"General_INPUT_S1!I173","v":0},{"$f":"General_INPUT_S1!J173","v":0},{"$f":"General_INPUT_S1!K173","v":0},{"$f":"General_INPUT_S1!L173","v":0},{"$f":"General_INPUT_S1!M173","v":0},{"$f":"General_INPUT_S1!N173","v":0},{"$f":"General_INPUT_S1!O173","v":0},{"$f":"General_INPUT_S1!P173","v":38.025615304067252},{"$f":"General_INPUT_S1!Q173","v":60.058472585202658},{"$f":"General_INPUT_S1!R173","v":82.0913298663381},{"$f":"General_INPUT_S1!S173","v":104.12418714747349},{"$f":"General_INPUT_S1!T173","v":126.1570444286088},{"$f":"General_INPUT_S1!U173","v":148.18990170974428},{"$f":"General_INPUT_S1!V173","v":170.2227589908797},{"$f":"General_INPUT_S1!W173","v":192.25561627201512},{"$f":"General_INPUT_S1!X173","v":214.28847355315042},{"$f":"General_INPUT_S1!Y173","v":861.01211689237675},{"$f":"General_INPUT_S1!Z173","v":1071.9885958660032},{"$f":"General_INPUT_S1!AA173","v":1282.9650748396302},{"$f":"General_INPUT_S1!AB173","v":1493.9415538132571},{"$f":"General_INPUT_S1!AC173","v":1704.9180327868844},{"$f":"General_INPUT_S1!AD173","v":1915.8945117605108},{"$f":"General_INPUT_S1!AE173","v":2126.8709907341363},{"$f":"General_INPUT_S1!AF173","v":2337.8474697077672},{"$f":"General_INPUT_S1!AG173","v":2548.8239486813909},{"$f":"General_INPUT_S1!AH173","v":2759.8004276550164},{"$f":"General_INPUT_S1!AI173","v":3380.3866714183896},{"$f":"General_INPUT_S1!AJ173","v":3557.0901639344265},{"$f":"General_INPUT_S1!AK173","v":3733.7936564504671},{"$f":"General_INPUT_S1!AL173","v":3910.497148966504},{"$f":"General_INPUT_S1!AM173","v":4087.2006414825373},{"$f":"General_INPUT_S1!AN173","v":4263.9041339985706},{"$f":"General_INPUT_S1!AO173","v":4440.6076265146257},{"$f":"General_INPUT_S1!AP173","v":4617.3111190306445},{"$f":"General_INPUT_S1!AQ173","v":4794.014611546685},{"$f":"General_INPUT_S1!AR173","v":4970.7181040626965},{"$f":"General_INPUT_S1!AS173","v":947.75481111904082},{"$f":"General_INPUT_S1!AT173","v":947.75481111903355},{"$f":"General_INPUT_S1!AU173","v":947.75481111903355},{"$f":"General_INPUT_S1!AV173","v":947.75481111904082},{"$f":"General_INPUT_S1!AW173","v":947.75481111902627},{"$f":"General_INPUT_S1!AX173","v":947.75481111904082},{"$f":"General_INPUT_S1!AY173","v":947.75481111902627},{"$f":"General_INPUT_S1!AZ173","v":947.75481111904082},{"$f":"General_INPUT_S1!BA173","v":947.75481111904082},{"$f":"General_INPUT_S1!BB173","v":947.75481111906993}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D174","v":0},{"$f":"General_INPUT_S1!E174","v":0},{"$f":"General_INPUT_S1!F174","v":0},{"$f":"General_INPUT_S1!G174","v":0},{"$f":"General_INPUT_S1!H174","v":0},{"$f":"General_INPUT_S1!I174","v":0},{"$f":"General_INPUT_S1!J174","v":0},{"$f":"General_INPUT_S1!K174","v":0},{"$f":"General_INPUT_S1!L174","v":0},{"$f":"General_INPUT_S1!M174","v":0},{"$f":"General_INPUT_S1!N174","v":0},{"$f":"General_INPUT_S1!O174","v":0},{"$f":"General_INPUT_S1!P174","v":66.193254313949623},{"$f":"General_INPUT_S1!Q174","v":176.35754071962663},{"$f":"General_INPUT_S1!R174","v":286.52182712530373},{"$f":"General_INPUT_S1!S174","v":396.68611353098072},{"$f":"General_INPUT_S1!T174","v":506.85039993665782},{"$f":"General_INPUT_S1!U174","v":617.01468634233447},{"$f":"General_INPUT_S1!V174","v":727.1789727480118},{"$f":"General_INPUT_S1!W174","v":837.3432591536889},{"$f":"General_INPUT_S1!X174","v":947.50754555936555},{"$f":"General_INPUT_S1!Y174","v":2443.3357091945791},{"$f":"General_INPUT_S1!Z174","v":2654.3121881682046},{"$f":"General_INPUT_S1!AA174","v":2865.288667141831},{"$f":"General_INPUT_S1!AB174","v":3076.2651461154583},{"$f":"General_INPUT_S1!AC174","v":3287.2416250890819},{"$f":"General_INPUT_S1!AD174","v":3498.2181040627111},{"$f":"General_INPUT_S1!AE174","v":3709.1945830363402},{"$f":"General_INPUT_S1!AF174","v":3920.1710620099657},{"$f":"General_INPUT_S1!AG174","v":4131.1475409835948},{"$f":"General_INPUT_S1!AH174","v":4342.124019957213},{"$f":"General_INPUT_S1!AI174","v":4571.2704918032759},{"$f":"General_INPUT_S1!AJ174","v":4394.5669992872427},{"$f":"General_INPUT_S1!AK174","v":4217.8635067712021},{"$f":"General_INPUT_S1!AL174","v":4041.1600142551615},{"$f":"General_INPUT_S1!AM174","v":3864.4565217391282},{"$f":"General_INPUT_S1!AN174","v":3687.7530292230949},{"$f":"General_INPUT_S1!AO174","v":3511.0495367070471},{"$f":"General_INPUT_S1!AP174","v":3334.3460441910283},{"$f":"General_INPUT_S1!AQ174","v":3157.6425516749587},{"$f":"General_INPUT_S1!AR174","v":2980.9390591589472},{"$f":"General_INPUT_S1!AS174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AT174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AU174","v":1184.6935138988047},{"$f":"General_INPUT_S1!AV174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AW174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AX174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AY174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AZ174","v":1184.6935138988047},{"$f":"General_INPUT_S1!BA174","v":1184.6935138987901},{"$f":"General_INPUT_S1!BB174","v":1184.6935138988483}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D175","v":0},{"$f":"General_INPUT_S1!E175","v":0},{"$f":"General_INPUT_S1!F175","v":0},{"$f":"General_INPUT_S1!G175","v":0},{"$f":"General_INPUT_S1!H175","v":0},{"$f":"General_INPUT_S1!I175","v":0},{"$f":"General_INPUT_S1!J175","v":0},{"$f":"General_INPUT_S1!K175","v":0},{"$f":"General_INPUT_S1!L175","v":0},{"$f":"General_INPUT_S1!M175","v":0},{"$f":"General_INPUT_S1!N175","v":0},{"$f":"General_INPUT_S1!O175","v":0},{"$f":"General_INPUT_S1!P175","v":570.20669992874434},{"$f":"General_INPUT_S1!Q175","v":570.20669992874434},{"$f":"General_INPUT_S1!R175","v":570.20669992874446},{"$f":"General_INPUT_S1!S175","v":570.20669992874423},{"$f":"General_INPUT_S1!T175","v":570.20669992874491},{"$f":"General_INPUT_S1!U175","v":570.20669992874446},{"$f":"General_INPUT_S1!V175","v":570.20669992874446},{"$f":"General_INPUT_S1!W175","v":570.20669992874355},{"$f":"General_INPUT_S1!X175","v":570.20669992874446},{"$f":"General_INPUT_S1!Y175","v":2998.7170349250982},{"$f":"General_INPUT_S1!Z175","v":2803.7063435494811},{"$f":"General_INPUT_S1!AA175","v":2608.6956521738575},{"$f":"General_INPUT_S1!AB175","v":2413.6849607982385},{"$f":"General_INPUT_S1!AC175","v":2218.6742694226177},{"$f":"General_INPUT_S1!AD175","v":2023.6635780469987},{"$f":"General_INPUT_S1!AE175","v":1828.6528866713779},{"$f":"General_INPUT_S1!AF175","v":1633.6421952957571},{"$f":"General_INPUT_S1!AG175","v":1438.6315039201363},{"$f":"General_INPUT_S1!AH175","v":1243.6208125445228},{"$f":"General_INPUT_S1!AI175","v":3443.9422665716629},{"$f":"General_INPUT_S1!AJ175","v":3333.2095509622523},{"$f":"General_INPUT_S1!AK175","v":3222.4768353528489},{"$f":"General_INPUT_S1!AL175","v":3111.7441197434382},{"$f":"General_INPUT_S1!AM175","v":3001.0114041340275},{"$f":"General_INPUT_S1!AN175","v":2890.2786885246169},{"$f":"General_INPUT_S1!AO175","v":2779.5459729152062},{"$f":"General_INPUT_S1!AP175","v":2668.8132573058028},{"$f":"General_INPUT_S1!AQ175","v":2558.0805416963776},{"$f":"General_INPUT_S1!AR175","v":2447.3478260869815},{"$f":"General_INPUT_S1!AS175","v":2579.9999999999927},{"$f":"General_INPUT_S1!AT175","v":2580},{"$f":"General_INPUT_S1!AU175","v":2580},{"$f":"General_INPUT_S1!AV175","v":2579.9999999999927},{"$f":"General_INPUT_S1!AW175","v":2580},{"$f":"General_INPUT_S1!AX175","v":2580},{"$f":"General_INPUT_S1!AY175","v":2580},{"$f":"General_INPUT_S1!AZ175","v":2580},{"$f":"General_INPUT_S1!BA175","v":2580.0000000000146},{"$f":"General_INPUT_S1!BB175","v":2580}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D176","v":0},{"$f":"General_INPUT_S1!E176","v":0},{"$f":"General_INPUT_S1!F176","v":0},{"$f":"General_INPUT_S1!G176","v":0},{"$f":"General_INPUT_S1!H176","v":0},{"$f":"General_INPUT_S1!I176","v":0},{"$f":"General_INPUT_S1!J176","v":0},{"$f":"General_INPUT_S1!K176","v":0},{"$f":"General_INPUT_S1!L176","v":0},{"$f":"General_INPUT_S1!M176","v":0},{"$f":"General_INPUT_S1!N176","v":0},{"$f":"General_INPUT_S1!O176","v":0},{"$f":"General_INPUT_S1!P176","v":0},{"$f":"General_INPUT_S1!Q176","v":0},{"$f":"General_INPUT_S1!R176","v":0},{"$f":"General_INPUT_S1!S176","v":0},{"$f":"General_INPUT_S1!T176","v":0},{"$f":"General_INPUT_S1!U176","v":0},{"$f":"General_INPUT_S1!V176","v":0},{"$f":"General_INPUT_S1!W176","v":0},{"$f":"General_INPUT_S1!X176","v":0},{"$f":"General_INPUT_S1!Y176","v":251.46115466857117},{"$f":"General_INPUT_S1!Z176","v":446.47184604419141},{"$f":"General_INPUT_S1!AA176","v":641.48253741981171},{"$f":"General_INPUT_S1!AB176","v":836.49322879543183},{"$f":"General_INPUT_S1!AC176","v":1031.5039201710524},{"$f":"General_INPUT_S1!AD176","v":1226.5146115466723},{"$f":"General_INPUT_S1!AE176","v":1421.5253029222931},{"$f":"General_INPUT_S1!AF176","v":1616.5359942979139},{"$f":"General_INPUT_S1!AG176","v":1811.5466856735311},{"$f":"General_INPUT_S1!AH176","v":2006.5573770491555},{"$f":"General_INPUT_S1!AI176","v":2092.6935138987992},{"$f":"General_INPUT_S1!AJ176","v":2203.4262295082062},{"$f":"General_INPUT_S1!AK176","v":2314.1589451176169},{"$f":"General_INPUT_S1!AL176","v":2424.8916607270221},{"$f":"General_INPUT_S1!AM176","v":2535.6243763364364},{"$f":"General_INPUT_S1!AN176","v":2646.3570919458471},{"$f":"General_INPUT_S1!AO176","v":2757.0898075552504},{"$f":"General_INPUT_S1!AP176","v":2867.8225231646684},{"$f":"General_INPUT_S1!AQ176","v":2978.5552387740718},{"$f":"General_INPUT_S1!AR176","v":3089.287954383457},{"$f":"General_INPUT_S1!AS176","v":1720},{"$f":"General_INPUT_S1!AT176","v":1720},{"$f":"General_INPUT_S1!AU176","v":1720},{"$f":"General_INPUT_S1!AV176","v":1720},{"$f":"General_INPUT_S1!AW176","v":1720},{"$f":"General_INPUT_S1!AX176","v":1719.9999999999927},{"$f":"General_INPUT_S1!AY176","v":1720},{"$f":"General_INPUT_S1!AZ176","v":1720},{"$f":"General_INPUT_S1!BA176","v":1720.0000000000073},{"$f":"General_INPUT_S1!BB176","v":1720.0000000000073}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D177","v":0},{"$f":"General_INPUT_S1!E177","v":0},{"$f":"General_INPUT_S1!F177","v":0},{"$f":"General_INPUT_S1!G177","v":0},{"$f":"General_INPUT_S1!H177","v":0},{"$f":"General_INPUT_S1!I177","v":0},{"$f":"General_INPUT_S1!J177","v":0},{"$f":"General_INPUT_S1!K177","v":0},{"$f":"General_INPUT_S1!L177","v":0},{"$f":"General_INPUT_S1!M177","v":0},{"$f":"General_INPUT_S1!N177","v":0},{"$f":"General_INPUT_S1!O177","v":0},{"$f":"General_INPUT_S1!P177","v":671.85039993656028},{"$f":"General_INPUT_S1!Q177","v":506.85039993655982},{"$f":"General_INPUT_S1!R177","v":506.85039993656028},{"$f":"General_INPUT_S1!S177","v":671.85039993656119},{"$f":"General_INPUT_S1!T177","v":566.85039993656028},{"$f":"General_INPUT_S1!U177","v":506.85039993656028},{"$f":"General_INPUT_S1!V177","v":706.85039993656028},{"$f":"General_INPUT_S1!W177","v":506.85039993656028},{"$f":"General_INPUT_S1!X177","v":506.85039993655846},{"$f":"General_INPUT_S1!Y177","v":1083.3927298646295},{"$f":"General_INPUT_S1!Z177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AA177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AB177","v":1083.3927298646304},{"$f":"General_INPUT_S1!AC177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AD177","v":1143.3927298646286},{"$f":"General_INPUT_S1!AE177","v":1321.3927298646286},{"$f":"General_INPUT_S1!AF177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AG177","v":1083.392729864634},{"$f":"General_INPUT_S1!AH177","v":1193.3927298646304},{"$f":"General_INPUT_S1!AI177","v":57.020669992838521},{"$f":"General_INPUT_S1!AJ177","v":112.02066999284216},{"$f":"General_INPUT_S1!AK177","v":92.020669992842159},{"$f":"General_INPUT_S1!AL177","v":112.02066999284216},{"$f":"General_INPUT_S1!AM177","v":332.02066999283852},{"$f":"General_INPUT_S1!AN177","v":252.02066999284216},{"$f":"General_INPUT_S1!AO177","v":242.02066999284216},{"$f":"General_INPUT_S1!AP177","v":57.020669992842159},{"$f":"General_INPUT_S1!AQ177","v":193.02066999283852},{"$f":"General_INPUT_S1!AR177","v":402.02066999282761},{"$f":"General_INPUT_S1!AS177","v":531.29722024236253},{"$f":"General_INPUT_S1!AT177","v":591.29722024236253},{"$f":"General_INPUT_S1!AU177","v":426.29722024236253},{"$f":"General_INPUT_S1!AV177","v":261.29722024236253},{"$f":"General_INPUT_S1!AW177","v":261.29722024236253},{"$f":"General_INPUT_S1!AX177","v":426.29722024235889},{"$f":"General_INPUT_S1!AY177","v":261.29722024236253},{"$f":"General_INPUT_S1!AZ177","v":821.29722024236253},{"$f":"General_INPUT_S1!BA177","v":261.29722024236253},{"$f":"General_INPUT_S1!BB177","v":571.29722024234798}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D178","v":0},{"$f":"General_INPUT_S1!E178","v":0},{"$f":"General_INPUT_S1!F178","v":0},{"$f":"General_INPUT_S1!G178","v":0},{"$f":"General_INPUT_S1!H178","v":0},{"$f":"General_INPUT_S1!I178","v":0},{"$f":"General_INPUT_S1!J178","v":0},{"$f":"General_INPUT_S1!K178","v":0},{"$f":"General_INPUT_S1!L178","v":0},{"$f":"General_INPUT_S1!M178","v":0},{"$f":"General_INPUT_S1!N178","v":0},{"$f":"General_INPUT_S1!O178","v":128.25},{"$f":"General_INPUT_S1!P178","v":932.04156877237619},{"$f":"General_INPUT_S1!Q178","v":920.7782265515616},{"$f":"General_INPUT_S1!R178","v":909.51488433074701},{"$f":"General_INPUT_S1!S178","v":898.25154210993333},{"$f":"General_INPUT_S1!T178","v":938.28819988911869},{"$f":"General_INPUT_S1!U178","v":1032.474857668305},{"$f":"General_INPUT_S1!V178","v":864.46151544749046},{"$f":"General_INPUT_S1!W178","v":853.19817322667586},{"$f":"General_INPUT_S1!X178","v":1414.7848310058575},{"$f":"General_INPUT_S1!Y178","v":2502.3081789023654},{"$f":"General_INPUT_S1!Z178","v":2353.8132573057883},{"$f":"General_INPUT_S1!AA178","v":2991.4433357092094},{"$f":"General_INPUT_S1!AB178","v":2299.0734141126304},{"$f":"General_INPUT_S1!AC178","v":2271.7034925160551},{"$f":"General_INPUT_S1!AD178","v":3401.3385709194727},{"$f":"General_INPUT_S1!AE178","v":2216.96364932289},{"$f":"General_INPUT_S1!AF178","v":2189.5937277263147},{"$f":"General_INPUT_S1!AG178","v":2281.9238061297283},{"$f":"General_INPUT_S1!AH178","v":2134.8538845331677},{"$f":"General_INPUT_S1!AI178","v":1260.7880256593155},{"$f":"General_INPUT_S1!AJ178","v":1209.642908054193},{"$f":"General_INPUT_S1!AK178","v":1192.6977904490486},{"$f":"General_INPUT_S1!AL178","v":1175.7526728439334},{"$f":"General_INPUT_S1!AM178","v":1325.0575552387891},{"$f":"General_INPUT_S1!AN178","v":1416.4124376336592},{"$f":"General_INPUT_S1!AO178","v":1248.4173200285295},{"$f":"General_INPUT_S1!AP178","v":1107.9722024233997},{"$f":"General_INPUT_S1!AQ178","v":1179.1870848182627},{"$f":"General_INPUT_S1!AR178","v":1121.5819672131547},{"$f":"General_INPUT_S1!AS178","v":816.74551318601823},{"$f":"General_INPUT_S1!AT178","v":796.91446899499715},{"$f":"General_INPUT_S1!AU178","v":783.06842480397609},{"$f":"General_INPUT_S1!AV178","v":1046.6223806129697},{"$f":"General_INPUT_S1!AW178","v":755.37633642194123},{"$f":"General_INPUT_S1!AX178","v":741.53029223092017},{"$f":"General_INPUT_S1!AY178","v":727.68424803989183},{"$f":"General_INPUT_S1!AZ178","v":884.83820384888531},{"$f":"General_INPUT_S1!BA178","v":852.087159657857},{"$f":"General_INPUT_S1!BB178","v":751.72176546686501}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D179","v":0},{"$f":"General_INPUT_S1!E179","v":0},{"$f":"General_INPUT_S1!F179","v":0},{"$f":"General_INPUT_S1!G179","v":0},{"$f":"General_INPUT_S1!H179","v":0},{"$f":"General_INPUT_S1!I179","v":0},{"$f":"General_INPUT_S1!J179","v":0},{"$f":"General_INPUT_S1!K179","v":0},{"$f":"General_INPUT_S1!L179","v":0},{"$f":"General_INPUT_S1!M179","v":0},{"$f":"General_INPUT_S1!N179","v":0},{"$f":"General_INPUT_S1!O179","v":6.7500000000000062},{"$f":"General_INPUT_S1!P179","v":81.659231100901593},{"$f":"General_INPUT_S1!Q179","v":92.922573321715731},{"$f":"General_INPUT_S1!R179","v":104.18591554252993},{"$f":"General_INPUT_S1!S179","v":115.44925776334406},{"$f":"General_INPUT_S1!T179","v":129.41259998415825},{"$f":"General_INPUT_S1!U179","v":146.22594220497251},{"$f":"General_INPUT_S1!V179","v":149.23928442578654},{"$f":"General_INPUT_S1!W179","v":160.5026266466009},{"$f":"General_INPUT_S1!X179","v":201.91596886741439},{"$f":"General_INPUT_S1!Y179","v":362.18398075552341},{"$f":"General_INPUT_S1!Z179","v":383.17890235210257},{"$f":"General_INPUT_S1!AA179","v":445.54882394868127},{"$f":"General_INPUT_S1!AB179","v":437.91874554526066},{"$f":"General_INPUT_S1!AC179","v":465.28866714183914},{"$f":"General_INPUT_S1!AD179","v":553.55358873841817},{"$f":"General_INPUT_S1!AE179","v":520.02851033499701},{"$f":"General_INPUT_S1!AF179","v":547.39843193157594},{"$f":"General_INPUT_S1!AG179","v":581.06835352815483},{"$f":"General_INPUT_S1!AH179","v":602.13827512473381},{"$f":"General_INPUT_S1!AI179","v":469.72373485388727},{"$f":"General_INPUT_S1!AJ179","v":484.86885245901885},{"$f":"General_INPUT_S1!AK179","v":501.81397006415136},{"$f":"General_INPUT_S1!AL179","v":518.75908766928387},{"$f":"General_INPUT_S1!AM179","v":544.45420527441456},{"$f":"General_INPUT_S1!AN179","v":567.09932287954803},{"$f":"General_INPUT_S1!AO179","v":576.09444048467958},{"$f":"General_INPUT_S1!AP179","v":586.539558089813},{"$f":"General_INPUT_S1!AQ179","v":608.12467569494277},{"$f":"General_INPUT_S1!AR179","v":622.92979330007256},{"$f":"General_INPUT_S1!AS179","v":574.15890591589186},{"$f":"General_INPUT_S1!AT179","v":587.68995010691106},{"$f":"General_INPUT_S1!AU179","v":601.5359942979303},{"$f":"General_INPUT_S1!AV179","v":629.98203848894775},{"$f":"General_INPUT_S1!AW179","v":629.22808267996879},{"$f":"General_INPUT_S1!AX179","v":643.07412687098622},{"$f":"General_INPUT_S1!AY179","v":656.92017106200547},{"$f":"General_INPUT_S1!AZ179","v":679.76621525302289},{"$f":"General_INPUT_S1!BA179","v":692.61725944404577},{"$f":"General_INPUT_S1!BB179","v":701.90965363506689}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D180","v":0},{"$f":"General_INPUT_S1!E180","v":0},{"$f":"General_INPUT_S1!F180","v":0},{"$f":"General_INPUT_S1!G180","v":0},{"$f":"General_INPUT_S1!H180","v":0},{"$f":"General_INPUT_S1!I180","v":0},{"$f":"General_INPUT_S1!J180","v":0},{"$f":"General_INPUT_S1!K180","v":0},{"$f":"General_INPUT_S1!L180","v":0},{"$f":"General_INPUT_S1!M180","v":0},{"$f":"General_INPUT_S1!N180","v":0},{"$f":"General_INPUT_S1!O180","v":0},{"$f":"General_INPUT_S1!P180","v":0},{"$f":"General_INPUT_S1!Q180","v":0},{"$f":"General_INPUT_S1!R180","v":0},{"$f":"General_INPUT_S1!S180","v":0},{"$f":"General_INPUT_S1!T180","v":0},{"$f":"General_INPUT_S1!U180","v":0},{"$f":"General_INPUT_S1!V180","v":0},{"$f":"General_INPUT_S1!W180","v":0},{"$f":"General_INPUT_S1!X180","v":0},{"$f":"General_INPUT_S1!Y180","v":456.16535994300023},{"$f":"General_INPUT_S1!Z180","v":456.16535994300023},{"$f":"General_INPUT_S1!AA180","v":456.16535994300034},{"$f":"General_INPUT_S1!AB180","v":456.16535994300011},{"$f":"General_INPUT_S1!AC180","v":456.16535994300011},{"$f":"General_INPUT_S1!AD180","v":456.16535994300057},{"$f":"General_INPUT_S1!AE180","v":456.16535994300011},{"$f":"General_INPUT_S1!AF180","v":456.16535994300011},{"$f":"General_INPUT_S1!AG180","v":456.16535994300011},{"$f":"General_INPUT_S1!AH180","v":456.16535994300011},{"$f":"General_INPUT_S1!AI180","v":643.83464005699989},{"$f":"General_INPUT_S1!AJ180","v":643.83464005699898},{"$f":"General_INPUT_S1!AK180","v":643.83464005699989},{"$f":"General_INPUT_S1!AL180","v":643.83464005699898},{"$f":"General_INPUT_S1!AM180","v":643.83464005699989},{"$f":"General_INPUT_S1!AN180","v":643.83464005699898},{"$f":"General_INPUT_S1!AO180","v":643.83464005699898},{"$f":"General_INPUT_S1!AP180","v":643.8346400570008},{"$f":"General_INPUT_S1!AQ180","v":643.83464005699898},{"$f":"General_INPUT_S1!AR180","v":643.83464005700262},{"$f":"General_INPUT_S1!AS180","v":0},{"$f":"General_INPUT_S1!AT180","v":0},{"$f":"General_INPUT_S1!AU180","v":0},{"$f":"General_INPUT_S1!AV180","v":0},{"$f":"General_INPUT_S1!AW180","v":0},{"$f":"General_INPUT_S1!AX180","v":0},{"$f":"General_INPUT_S1!AY180","v":0},{"$f":"General_INPUT_S1!AZ180","v":0},{"$f":"General_INPUT_S1!BA180","v":0},{"$f":"General_INPUT_S1!BB180","v":0}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D181","v":0},{"$f":"General_INPUT_S1!E181","v":0},{"$f":"General_INPUT_S1!F181","v":0},{"$f":"General_INPUT_S1!G181","v":0},{"$f":"General_INPUT_S1!H181","v":0},{"$f":"General_INPUT_S1!I181","v":0},{"$f":"General_INPUT_S1!J181","v":0},{"$f":"General_INPUT_S1!K181","v":0},{"$f":"General_INPUT_S1!L181","v":0},{"$f":"General_INPUT_S1!M181","v":0},{"$f":"General_INPUT_S1!N181","v":0},{"$f":"General_INPUT_S1!O181","v":0},{"$f":"General_INPUT_S1!P181","v":0},{"$f":"General_INPUT_S1!Q181","v":0},{"$f":"General_INPUT_S1!R181","v":0},{"$f":"General_INPUT_S1!S181","v":0},{"$f":"General_INPUT_S1!T181","v":0},{"$f":"General_INPUT_S1!U181","v":0},{"$f":"General_INPUT_S1!V181","v":0},{"$f":"General_INPUT_S1!W181","v":0},{"$f":"General_INPUT_S1!X181","v":0},{"$f":"General_INPUT_S1!Y181","v":0},{"$f":"General_INPUT_S1!Z181","v":0},{"$f":"General_INPUT_S1!AA181","v":0},{"$f":"General_INPUT_S1!AB181","v":0},{"$f":"General_INPUT_S1!AC181","v":0},{"$f":"General_INPUT_S1!AD181","v":0},{"$f":"General_INPUT_S1!AE181","v":0},{"$f":"General_INPUT_S1!AF181","v":0},{"$f":"General_INPUT_S1!AG181","v":0},{"$f":"General_INPUT_S1!AH181","v":0},{"$f":"General_INPUT_S1!AI181","v":0},{"$f":"General_INPUT_S1!AJ181","v":0},{"$f":"General_INPUT_S1!AK181","v":0},{"$f":"General_INPUT_S1!AL181","v":0},{"$f":"General_INPUT_S1!AM181","v":0},{"$f":"General_INPUT_S1!AN181","v":0},{"$f":"General_INPUT_S1!AO181","v":0},{"$f":"General_INPUT_S1!AP181","v":0},{"$f":"General_INPUT_S1!AQ181","v":0},{"$f":"General_INPUT_S1!AR181","v":0},{"$f":"General_INPUT_S1!AS181","v":0},{"$f":"General_INPUT_S1!AT181","v":0},{"$f":"General_INPUT_S1!AU181","v":0},{"$f":"General_INPUT_S1!AV181","v":0},{"$f":"General_INPUT_S1!AW181","v":0},{"$f":"General_INPUT_S1!AX181","v":0},{"$f":"General_INPUT_S1!AY181","v":0},{"$f":"General_INPUT_S1!AZ181","v":0},{"$f":"General_INPUT_S1!BA181","v":0},{"$f":"General_INPUT_S1!BB181","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D182","v":0},{"$f":"General_INPUT_S1!E182","v":0},{"$f":"General_INPUT_S1!F182","v":0},{"$f":"General_INPUT_S1!G182","v":0},{"$f":"General_INPUT_S1!H182","v":0},{"$f":"General_INPUT_S1!I182","v":0},{"$f":"General_INPUT_S1!J182","v":0},{"$f":"General_INPUT_S1!K182","v":0},{"$f":"General_INPUT_S1!L182","v":0},{"$f":"General_INPUT_S1!M182","v":0},{"$f":"General_INPUT_S1!N182","v":0},{"$f":"General_INPUT_S1!O182","v":0},{"$f":"General_INPUT_S1!P182","v":886.98819988910009},{"$f":"General_INPUT_S1!Q182","v":886.98819988910009},{"$f":"General_INPUT_S1!R182","v":886.98819988910009},{"$f":"General_INPUT_S1!S182","v":886.98819988910009},{"$f":"General_INPUT_S1!T182","v":886.98819988909963},{"$f":"General_INPUT_S1!U182","v":886.98819988909963},{"$f":"General_INPUT_S1!V182","v":886.98819988909963},{"$f":"General_INPUT_S1!W182","v":886.98819988909963},{"$f":"General_INPUT_S1!X182","v":886.98819988910145},{"$f":"General_INPUT_S1!Y182","v":2851.0334996438123},{"$f":"General_INPUT_S1!Z182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AA182","v":2851.0334996438123},{"$f":"General_INPUT_S1!AB182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AC182","v":2851.0334996438141},{"$f":"General_INPUT_S1!AD182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AE182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AF182","v":2851.0334996438141},{"$f":"General_INPUT_S1!AG182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AH182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AI182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AJ182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AK182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AL182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AM182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AN182","v":3850.6771204559918},{"$f":"General_INPUT_S1!AO182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AP182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AQ182","v":3850.6771204560064},{"$f":"General_INPUT_S1!AR182","v":3850.6771204559918},{"$f":"General_INPUT_S1!AS182","v":1700},{"$f":"General_INPUT_S1!AT182","v":1700},{"$f":"General_INPUT_S1!AU182","v":1700.0000000000146},{"$f":"General_INPUT_S1!AV182","v":1700},{"$f":"General_INPUT_S1!AW182","v":1700},{"$f":"General_INPUT_S1!AX182","v":1700},{"$f":"General_INPUT_S1!AY182","v":1700},{"$f":"General_INPUT_S1!AZ182","v":1700.0000000000146},{"$f":"General_INPUT_S1!BA182","v":1700},{"$f":"General_INPUT_S1!BB182","v":1699.9999999999709}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D183","v":0},{"$f":"General_INPUT_S1!E183","v":0},{"$f":"General_INPUT_S1!F183","v":0},{"$f":"General_INPUT_S1!G183","v":0},{"$f":"General_INPUT_S1!H183","v":0},{"$f":"General_INPUT_S1!I183","v":0},{"$f":"General_INPUT_S1!J183","v":0},{"$f":"General_INPUT_S1!K183","v":0},{"$f":"General_INPUT_S1!L183","v":0},{"$f":"General_INPUT_S1!M183","v":0},{"$f":"General_INPUT_S1!N183","v":0},{"$f":"General_INPUT_S1!O183","v":0},{"$f":"General_INPUT_S1!P183","v":0},{"$f":"General_INPUT_S1!Q183","v":0},{"$f":"General_INPUT_S1!R183","v":0},{"$f":"General_INPUT_S1!S183","v":0},{"$f":"General_INPUT_S1!T183","v":0},{"$f":"General_INPUT_S1!U183","v":0},{"$f":"General_INPUT_S1!V183","v":0},{"$f":"General_INPUT_S1!W183","v":0},{"$f":"General_INPUT_S1!X183","v":0},{"$f":"General_INPUT_S1!Y183","v":0},{"$f":"General_INPUT_S1!Z183","v":0},{"$f":"General_INPUT_S1!AA183","v":0},{"$f":"General_INPUT_S1!AB183","v":0},{"$f":"General_INPUT_S1!AC183","v":0},{"$f":"General_INPUT_S1!AD183","v":0},{"$f":"General_INPUT_S1!AE183","v":0},{"$f":"General_INPUT_S1!AF183","v":0},{"$f":"General_INPUT_S1!AG183","v":0},{"$f":"General_INPUT_S1!AH183","v":0},{"$f":"General_INPUT_S1!AI183","v":0},{"$f":"General_INPUT_S1!AJ183","v":0},{"$f":"General_INPUT_S1!AK183","v":0},{"$f":"General_INPUT_S1!AL183","v":0},{"$f":"General_INPUT_S1!AM183","v":0},{"$f":"General_INPUT_S1!AN183","v":0},{"$f":"General_INPUT_S1!AO183","v":0},{"$f":"General_INPUT_S1!AP183","v":0},{"$f":"General_INPUT_S1!AQ183","v":0},{"$f":"General_INPUT_S1!AR183","v":0},{"$f":"General_INPUT_S1!AS183","v":0},{"$f":"General_INPUT_S1!AT183","v":0},{"$f":"General_INPUT_S1!AU183","v":0},{"$f":"General_INPUT_S1!AV183","v":0},{"$f":"General_INPUT_S1!AW183","v":0},{"$f":"General_INPUT_S1!AX183","v":0},{"$f":"General_INPUT_S1!AY183","v":0},{"$f":"General_INPUT_S1!AZ183","v":0},{"$f":"General_INPUT_S1!BA183","v":0},{"$f":"General_INPUT_S1!BB183","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D184","v":0},{"$f":"General_INPUT_S1!E184","v":0},{"$f":"General_INPUT_S1!F184","v":0},{"$f":"General_INPUT_S1!G184","v":0},{"$f":"General_INPUT_S1!H184","v":0},{"$f":"General_INPUT_S1!I184","v":0},{"$f":"General_INPUT_S1!J184","v":0},{"$f":"General_INPUT_S1!K184","v":0},{"$f":"General_INPUT_S1!L184","v":0},{"$f":"General_INPUT_S1!M184","v":0},{"$f":"General_INPUT_S1!N184","v":0},{"$f":"General_INPUT_S1!O184","v":0},{"$f":"General_INPUT_S1!P184","v":0},{"$f":"General_INPUT_S1!Q184","v":0},{"$f":"General_INPUT_S1!R184","v":0},{"$f":"General_INPUT_S1!S184","v":0},{"$f":"General_INPUT_S1!T184","v":0},{"$f":"General_INPUT_S1!U184","v":0},{"$f":"General_INPUT_S1!V184","v":0},{"$f":"General_INPUT_S1!W184","v":0},{"$f":"General_INPUT_S1!X184","v":0},{"$f":"General_INPUT_S1!Y184","v":0},{"$f":"General_INPUT_S1!Z184","v":0},{"$f":"General_INPUT_S1!AA184","v":0},{"$f":"General_INPUT_S1!AB184","v":0},{"$f":"General_INPUT_S1!AC184","v":0},{"$f":"General_INPUT_S1!AD184","v":0},{"$f":"General_INPUT_S1!AE184","v":0},{"$f":"General_INPUT_S1!AF184","v":0},{"$f":"General_INPUT_S1!AG184","v":0},{"$f":"General_INPUT_S1!AH184","v":0},{"$f":"General_INPUT_S1!AI184","v":0},{"$f":"General_INPUT_S1!AJ184","v":0},{"$f":"General_INPUT_S1!AK184","v":0},{"$f":"General_INPUT_S1!AL184","v":0},{"$f":"General_INPUT_S1!AM184","v":0},{"$f":"General_INPUT_S1!AN184","v":0},{"$f":"General_INPUT_S1!AO184","v":0},{"$f":"General_INPUT_S1!AP184","v":0},{"$f":"General_INPUT_S1!AQ184","v":0},{"$f":"General_INPUT_S1!AR184","v":0},{"$f":"General_INPUT_S1!AS184","v":0},{"$f":"General_INPUT_S1!AT184","v":0},{"$f":"General_INPUT_S1!AU184","v":0},{"$f":"General_INPUT_S1!AV184","v":0},{"$f":"General_INPUT_S1!AW184","v":0},{"$f":"General_INPUT_S1!AX184","v":0},{"$f":"General_INPUT_S1!AY184","v":0},{"$f":"General_INPUT_S1!AZ184","v":0},{"$f":"General_INPUT_S1!BA184","v":0},{"$f":"General_INPUT_S1!BB184","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D185","v":0},{"$f":"General_INPUT_S1!E185","v":0},{"$f":"General_INPUT_S1!F185","v":0},{"$f":"General_INPUT_S1!G185","v":0},{"$f":"General_INPUT_S1!H185","v":0},{"$f":"General_INPUT_S1!I185","v":0},{"$f":"General_INPUT_S1!J185","v":0},{"$f":"General_INPUT_S1!K185","v":0},{"$f":"General_INPUT_S1!L185","v":0},{"$f":"General_INPUT_S1!M185","v":0},{"$f":"General_INPUT_S1!N185","v":0},{"$f":"General_INPUT_S1!O185","v":0},{"$f":"General_INPUT_S1!P185","v":0},{"$f":"General_INPUT_S1!Q185","v":0},{"$f":"General_INPUT_S1!R185","v":0},{"$f":"General_INPUT_S1!S185","v":0},{"$f":"General_INPUT_S1!T185","v":0},{"$f":"General_INPUT_S1!U185","v":0},{"$f":"General_INPUT_S1!V185","v":0},{"$f":"General_INPUT_S1!W185","v":0},{"$f":"General_INPUT_S1!X185","v":0},{"$f":"General_INPUT_S1!Y185","v":0},{"$f":"General_INPUT_S1!Z185","v":0},{"$f":"General_INPUT_S1!AA185","v":0},{"$f":"General_INPUT_S1!AB185","v":0},{"$f":"General_INPUT_S1!AC185","v":0},{"$f":"General_INPUT_S1!AD185","v":0},{"$f":"General_INPUT_S1!AE185","v":0},{"$f":"General_INPUT_S1!AF185","v":0},{"$f":"General_INPUT_S1!AG185","v":0},{"$f":"General_INPUT_S1!AH185","v":0},{"$f":"General_INPUT_S1!AI185","v":0},{"$f":"General_INPUT_S1!AJ185","v":0},{"$f":"General_INPUT_S1!AK185","v":0},{"$f":"General_INPUT_S1!AL185","v":0},{"$f":"General_INPUT_S1!AM185","v":0},{"$f":"General_INPUT_S1!AN185","v":0},{"$f":"General_INPUT_S1!AO185","v":0},{"$f":"General_INPUT_S1!AP185","v":0},{"$f":"General_INPUT_S1!AQ185","v":0},{"$f":"General_INPUT_S1!AR185","v":0},{"$f":"General_INPUT_S1!AS185","v":0},{"$f":"General_INPUT_S1!AT185","v":0},{"$f":"General_INPUT_S1!AU185","v":0},{"$f":"General_INPUT_S1!AV185","v":0},{"$f":"General_INPUT_S1!AW185","v":0},{"$f":"General_INPUT_S1!AX185","v":0},{"$f":"General_INPUT_S1!AY185","v":0},{"$f":"General_INPUT_S1!AZ185","v":0},{"$f":"General_INPUT_S1!BA185","v":0},{"$f":"General_INPUT_S1!BB185","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D186","v":0},{"$f":"General_INPUT_S1!E186","v":0},{"$f":"General_INPUT_S1!F186","v":0},{"$f":"General_INPUT_S1!G186","v":0},{"$f":"General_INPUT_S1!H186","v":0},{"$f":"General_INPUT_S1!I186","v":0},{"$f":"General_INPUT_S1!J186","v":0},{"$f":"General_INPUT_S1!K186","v":0},{"$f":"General_INPUT_S1!L186","v":0},{"$f":"General_INPUT_S1!M186","v":0},{"$f":"General_INPUT_S1!N186","v":0},{"$f":"General_INPUT_S1!O186","v":0},{"$f":"General_INPUT_S1!P186","v":0},{"$f":"General_INPUT_S1!Q186","v":0},{"$f":"General_INPUT_S1!R186","v":0},{"$f":"General_INPUT_S1!S186","v":0},{"$f":"General_INPUT_S1!T186","v":0},{"$f":"General_INPUT_S1!U186","v":0},{"$f":"General_INPUT_S1!V186","v":0},{"$f":"General_INPUT_S1!W186","v":0},{"$f":"General_INPUT_S1!X186","v":0},{"$f":"General_INPUT_S1!Y186","v":0},{"$f":"General_INPUT_S1!Z186","v":0},{"$f":"General_INPUT_S1!AA186","v":0},{"$f":"General_INPUT_S1!AB186","v":0},{"$f":"General_INPUT_S1!AC186","v":0},{"$f":"General_INPUT_S1!AD186","v":0},{"$f":"General_INPUT_S1!AE186","v":0},{"$f":"General_INPUT_S1!AF186","v":0},{"$f":"General_INPUT_S1!AG186","v":0},{"$f":"General_INPUT_S1!AH186","v":0},{"$f":"General_INPUT_S1!AI186","v":0},{"$f":"General_INPUT_S1!AJ186","v":0},{"$f":"General_INPUT_S1!AK186","v":0},{"$f":"General_INPUT_S1!AL186","v":0},{"$f":"General_INPUT_S1!AM186","v":0},{"$f":"General_INPUT_S1!AN186","v":0},{"$f":"General_INPUT_S1!AO186","v":0},{"$f":"General_INPUT_S1!AP186","v":0},{"$f":"General_INPUT_S1!AQ186","v":0},{"$f":"General_INPUT_S1!AR186","v":0},{"$f":"General_INPUT_S1!AS186","v":0},{"$f":"General_INPUT_S1!AT186","v":0},{"$f":"General_INPUT_S1!AU186","v":0},{"$f":"General_INPUT_S1!AV186","v":0},{"$f":"General_INPUT_S1!AW186","v":0},{"$f":"General_INPUT_S1!AX186","v":0},{"$f":"General_INPUT_S1!AY186","v":0},{"$f":"General_INPUT_S1!AZ186","v":0},{"$f":"General_INPUT_S1!BA186","v":0},{"$f":"General_INPUT_S1!BB186","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D187","v":0},{"$f":"General_INPUT_S1!E187","v":0},{"$f":"General_INPUT_S1!F187","v":0},{"$f":"General_INPUT_S1!G187","v":0},{"$f":"General_INPUT_S1!H187","v":0},{"$f":"General_INPUT_S1!I187","v":0},{"$f":"General_INPUT_S1!J187","v":0},{"$f":"General_INPUT_S1!K187","v":0},{"$f":"General_INPUT_S1!L187","v":0},{"$f":"General_INPUT_S1!M187","v":0},{"$f":"General_INPUT_S1!N187","v":0},{"$f":"General_INPUT_S1!O187","v":0},{"$f":"General_INPUT_S1!P187","v":0},{"$f":"General_INPUT_S1!Q187","v":0},{"$f":"General_INPUT_S1!R187","v":0},{"$f":"General_INPUT_S1!S187","v":0},{"$f":"General_INPUT_S1!T187","v":0},{"$f":"General_INPUT_S1!U187","v":0},{"$f":"General_INPUT_S1!V187","v":0},{"$f":"General_INPUT_S1!W187","v":0},{"$f":"General_INPUT_S1!X187","v":0},{"$f":"General_INPUT_S1!Y187","v":0},{"$f":"General_INPUT_S1!Z187","v":0},{"$f":"General_INPUT_S1!AA187","v":0},{"$f":"General_INPUT_S1!AB187","v":0},{"$f":"General_INPUT_S1!AC187","v":0},{"$f":"General_INPUT_S1!AD187","v":0},{"$f":"General_INPUT_S1!AE187","v":0},{"$f":"General_INPUT_S1!AF187","v":0},{"$f":"General_INPUT_S1!AG187","v":0},{"$f":"General_INPUT_S1!AH187","v":0},{"$f":"General_INPUT_S1!AI187","v":0},{"$f":"General_INPUT_S1!AJ187","v":0},{"$f":"General_INPUT_S1!AK187","v":0},{"$f":"General_INPUT_S1!AL187","v":0},{"$f":"General_INPUT_S1!AM187","v":0},{"$f":"General_INPUT_S1!AN187","v":0},{"$f":"General_INPUT_S1!AO187","v":0},{"$f":"General_INPUT_S1!AP187","v":0},{"$f":"General_INPUT_S1!AQ187","v":0},{"$f":"General_INPUT_S1!AR187","v":0},{"$f":"General_INPUT_S1!AS187","v":0},{"$f":"General_INPUT_S1!AT187","v":0},{"$f":"General_INPUT_S1!AU187","v":0},{"$f":"General_INPUT_S1!AV187","v":0},{"$f":"General_INPUT_S1!AW187","v":0},{"$f":"General_INPUT_S1!AX187","v":0},{"$f":"General_INPUT_S1!AY187","v":0},{"$f":"General_INPUT_S1!AZ187","v":0},{"$f":"General_INPUT_S1!BA187","v":0},{"$f":"General_INPUT_S1!BB187","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D188","v":0},{"$f":"General_INPUT_S1!E188","v":0},{"$f":"General_INPUT_S1!F188","v":0},{"$f":"General_INPUT_S1!G188","v":0},{"$f":"General_INPUT_S1!H188","v":0},{"$f":"General_INPUT_S1!I188","v":0},{"$f":"General_INPUT_S1!J188","v":0},{"$f":"General_INPUT_S1!K188","v":0},{"$f":"General_INPUT_S1!L188","v":0},{"$f":"General_INPUT_S1!M188","v":0},{"$f":"General_INPUT_S1!N188","v":0},{"$f":"General_INPUT_S1!O188","v":0},{"$f":"General_INPUT_S1!P188","v":0},{"$f":"General_INPUT_S1!Q188","v":0},{"$f":"General_INPUT_S1!R188","v":0},{"$f":"General_INPUT_S1!S188","v":0},{"$f":"General_INPUT_S1!T188","v":0},{"$f":"General_INPUT_S1!U188","v":0},{"$f":"General_INPUT_S1!V188","v":0},{"$f":"General_INPUT_S1!W188","v":0},{"$f":"General_INPUT_S1!X188","v":0},{"$f":"General_INPUT_S1!Y188","v":0},{"$f":"General_INPUT_S1!Z188","v":0},{"$f":"General_INPUT_S1!AA188","v":0},{"$f":"General_INPUT_S1!AB188","v":0},{"$f":"General_INPUT_S1!AC188","v":0},{"$f":"General_INPUT_S1!AD188","v":0},{"$f":"General_INPUT_S1!AE188","v":0},{"$f":"General_INPUT_S1!AF188","v":0},{"$f":"General_INPUT_S1!AG188","v":0},{"$f":"General_INPUT_S1!AH188","v":0},{"$f":"General_INPUT_S1!AI188","v":0},{"$f":"General_INPUT_S1!AJ188","v":0},{"$f":"General_INPUT_S1!AK188","v":0},{"$f":"General_INPUT_S1!AL188","v":0},{"$f":"General_INPUT_S1!AM188","v":0},{"$f":"General_INPUT_S1!AN188","v":0},{"$f":"General_INPUT_S1!AO188","v":0},{"$f":"General_INPUT_S1!AP188","v":0},{"$f":"General_INPUT_S1!AQ188","v":0},{"$f":"General_INPUT_S1!AR188","v":0},{"$f":"General_INPUT_S1!AS188","v":0},{"$f":"General_INPUT_S1!AT188","v":0},{"$f":"General_INPUT_S1!AU188","v":0},{"$f":"General_INPUT_S1!AV188","v":0},{"$f":"General_INPUT_S1!AW188","v":0},{"$f":"General_INPUT_S1!AX188","v":0},{"$f":"General_INPUT_S1!AY188","v":0},{"$f":"General_INPUT_S1!AZ188","v":0},{"$f":"General_INPUT_S1!BA188","v":0},{"$f":"General_INPUT_S1!BB188","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D189","v":0},{"$f":"General_INPUT_S1!E189","v":0},{"$f":"General_INPUT_S1!F189","v":0},{"$f":"General_INPUT_S1!G189","v":0},{"$f":"General_INPUT_S1!H189","v":0},{"$f":"General_INPUT_S1!I189","v":0},{"$f":"General_INPUT_S1!J189","v":0},{"$f":"General_INPUT_S1!K189","v":0},{"$f":"General_INPUT_S1!L189","v":0},{"$f":"General_INPUT_S1!M189","v":0},{"$f":"General_INPUT_S1!N189","v":0},{"$f":"General_INPUT_S1!O189","v":0},{"$f":"General_INPUT_S1!P189","v":0},{"$f":"General_INPUT_S1!Q189","v":0},{"$f":"General_INPUT_S1!R189","v":0},{"$f":"General_INPUT_S1!S189","v":0},{"$f":"General_INPUT_S1!T189","v":0},{"$f":"General_INPUT_S1!U189","v":0},{"$f":"General_INPUT_S1!V189","v":0},{"$f":"General_INPUT_S1!W189","v":0},{"$f":"General_INPUT_S1!X189","v":0},{"$f":"General_INPUT_S1!Y189","v":0},{"$f":"General_INPUT_S1!Z189","v":0},{"$f":"General_INPUT_S1!AA189","v":0},{"$f":"General_INPUT_S1!AB189","v":0},{"$f":"General_INPUT_S1!AC189","v":0},{"$f":"General_INPUT_S1!AD189","v":0},{"$f":"General_INPUT_S1!AE189","v":0},{"$f":"General_INPUT_S1!AF189","v":0},{"$f":"General_INPUT_S1!AG189","v":0},{"$f":"General_INPUT_S1!AH189","v":0},{"$f":"General_INPUT_S1!AI189","v":0},{"$f":"General_INPUT_S1!AJ189","v":0},{"$f":"General_INPUT_S1!AK189","v":0},{"$f":"General_INPUT_S1!AL189","v":0},{"$f":"General_INPUT_S1!AM189","v":0},{"$f":"General_INPUT_S1!AN189","v":0},{"$f":"General_INPUT_S1!AO189","v":0},{"$f":"General_INPUT_S1!AP189","v":0},{"$f":"General_INPUT_S1!AQ189","v":0},{"$f":"General_INPUT_S1!AR189","v":0},{"$f":"General_INPUT_S1!AS189","v":0},{"$f":"General_INPUT_S1!AT189","v":0},{"$f":"General_INPUT_S1!AU189","v":0},{"$f":"General_INPUT_S1!AV189","v":0},{"$f":"General_INPUT_S1!AW189","v":0},{"$f":"General_INPUT_S1!AX189","v":0},{"$f":"General_INPUT_S1!AY189","v":0},{"$f":"General_INPUT_S1!AZ189","v":0},{"$f":"General_INPUT_S1!BA189","v":0},{"$f":"General_INPUT_S1!BB189","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D190","v":0},{"$f":"General_INPUT_S1!E190","v":0},{"$f":"General_INPUT_S1!F190","v":0},{"$f":"General_INPUT_S1!G190","v":0},{"$f":"General_INPUT_S1!H190","v":0},{"$f":"General_INPUT_S1!I190","v":0},{"$f":"General_INPUT_S1!J190","v":0},{"$f":"General_INPUT_S1!K190","v":0},{"$f":"General_INPUT_S1!L190","v":0},{"$f":"General_INPUT_S1!M190","v":0},{"$f":"General_INPUT_S1!N190","v":0},{"$f":"General_INPUT_S1!O190","v":0},{"$f":"General_INPUT_S1!P190","v":0},{"$f":"General_INPUT_S1!Q190","v":0},{"$f":"General_INPUT_S1!R190","v":0},{"$f":"General_INPUT_S1!S190","v":0},{"$f":"General_INPUT_S1!T190","v":0},{"$f":"General_INPUT_S1!U190","v":0},{"$f":"General_INPUT_S1!V190","v":0},{"$f":"General_INPUT_S1!W190","v":0},{"$f":"General_INPUT_S1!X190","v":0},{"$f":"General_INPUT_S1!Y190","v":0},{"$f":"General_INPUT_S1!Z190","v":0},{"$f":"General_INPUT_S1!AA190","v":0},{"$f":"General_INPUT_S1!AB190","v":0},{"$f":"General_INPUT_S1!AC190","v":0},{"$f":"General_INPUT_S1!AD190","v":0},{"$f":"General_INPUT_S1!AE190","v":0},{"$f":"General_INPUT_S1!AF190","v":0},{"$f":"General_INPUT_S1!AG190","v":0},{"$f":"General_INPUT_S1!AH190","v":0},{"$f":"General_INPUT_S1!AI190","v":0},{"$f":"General_INPUT_S1!AJ190","v":0},{"$f":"General_INPUT_S1!AK190","v":0},{"$f":"General_INPUT_S1!AL190","v":0},{"$f":"General_INPUT_S1!AM190","v":0},{"$f":"General_INPUT_S1!AN190","v":0},{"$f":"General_INPUT_S1!AO190","v":0},{"$f":"General_INPUT_S1!AP190","v":0},{"$f":"General_INPUT_S1!AQ190","v":0},{"$f":"General_INPUT_S1!AR190","v":0},{"$f":"General_INPUT_S1!AS190","v":0},{"$f":"General_INPUT_S1!AT190","v":0},{"$f":"General_INPUT_S1!AU190","v":0},{"$f":"General_INPUT_S1!AV190","v":0},{"$f":"General_INPUT_S1!AW190","v":0},{"$f":"General_INPUT_S1!AX190","v":0},{"$f":"General_INPUT_S1!AY190","v":0},{"$f":"General_INPUT_S1!AZ190","v":0},{"$f":"General_INPUT_S1!BA190","v":0},{"$f":"General_INPUT_S1!BB190","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D191","v":0},{"$f":"General_INPUT_S1!E191","v":0},{"$f":"General_INPUT_S1!F191","v":0},{"$f":"General_INPUT_S1!G191","v":0},{"$f":"General_INPUT_S1!H191","v":0},{"$f":"General_INPUT_S1!I191","v":0},{"$f":"General_INPUT_S1!J191","v":0},{"$f":"General_INPUT_S1!K191","v":0},{"$f":"General_INPUT_S1!L191","v":0},{"$f":"General_INPUT_S1!M191","v":0},{"$f":"General_INPUT_S1!N191","v":0},{"$f":"General_INPUT_S1!O191","v":0},{"$f":"General_INPUT_S1!P191","v":0},{"$f":"General_INPUT_S1!Q191","v":0},{"$f":"General_INPUT_S1!R191","v":0},{"$f":"General_INPUT_S1!S191","v":0},{"$f":"General_INPUT_S1!T191","v":0},{"$f":"General_INPUT_S1!U191","v":0},{"$f":"General_INPUT_S1!V191","v":0},{"$f":"General_INPUT_S1!W191","v":0},{"$f":"General_INPUT_S1!X191","v":0},{"$f":"General_INPUT_S1!Y191","v":0},{"$f":"General_INPUT_S1!Z191","v":0},{"$f":"General_INPUT_S1!AA191","v":0},{"$f":"General_INPUT_S1!AB191","v":0},{"$f":"General_INPUT_S1!AC191","v":0},{"$f":"General_INPUT_S1!AD191","v":0},{"$f":"General_INPUT_S1!AE191","v":0},{"$f":"General_INPUT_S1!AF191","v":0},{"$f":"General_INPUT_S1!AG191","v":0},{"$f":"General_INPUT_S1!AH191","v":0},{"$f":"General_INPUT_S1!AI191","v":0},{"$f":"General_INPUT_S1!AJ191","v":0},{"$f":"General_INPUT_S1!AK191","v":0},{"$f":"General_INPUT_S1!AL191","v":0},{"$f":"General_INPUT_S1!AM191","v":0},{"$f":"General_INPUT_S1!AN191","v":0},{"$f":"General_INPUT_S1!AO191","v":0},{"$f":"General_INPUT_S1!AP191","v":0},{"$f":"General_INPUT_S1!AQ191","v":0},{"$f":"General_INPUT_S1!AR191","v":0},{"$f":"General_INPUT_S1!AS191","v":0},{"$f":"General_INPUT_S1!AT191","v":0},{"$f":"General_INPUT_S1!AU191","v":0},{"$f":"General_INPUT_S1!AV191","v":0},{"$f":"General_INPUT_S1!AW191","v":0},{"$f":"General_INPUT_S1!AX191","v":0},{"$f":"General_INPUT_S1!AY191","v":0},{"$f":"General_INPUT_S1!AZ191","v":0},{"$f":"General_INPUT_S1!BA191","v":0},{"$f":"General_INPUT_S1!BB191","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D192","v":0},{"$f":"General_INPUT_S1!E192","v":0},{"$f":"General_INPUT_S1!F192","v":0},{"$f":"General_INPUT_S1!G192","v":0},{"$f":"General_INPUT_S1!H192","v":0},{"$f":"General_INPUT_S1!I192","v":0},{"$f":"General_INPUT_S1!J192","v":0},{"$f":"General_INPUT_S1!K192","v":0},{"$f":"General_INPUT_S1!L192","v":0},{"$f":"General_INPUT_S1!M192","v":0},{"$f":"General_INPUT_S1!N192","v":0},{"$f":"General_INPUT_S1!O192","v":0},{"$f":"General_INPUT_S1!P192","v":0},{"$f":"General_INPUT_S1!Q192","v":0},{"$f":"General_INPUT_S1!R192","v":0},{"$f":"General_INPUT_S1!S192","v":0},{"$f":"General_INPUT_S1!T192","v":0},{"$f":"General_INPUT_S1!U192","v":0},{"$f":"General_INPUT_S1!V192","v":0},{"$f":"General_INPUT_S1!W192","v":0},{"$f":"General_INPUT_S1!X192","v":0},{"$f":"General_INPUT_S1!Y192","v":0},{"$f":"General_INPUT_S1!Z192","v":0},{"$f":"General_INPUT_S1!AA192","v":0},{"$f":"General_INPUT_S1!AB192","v":0},{"$f":"General_INPUT_S1!AC192","v":0},{"$f":"General_INPUT_S1!AD192","v":0},{"$f":"General_INPUT_S1!AE192","v":0},{"$f":"General_INPUT_S1!AF192","v":0},{"$f":"General_INPUT_S1!AG192","v":0},{"$f":"General_INPUT_S1!AH192","v":0},{"$f":"General_INPUT_S1!AI192","v":0},{"$f":"General_INPUT_S1!AJ192","v":0},{"$f":"General_INPUT_S1!AK192","v":0},{"$f":"General_INPUT_S1!AL192","v":0},{"$f":"General_INPUT_S1!AM192","v":0},{"$f":"General_INPUT_S1!AN192","v":0},{"$f":"General_INPUT_S1!AO192","v":0},{"$f":"General_INPUT_S1!AP192","v":0},{"$f":"General_INPUT_S1!AQ192","v":0},{"$f":"General_INPUT_S1!AR192","v":0},{"$f":"General_INPUT_S1!AS192","v":0},{"$f":"General_INPUT_S1!AT192","v":0},{"$f":"General_INPUT_S1!AU192","v":0},{"$f":"General_INPUT_S1!AV192","v":0},{"$f":"General_INPUT_S1!AW192","v":0},{"$f":"General_INPUT_S1!AX192","v":0},{"$f":"General_INPUT_S1!AY192","v":0},{"$f":"General_INPUT_S1!AZ192","v":0},{"$f":"General_INPUT_S1!BA192","v":0},{"$f":"General_INPUT_S1!BB192","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D193","v":0},{"$f":"General_INPUT_S1!E193","v":0},{"$f":"General_INPUT_S1!F193","v":0},{"$f":"General_INPUT_S1!G193","v":0},{"$f":"General_INPUT_S1!H193","v":0},{"$f":"General_INPUT_S1!I193","v":0},{"$f":"General_INPUT_S1!J193","v":0},{"$f":"General_INPUT_S1!K193","v":0},{"$f":"General_INPUT_S1!L193","v":0},{"$f":"General_INPUT_S1!M193","v":0},{"$f":"General_INPUT_S1!N193","v":0},{"$f":"General_INPUT_S1!O193","v":0},{"$f":"General_INPUT_S1!P193","v":0},{"$f":"General_INPUT_S1!Q193","v":0},{"$f":"General_INPUT_S1!R193","v":0},{"$f":"General_INPUT_S1!S193","v":0},{"$f":"General_INPUT_S1!T193","v":0},{"$f":"General_INPUT_S1!U193","v":0},{"$f":"General_INPUT_S1!V193","v":0},{"$f":"General_INPUT_S1!W193","v":0},{"$f":"General_INPUT_S1!X193","v":0},{"$f":"General_INPUT_S1!Y193","v":0},{"$f":"General_INPUT_S1!Z193","v":0},{"$f":"General_INPUT_S1!AA193","v":0},{"$f":"General_INPUT_S1!AB193","v":0},{"$f":"General_INPUT_S1!AC193","v":0},{"$f":"General_INPUT_S1!AD193","v":0},{"$f":"General_INPUT_S1!AE193","v":0},{"$f":"General_INPUT_S1!AF193","v":0},{"$f":"General_INPUT_S1!AG193","v":0},{"$f":"General_INPUT_S1!AH193","v":0},{"$f":"General_INPUT_S1!AI193","v":0},{"$f":"General_INPUT_S1!AJ193","v":0},{"$f":"General_INPUT_S1!AK193","v":0},{"$f":"General_INPUT_S1!AL193","v":0},{"$f":"General_INPUT_S1!AM193","v":0},{"$f":"General_INPUT_S1!AN193","v":0},{"$f":"General_INPUT_S1!AO193","v":0},{"$f":"General_INPUT_S1!AP193","v":0},{"$f":"General_INPUT_S1!AQ193","v":0},{"$f":"General_INPUT_S1!AR193","v":0},{"$f":"General_INPUT_S1!AS193","v":0},{"$f":"General_INPUT_S1!AT193","v":0},{"$f":"General_INPUT_S1!AU193","v":0},{"$f":"General_INPUT_S1!AV193","v":0},{"$f":"General_INPUT_S1!AW193","v":0},{"$f":"General_INPUT_S1!AX193","v":0},{"$f":"General_INPUT_S1!AY193","v":0},{"$f":"General_INPUT_S1!AZ193","v":0},{"$f":"General_INPUT_S1!BA193","v":0},{"$f":"General_INPUT_S1!BB193","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D194","v":0},{"$f":"General_INPUT_S1!E194","v":0},{"$f":"General_INPUT_S1!F194","v":0},{"$f":"General_INPUT_S1!G194","v":0},{"$f":"General_INPUT_S1!H194","v":0},{"$f":"General_INPUT_S1!I194","v":0},{"$f":"General_INPUT_S1!J194","v":0},{"$f":"General_INPUT_S1!K194","v":0},{"$f":"General_INPUT_S1!L194","v":0},{"$f":"General_INPUT_S1!M194","v":0},{"$f":"General_INPUT_S1!N194","v":0},{"$f":"General_INPUT_S1!O194","v":0},{"$f":"General_INPUT_S1!P194","v":0},{"$f":"General_INPUT_S1!Q194","v":0},{"$f":"General_INPUT_S1!R194","v":0},{"$f":"General_INPUT_S1!S194","v":0},{"$f":"General_INPUT_S1!T194","v":0},{"$f":"General_INPUT_S1!U194","v":0},{"$f":"General_INPUT_S1!V194","v":0},{"$f":"General_INPUT_S1!W194","v":0},{"$f":"General_INPUT_S1!X194","v":0},{"$f":"General_INPUT_S1!Y194","v":0},{"$f":"General_INPUT_S1!Z194","v":0},{"$f":"General_INPUT_S1!AA194","v":0},{"$f":"General_INPUT_S1!AB194","v":0},{"$f":"General_INPUT_S1!AC194","v":0},{"$f":"General_INPUT_S1!AD194","v":0},{"$f":"General_INPUT_S1!AE194","v":0},{"$f":"General_INPUT_S1!AF194","v":0},{"$f":"General_INPUT_S1!AG194","v":0},{"$f":"General_INPUT_S1!AH194","v":0},{"$f":"General_INPUT_S1!AI194","v":0},{"$f":"General_INPUT_S1!AJ194","v":0},{"$f":"General_INPUT_S1!AK194","v":0},{"$f":"General_INPUT_S1!AL194","v":0},{"$f":"General_INPUT_S1!AM194","v":0},{"$f":"General_INPUT_S1!AN194","v":0},{"$f":"General_INPUT_S1!AO194","v":0},{"$f":"General_INPUT_S1!AP194","v":0},{"$f":"General_INPUT_S1!AQ194","v":0},{"$f":"General_INPUT_S1!AR194","v":0},{"$f":"General_INPUT_S1!AS194","v":0},{"$f":"General_INPUT_S1!AT194","v":0},{"$f":"General_INPUT_S1!AU194","v":0},{"$f":"General_INPUT_S1!AV194","v":0},{"$f":"General_INPUT_S1!AW194","v":0},{"$f":"General_INPUT_S1!AX194","v":0},{"$f":"General_INPUT_S1!AY194","v":0},{"$f":"General_INPUT_S1!AZ194","v":0},{"$f":"General_INPUT_S1!BA194","v":0},{"$f":"General_INPUT_S1!BB194","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D195","v":0},{"$f":"General_INPUT_S1!E195","v":0},{"$f":"General_INPUT_S1!F195","v":0},{"$f":"General_INPUT_S1!G195","v":0},{"$f":"General_INPUT_S1!H195","v":0},{"$f":"General_INPUT_S1!I195","v":0},{"$f":"General_INPUT_S1!J195","v":0},{"$f":"General_INPUT_S1!K195","v":0},{"$f":"General_INPUT_S1!L195","v":0},{"$f":"General_INPUT_S1!M195","v":0},{"$f":"General_INPUT_S1!N195","v":0},{"$f":"General_INPUT_S1!O195","v":0},{"$f":"General_INPUT_S1!P195","v":0},{"$f":"General_INPUT_S1!Q195","v":0},{"$f":"General_INPUT_S1!R195","v":0},{"$f":"General_INPUT_S1!S195","v":0},{"$f":"General_INPUT_S1!T195","v":0},{"$f":"General_INPUT_S1!U195","v":0},{"$f":"General_INPUT_S1!V195","v":0},{"$f":"General_INPUT_S1!W195","v":0},{"$f":"General_INPUT_S1!X195","v":0},{"$f":"General_INPUT_S1!Y195","v":0},{"$f":"General_INPUT_S1!Z195","v":0},{"$f":"General_INPUT_S1!AA195","v":0},{"$f":"General_INPUT_S1!AB195","v":0},{"$f":"General_INPUT_S1!AC195","v":0},{"$f":"General_INPUT_S1!AD195","v":0},{"$f":"General_INPUT_S1!AE195","v":0},{"$f":"General_INPUT_S1!AF195","v":0},{"$f":"General_INPUT_S1!AG195","v":0},{"$f":"General_INPUT_S1!AH195","v":0},{"$f":"General_INPUT_S1!AI195","v":0},{"$f":"General_INPUT_S1!AJ195","v":0},{"$f":"General_INPUT_S1!AK195","v":0},{"$f":"General_INPUT_S1!AL195","v":0},{"$f":"General_INPUT_S1!AM195","v":0},{"$f":"General_INPUT_S1!AN195","v":0},{"$f":"General_INPUT_S1!AO195","v":0},{"$f":"General_INPUT_S1!AP195","v":0},{"$f":"General_INPUT_S1!AQ195","v":0},{"$f":"General_INPUT_S1!AR195","v":0},{"$f":"General_INPUT_S1!AS195","v":0},{"$f":"General_INPUT_S1!AT195","v":0},{"$f":"General_INPUT_S1!AU195","v":0},{"$f":"General_INPUT_S1!AV195","v":0},{"$f":"General_INPUT_S1!AW195","v":0},{"$f":"General_INPUT_S1!AX195","v":0},{"$f":"General_INPUT_S1!AY195","v":0},{"$f":"General_INPUT_S1!AZ195","v":0},{"$f":"General_INPUT_S1!BA195","v":0},{"$f":"General_INPUT_S1!BB195","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D196","v":0},{"$f":"General_INPUT_S1!E196","v":0},{"$f":"General_INPUT_S1!F196","v":0},{"$f":"General_INPUT_S1!G196","v":0},{"$f":"General_INPUT_S1!H196","v":0},{"$f":"General_INPUT_S1!I196","v":0},{"$f":"General_INPUT_S1!J196","v":0},{"$f":"General_INPUT_S1!K196","v":0},{"$f":"General_INPUT_S1!L196","v":0},{"$f":"General_INPUT_S1!M196","v":0},{"$f":"General_INPUT_S1!N196","v":0},{"$f":"General_INPUT_S1!O196","v":0},{"$f":"General_INPUT_S1!P196","v":0},{"$f":"General_INPUT_S1!Q196","v":0},{"$f":"General_INPUT_S1!R196","v":0},{"$f":"General_INPUT_S1!S196","v":0},{"$f":"General_INPUT_S1!T196","v":0},{"$f":"General_INPUT_S1!U196","v":0},{"$f":"General_INPUT_S1!V196","v":0},{"$f":"General_INPUT_S1!W196","v":0},{"$f":"General_INPUT_S1!X196","v":0},{"$f":"General_INPUT_S1!Y196","v":0},{"$f":"General_INPUT_S1!Z196","v":0},{"$f":"General_INPUT_S1!AA196","v":0},{"$f":"General_INPUT_S1!AB196","v":0},{"$f":"General_INPUT_S1!AC196","v":0},{"$f":"General_INPUT_S1!AD196","v":0},{"$f":"General_INPUT_S1!AE196","v":0},{"$f":"General_INPUT_S1!AF196","v":0},{"$f":"General_INPUT_S1!AG196","v":0},{"$f":"General_INPUT_S1!AH196","v":0},{"$f":"General_INPUT_S1!AI196","v":0},{"$f":"General_INPUT_S1!AJ196","v":0},{"$f":"General_INPUT_S1!AK196","v":0},{"$f":"General_INPUT_S1!AL196","v":0},{"$f":"General_INPUT_S1!AM196","v":0},{"$f":"General_INPUT_S1!AN196","v":0},{"$f":"General_INPUT_S1!AO196","v":0},{"$f":"General_INPUT_S1!AP196","v":0},{"$f":"General_INPUT_S1!AQ196","v":0},{"$f":"General_INPUT_S1!AR196","v":0},{"$f":"General_INPUT_S1!AS196","v":0},{"$f":"General_INPUT_S1!AT196","v":0},{"$f":"General_INPUT_S1!AU196","v":0},{"$f":"General_INPUT_S1!AV196","v":0},{"$f":"General_INPUT_S1!AW196","v":0},{"$f":"General_INPUT_S1!AX196","v":0},{"$f":"General_INPUT_S1!AY196","v":0},{"$f":"General_INPUT_S1!AZ196","v":0},{"$f":"General_INPUT_S1!BA196","v":0},{"$f":"General_INPUT_S1!BB196","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D197","v":0},{"$f":"General_INPUT_S1!E197","v":0},{"$f":"General_INPUT_S1!F197","v":0},{"$f":"General_INPUT_S1!G197","v":0},{"$f":"General_INPUT_S1!H197","v":0},{"$f":"General_INPUT_S1!I197","v":0},{"$f":"General_INPUT_S1!J197","v":0},{"$f":"General_INPUT_S1!K197","v":0},{"$f":"General_INPUT_S1!L197","v":0},{"$f":"General_INPUT_S1!M197","v":0},{"$f":"General_INPUT_S1!N197","v":0},{"$f":"General_INPUT_S1!O197","v":0},{"$f":"General_INPUT_S1!P197","v":0},{"$f":"General_INPUT_S1!Q197","v":0},{"$f":"General_INPUT_S1!R197","v":0},{"$f":"General_INPUT_S1!S197","v":0},{"$f":"General_INPUT_S1!T197","v":0},{"$f":"General_INPUT_S1!U197","v":0},{"$f":"General_INPUT_S1!V197","v":0},{"$f":"General_INPUT_S1!W197","v":0},{"$f":"General_INPUT_S1!X197","v":0},{"$f":"General_INPUT_S1!Y197","v":0},{"$f":"General_INPUT_S1!Z197","v":0},{"$f":"General_INPUT_S1!AA197","v":0},{"$f":"General_INPUT_S1!AB197","v":0},{"$f":"General_INPUT_S1!AC197","v":0},{"$f":"General_INPUT_S1!AD197","v":0},{"$f":"General_INPUT_S1!AE197","v":0},{"$f":"General_INPUT_S1!AF197","v":0},{"$f":"General_INPUT_S1!AG197","v":0},{"$f":"General_INPUT_S1!AH197","v":0},{"$f":"General_INPUT_S1!AI197","v":0},{"$f":"General_INPUT_S1!AJ197","v":0},{"$f":"General_INPUT_S1!AK197","v":0},{"$f":"General_INPUT_S1!AL197","v":0},{"$f":"General_INPUT_S1!AM197","v":0},{"$f":"General_INPUT_S1!AN197","v":0},{"$f":"General_INPUT_S1!AO197","v":0},{"$f":"General_INPUT_S1!AP197","v":0},{"$f":"General_INPUT_S1!AQ197","v":0},{"$f":"General_INPUT_S1!AR197","v":0},{"$f":"General_INPUT_S1!AS197","v":0},{"$f":"General_INPUT_S1!AT197","v":0},{"$f":"General_INPUT_S1!AU197","v":0},{"$f":"General_INPUT_S1!AV197","v":0},{"$f":"General_INPUT_S1!AW197","v":0},{"$f":"General_INPUT_S1!AX197","v":0},{"$f":"General_INPUT_S1!AY197","v":0},{"$f":"General_INPUT_S1!AZ197","v":0},{"$f":"General_INPUT_S1!BA197","v":0},{"$f":"General_INPUT_S1!BB197","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D198","v":0},{"$f":"General_INPUT_S1!E198","v":0},{"$f":"General_INPUT_S1!F198","v":0},{"$f":"General_INPUT_S1!G198","v":0},{"$f":"General_INPUT_S1!H198","v":0},{"$f":"General_INPUT_S1!I198","v":0},{"$f":"General_INPUT_S1!J198","v":0},{"$f":"General_INPUT_S1!K198","v":0},{"$f":"General_INPUT_S1!L198","v":0},{"$f":"General_INPUT_S1!M198","v":0},{"$f":"General_INPUT_S1!N198","v":0},{"$f":"General_INPUT_S1!O198","v":0},{"$f":"General_INPUT_S1!P198","v":0},{"$f":"General_INPUT_S1!Q198","v":0},{"$f":"General_INPUT_S1!R198","v":0},{"$f":"General_INPUT_S1!S198","v":0},{"$f":"General_INPUT_S1!T198","v":0},{"$f":"General_INPUT_S1!U198","v":0},{"$f":"General_INPUT_S1!V198","v":0},{"$f":"General_INPUT_S1!W198","v":0},{"$f":"General_INPUT_S1!X198","v":0},{"$f":"General_INPUT_S1!Y198","v":0},{"$f":"General_INPUT_S1!Z198","v":0},{"$f":"General_INPUT_S1!AA198","v":0},{"$f":"General_INPUT_S1!AB198","v":0},{"$f":"General_INPUT_S1!AC198","v":0},{"$f":"General_INPUT_S1!AD198","v":0},{"$f":"General_INPUT_S1!AE198","v":0},{"$f":"General_INPUT_S1!AF198","v":0},{"$f":"General_INPUT_S1!AG198","v":0},{"$f":"General_INPUT_S1!AH198","v":0},{"$f":"General_INPUT_S1!AI198","v":0},{"$f":"General_INPUT_S1!AJ198","v":0},{"$f":"General_INPUT_S1!AK198","v":0},{"$f":"General_INPUT_S1!AL198","v":0},{"$f":"General_INPUT_S1!AM198","v":0},{"$f":"General_INPUT_S1!AN198","v":0},{"$f":"General_INPUT_S1!AO198","v":0},{"$f":"General_INPUT_S1!AP198","v":0},{"$f":"General_INPUT_S1!AQ198","v":0},{"$f":"General_INPUT_S1!AR198","v":0},{"$f":"General_INPUT_S1!AS198","v":0},{"$f":"General_INPUT_S1!AT198","v":0},{"$f":"General_INPUT_S1!AU198","v":0},{"$f":"General_INPUT_S1!AV198","v":0},{"$f":"General_INPUT_S1!AW198","v":0},{"$f":"General_INPUT_S1!AX198","v":0},{"$f":"General_INPUT_S1!AY198","v":0},{"$f":"General_INPUT_S1!AZ198","v":0},{"$f":"General_INPUT_S1!BA198","v":0},{"$f":"General_INPUT_S1!BB198","v":0}]
[]
[]
[null,null,"Generation"]
[null,null,"Electricity generation can be calculated using annual average load factors from capacity information (drag formula for 2010 to the right) or manually input where modelled data exists"]
[null,null,"Unit","GWh"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[null,null,null,"Load factor"]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B207,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D207","v":189069.423929098},{"$f":"General_INPUT_S1!E207","v":189069.423929098},{"$f":"General_INPUT_S1!F207","v":189069.423929098},{"$f":"General_INPUT_S1!G207","v":189069.423929098},{"$f":"General_INPUT_S1!H207","v":189069.423929098},{"$f":"General_INPUT_S1!I207","v":189069.423929098},{"$f":"General_INPUT_S1!J207","v":189069.423929098},{"$f":"General_INPUT_S1!K207","v":189069.423929098},{"$f":"General_INPUT_S1!L207","v":189069.423929098},{"$f":"General_INPUT_S1!M207","v":189069.423929098},{"$f":"General_INPUT_S1!N207","v":189069.423929098},{"$f":"General_INPUT_S1!O207","v":189069.423929098},{"$f":"General_INPUT_S1!P207","v":194977.84342688299},{"$f":"General_INPUT_S1!Q207","v":200886.26292466698},{"$f":"General_INPUT_S1!R207","v":212703.10192023602},{"$f":"General_INPUT_S1!S207","v":224519.94091580401},{"$f":"General_INPUT_S1!T207","v":233382.57016248099},{"$f":"General_INPUT_S1!U207","v":242245.19940915701},{"$f":"General_INPUT_S1!V207","v":248153.61890694199},{"$f":"General_INPUT_S1!W207","v":259970.457902511},{"$f":"General_INPUT_S1!X207","v":262924.667651403},{"$f":"General_INPUT_S1!Y207","v":265878.87740029499},{"$f":"General_INPUT_S1!Z207","v":262924.667651403},{"$f":"General_INPUT_S1!AA207","v":259970.457902511},{"$f":"General_INPUT_S1!AB207","v":251107.82865583399},{"$f":"General_INPUT_S1!AC207","v":239290.98966026501},{"$f":"General_INPUT_S1!AD207","v":230428.36041358899},{"$f":"General_INPUT_S1!AE207","v":209748.89217134402},{"$f":"General_INPUT_S1!AF207","v":192023.63367799099},{"$f":"General_INPUT_S1!AG207","v":180206.79468242198},{"$f":"General_INPUT_S1!AH207","v":162481.53618906901},{"$f":"General_INPUT_S1!AI207","v":141802.06794682398},{"$f":"General_INPUT_S1!AJ207","v":124076.809453471},{"$f":"General_INPUT_S1!AK207","v":106351.55096011801},{"$f":"General_INPUT_S1!AL207","v":85672.082717872792},{"$f":"General_INPUT_S1!AM207","v":70901.033973412195},{"$f":"General_INPUT_S1!AN207","v":56129.985228951198},{"$f":"General_INPUT_S1!AO207","v":44313.146233382598},{"$f":"General_INPUT_S1!AP207","v":38404.726735598102},{"$f":"General_INPUT_S1!AQ207","v":32496.307237813602},{"$f":"General_INPUT_S1!AR207","v":23633.677991137498},{"$f":"General_INPUT_S1!AS207","v":20679.468242245497},{"$f":"General_INPUT_S1!AT207","v":17179.468242245497},{"$f":"General_INPUT_S1!AU207","v":13679.468242245499},{"$f":"General_INPUT_S1!AV207","v":10179.468242245499},{"$f":"General_INPUT_S1!AW207","v":6679.468242245498},{"$f":"General_INPUT_S1!AX207","v":3179.4682422454985},{"$f":"General_INPUT_S1!AY207","v":1000},{"$f":"General_INPUT_S1!AZ207","v":1000},{"$f":"General_INPUT_S1!BA207","v":500},{"$f":"General_INPUT_S1!BB207","v":250}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D208","v":0},{"$f":"General_INPUT_S1!E208","v":0},{"$f":"General_INPUT_S1!F208","v":0},{"$f":"General_INPUT_S1!G208","v":0},{"$f":"General_INPUT_S1!H208","v":0},{"$f":"General_INPUT_S1!I208","v":0},{"$f":"General_INPUT_S1!J208","v":0},{"$f":"General_INPUT_S1!K208","v":0},{"$f":"General_INPUT_S1!L208","v":0},{"$f":"General_INPUT_S1!M208","v":0},{"$f":"General_INPUT_S1!N208","v":0},{"$f":"General_INPUT_S1!O208","v":0},{"$f":"General_INPUT_S1!P208","v":0},{"$f":"General_INPUT_S1!Q208","v":0},{"$f":"General_INPUT_S1!R208","v":0},{"$f":"General_INPUT_S1!S208","v":0},{"$f":"General_INPUT_S1!T208","v":0},{"$f":"General_INPUT_S1!U208","v":0},{"$f":"General_INPUT_S1!V208","v":0},{"$f":"General_INPUT_S1!W208","v":0},{"$f":"General_INPUT_S1!X208","v":0},{"$f":"General_INPUT_S1!Y208","v":0},{"$f":"General_INPUT_S1!Z208","v":0},{"$f":"General_INPUT_S1!AA208","v":0},{"$f":"General_INPUT_S1!AB208","v":0},{"$f":"General_INPUT_S1!AC208","v":6.5999999999939982},{"$f":"General_INPUT_S1!AD208","v":5842.7353028068192},{"$f":"General_INPUT_S1!AE208","v":5849.335302806212},{"$f":"General_INPUT_S1!AF208","v":3899.5568685374747},{"$f":"General_INPUT_S1!AG208","v":1949.7784342687373},{"$f":"General_INPUT_S1!AH208","v":5849.3353028068123},{"$f":"General_INPUT_S1!AI208","v":11734.121122599656},{"$f":"General_INPUT_S1!AJ208","v":13731.166912850742},{"$f":"General_INPUT_S1!AK208","v":15740.029542097929},{"$f":"General_INPUT_S1!AL208","v":15787.296898074812},{"$f":"General_INPUT_S1!AM208","v":17813.884785820141},{"$f":"General_INPUT_S1!AN208","v":21837.518463815057},{"$f":"General_INPUT_S1!AO208","v":25884.785819794539},{"$f":"General_INPUT_S1!AP208","v":19970.457902509945},{"$f":"General_INPUT_S1!AQ208","v":24035.450516989382},{"$f":"General_INPUT_S1!AR208","v":28124.076809453174},{"$f":"General_INPUT_S1!AS208","v":22162.481536193256},{"$f":"General_INPUT_S1!AT208","v":24248.15361890964},{"$f":"General_INPUT_S1!AU208","v":24319.05465288306},{"$f":"General_INPUT_S1!AV208","v":28454.948301329092},{"$f":"General_INPUT_S1!AW208","v":26499.261447563989},{"$f":"General_INPUT_S1!AX208","v":26576.070901035186},{"$f":"General_INPUT_S1!AY208","v":24602.658788776742},{"$f":"General_INPUT_S1!AZ208","v":26729.689807977589},{"$f":"General_INPUT_S1!BA208","v":28868.537666174154},{"$f":"General_INPUT_S1!BB208","v":28951.255539142971}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D209","v":13293.943870014751},{"$f":"General_INPUT_S1!E209","v":13293.943870014751},{"$f":"General_INPUT_S1!F209","v":13293.943870014751},{"$f":"General_INPUT_S1!G209","v":13293.943870014751},{"$f":"General_INPUT_S1!H209","v":13293.943870014751},{"$f":"General_INPUT_S1!I209","v":13293.943870014751},{"$f":"General_INPUT_S1!J209","v":13293.943870014751},{"$f":"General_INPUT_S1!K209","v":13293.943870014751},{"$f":"General_INPUT_S1!L209","v":13293.943870014751},{"$f":"General_INPUT_S1!M209","v":13293.943870014751},{"$f":"General_INPUT_S1!N209","v":13293.943870014751},{"$f":"General_INPUT_S1!O209","v":13293.943870014751},{"$f":"General_INPUT_S1!P209","v":13293.943870014751},{"$f":"General_INPUT_S1!Q209","v":14032.49630723775},{"$f":"General_INPUT_S1!R209","v":16986.706056130002},{"$f":"General_INPUT_S1!S209","v":15509.601181684005},{"$f":"General_INPUT_S1!T209","v":14771.048744460757},{"$f":"General_INPUT_S1!U209","v":16248.153618906998},{"$f":"General_INPUT_S1!V209","v":17725.258493353002},{"$f":"General_INPUT_S1!W209","v":16986.706056130002},{"$f":"General_INPUT_S1!X209","v":16248.153618906998},{"$f":"General_INPUT_S1!Y209","v":16248.153618907012},{"$f":"General_INPUT_S1!Z209","v":17725.258493352994},{"$f":"General_INPUT_S1!AA209","v":16248.153618906756},{"$f":"General_INPUT_S1!AB209","v":16986.706056130002},{"$f":"General_INPUT_S1!AC209","v":16986.706056129995},{"$f":"General_INPUT_S1!AD209","v":14771.04874446075},{"$f":"General_INPUT_S1!AE209","v":14771.04874446075},{"$f":"General_INPUT_S1!AF209","v":14771.04874446075},{"$f":"General_INPUT_S1!AG209","v":11816.838995568751},{"$f":"General_INPUT_S1!AH209","v":11078.286558345751},{"$f":"General_INPUT_S1!AI209","v":11078.286558345504},{"$f":"General_INPUT_S1!AJ209","v":9601.1816838995019},{"$f":"General_INPUT_S1!AK209","v":8862.6292466764971},{"$f":"General_INPUT_S1!AL209","v":8862.6292466765517},{"$f":"General_INPUT_S1!AM209","v":7385.5243722302002},{"$f":"General_INPUT_S1!AN209","v":7385.5243722303994},{"$f":"General_INPUT_S1!AO209","v":6646.9719350074001},{"$f":"General_INPUT_S1!AP209","v":5908.419497784399},{"$f":"General_INPUT_S1!AQ209","v":5169.8670605613997},{"$f":"General_INPUT_S1!AR209","v":5169.8670605612742},{"$f":"General_INPUT_S1!AS209","v":4431.3146233381513},{"$f":"General_INPUT_S1!AT209","v":3692.7621861151501},{"$f":"General_INPUT_S1!AU209","v":2954.2097488920263},{"$f":"General_INPUT_S1!AV209","v":2954.2097488920263},{"$f":"General_INPUT_S1!AW209","v":2954.2097488921495},{"$f":"General_INPUT_S1!AX209","v":2215.6573116691502},{"$f":"General_INPUT_S1!AY209","v":738.55243722312468},{"$f":"General_INPUT_S1!AZ209","v":1477.1048744461245},{"$f":"General_INPUT_S1!BA209","v":738.55243722312514},{"$f":"General_INPUT_S1!BB209","v":738.55243722312002}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D210","v":39881.831610044253},{"$f":"General_INPUT_S1!E210","v":39881.831610044253},{"$f":"General_INPUT_S1!F210","v":39881.831610044253},{"$f":"General_INPUT_S1!G210","v":39881.831610044253},{"$f":"General_INPUT_S1!H210","v":39881.831610044253},{"$f":"General_INPUT_S1!I210","v":39881.831610044253},{"$f":"General_INPUT_S1!J210","v":39881.831610044253},{"$f":"General_INPUT_S1!K210","v":39881.831610044253},{"$f":"General_INPUT_S1!L210","v":39881.831610044253},{"$f":"General_INPUT_S1!M210","v":39881.831610044253},{"$f":"General_INPUT_S1!N210","v":39881.831610044253},{"$f":"General_INPUT_S1!O210","v":39881.831610044253},{"$f":"General_INPUT_S1!P210","v":39881.831610044253},{"$f":"General_INPUT_S1!Q210","v":42097.488921713251},{"$f":"General_INPUT_S1!R210","v":50960.118168390014},{"$f":"General_INPUT_S1!S210","v":46528.803545052011},{"$f":"General_INPUT_S1!T210","v":44313.146233382271},{"$f":"General_INPUT_S1!U210","v":48744.460856720994},{"$f":"General_INPUT_S1!V210","v":53175.775480059012},{"$f":"General_INPUT_S1!W210","v":50960.118168390014},{"$f":"General_INPUT_S1!X210","v":48744.460856720994},{"$f":"General_INPUT_S1!Y210","v":48744.460856721031},{"$f":"General_INPUT_S1!Z210","v":53175.77548005899},{"$f":"General_INPUT_S1!AA210","v":48744.460856720267},{"$f":"General_INPUT_S1!AB210","v":50960.118168390014},{"$f":"General_INPUT_S1!AC210","v":50960.118168389992},{"$f":"General_INPUT_S1!AD210","v":44313.146233382249},{"$f":"General_INPUT_S1!AE210","v":44313.146233382249},{"$f":"General_INPUT_S1!AF210","v":44313.146233382249},{"$f":"General_INPUT_S1!AG210","v":35450.516986706258},{"$f":"General_INPUT_S1!AH210","v":33234.85967503726},{"$f":"General_INPUT_S1!AI210","v":33234.85967503651},{"$f":"General_INPUT_S1!AJ210","v":28803.545051698504},{"$f":"General_INPUT_S1!AK210","v":26587.887740029495},{"$f":"General_INPUT_S1!AL210","v":26587.887740029655},{"$f":"General_INPUT_S1!AM210","v":22156.573116690601},{"$f":"General_INPUT_S1!AN210","v":22156.573116691197},{"$f":"General_INPUT_S1!AO210","v":19940.915805022199},{"$f":"General_INPUT_S1!AP210","v":17725.258493353194},{"$f":"General_INPUT_S1!AQ210","v":15509.601181684198},{"$f":"General_INPUT_S1!AR210","v":15509.601181683824},{"$f":"General_INPUT_S1!AS210","v":13293.943870014455},{"$f":"General_INPUT_S1!AT210","v":11078.28655834545},{"$f":"General_INPUT_S1!AU210","v":8862.6292466760788},{"$f":"General_INPUT_S1!AV210","v":8862.6292466760788},{"$f":"General_INPUT_S1!AW210","v":8862.629246676448},{"$f":"General_INPUT_S1!AX210","v":6646.9719350074511},{"$f":"General_INPUT_S1!AY210","v":2215.6573116693739},{"$f":"General_INPUT_S1!AZ210","v":4431.3146233383732},{"$f":"General_INPUT_S1!BA210","v":2215.6573116693753},{"$f":"General_INPUT_S1!BB210","v":2215.6573116693598}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D211","v":0},{"$f":"General_INPUT_S1!E211","v":0},{"$f":"General_INPUT_S1!F211","v":0},{"$f":"General_INPUT_S1!G211","v":0},{"$f":"General_INPUT_S1!H211","v":0},{"$f":"General_INPUT_S1!I211","v":0},{"$f":"General_INPUT_S1!J211","v":0},{"$f":"General_INPUT_S1!K211","v":0},{"$f":"General_INPUT_S1!L211","v":0},{"$f":"General_INPUT_S1!M211","v":0},{"$f":"General_INPUT_S1!N211","v":0},{"$f":"General_INPUT_S1!O211","v":0},{"$f":"General_INPUT_S1!P211","v":0},{"$f":"General_INPUT_S1!Q211","v":0},{"$f":"General_INPUT_S1!R211","v":0},{"$f":"General_INPUT_S1!S211","v":0},{"$f":"General_INPUT_S1!T211","v":0},{"$f":"General_INPUT_S1!U211","v":0},{"$f":"General_INPUT_S1!V211","v":0},{"$f":"General_INPUT_S1!W211","v":0},{"$f":"General_INPUT_S1!X211","v":0},{"$f":"General_INPUT_S1!Y211","v":0},{"$f":"General_INPUT_S1!Z211","v":0},{"$f":"General_INPUT_S1!AA211","v":0},{"$f":"General_INPUT_S1!AB211","v":0},{"$f":"General_INPUT_S1!AC211","v":3.3999999999969073},{"$f":"General_INPUT_S1!AD211","v":3009.8939438701786},{"$f":"General_INPUT_S1!AE211","v":3013.2939438698668},{"$f":"General_INPUT_S1!AF211","v":2008.8626292465776},{"$f":"General_INPUT_S1!AG211","v":1004.4313146232888},{"$f":"General_INPUT_S1!AH211","v":3013.293943870176},{"$f":"General_INPUT_S1!AI211","v":5991.1373707532975},{"$f":"General_INPUT_S1!AJ211","v":6948.3013293943504},{"$f":"General_INPUT_S1!AK211","v":7893.6484490401008},{"$f":"General_INPUT_S1!AL211","v":7846.3810930551454},{"$f":"General_INPUT_S1!AM211","v":8774.0029542099182},{"$f":"General_INPUT_S1!AN211","v":10658.788774004965},{"$f":"General_INPUT_S1!AO211","v":12519.940915805666},{"$f":"General_INPUT_S1!AP211","v":9571.6395864100905},{"$f":"General_INPUT_S1!AQ211","v":11415.066469720618},{"$f":"General_INPUT_S1!AR211","v":13234.859675036785},{"$f":"General_INPUT_S1!AS211","v":10333.825701626765},{"$f":"General_INPUT_S1!AT211","v":11202.363367800357},{"$f":"General_INPUT_S1!AU211","v":11131.462333826939},{"$f":"General_INPUT_S1!AV211","v":12903.988183160864},{"$f":"General_INPUT_S1!AW211","v":11905.465288035992},{"$f":"General_INPUT_S1!AX211","v":11828.655834564792},{"$f":"General_INPUT_S1!AY211","v":10847.858197933258},{"$f":"General_INPUT_S1!AZ211","v":11675.036927622392},{"$f":"General_INPUT_S1!BA211","v":12490.398818316035},{"$f":"General_INPUT_S1!BB211","v":12407.680945346989}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D212","v":11816.838995568985},{"$f":"General_INPUT_S1!E212","v":11816.838995568985},{"$f":"General_INPUT_S1!F212","v":11816.838995568985},{"$f":"General_INPUT_S1!G212","v":11816.838995568985},{"$f":"General_INPUT_S1!H212","v":11816.838995568985},{"$f":"General_INPUT_S1!I212","v":11816.838995568985},{"$f":"General_INPUT_S1!J212","v":11816.838995568985},{"$f":"General_INPUT_S1!K212","v":11816.838995568985},{"$f":"General_INPUT_S1!L212","v":11816.838995568985},{"$f":"General_INPUT_S1!M212","v":11816.838995568985},{"$f":"General_INPUT_S1!N212","v":11816.838995568985},{"$f":"General_INPUT_S1!O212","v":11816.838995568985},{"$f":"General_INPUT_S1!P212","v":8862.6292466759933},{"$f":"General_INPUT_S1!Q212","v":8862.6292466769883},{"$f":"General_INPUT_S1!R212","v":8862.629246675966},{"$f":"General_INPUT_S1!S212","v":8862.629246675966},{"$f":"General_INPUT_S1!T212","v":8862.6292466769883},{"$f":"General_INPUT_S1!U212","v":5908.4194977850184},{"$f":"General_INPUT_S1!V212","v":5908.4194977839961},{"$f":"General_INPUT_S1!W212","v":5908.4194977839961},{"$f":"General_INPUT_S1!X212","v":5908.4194977839961},{"$f":"General_INPUT_S1!Y212","v":8862.629246675966},{"$f":"General_INPUT_S1!Z212","v":5908.4194977839961},{"$f":"General_INPUT_S1!AA212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AB212","v":8862.6292466769883},{"$f":"General_INPUT_S1!AC212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AD212","v":8862.6292466769883},{"$f":"General_INPUT_S1!AE212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AF212","v":5908.4194977839961},{"$f":"General_INPUT_S1!AG212","v":8862.6292466759933},{"$f":"General_INPUT_S1!AH212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AI212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AJ212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AK212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AL212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AM212","v":10.000000000005116},{"$f":"General_INPUT_S1!AN212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AO212","v":5908.4194977841089},{"$f":"General_INPUT_S1!AP212","v":11.000000000002785},{"$f":"General_INPUT_S1!AQ212","v":5908.4194977845},{"$f":"General_INPUT_S1!AR212","v":2954.2097488920049},{"$f":"General_INPUT_S1!AS212","v":9.9999999999980105},{"$f":"General_INPUT_S1!AT212","v":2954.2097488920049},{"$f":"General_INPUT_S1!AU212","v":2954.2097488924951},{"$f":"General_INPUT_S1!AV212","v":2954.2097488924951},{"$f":"General_INPUT_S1!AW212","v":10.000000000001563},{"$f":"General_INPUT_S1!AX212","v":9.9999999999980105},{"$f":"General_INPUT_S1!AY212","v":2964.2097488920031},{"$f":"General_INPUT_S1!AZ212","v":2954.2097488920012},{"$f":"General_INPUT_S1!BA212","v":5908.4194977844982},{"$f":"General_INPUT_S1!BB212","v":2954.2097488920299}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D213","v":0},{"$f":"General_INPUT_S1!E213","v":0},{"$f":"General_INPUT_S1!F213","v":0},{"$f":"General_INPUT_S1!G213","v":0},{"$f":"General_INPUT_S1!H213","v":0},{"$f":"General_INPUT_S1!I213","v":0},{"$f":"General_INPUT_S1!J213","v":0},{"$f":"General_INPUT_S1!K213","v":0},{"$f":"General_INPUT_S1!L213","v":0},{"$f":"General_INPUT_S1!M213","v":0},{"$f":"General_INPUT_S1!N213","v":0},{"$f":"General_INPUT_S1!O213","v":0},{"$f":"General_INPUT_S1!P213","v":0},{"$f":"General_INPUT_S1!Q213","v":0},{"$f":"General_INPUT_S1!R213","v":0},{"$f":"General_INPUT_S1!S213","v":0},{"$f":"General_INPUT_S1!T213","v":0},{"$f":"General_INPUT_S1!U213","v":0},{"$f":"General_INPUT_S1!V213","v":0},{"$f":"General_INPUT_S1!W213","v":0},{"$f":"General_INPUT_S1!X213","v":0},{"$f":"General_INPUT_S1!Y213","v":0},{"$f":"General_INPUT_S1!Z213","v":0},{"$f":"General_INPUT_S1!AA213","v":0},{"$f":"General_INPUT_S1!AB213","v":0},{"$f":"General_INPUT_S1!AC213","v":0},{"$f":"General_INPUT_S1!AD213","v":5000},{"$f":"General_INPUT_S1!AE213","v":11816.838995569924},{"$f":"General_INPUT_S1!AF213","v":20679.468242246003},{"$f":"General_INPUT_S1!AG213","v":20679.468242246003},{"$f":"General_INPUT_S1!AH213","v":23633.677991137007},{"$f":"General_INPUT_S1!AI213","v":26587.887740029033},{"$f":"General_INPUT_S1!AJ213","v":32496.307237813995},{"$f":"General_INPUT_S1!AK213","v":35450.516986706018},{"$f":"General_INPUT_S1!AL213","v":41358.936484489961},{"$f":"General_INPUT_S1!AM213","v":41358.936484488026},{"$f":"General_INPUT_S1!AN213","v":47267.355982269917},{"$f":"General_INPUT_S1!AO213","v":53175.775480059885},{"$f":"General_INPUT_S1!AP213","v":56129.985228950092},{"$f":"General_INPUT_S1!AQ213","v":59084.194977839841},{"$f":"General_INPUT_S1!AR213","v":56129.985228950092},{"$f":"General_INPUT_S1!AS213","v":70901.033973409998},{"$f":"General_INPUT_S1!AT213","v":64992.61447562003},{"$f":"General_INPUT_S1!AU213","v":67946.824224520009},{"$f":"General_INPUT_S1!AV213","v":62038.404726730048},{"$f":"General_INPUT_S1!AW213","v":64992.61447562003},{"$f":"General_INPUT_S1!AX213","v":62038.404726740053},{"$f":"General_INPUT_S1!AY213","v":64992.614475630035},{"$f":"General_INPUT_S1!AZ213","v":64992.61447562003},{"$f":"General_INPUT_S1!BA213","v":64992.614475629809},{"$f":"General_INPUT_S1!BB213","v":62038.404726740053}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D214","v":17725.258493351987},{"$f":"General_INPUT_S1!E214","v":17725.258493351987},{"$f":"General_INPUT_S1!F214","v":17725.258493351987},{"$f":"General_INPUT_S1!G214","v":17725.258493351987},{"$f":"General_INPUT_S1!H214","v":17725.258493351987},{"$f":"General_INPUT_S1!I214","v":17725.258493351987},{"$f":"General_INPUT_S1!J214","v":17725.258493351987},{"$f":"General_INPUT_S1!K214","v":17725.258493351987},{"$f":"General_INPUT_S1!L214","v":17725.258493351987},{"$f":"General_INPUT_S1!M214","v":17725.258493351987},{"$f":"General_INPUT_S1!N214","v":17725.258493351987},{"$f":"General_INPUT_S1!O214","v":17725.258493351987},{"$f":"General_INPUT_S1!P214","v":17725.258493351987},{"$f":"General_INPUT_S1!Q214","v":20679.468242244981},{"$f":"General_INPUT_S1!R214","v":17725.258493353009},{"$f":"General_INPUT_S1!S214","v":17725.258493353009},{"$f":"General_INPUT_S1!T214","v":23633.677991136949},{"$f":"General_INPUT_S1!U214","v":23633.677991137971},{"$f":"General_INPUT_S1!V214","v":23633.677991137971},{"$f":"General_INPUT_S1!W214","v":29542.097488921969},{"$f":"General_INPUT_S1!X214","v":26587.887740028975},{"$f":"General_INPUT_S1!Y214","v":32496.307237813995},{"$f":"General_INPUT_S1!Z214","v":32496.307237813995},{"$f":"General_INPUT_S1!AA214","v":32496.307237813995},{"$f":"General_INPUT_S1!AB214","v":44313.146233383006},{"$f":"General_INPUT_S1!AC214","v":41358.936484489961},{"$f":"General_INPUT_S1!AD214","v":47267.355982274014},{"$f":"General_INPUT_S1!AE214","v":50221.565731167007},{"$f":"General_INPUT_S1!AF214","v":53175.775480059034},{"$f":"General_INPUT_S1!AG214","v":53175.775480058976},{"$f":"General_INPUT_S1!AH214","v":62038.404726734996},{"$f":"General_INPUT_S1!AI214","v":67946.824224520009},{"$f":"General_INPUT_S1!AJ214","v":73855.243722304978},{"$f":"General_INPUT_S1!AK214","v":76809.453471195986},{"$f":"General_INPUT_S1!AL214","v":79763.663220088012},{"$f":"General_INPUT_S1!AM214","v":85672.082717872996},{"$f":"General_INPUT_S1!AN214","v":91580.502215658009},{"$f":"General_INPUT_S1!AO214","v":94534.711964549017},{"$f":"General_INPUT_S1!AP214","v":100443.13146233401},{"$f":"General_INPUT_S1!AQ214","v":97488.921713441989},{"$f":"General_INPUT_S1!AR214","v":103397.34121122598},{"$f":"General_INPUT_S1!AS214","v":109305.76070900998},{"$f":"General_INPUT_S1!AT214","v":112259.97045790299},{"$f":"General_INPUT_S1!AU214","v":118168.38995568702},{"$f":"General_INPUT_S1!AV214","v":118168.38995568702},{"$f":"General_INPUT_S1!AW214","v":121122.59970457898},{"$f":"General_INPUT_S1!AX214","v":127031.01920236301},{"$f":"General_INPUT_S1!AY214","v":129985.22895125501},{"$f":"General_INPUT_S1!AZ214","v":127031.01920236401},{"$f":"General_INPUT_S1!BA214","v":132939.43870014799},{"$f":"General_INPUT_S1!BB214","v":132939.43870014697}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D215","v":823.87800000000004},{"$f":"General_INPUT_S1!E215","v":823.87800000000004},{"$f":"General_INPUT_S1!F215","v":823.87800000000004},{"$f":"General_INPUT_S1!G215","v":823.87800000000004},{"$f":"General_INPUT_S1!H215","v":823.87800000000004},{"$f":"General_INPUT_S1!I215","v":823.87800000000004},{"$f":"General_INPUT_S1!J215","v":823.87800000000004},{"$f":"General_INPUT_S1!K215","v":823.87800000000004},{"$f":"General_INPUT_S1!L215","v":823.87800000000004},{"$f":"General_INPUT_S1!M215","v":823.87800000000004},{"$f":"General_INPUT_S1!N215","v":823.87800000000004},{"$f":"General_INPUT_S1!O215","v":823.87800000000004},{"$f":"General_INPUT_S1!P215","v":4775.9584750139711},{"$f":"General_INPUT_S1!Q215","v":8508.0100240756128},{"$f":"General_INPUT_S1!R215","v":12020.032647184924},{"$f":"General_INPUT_S1!S215","v":15312.02634434191},{"$f":"General_INPUT_S1!T215","v":18383.991115546552},{"$f":"General_INPUT_S1!U215","v":21235.926960798879},{"$f":"General_INPUT_S1!V215","v":23867.833880098864},{"$f":"General_INPUT_S1!W215","v":26279.711873446526},{"$f":"General_INPUT_S1!X215","v":28471.560940841839},{"$f":"General_INPUT_S1!Y215","v":40529.266999287938},{"$f":"General_INPUT_S1!Z215","v":51884.674554526639},{"$f":"General_INPUT_S1!AA215","v":62537.783606557925},{"$f":"General_INPUT_S1!AB215","v":72488.594155381783},{"$f":"General_INPUT_S1!AC215","v":81737.106200998256},{"$f":"General_INPUT_S1!AD215","v":90283.319743407308},{"$f":"General_INPUT_S1!AE215","v":98127.234782608968},{"$f":"General_INPUT_S1!AF215","v":105268.85131860318},{"$f":"General_INPUT_S1!AG215","v":111708.16935139},{"$f":"General_INPUT_S1!AH215","v":117445.18888096944},{"$f":"General_INPUT_S1!AI215","v":133620.97999287248},{"$f":"General_INPUT_S1!AJ215","v":149796.77110477557},{"$f":"General_INPUT_S1!AK215","v":165972.56221667863},{"$f":"General_INPUT_S1!AL215","v":182148.35332858172},{"$f":"General_INPUT_S1!AM215","v":198324.14444048482},{"$f":"General_INPUT_S1!AN215","v":214499.93555238785},{"$f":"General_INPUT_S1!AO215","v":230675.72666429094},{"$f":"General_INPUT_S1!AP215","v":246851.51777619403},{"$f":"General_INPUT_S1!AQ215","v":263027.308888097},{"$f":"General_INPUT_S1!AR215","v":279203.10000000003},{"$f":"General_INPUT_S1!AS215","v":283541.06854597304},{"$f":"General_INPUT_S1!AT215","v":287879.03709194594},{"$f":"General_INPUT_S1!AU215","v":292217.00563791877},{"$f":"General_INPUT_S1!AV215","v":296554.97418389178},{"$f":"General_INPUT_S1!AW215","v":300892.94272986468},{"$f":"General_INPUT_S1!AX215","v":305230.91127583763},{"$f":"General_INPUT_S1!AY215","v":309568.87982181052},{"$f":"General_INPUT_S1!AZ215","v":313906.84836778347},{"$f":"General_INPUT_S1!BA215","v":318244.81691375648},{"$f":"General_INPUT_S1!BB215","v":322582.78545972955}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D216","v":8.322000000000001},{"$f":"General_INPUT_S1!E216","v":8.322000000000001},{"$f":"General_INPUT_S1!F216","v":8.322000000000001},{"$f":"General_INPUT_S1!G216","v":8.322000000000001},{"$f":"General_INPUT_S1!H216","v":8.322000000000001},{"$f":"General_INPUT_S1!I216","v":8.322000000000001},{"$f":"General_INPUT_S1!J216","v":8.322000000000001},{"$f":"General_INPUT_S1!K216","v":8.322000000000001},{"$f":"General_INPUT_S1!L216","v":8.322000000000001},{"$f":"General_INPUT_S1!M216","v":8.322000000000001},{"$f":"General_INPUT_S1!N216","v":8.322000000000001},{"$f":"General_INPUT_S1!O216","v":8.322000000000001},{"$f":"General_INPUT_S1!P216","v":71.611834112089525},{"$f":"General_INPUT_S1!Q216","v":171.57315588290083},{"$f":"General_INPUT_S1!R216","v":308.20596531243393},{"$f":"General_INPUT_S1!S216","v":481.51026240068887},{"$f":"General_INPUT_S1!T216","v":691.48604714766532},{"$f":"General_INPUT_S1!U216","v":938.13331955336366},{"$f":"General_INPUT_S1!V216","v":1221.4520796177837},{"$f":"General_INPUT_S1!W216","v":1541.4423273409257},{"$f":"General_INPUT_S1!X216","v":1898.1040627227896},{"$f":"General_INPUT_S1!Y216","v":3331.1726300784608},{"$f":"General_INPUT_S1!Z216","v":5115.3904490378372},{"$f":"General_INPUT_S1!AA216","v":7250.7575196009184},{"$f":"General_INPUT_S1!AB216","v":9737.2738417677028},{"$f":"General_INPUT_S1!AC216","v":12574.939415538192},{"$f":"General_INPUT_S1!AD216","v":15763.754240912385},{"$f":"General_INPUT_S1!AE216","v":19303.718317890285},{"$f":"General_INPUT_S1!AF216","v":23194.831646471888},{"$f":"General_INPUT_S1!AG216","v":27437.094226657198},{"$f":"General_INPUT_S1!AH216","v":32030.506058446208},{"$f":"General_INPUT_S1!AI216","v":37656.821634354972},{"$f":"General_INPUT_S1!AJ216","v":43577.242503207439},{"$f":"General_INPUT_S1!AK216","v":49791.76866500359},{"$f":"General_INPUT_S1!AL216","v":56300.400119743434},{"$f":"General_INPUT_S1!AM216","v":63103.136867426983},{"$f":"General_INPUT_S1!AN216","v":70199.97890805421},{"$f":"General_INPUT_S1!AO216","v":77590.926241625144},{"$f":"General_INPUT_S1!AP216","v":85275.978868139762},{"$f":"General_INPUT_S1!AQ216","v":93255.13678759805},{"$f":"General_INPUT_S1!AR216","v":101528.40000000001},{"$f":"General_INPUT_S1!AS216","v":103105.84310762654},{"$f":"General_INPUT_S1!AT216","v":104683.28621525304},{"$f":"General_INPUT_S1!AU216","v":106260.72932287956},{"$f":"General_INPUT_S1!AV216","v":107838.17243050611},{"$f":"General_INPUT_S1!AW216","v":109415.61553813261},{"$f":"General_INPUT_S1!AX216","v":110993.05864575914},{"$f":"General_INPUT_S1!AY216","v":112570.50175338564},{"$f":"General_INPUT_S1!AZ216","v":114147.94486101216},{"$f":"General_INPUT_S1!BA216","v":115725.38796863871},{"$f":"General_INPUT_S1!BB216","v":117302.8310762653}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D217","v":0},{"$f":"General_INPUT_S1!E217","v":0},{"$f":"General_INPUT_S1!F217","v":0},{"$f":"General_INPUT_S1!G217","v":0},{"$f":"General_INPUT_S1!H217","v":0},{"$f":"General_INPUT_S1!I217","v":0},{"$f":"General_INPUT_S1!J217","v":0},{"$f":"General_INPUT_S1!K217","v":0},{"$f":"General_INPUT_S1!L217","v":0},{"$f":"General_INPUT_S1!M217","v":0},{"$f":"General_INPUT_S1!N217","v":0},{"$f":"General_INPUT_S1!O217","v":0},{"$f":"General_INPUT_S1!P217","v":110.17205248013775},{"$f":"General_INPUT_S1!Q217","v":403.70154325388438},{"$f":"General_INPUT_S1!R217","v":880.58847232123969},{"$f":"General_INPUT_S1!S217","v":1540.8328396822044},{"$f":"General_INPUT_S1!T217","v":2384.4346453367771},{"$f":"General_INPUT_S1!U217","v":3411.3938892849587},{"$f":"General_INPUT_S1!V217","v":4621.7105715267498},{"$f":"General_INPUT_S1!W217","v":6015.384692062149},{"$f":"General_INPUT_S1!X217","v":7592.4162508911586},{"$f":"General_INPUT_S1!Y217","v":11659.104205274614},{"$f":"General_INPUT_S1!Z217","v":16076.941411261774},{"$f":"General_INPUT_S1!AA217","v":20845.927868852639},{"$f":"General_INPUT_S1!AB217","v":25966.063578047204},{"$f":"General_INPUT_S1!AC217","v":31437.348538845476},{"$f":"General_INPUT_S1!AD217","v":37259.782751247447},{"$f":"General_INPUT_S1!AE217","v":43433.36621525314},{"$f":"General_INPUT_S1!AF217","v":49958.098930862529},{"$f":"General_INPUT_S1!AG217","v":56833.980898075613},{"$f":"General_INPUT_S1!AH217","v":64061.012116892402},{"$f":"General_INPUT_S1!AI217","v":71669.434723449769},{"$f":"General_INPUT_S1!AJ217","v":78983.752037063459},{"$f":"General_INPUT_S1!AK217","v":86003.964057733436},{"$f":"General_INPUT_S1!AL217","v":92730.070785459742},{"$f":"General_INPUT_S1!AM217","v":99162.072220242364},{"$f":"General_INPUT_S1!AN217","v":105299.96836208126},{"$f":"General_INPUT_S1!AO217","v":111143.7592109765},{"$f":"General_INPUT_S1!AP217","v":116693.44476692802},{"$f":"General_INPUT_S1!AQ217","v":121949.02502993584},{"$f":"General_INPUT_S1!AR217","v":126910.49999999997},{"$f":"General_INPUT_S1!AS217","v":128882.30388453315},{"$f":"General_INPUT_S1!AT217","v":130854.10776906628},{"$f":"General_INPUT_S1!AU217","v":132825.91165359941},{"$f":"General_INPUT_S1!AV217","v":134797.71553813259},{"$f":"General_INPUT_S1!AW217","v":136769.51942266573},{"$f":"General_INPUT_S1!AX217","v":138741.32330719888},{"$f":"General_INPUT_S1!AY217","v":140713.12719173203},{"$f":"General_INPUT_S1!AZ217","v":142684.93107626517},{"$f":"General_INPUT_S1!BA217","v":144656.73496079835},{"$f":"General_INPUT_S1!BB217","v":146628.53884533158}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D218","v":9.9999999999909051},{"$f":"General_INPUT_S1!E218","v":9.9999999999909051},{"$f":"General_INPUT_S1!F218","v":9.9999999999909051},{"$f":"General_INPUT_S1!G218","v":9.9999999999909051},{"$f":"General_INPUT_S1!H218","v":9.9999999999909051},{"$f":"General_INPUT_S1!I218","v":9.9999999999909051},{"$f":"General_INPUT_S1!J218","v":9.9999999999909051},{"$f":"General_INPUT_S1!K218","v":9.9999999999909051},{"$f":"General_INPUT_S1!L218","v":9.9999999999909051},{"$f":"General_INPUT_S1!M218","v":9.9999999999909051},{"$f":"General_INPUT_S1!N218","v":9.9999999999909051},{"$f":"General_INPUT_S1!O218","v":9.9999999999909051},{"$f":"General_INPUT_S1!P218","v":1.0000000000331966},{"$f":"General_INPUT_S1!Q218","v":9.9999999999909051},{"$f":"General_INPUT_S1!R218","v":9.9999999999909051},{"$f":"General_INPUT_S1!S218","v":10.000000000047748},{"$f":"General_INPUT_S1!T218","v":2954.2097488919694},{"$f":"General_INPUT_S1!U218","v":5908.4194977839961},{"$f":"General_INPUT_S1!V218","v":8862.6292466769883},{"$f":"General_INPUT_S1!W218","v":11816.838995568958},{"$f":"General_INPUT_S1!X218","v":8862.6292466760224},{"$f":"General_INPUT_S1!Y218","v":17193.500738552419},{"$f":"General_INPUT_S1!Z218","v":22215.657311669693},{"$f":"General_INPUT_S1!AA218","v":18818.316100442928},{"$f":"General_INPUT_S1!AB218","v":25997.045790251326},{"$f":"General_INPUT_S1!AC218","v":35155.096011817324},{"$f":"General_INPUT_S1!AD218","v":33914.327917282601},{"$f":"General_INPUT_S1!AE218","v":46676.514032495885},{"$f":"General_INPUT_S1!AF218","v":53884.785819793055},{"$f":"General_INPUT_S1!AG218","v":56070.901033973045},{"$f":"General_INPUT_S1!AH218","v":66174.298375184968},{"$f":"General_INPUT_S1!AI218","v":75420.974889216915},{"$f":"General_INPUT_S1!AJ218","v":82363.367799113708},{"$f":"General_INPUT_S1!AK218","v":95007.385524372061},{"$f":"General_INPUT_S1!AL218","v":101388.47858197941},{"$f":"General_INPUT_S1!AM218","v":111373.70753323488},{"$f":"General_INPUT_S1!AN218","v":119113.7370753318},{"$f":"General_INPUT_S1!AO218","v":120974.88921713429},{"$f":"General_INPUT_S1!AP218","v":130044.3131462333},{"$f":"General_INPUT_S1!AQ218","v":133353.0280649928},{"$f":"General_INPUT_S1!AR218","v":136484.49039881819},{"$f":"General_INPUT_S1!AS218","v":143574.59379615961},{"$f":"General_INPUT_S1!AT218","v":150664.69719350038},{"$f":"General_INPUT_S1!AU218","v":155982.27474150661},{"$f":"General_INPUT_S1!AV218","v":166617.4298375184},{"$f":"General_INPUT_S1!AW218","v":171935.0073855246},{"$f":"General_INPUT_S1!AX218","v":179025.11078286538},{"$f":"General_INPUT_S1!AY218","v":187887.74002954201},{"$f":"General_INPUT_S1!AZ218","v":198522.89512555383},{"$f":"General_INPUT_S1!BA218","v":205612.99852289513},{"$f":"General_INPUT_S1!BB218","v":212703.10192023599}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D219","v":0},{"$f":"General_INPUT_S1!E219","v":0},{"$f":"General_INPUT_S1!F219","v":0},{"$f":"General_INPUT_S1!G219","v":0},{"$f":"General_INPUT_S1!H219","v":0},{"$f":"General_INPUT_S1!I219","v":0},{"$f":"General_INPUT_S1!J219","v":0},{"$f":"General_INPUT_S1!K219","v":0},{"$f":"General_INPUT_S1!L219","v":0},{"$f":"General_INPUT_S1!M219","v":0},{"$f":"General_INPUT_S1!N219","v":0},{"$f":"General_INPUT_S1!O219","v":0},{"$f":"General_INPUT_S1!P219","v":0},{"$f":"General_INPUT_S1!Q219","v":0},{"$f":"General_INPUT_S1!R219","v":0},{"$f":"General_INPUT_S1!S219","v":0},{"$f":"General_INPUT_S1!T219","v":0},{"$f":"General_INPUT_S1!U219","v":0},{"$f":"General_INPUT_S1!V219","v":0},{"$f":"General_INPUT_S1!W219","v":0},{"$f":"General_INPUT_S1!X219","v":0},{"$f":"General_INPUT_S1!Y219","v":531.75775480059042},{"$f":"General_INPUT_S1!Z219","v":1418.0206794682786},{"$f":"General_INPUT_S1!AA219","v":1861.1521418020486},{"$f":"General_INPUT_S1!AB219","v":3545.0516986706371},{"$f":"General_INPUT_S1!AC219","v":6203.840472673648},{"$f":"General_INPUT_S1!AD219","v":7444.6085672083773},{"$f":"General_INPUT_S1!AE219","v":12407.680945347012},{"$f":"General_INPUT_S1!AF219","v":17016.248153618864},{"$f":"General_INPUT_S1!AG219","v":20738.552437222916},{"$f":"General_INPUT_S1!AH219","v":28360.413589364991},{"$f":"General_INPUT_S1!AI219","v":33884.785819793113},{"$f":"General_INPUT_S1!AJ219","v":38759.231905465283},{"$f":"General_INPUT_S1!AK219","v":46794.682422451922},{"$f":"General_INPUT_S1!AL219","v":52230.428360413651},{"$f":"General_INPUT_S1!AM219","v":59970.457902511116},{"$f":"General_INPUT_S1!AN219","v":67001.477104874153},{"$f":"General_INPUT_S1!AO219","v":71048.744460856688},{"$f":"General_INPUT_S1!AP219","v":79704.579025110754},{"$f":"General_INPUT_S1!AQ219","v":85258.493353028229},{"$f":"General_INPUT_S1!AR219","v":90989.660265878803},{"$f":"General_INPUT_S1!AS219","v":95716.395864106409},{"$f":"General_INPUT_S1!AT219","v":100443.13146233361},{"$f":"General_INPUT_S1!AU219","v":103988.18316100443},{"$f":"General_INPUT_S1!AV219","v":111078.28655834562},{"$f":"General_INPUT_S1!AW219","v":114623.33825701642},{"$f":"General_INPUT_S1!AX219","v":119350.07385524359},{"$f":"General_INPUT_S1!AY219","v":125258.49335302801},{"$f":"General_INPUT_S1!AZ219","v":132348.59675036921},{"$f":"General_INPUT_S1!BA219","v":137075.3323485968},{"$f":"General_INPUT_S1!BB219","v":141802.06794682398}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D220","v":14771.048744460984},{"$f":"General_INPUT_S1!E220","v":14771.048744460984},{"$f":"General_INPUT_S1!F220","v":14771.048744460984},{"$f":"General_INPUT_S1!G220","v":14771.048744460984},{"$f":"General_INPUT_S1!H220","v":14771.048744460984},{"$f":"General_INPUT_S1!I220","v":14771.048744460984},{"$f":"General_INPUT_S1!J220","v":14771.048744460984},{"$f":"General_INPUT_S1!K220","v":14771.048744460984},{"$f":"General_INPUT_S1!L220","v":14771.048744460984},{"$f":"General_INPUT_S1!M220","v":14771.048744460984},{"$f":"General_INPUT_S1!N220","v":14771.048744460984},{"$f":"General_INPUT_S1!O220","v":14771.048744460984},{"$f":"General_INPUT_S1!P220","v":14771.048744462007},{"$f":"General_INPUT_S1!Q220","v":14771.048744460984},{"$f":"General_INPUT_S1!R220","v":20679.468242244981},{"$f":"General_INPUT_S1!S220","v":23633.677991136949},{"$f":"General_INPUT_S1!T220","v":23633.677991138029},{"$f":"General_INPUT_S1!U220","v":35450.516986706018},{"$f":"General_INPUT_S1!V220","v":41358.936484490019},{"$f":"General_INPUT_S1!W220","v":44313.146233382045},{"$f":"General_INPUT_S1!X220","v":62038.404726736022},{"$f":"General_INPUT_S1!Y220","v":62038.404726735964},{"$f":"General_INPUT_S1!Z220","v":70901.033973411977},{"$f":"General_INPUT_S1!AA220","v":85672.082717873025},{"$f":"General_INPUT_S1!AB220","v":88626.292466764993},{"$f":"General_INPUT_S1!AC220","v":97488.921713442032},{"$f":"General_INPUT_S1!AD220","v":106351.55096011795},{"$f":"General_INPUT_S1!AE220","v":112259.97045790206},{"$f":"General_INPUT_S1!AF220","v":118168.38995568702},{"$f":"General_INPUT_S1!AG220","v":127031.01920236401},{"$f":"General_INPUT_S1!AH220","v":127031.01920236304},{"$f":"General_INPUT_S1!AI220","v":129985.22895125501},{"$f":"General_INPUT_S1!AJ220","v":135893.64844904002},{"$f":"General_INPUT_S1!AK220","v":135893.64844904002},{"$f":"General_INPUT_S1!AL220","v":141802.067946825},{"$f":"General_INPUT_S1!AM220","v":141802.06794682401},{"$f":"General_INPUT_S1!AN220","v":138847.85819793199},{"$f":"General_INPUT_S1!AO220","v":147710.487444609},{"$f":"General_INPUT_S1!AP220","v":147710.487444609},{"$f":"General_INPUT_S1!AQ220","v":153618.90694239305},{"$f":"General_INPUT_S1!AR220","v":153618.90694239305},{"$f":"General_INPUT_S1!AS220","v":153618.90694239305},{"$f":"General_INPUT_S1!AT220","v":156573.11669128502},{"$f":"General_INPUT_S1!AU220","v":156573.11669128496},{"$f":"General_INPUT_S1!AV220","v":153618.90694239299},{"$f":"General_INPUT_S1!AW220","v":156573.11669128502},{"$f":"General_INPUT_S1!AX220","v":159527.326440178},{"$f":"General_INPUT_S1!AY220","v":159527.326440178},{"$f":"General_INPUT_S1!AZ220","v":159527.32644017698},{"$f":"General_INPUT_S1!BA220","v":156573.11669128502},{"$f":"General_INPUT_S1!BB220","v":162481.53618907003}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D221","v":19645.494830133728},{"$f":"General_INPUT_S1!E221","v":19645.494830133728},{"$f":"General_INPUT_S1!F221","v":19645.494830133728},{"$f":"General_INPUT_S1!G221","v":19645.494830133728},{"$f":"General_INPUT_S1!H221","v":19645.494830133728},{"$f":"General_INPUT_S1!I221","v":19645.494830133728},{"$f":"General_INPUT_S1!J221","v":19645.494830133728},{"$f":"General_INPUT_S1!K221","v":19645.494830133728},{"$f":"General_INPUT_S1!L221","v":19645.494830133728},{"$f":"General_INPUT_S1!M221","v":19645.494830133728},{"$f":"General_INPUT_S1!N221","v":19645.494830133728},{"$f":"General_INPUT_S1!O221","v":19645.494830133728},{"$f":"General_INPUT_S1!P221","v":19530.608895454559},{"$f":"General_INPUT_S1!Q221","v":19415.722960774507},{"$f":"General_INPUT_S1!R221","v":22058.099458395493},{"$f":"General_INPUT_S1!S221","v":21926.801247333617},{"$f":"General_INPUT_S1!T221","v":27244.378795339202},{"$f":"General_INPUT_S1!U221","v":27080.256031510922},{"$f":"General_INPUT_S1!V221","v":29607.746594452754},{"$f":"General_INPUT_S1!W221","v":32102.412604628236},{"$f":"General_INPUT_S1!X221","v":39881.831610044705},{"$f":"General_INPUT_S1!Y221","v":42304.283604136159},{"$f":"General_INPUT_S1!Z221","v":47326.440177252538},{"$f":"General_INPUT_S1!AA221","v":57518.463810929868},{"$f":"General_INPUT_S1!AB221","v":54593.796159526799},{"$f":"General_INPUT_S1!AC221","v":64623.338257016003},{"$f":"General_INPUT_S1!AD221","v":69394.387001477458},{"$f":"General_INPUT_S1!AE221","v":79217.134416543267},{"$f":"General_INPUT_S1!AF221","v":83840.4726735601},{"$f":"General_INPUT_S1!AG221","v":90930.576070900919},{"$f":"General_INPUT_S1!AH221","v":100443.13146233394},{"$f":"General_INPUT_S1!AI221","v":102348.59675037008},{"$f":"General_INPUT_S1!AJ221","v":106706.05612998494},{"$f":"General_INPUT_S1!AK221","v":111004.43131462358},{"$f":"General_INPUT_S1!AL221","v":115243.72230428355},{"$f":"General_INPUT_S1!AM221","v":121852.90214180242},{"$f":"General_INPUT_S1!AN221","v":123545.05169867017},{"$f":"General_INPUT_S1!AO221","v":125199.40915805004},{"$f":"General_INPUT_S1!AP221","v":131601.1343131453},{"$f":"General_INPUT_S1!AQ221","v":133175.77548005804},{"$f":"General_INPUT_S1!AR221","v":137075.33234859633},{"$f":"General_INPUT_S1!AS221","v":138559.25827178714},{"$f":"General_INPUT_S1!AT221","v":140029.54209748862},{"$f":"General_INPUT_S1!AU221","v":139143.27917282097},{"$f":"General_INPUT_S1!AV221","v":142865.58345642485},{"$f":"General_INPUT_S1!AW221","v":146521.05354505128},{"$f":"General_INPUT_S1!AX221","v":145575.75642540579},{"$f":"General_INPUT_S1!AY221","v":144630.45930576036},{"$f":"General_INPUT_S1!AZ221","v":148183.1610044307},{"$f":"General_INPUT_S1!BA221","v":149438.70014770978},{"$f":"General_INPUT_S1!BB221","v":148449.03988183159}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D222","v":1033.9734121123026},{"$f":"General_INPUT_S1!E222","v":1033.9734121123026},{"$f":"General_INPUT_S1!F222","v":1033.9734121123026},{"$f":"General_INPUT_S1!G222","v":1033.9734121123026},{"$f":"General_INPUT_S1!H222","v":1033.9734121123026},{"$f":"General_INPUT_S1!I222","v":1033.9734121123026},{"$f":"General_INPUT_S1!J222","v":1033.9734121123026},{"$f":"General_INPUT_S1!K222","v":1033.9734121123026},{"$f":"General_INPUT_S1!L222","v":1033.9734121123026},{"$f":"General_INPUT_S1!M222","v":1033.9734121123026},{"$f":"General_INPUT_S1!N222","v":1033.9734121123026},{"$f":"General_INPUT_S1!O222","v":1033.9734121123026},{"$f":"General_INPUT_S1!P222","v":1148.8593467914454},{"$f":"General_INPUT_S1!Q222","v":1263.7452814705307},{"$f":"General_INPUT_S1!R222","v":1575.578532742536},{"$f":"General_INPUT_S1!S222","v":1706.8767438044138},{"$f":"General_INPUT_S1!T222","v":2297.7186935828245},{"$f":"General_INPUT_S1!U222","v":2461.8414574100839},{"$f":"General_INPUT_S1!V222","v":2888.5606433612438},{"$f":"General_INPUT_S1!W222","v":3348.1043820777909},{"$f":"General_INPUT_S1!X222","v":4431.3146233382995},{"$f":"General_INPUT_S1!Y222","v":4963.0723781388779},{"$f":"General_INPUT_S1!Z222","v":5849.335302806493},{"$f":"General_INPUT_S1!AA222","v":7474.1506646971011},{"$f":"General_INPUT_S1!AB222","v":7444.608567208199},{"$f":"General_INPUT_S1!AC222","v":9231.9054652880004},{"$f":"General_INPUT_S1!AD222","v":10369.276218611574},{"$f":"General_INPUT_S1!AE222","v":12363.36779911369},{"$f":"General_INPUT_S1!AF222","v":13648.449039881878},{"$f":"General_INPUT_S1!AG222","v":15420.974889217117},{"$f":"General_INPUT_S1!AH222","v":17725.258493353052},{"$f":"General_INPUT_S1!AI222","v":18774.0029542099},{"$f":"General_INPUT_S1!AJ222","v":20324.963072378087},{"$f":"General_INPUT_S1!AK222","v":21935.007385524426},{"$f":"General_INPUT_S1!AL222","v":23604.135893648443},{"$f":"General_INPUT_S1!AM222","v":25847.585302806583},{"$f":"General_INPUT_S1!AN222","v":27119.645494830045},{"$f":"General_INPUT_S1!AO222","v":28419.497784342657},{"$f":"General_INPUT_S1!AP222","v":30869.401875922984},{"$f":"General_INPUT_S1!AQ222","v":32259.970457902269},{"$f":"General_INPUT_S1!AR222","v":34268.833087149069},{"$f":"General_INPUT_S1!AS222","v":35729.116912850761},{"$f":"General_INPUT_S1!AT222","v":37223.04283604127},{"$f":"General_INPUT_S1!AU222","v":38109.305760708921},{"$f":"General_INPUT_S1!AV222","v":40295.420974889057},{"$f":"General_INPUT_S1!AW222","v":42538.370384047143},{"$f":"General_INPUT_S1!AX222","v":43483.667503692632},{"$f":"General_INPUT_S1!AY222","v":44428.964623338143},{"$f":"General_INPUT_S1!AZ222","v":46794.682422451799},{"$f":"General_INPUT_S1!BA222","v":48493.353028064754},{"$f":"General_INPUT_S1!BB222","v":49483.01329394387}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D223","v":0},{"$f":"General_INPUT_S1!E223","v":0},{"$f":"General_INPUT_S1!F223","v":0},{"$f":"General_INPUT_S1!G223","v":0},{"$f":"General_INPUT_S1!H223","v":0},{"$f":"General_INPUT_S1!I223","v":0},{"$f":"General_INPUT_S1!J223","v":0},{"$f":"General_INPUT_S1!K223","v":0},{"$f":"General_INPUT_S1!L223","v":0},{"$f":"General_INPUT_S1!M223","v":0},{"$f":"General_INPUT_S1!N223","v":0},{"$f":"General_INPUT_S1!O223","v":0},{"$f":"General_INPUT_S1!P223","v":0},{"$f":"General_INPUT_S1!Q223","v":0},{"$f":"General_INPUT_S1!R223","v":0},{"$f":"General_INPUT_S1!S223","v":0},{"$f":"General_INPUT_S1!T223","v":0},{"$f":"General_INPUT_S1!U223","v":0},{"$f":"General_INPUT_S1!V223","v":0},{"$f":"General_INPUT_S1!W223","v":0},{"$f":"General_INPUT_S1!X223","v":0},{"$f":"General_INPUT_S1!Y223","v":0},{"$f":"General_INPUT_S1!Z223","v":0},{"$f":"General_INPUT_S1!AA223","v":0},{"$f":"General_INPUT_S1!AB223","v":0},{"$f":"General_INPUT_S1!AC223","v":2944.2097488920353},{"$f":"General_INPUT_S1!AD223","v":5908.4194977840525},{"$f":"General_INPUT_S1!AE223","v":8862.629246675966},{"$f":"General_INPUT_S1!AF223","v":11816.838995567992},{"$f":"General_INPUT_S1!AG223","v":17725.258493352954},{"$f":"General_INPUT_S1!AH223","v":20679.468242244981},{"$f":"General_INPUT_S1!AI223","v":14771.048744461041},{"$f":"General_INPUT_S1!AJ223","v":20679.468242246003},{"$f":"General_INPUT_S1!AK223","v":23633.677991137007},{"$f":"General_INPUT_S1!AL223","v":26587.887740029943},{"$f":"General_INPUT_S1!AM223","v":41358.936484489961},{"$f":"General_INPUT_S1!AN223","v":38404.726735589975},{"$f":"General_INPUT_S1!AO223","v":38404.726735589975},{"$f":"General_INPUT_S1!AP223","v":47267.355982269917},{"$f":"General_INPUT_S1!AQ223","v":47267.35598227015},{"$f":"General_INPUT_S1!AR223","v":53175.775480059885},{"$f":"General_INPUT_S1!AS223","v":62038.404726729823},{"$f":"General_INPUT_S1!AT223","v":56129.985228949867},{"$f":"General_INPUT_S1!AU223","v":59084.194977840074},{"$f":"General_INPUT_S1!AV223","v":53175.775480060111},{"$f":"General_INPUT_S1!AW223","v":53175.775480060111},{"$f":"General_INPUT_S1!AX223","v":59084.194977839841},{"$f":"General_INPUT_S1!AY223","v":56129.985228950092},{"$f":"General_INPUT_S1!AZ223","v":62038.404726740053},{"$f":"General_INPUT_S1!BA223","v":56129.985228949867},{"$f":"General_INPUT_S1!BB223","v":62038.404726730048}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D224","v":0},{"$f":"General_INPUT_S1!E224","v":0},{"$f":"General_INPUT_S1!F224","v":0},{"$f":"General_INPUT_S1!G224","v":0},{"$f":"General_INPUT_S1!H224","v":0},{"$f":"General_INPUT_S1!I224","v":0},{"$f":"General_INPUT_S1!J224","v":0},{"$f":"General_INPUT_S1!K224","v":0},{"$f":"General_INPUT_S1!L224","v":0},{"$f":"General_INPUT_S1!M224","v":0},{"$f":"General_INPUT_S1!N224","v":0},{"$f":"General_INPUT_S1!O224","v":0},{"$f":"General_INPUT_S1!P224","v":0},{"$f":"General_INPUT_S1!Q224","v":0},{"$f":"General_INPUT_S1!R224","v":0},{"$f":"General_INPUT_S1!S224","v":0},{"$f":"General_INPUT_S1!T224","v":0},{"$f":"General_INPUT_S1!U224","v":0},{"$f":"General_INPUT_S1!V224","v":0},{"$f":"General_INPUT_S1!W224","v":0},{"$f":"General_INPUT_S1!X224","v":0},{"$f":"General_INPUT_S1!Y224","v":0},{"$f":"General_INPUT_S1!Z224","v":0},{"$f":"General_INPUT_S1!AA224","v":0},{"$f":"General_INPUT_S1!AB224","v":0},{"$f":"General_INPUT_S1!AC224","v":0},{"$f":"General_INPUT_S1!AD224","v":0},{"$f":"General_INPUT_S1!AE224","v":0},{"$f":"General_INPUT_S1!AF224","v":0},{"$f":"General_INPUT_S1!AG224","v":0},{"$f":"General_INPUT_S1!AH224","v":0},{"$f":"General_INPUT_S1!AI224","v":0},{"$f":"General_INPUT_S1!AJ224","v":0},{"$f":"General_INPUT_S1!AK224","v":0},{"$f":"General_INPUT_S1!AL224","v":0},{"$f":"General_INPUT_S1!AM224","v":0},{"$f":"General_INPUT_S1!AN224","v":0},{"$f":"General_INPUT_S1!AO224","v":0},{"$f":"General_INPUT_S1!AP224","v":0},{"$f":"General_INPUT_S1!AQ224","v":0},{"$f":"General_INPUT_S1!AR224","v":0},{"$f":"General_INPUT_S1!AS224","v":0},{"$f":"General_INPUT_S1!AT224","v":0},{"$f":"General_INPUT_S1!AU224","v":0},{"$f":"General_INPUT_S1!AV224","v":0},{"$f":"General_INPUT_S1!AW224","v":0},{"$f":"General_INPUT_S1!AX224","v":0},{"$f":"General_INPUT_S1!AY224","v":0},{"$f":"General_INPUT_S1!AZ224","v":0},{"$f":"General_INPUT_S1!BA224","v":0},{"$f":"General_INPUT_S1!BB224","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D225","v":0},{"$f":"General_INPUT_S1!E225","v":0},{"$f":"General_INPUT_S1!F225","v":0},{"$f":"General_INPUT_S1!G225","v":0},{"$f":"General_INPUT_S1!H225","v":0},{"$f":"General_INPUT_S1!I225","v":0},{"$f":"General_INPUT_S1!J225","v":0},{"$f":"General_INPUT_S1!K225","v":0},{"$f":"General_INPUT_S1!L225","v":0},{"$f":"General_INPUT_S1!M225","v":0},{"$f":"General_INPUT_S1!N225","v":0},{"$f":"General_INPUT_S1!O225","v":0},{"$f":"General_INPUT_S1!P225","v":0},{"$f":"General_INPUT_S1!Q225","v":0},{"$f":"General_INPUT_S1!R225","v":0},{"$f":"General_INPUT_S1!S225","v":0},{"$f":"General_INPUT_S1!T225","v":0},{"$f":"General_INPUT_S1!U225","v":0},{"$f":"General_INPUT_S1!V225","v":0},{"$f":"General_INPUT_S1!W225","v":0},{"$f":"General_INPUT_S1!X225","v":0},{"$f":"General_INPUT_S1!Y225","v":0},{"$f":"General_INPUT_S1!Z225","v":0},{"$f":"General_INPUT_S1!AA225","v":0},{"$f":"General_INPUT_S1!AB225","v":0},{"$f":"General_INPUT_S1!AC225","v":0},{"$f":"General_INPUT_S1!AD225","v":0},{"$f":"General_INPUT_S1!AE225","v":0},{"$f":"General_INPUT_S1!AF225","v":0},{"$f":"General_INPUT_S1!AG225","v":0},{"$f":"General_INPUT_S1!AH225","v":0},{"$f":"General_INPUT_S1!AI225","v":0},{"$f":"General_INPUT_S1!AJ225","v":0},{"$f":"General_INPUT_S1!AK225","v":0},{"$f":"General_INPUT_S1!AL225","v":0},{"$f":"General_INPUT_S1!AM225","v":0},{"$f":"General_INPUT_S1!AN225","v":0},{"$f":"General_INPUT_S1!AO225","v":0},{"$f":"General_INPUT_S1!AP225","v":0},{"$f":"General_INPUT_S1!AQ225","v":0},{"$f":"General_INPUT_S1!AR225","v":0},{"$f":"General_INPUT_S1!AS225","v":0},{"$f":"General_INPUT_S1!AT225","v":0},{"$f":"General_INPUT_S1!AU225","v":0},{"$f":"General_INPUT_S1!AV225","v":0},{"$f":"General_INPUT_S1!AW225","v":0},{"$f":"General_INPUT_S1!AX225","v":0},{"$f":"General_INPUT_S1!AY225","v":0},{"$f":"General_INPUT_S1!AZ225","v":0},{"$f":"General_INPUT_S1!BA225","v":0},{"$f":"General_INPUT_S1!BB225","v":0}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D226","v":0},{"$f":"General_INPUT_S1!E226","v":0},{"$f":"General_INPUT_S1!F226","v":0},{"$f":"General_INPUT_S1!G226","v":0},{"$f":"General_INPUT_S1!H226","v":0},{"$f":"General_INPUT_S1!I226","v":0},{"$f":"General_INPUT_S1!J226","v":0},{"$f":"General_INPUT_S1!K226","v":0},{"$f":"General_INPUT_S1!L226","v":0},{"$f":"General_INPUT_S1!M226","v":0},{"$f":"General_INPUT_S1!N226","v":0},{"$f":"General_INPUT_S1!O226","v":0},{"$f":"General_INPUT_S1!P226","v":0},{"$f":"General_INPUT_S1!Q226","v":0},{"$f":"General_INPUT_S1!R226","v":0},{"$f":"General_INPUT_S1!S226","v":0},{"$f":"General_INPUT_S1!T226","v":0},{"$f":"General_INPUT_S1!U226","v":0},{"$f":"General_INPUT_S1!V226","v":0},{"$f":"General_INPUT_S1!W226","v":0},{"$f":"General_INPUT_S1!X226","v":0},{"$f":"General_INPUT_S1!Y226","v":0},{"$f":"General_INPUT_S1!Z226","v":0},{"$f":"General_INPUT_S1!AA226","v":0},{"$f":"General_INPUT_S1!AB226","v":0},{"$f":"General_INPUT_S1!AC226","v":0},{"$f":"General_INPUT_S1!AD226","v":0},{"$f":"General_INPUT_S1!AE226","v":0},{"$f":"General_INPUT_S1!AF226","v":0},{"$f":"General_INPUT_S1!AG226","v":0},{"$f":"General_INPUT_S1!AH226","v":0},{"$f":"General_INPUT_S1!AI226","v":0},{"$f":"General_INPUT_S1!AJ226","v":0},{"$f":"General_INPUT_S1!AK226","v":0},{"$f":"General_INPUT_S1!AL226","v":0},{"$f":"General_INPUT_S1!AM226","v":0},{"$f":"General_INPUT_S1!AN226","v":0},{"$f":"General_INPUT_S1!AO226","v":0},{"$f":"General_INPUT_S1!AP226","v":0},{"$f":"General_INPUT_S1!AQ226","v":0},{"$f":"General_INPUT_S1!AR226","v":0},{"$f":"General_INPUT_S1!AS226","v":0},{"$f":"General_INPUT_S1!AT226","v":0},{"$f":"General_INPUT_S1!AU226","v":0},{"$f":"General_INPUT_S1!AV226","v":0},{"$f":"General_INPUT_S1!AW226","v":0},{"$f":"General_INPUT_S1!AX226","v":0},{"$f":"General_INPUT_S1!AY226","v":0},{"$f":"General_INPUT_S1!AZ226","v":0},{"$f":"General_INPUT_S1!BA226","v":0},{"$f":"General_INPUT_S1!BB226","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D227","v":0},{"$f":"General_INPUT_S1!E227","v":0},{"$f":"General_INPUT_S1!F227","v":0},{"$f":"General_INPUT_S1!G227","v":0},{"$f":"General_INPUT_S1!H227","v":0},{"$f":"General_INPUT_S1!I227","v":0},{"$f":"General_INPUT_S1!J227","v":0},{"$f":"General_INPUT_S1!K227","v":0},{"$f":"General_INPUT_S1!L227","v":0},{"$f":"General_INPUT_S1!M227","v":0},{"$f":"General_INPUT_S1!N227","v":0},{"$f":"General_INPUT_S1!O227","v":0},{"$f":"General_INPUT_S1!P227","v":0},{"$f":"General_INPUT_S1!Q227","v":0},{"$f":"General_INPUT_S1!R227","v":0},{"$f":"General_INPUT_S1!S227","v":0},{"$f":"General_INPUT_S1!T227","v":0},{"$f":"General_INPUT_S1!U227","v":0},{"$f":"General_INPUT_S1!V227","v":0},{"$f":"General_INPUT_S1!W227","v":0},{"$f":"General_INPUT_S1!X227","v":0},{"$f":"General_INPUT_S1!Y227","v":0},{"$f":"General_INPUT_S1!Z227","v":0},{"$f":"General_INPUT_S1!AA227","v":0},{"$f":"General_INPUT_S1!AB227","v":0},{"$f":"General_INPUT_S1!AC227","v":0},{"$f":"General_INPUT_S1!AD227","v":0},{"$f":"General_INPUT_S1!AE227","v":0},{"$f":"General_INPUT_S1!AF227","v":0},{"$f":"General_INPUT_S1!AG227","v":0},{"$f":"General_INPUT_S1!AH227","v":0},{"$f":"General_INPUT_S1!AI227","v":0},{"$f":"General_INPUT_S1!AJ227","v":0},{"$f":"General_INPUT_S1!AK227","v":0},{"$f":"General_INPUT_S1!AL227","v":0},{"$f":"General_INPUT_S1!AM227","v":0},{"$f":"General_INPUT_S1!AN227","v":0},{"$f":"General_INPUT_S1!AO227","v":0},{"$f":"General_INPUT_S1!AP227","v":0},{"$f":"General_INPUT_S1!AQ227","v":0},{"$f":"General_INPUT_S1!AR227","v":0},{"$f":"General_INPUT_S1!AS227","v":0},{"$f":"General_INPUT_S1!AT227","v":0},{"$f":"General_INPUT_S1!AU227","v":0},{"$f":"General_INPUT_S1!AV227","v":0},{"$f":"General_INPUT_S1!AW227","v":0},{"$f":"General_INPUT_S1!AX227","v":0},{"$f":"General_INPUT_S1!AY227","v":0},{"$f":"General_INPUT_S1!AZ227","v":0},{"$f":"General_INPUT_S1!BA227","v":0},{"$f":"General_INPUT_S1!BB227","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D228","v":0},{"$f":"General_INPUT_S1!E228","v":0},{"$f":"General_INPUT_S1!F228","v":0},{"$f":"General_INPUT_S1!G228","v":0},{"$f":"General_INPUT_S1!H228","v":0},{"$f":"General_INPUT_S1!I228","v":0},{"$f":"General_INPUT_S1!J228","v":0},{"$f":"General_INPUT_S1!K228","v":0},{"$f":"General_INPUT_S1!L228","v":0},{"$f":"General_INPUT_S1!M228","v":0},{"$f":"General_INPUT_S1!N228","v":0},{"$f":"General_INPUT_S1!O228","v":0},{"$f":"General_INPUT_S1!P228","v":0},{"$f":"General_INPUT_S1!Q228","v":0},{"$f":"General_INPUT_S1!R228","v":0},{"$f":"General_INPUT_S1!S228","v":0},{"$f":"General_INPUT_S1!T228","v":0},{"$f":"General_INPUT_S1!U228","v":0},{"$f":"General_INPUT_S1!V228","v":0},{"$f":"General_INPUT_S1!W228","v":0},{"$f":"General_INPUT_S1!X228","v":0},{"$f":"General_INPUT_S1!Y228","v":0},{"$f":"General_INPUT_S1!Z228","v":0},{"$f":"General_INPUT_S1!AA228","v":0},{"$f":"General_INPUT_S1!AB228","v":0},{"$f":"General_INPUT_S1!AC228","v":0},{"$f":"General_INPUT_S1!AD228","v":0},{"$f":"General_INPUT_S1!AE228","v":0},{"$f":"General_INPUT_S1!AF228","v":0},{"$f":"General_INPUT_S1!AG228","v":0},{"$f":"General_INPUT_S1!AH228","v":0},{"$f":"General_INPUT_S1!AI228","v":0},{"$f":"General_INPUT_S1!AJ228","v":0},{"$f":"General_INPUT_S1!AK228","v":0},{"$f":"General_INPUT_S1!AL228","v":0},{"$f":"General_INPUT_S1!AM228","v":0},{"$f":"General_INPUT_S1!AN228","v":0},{"$f":"General_INPUT_S1!AO228","v":0},{"$f":"General_INPUT_S1!AP228","v":0},{"$f":"General_INPUT_S1!AQ228","v":0},{"$f":"General_INPUT_S1!AR228","v":0},{"$f":"General_INPUT_S1!AS228","v":0},{"$f":"General_INPUT_S1!AT228","v":0},{"$f":"General_INPUT_S1!AU228","v":0},{"$f":"General_INPUT_S1!AV228","v":0},{"$f":"General_INPUT_S1!AW228","v":0},{"$f":"General_INPUT_S1!AX228","v":0},{"$f":"General_INPUT_S1!AY228","v":0},{"$f":"General_INPUT_S1!AZ228","v":0},{"$f":"General_INPUT_S1!BA228","v":0},{"$f":"General_INPUT_S1!BB228","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D229","v":0},{"$f":"General_INPUT_S1!E229","v":0},{"$f":"General_INPUT_S1!F229","v":0},{"$f":"General_INPUT_S1!G229","v":0},{"$f":"General_INPUT_S1!H229","v":0},{"$f":"General_INPUT_S1!I229","v":0},{"$f":"General_INPUT_S1!J229","v":0},{"$f":"General_INPUT_S1!K229","v":0},{"$f":"General_INPUT_S1!L229","v":0},{"$f":"General_INPUT_S1!M229","v":0},{"$f":"General_INPUT_S1!N229","v":0},{"$f":"General_INPUT_S1!O229","v":0},{"$f":"General_INPUT_S1!P229","v":0},{"$f":"General_INPUT_S1!Q229","v":0},{"$f":"General_INPUT_S1!R229","v":0},{"$f":"General_INPUT_S1!S229","v":0},{"$f":"General_INPUT_S1!T229","v":0},{"$f":"General_INPUT_S1!U229","v":0},{"$f":"General_INPUT_S1!V229","v":0},{"$f":"General_INPUT_S1!W229","v":0},{"$f":"General_INPUT_S1!X229","v":0},{"$f":"General_INPUT_S1!Y229","v":0},{"$f":"General_INPUT_S1!Z229","v":0},{"$f":"General_INPUT_S1!AA229","v":0},{"$f":"General_INPUT_S1!AB229","v":0},{"$f":"General_INPUT_S1!AC229","v":0},{"$f":"General_INPUT_S1!AD229","v":0},{"$f":"General_INPUT_S1!AE229","v":0},{"$f":"General_INPUT_S1!AF229","v":0},{"$f":"General_INPUT_S1!AG229","v":0},{"$f":"General_INPUT_S1!AH229","v":0},{"$f":"General_INPUT_S1!AI229","v":0},{"$f":"General_INPUT_S1!AJ229","v":0},{"$f":"General_INPUT_S1!AK229","v":0},{"$f":"General_INPUT_S1!AL229","v":0},{"$f":"General_INPUT_S1!AM229","v":0},{"$f":"General_INPUT_S1!AN229","v":0},{"$f":"General_INPUT_S1!AO229","v":0},{"$f":"General_INPUT_S1!AP229","v":0},{"$f":"General_INPUT_S1!AQ229","v":0},{"$f":"General_INPUT_S1!AR229","v":0},{"$f":"General_INPUT_S1!AS229","v":0},{"$f":"General_INPUT_S1!AT229","v":0},{"$f":"General_INPUT_S1!AU229","v":0},{"$f":"General_INPUT_S1!AV229","v":0},{"$f":"General_INPUT_S1!AW229","v":0},{"$f":"General_INPUT_S1!AX229","v":0},{"$f":"General_INPUT_S1!AY229","v":0},{"$f":"General_INPUT_S1!AZ229","v":0},{"$f":"General_INPUT_S1!BA229","v":0},{"$f":"General_INPUT_S1!BB229","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D230","v":0},{"$f":"General_INPUT_S1!E230","v":0},{"$f":"General_INPUT_S1!F230","v":0},{"$f":"General_INPUT_S1!G230","v":0},{"$f":"General_INPUT_S1!H230","v":0},{"$f":"General_INPUT_S1!I230","v":0},{"$f":"General_INPUT_S1!J230","v":0},{"$f":"General_INPUT_S1!K230","v":0},{"$f":"General_INPUT_S1!L230","v":0},{"$f":"General_INPUT_S1!M230","v":0},{"$f":"General_INPUT_S1!N230","v":0},{"$f":"General_INPUT_S1!O230","v":0},{"$f":"General_INPUT_S1!P230","v":0},{"$f":"General_INPUT_S1!Q230","v":0},{"$f":"General_INPUT_S1!R230","v":0},{"$f":"General_INPUT_S1!S230","v":0},{"$f":"General_INPUT_S1!T230","v":0},{"$f":"General_INPUT_S1!U230","v":0},{"$f":"General_INPUT_S1!V230","v":0},{"$f":"General_INPUT_S1!W230","v":0},{"$f":"General_INPUT_S1!X230","v":0},{"$f":"General_INPUT_S1!Y230","v":0},{"$f":"General_INPUT_S1!Z230","v":0},{"$f":"General_INPUT_S1!AA230","v":0},{"$f":"General_INPUT_S1!AB230","v":0},{"$f":"General_INPUT_S1!AC230","v":0},{"$f":"General_INPUT_S1!AD230","v":0},{"$f":"General_INPUT_S1!AE230","v":0},{"$f":"General_INPUT_S1!AF230","v":0},{"$f":"General_INPUT_S1!AG230","v":0},{"$f":"General_INPUT_S1!AH230","v":0},{"$f":"General_INPUT_S1!AI230","v":0},{"$f":"General_INPUT_S1!AJ230","v":0},{"$f":"General_INPUT_S1!AK230","v":0},{"$f":"General_INPUT_S1!AL230","v":0},{"$f":"General_INPUT_S1!AM230","v":0},{"$f":"General_INPUT_S1!AN230","v":0},{"$f":"General_INPUT_S1!AO230","v":0},{"$f":"General_INPUT_S1!AP230","v":0},{"$f":"General_INPUT_S1!AQ230","v":0},{"$f":"General_INPUT_S1!AR230","v":0},{"$f":"General_INPUT_S1!AS230","v":0},{"$f":"General_INPUT_S1!AT230","v":0},{"$f":"General_INPUT_S1!AU230","v":0},{"$f":"General_INPUT_S1!AV230","v":0},{"$f":"General_INPUT_S1!AW230","v":0},{"$f":"General_INPUT_S1!AX230","v":0},{"$f":"General_INPUT_S1!AY230","v":0},{"$f":"General_INPUT_S1!AZ230","v":0},{"$f":"General_INPUT_S1!BA230","v":0},{"$f":"General_INPUT_S1!BB230","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D231","v":0},{"$f":"General_INPUT_S1!E231","v":0},{"$f":"General_INPUT_S1!F231","v":0},{"$f":"General_INPUT_S1!G231","v":0},{"$f":"General_INPUT_S1!H231","v":0},{"$f":"General_INPUT_S1!I231","v":0},{"$f":"General_INPUT_S1!J231","v":0},{"$f":"General_INPUT_S1!K231","v":0},{"$f":"General_INPUT_S1!L231","v":0},{"$f":"General_INPUT_S1!M231","v":0},{"$f":"General_INPUT_S1!N231","v":0},{"$f":"General_INPUT_S1!O231","v":0},{"$f":"General_INPUT_S1!P231","v":0},{"$f":"General_INPUT_S1!Q231","v":0},{"$f":"General_INPUT_S1!R231","v":0},{"$f":"General_INPUT_S1!S231","v":0},{"$f":"General_INPUT_S1!T231","v":0},{"$f":"General_INPUT_S1!U231","v":0},{"$f":"General_INPUT_S1!V231","v":0},{"$f":"General_INPUT_S1!W231","v":0},{"$f":"General_INPUT_S1!X231","v":0},{"$f":"General_INPUT_S1!Y231","v":0},{"$f":"General_INPUT_S1!Z231","v":0},{"$f":"General_INPUT_S1!AA231","v":0},{"$f":"General_INPUT_S1!AB231","v":0},{"$f":"General_INPUT_S1!AC231","v":0},{"$f":"General_INPUT_S1!AD231","v":0},{"$f":"General_INPUT_S1!AE231","v":0},{"$f":"General_INPUT_S1!AF231","v":0},{"$f":"General_INPUT_S1!AG231","v":0},{"$f":"General_INPUT_S1!AH231","v":0},{"$f":"General_INPUT_S1!AI231","v":0},{"$f":"General_INPUT_S1!AJ231","v":0},{"$f":"General_INPUT_S1!AK231","v":0},{"$f":"General_INPUT_S1!AL231","v":0},{"$f":"General_INPUT_S1!AM231","v":0},{"$f":"General_INPUT_S1!AN231","v":0},{"$f":"General_INPUT_S1!AO231","v":0},{"$f":"General_INPUT_S1!AP231","v":0},{"$f":"General_INPUT_S1!AQ231","v":0},{"$f":"General_INPUT_S1!AR231","v":0},{"$f":"General_INPUT_S1!AS231","v":0},{"$f":"General_INPUT_S1!AT231","v":0},{"$f":"General_INPUT_S1!AU231","v":0},{"$f":"General_INPUT_S1!AV231","v":0},{"$f":"General_INPUT_S1!AW231","v":0},{"$f":"General_INPUT_S1!AX231","v":0},{"$f":"General_INPUT_S1!AY231","v":0},{"$f":"General_INPUT_S1!AZ231","v":0},{"$f":"General_INPUT_S1!BA231","v":0},{"$f":"General_INPUT_S1!BB231","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D232","v":0},{"$f":"General_INPUT_S1!E232","v":0},{"$f":"General_INPUT_S1!F232","v":0},{"$f":"General_INPUT_S1!G232","v":0},{"$f":"General_INPUT_S1!H232","v":0},{"$f":"General_INPUT_S1!I232","v":0},{"$f":"General_INPUT_S1!J232","v":0},{"$f":"General_INPUT_S1!K232","v":0},{"$f":"General_INPUT_S1!L232","v":0},{"$f":"General_INPUT_S1!M232","v":0},{"$f":"General_INPUT_S1!N232","v":0},{"$f":"General_INPUT_S1!O232","v":0},{"$f":"General_INPUT_S1!P232","v":0},{"$f":"General_INPUT_S1!Q232","v":0},{"$f":"General_INPUT_S1!R232","v":0},{"$f":"General_INPUT_S1!S232","v":0},{"$f":"General_INPUT_S1!T232","v":0},{"$f":"General_INPUT_S1!U232","v":0},{"$f":"General_INPUT_S1!V232","v":0},{"$f":"General_INPUT_S1!W232","v":0},{"$f":"General_INPUT_S1!X232","v":0},{"$f":"General_INPUT_S1!Y232","v":0},{"$f":"General_INPUT_S1!Z232","v":0},{"$f":"General_INPUT_S1!AA232","v":0},{"$f":"General_INPUT_S1!AB232","v":0},{"$f":"General_INPUT_S1!AC232","v":0},{"$f":"General_INPUT_S1!AD232","v":0},{"$f":"General_INPUT_S1!AE232","v":0},{"$f":"General_INPUT_S1!AF232","v":0},{"$f":"General_INPUT_S1!AG232","v":0},{"$f":"General_INPUT_S1!AH232","v":0},{"$f":"General_INPUT_S1!AI232","v":0},{"$f":"General_INPUT_S1!AJ232","v":0},{"$f":"General_INPUT_S1!AK232","v":0},{"$f":"General_INPUT_S1!AL232","v":0},{"$f":"General_INPUT_S1!AM232","v":0},{"$f":"General_INPUT_S1!AN232","v":0},{"$f":"General_INPUT_S1!AO232","v":0},{"$f":"General_INPUT_S1!AP232","v":0},{"$f":"General_INPUT_S1!AQ232","v":0},{"$f":"General_INPUT_S1!AR232","v":0},{"$f":"General_INPUT_S1!AS232","v":0},{"$f":"General_INPUT_S1!AT232","v":0},{"$f":"General_INPUT_S1!AU232","v":0},{"$f":"General_INPUT_S1!AV232","v":0},{"$f":"General_INPUT_S1!AW232","v":0},{"$f":"General_INPUT_S1!AX232","v":0},{"$f":"General_INPUT_S1!AY232","v":0},{"$f":"General_INPUT_S1!AZ232","v":0},{"$f":"General_INPUT_S1!BA232","v":0},{"$f":"General_INPUT_S1!BB232","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D233","v":0},{"$f":"General_INPUT_S1!E233","v":0},{"$f":"General_INPUT_S1!F233","v":0},{"$f":"General_INPUT_S1!G233","v":0},{"$f":"General_INPUT_S1!H233","v":0},{"$f":"General_INPUT_S1!I233","v":0},{"$f":"General_INPUT_S1!J233","v":0},{"$f":"General_INPUT_S1!K233","v":0},{"$f":"General_INPUT_S1!L233","v":0},{"$f":"General_INPUT_S1!M233","v":0},{"$f":"General_INPUT_S1!N233","v":0},{"$f":"General_INPUT_S1!O233","v":0},{"$f":"General_INPUT_S1!P233","v":0},{"$f":"General_INPUT_S1!Q233","v":0},{"$f":"General_INPUT_S1!R233","v":0},{"$f":"General_INPUT_S1!S233","v":0},{"$f":"General_INPUT_S1!T233","v":0},{"$f":"General_INPUT_S1!U233","v":0},{"$f":"General_INPUT_S1!V233","v":0},{"$f":"General_INPUT_S1!W233","v":0},{"$f":"General_INPUT_S1!X233","v":0},{"$f":"General_INPUT_S1!Y233","v":0},{"$f":"General_INPUT_S1!Z233","v":0},{"$f":"General_INPUT_S1!AA233","v":0},{"$f":"General_INPUT_S1!AB233","v":0},{"$f":"General_INPUT_S1!AC233","v":0},{"$f":"General_INPUT_S1!AD233","v":0},{"$f":"General_INPUT_S1!AE233","v":0},{"$f":"General_INPUT_S1!AF233","v":0},{"$f":"General_INPUT_S1!AG233","v":0},{"$f":"General_INPUT_S1!AH233","v":0},{"$f":"General_INPUT_S1!AI233","v":0},{"$f":"General_INPUT_S1!AJ233","v":0},{"$f":"General_INPUT_S1!AK233","v":0},{"$f":"General_INPUT_S1!AL233","v":0},{"$f":"General_INPUT_S1!AM233","v":0},{"$f":"General_INPUT_S1!AN233","v":0},{"$f":"General_INPUT_S1!AO233","v":0},{"$f":"General_INPUT_S1!AP233","v":0},{"$f":"General_INPUT_S1!AQ233","v":0},{"$f":"General_INPUT_S1!AR233","v":0},{"$f":"General_INPUT_S1!AS233","v":0},{"$f":"General_INPUT_S1!AT233","v":0},{"$f":"General_INPUT_S1!AU233","v":0},{"$f":"General_INPUT_S1!AV233","v":0},{"$f":"General_INPUT_S1!AW233","v":0},{"$f":"General_INPUT_S1!AX233","v":0},{"$f":"General_INPUT_S1!AY233","v":0},{"$f":"General_INPUT_S1!AZ233","v":0},{"$f":"General_INPUT_S1!BA233","v":0},{"$f":"General_INPUT_S1!BB233","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D234","v":0},{"$f":"General_INPUT_S1!E234","v":0},{"$f":"General_INPUT_S1!F234","v":0},{"$f":"General_INPUT_S1!G234","v":0},{"$f":"General_INPUT_S1!H234","v":0},{"$f":"General_INPUT_S1!I234","v":0},{"$f":"General_INPUT_S1!J234","v":0},{"$f":"General_INPUT_S1!K234","v":0},{"$f":"General_INPUT_S1!L234","v":0},{"$f":"General_INPUT_S1!M234","v":0},{"$f":"General_INPUT_S1!N234","v":0},{"$f":"General_INPUT_S1!O234","v":0},{"$f":"General_INPUT_S1!P234","v":0},{"$f":"General_INPUT_S1!Q234","v":0},{"$f":"General_INPUT_S1!R234","v":0},{"$f":"General_INPUT_S1!S234","v":0},{"$f":"General_INPUT_S1!T234","v":0},{"$f":"General_INPUT_S1!U234","v":0},{"$f":"General_INPUT_S1!V234","v":0},{"$f":"General_INPUT_S1!W234","v":0},{"$f":"General_INPUT_S1!X234","v":0},{"$f":"General_INPUT_S1!Y234","v":0},{"$f":"General_INPUT_S1!Z234","v":0},{"$f":"General_INPUT_S1!AA234","v":0},{"$f":"General_INPUT_S1!AB234","v":0},{"$f":"General_INPUT_S1!AC234","v":0},{"$f":"General_INPUT_S1!AD234","v":0},{"$f":"General_INPUT_S1!AE234","v":0},{"$f":"General_INPUT_S1!AF234","v":0},{"$f":"General_INPUT_S1!AG234","v":0},{"$f":"General_INPUT_S1!AH234","v":0},{"$f":"General_INPUT_S1!AI234","v":0},{"$f":"General_INPUT_S1!AJ234","v":0},{"$f":"General_INPUT_S1!AK234","v":0},{"$f":"General_INPUT_S1!AL234","v":0},{"$f":"General_INPUT_S1!AM234","v":0},{"$f":"General_INPUT_S1!AN234","v":0},{"$f":"General_INPUT_S1!AO234","v":0},{"$f":"General_INPUT_S1!AP234","v":0},{"$f":"General_INPUT_S1!AQ234","v":0},{"$f":"General_INPUT_S1!AR234","v":0},{"$f":"General_INPUT_S1!AS234","v":0},{"$f":"General_INPUT_S1!AT234","v":0},{"$f":"General_INPUT_S1!AU234","v":0},{"$f":"General_INPUT_S1!AV234","v":0},{"$f":"General_INPUT_S1!AW234","v":0},{"$f":"General_INPUT_S1!AX234","v":0},{"$f":"General_INPUT_S1!AY234","v":0},{"$f":"General_INPUT_S1!AZ234","v":0},{"$f":"General_INPUT_S1!BA234","v":0},{"$f":"General_INPUT_S1!BB234","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D235","v":0},{"$f":"General_INPUT_S1!E235","v":0},{"$f":"General_INPUT_S1!F235","v":0},{"$f":"General_INPUT_S1!G235","v":0},{"$f":"General_INPUT_S1!H235","v":0},{"$f":"General_INPUT_S1!I235","v":0},{"$f":"General_INPUT_S1!J235","v":0},{"$f":"General_INPUT_S1!K235","v":0},{"$f":"General_INPUT_S1!L235","v":0},{"$f":"General_INPUT_S1!M235","v":0},{"$f":"General_INPUT_S1!N235","v":0},{"$f":"General_INPUT_S1!O235","v":0},{"$f":"General_INPUT_S1!P235","v":0},{"$f":"General_INPUT_S1!Q235","v":0},{"$f":"General_INPUT_S1!R235","v":0},{"$f":"General_INPUT_S1!S235","v":0},{"$f":"General_INPUT_S1!T235","v":0},{"$f":"General_INPUT_S1!U235","v":0},{"$f":"General_INPUT_S1!V235","v":0},{"$f":"General_INPUT_S1!W235","v":0},{"$f":"General_INPUT_S1!X235","v":0},{"$f":"General_INPUT_S1!Y235","v":0},{"$f":"General_INPUT_S1!Z235","v":0},{"$f":"General_INPUT_S1!AA235","v":0},{"$f":"General_INPUT_S1!AB235","v":0},{"$f":"General_INPUT_S1!AC235","v":0},{"$f":"General_INPUT_S1!AD235","v":0},{"$f":"General_INPUT_S1!AE235","v":0},{"$f":"General_INPUT_S1!AF235","v":0},{"$f":"General_INPUT_S1!AG235","v":0},{"$f":"General_INPUT_S1!AH235","v":0},{"$f":"General_INPUT_S1!AI235","v":0},{"$f":"General_INPUT_S1!AJ235","v":0},{"$f":"General_INPUT_S1!AK235","v":0},{"$f":"General_INPUT_S1!AL235","v":0},{"$f":"General_INPUT_S1!AM235","v":0},{"$f":"General_INPUT_S1!AN235","v":0},{"$f":"General_INPUT_S1!AO235","v":0},{"$f":"General_INPUT_S1!AP235","v":0},{"$f":"General_INPUT_S1!AQ235","v":0},{"$f":"General_INPUT_S1!AR235","v":0},{"$f":"General_INPUT_S1!AS235","v":0},{"$f":"General_INPUT_S1!AT235","v":0},{"$f":"General_INPUT_S1!AU235","v":0},{"$f":"General_INPUT_S1!AV235","v":0},{"$f":"General_INPUT_S1!AW235","v":0},{"$f":"General_INPUT_S1!AX235","v":0},{"$f":"General_INPUT_S1!AY235","v":0},{"$f":"General_INPUT_S1!AZ235","v":0},{"$f":"General_INPUT_S1!BA235","v":0},{"$f":"General_INPUT_S1!BB235","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D236","v":0},{"$f":"General_INPUT_S1!E236","v":0},{"$f":"General_INPUT_S1!F236","v":0},{"$f":"General_INPUT_S1!G236","v":0},{"$f":"General_INPUT_S1!H236","v":0},{"$f":"General_INPUT_S1!I236","v":0},{"$f":"General_INPUT_S1!J236","v":0},{"$f":"General_INPUT_S1!K236","v":0},{"$f":"General_INPUT_S1!L236","v":0},{"$f":"General_INPUT_S1!M236","v":0},{"$f":"General_INPUT_S1!N236","v":0},{"$f":"General_INPUT_S1!O236","v":0},{"$f":"General_INPUT_S1!P236","v":0},{"$f":"General_INPUT_S1!Q236","v":0},{"$f":"General_INPUT_S1!R236","v":0},{"$f":"General_INPUT_S1!S236","v":0},{"$f":"General_INPUT_S1!T236","v":0},{"$f":"General_INPUT_S1!U236","v":0},{"$f":"General_INPUT_S1!V236","v":0},{"$f":"General_INPUT_S1!W236","v":0},{"$f":"General_INPUT_S1!X236","v":0},{"$f":"General_INPUT_S1!Y236","v":0},{"$f":"General_INPUT_S1!Z236","v":0},{"$f":"General_INPUT_S1!AA236","v":0},{"$f":"General_INPUT_S1!AB236","v":0},{"$f":"General_INPUT_S1!AC236","v":0},{"$f":"General_INPUT_S1!AD236","v":0},{"$f":"General_INPUT_S1!AE236","v":0},{"$f":"General_INPUT_S1!AF236","v":0},{"$f":"General_INPUT_S1!AG236","v":0},{"$f":"General_INPUT_S1!AH236","v":0},{"$f":"General_INPUT_S1!AI236","v":0},{"$f":"General_INPUT_S1!AJ236","v":0},{"$f":"General_INPUT_S1!AK236","v":0},{"$f":"General_INPUT_S1!AL236","v":0},{"$f":"General_INPUT_S1!AM236","v":0},{"$f":"General_INPUT_S1!AN236","v":0},{"$f":"General_INPUT_S1!AO236","v":0},{"$f":"General_INPUT_S1!AP236","v":0},{"$f":"General_INPUT_S1!AQ236","v":0},{"$f":"General_INPUT_S1!AR236","v":0},{"$f":"General_INPUT_S1!AS236","v":0},{"$f":"General_INPUT_S1!AT236","v":0},{"$f":"General_INPUT_S1!AU236","v":0},{"$f":"General_INPUT_S1!AV236","v":0},{"$f":"General_INPUT_S1!AW236","v":0},{"$f":"General_INPUT_S1!AX236","v":0},{"$f":"General_INPUT_S1!AY236","v":0},{"$f":"General_INPUT_S1!AZ236","v":0},{"$f":"General_INPUT_S1!BA236","v":0},{"$f":"General_INPUT_S1!BB236","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D237","v":0},{"$f":"General_INPUT_S1!E237","v":0},{"$f":"General_INPUT_S1!F237","v":0},{"$f":"General_INPUT_S1!G237","v":0},{"$f":"General_INPUT_S1!H237","v":0},{"$f":"General_INPUT_S1!I237","v":0},{"$f":"General_INPUT_S1!J237","v":0},{"$f":"General_INPUT_S1!K237","v":0},{"$f":"General_INPUT_S1!L237","v":0},{"$f":"General_INPUT_S1!M237","v":0},{"$f":"General_INPUT_S1!N237","v":0},{"$f":"General_INPUT_S1!O237","v":0},{"$f":"General_INPUT_S1!P237","v":0},{"$f":"General_INPUT_S1!Q237","v":0},{"$f":"General_INPUT_S1!R237","v":0},{"$f":"General_INPUT_S1!S237","v":0},{"$f":"General_INPUT_S1!T237","v":0},{"$f":"General_INPUT_S1!U237","v":0},{"$f":"General_INPUT_S1!V237","v":0},{"$f":"General_INPUT_S1!W237","v":0},{"$f":"General_INPUT_S1!X237","v":0},{"$f":"General_INPUT_S1!Y237","v":0},{"$f":"General_INPUT_S1!Z237","v":0},{"$f":"General_INPUT_S1!AA237","v":0},{"$f":"General_INPUT_S1!AB237","v":0},{"$f":"General_INPUT_S1!AC237","v":0},{"$f":"General_INPUT_S1!AD237","v":0},{"$f":"General_INPUT_S1!AE237","v":0},{"$f":"General_INPUT_S1!AF237","v":0},{"$f":"General_INPUT_S1!AG237","v":0},{"$f":"General_INPUT_S1!AH237","v":0},{"$f":"General_INPUT_S1!AI237","v":0},{"$f":"General_INPUT_S1!AJ237","v":0},{"$f":"General_INPUT_S1!AK237","v":0},{"$f":"General_INPUT_S1!AL237","v":0},{"$f":"General_INPUT_S1!AM237","v":0},{"$f":"General_INPUT_S1!AN237","v":0},{"$f":"General_INPUT_S1!AO237","v":0},{"$f":"General_INPUT_S1!AP237","v":0},{"$f":"General_INPUT_S1!AQ237","v":0},{"$f":"General_INPUT_S1!AR237","v":0},{"$f":"General_INPUT_S1!AS237","v":0},{"$f":"General_INPUT_S1!AT237","v":0},{"$f":"General_INPUT_S1!AU237","v":0},{"$f":"General_INPUT_S1!AV237","v":0},{"$f":"General_INPUT_S1!AW237","v":0},{"$f":"General_INPUT_S1!AX237","v":0},{"$f":"General_INPUT_S1!AY237","v":0},{"$f":"General_INPUT_S1!AZ237","v":0},{"$f":"General_INPUT_S1!BA237","v":0},{"$f":"General_INPUT_S1!BB237","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D238","v":0},{"$f":"General_INPUT_S1!E238","v":0},{"$f":"General_INPUT_S1!F238","v":0},{"$f":"General_INPUT_S1!G238","v":0},{"$f":"General_INPUT_S1!H238","v":0},{"$f":"General_INPUT_S1!I238","v":0},{"$f":"General_INPUT_S1!J238","v":0},{"$f":"General_INPUT_S1!K238","v":0},{"$f":"General_INPUT_S1!L238","v":0},{"$f":"General_INPUT_S1!M238","v":0},{"$f":"General_INPUT_S1!N238","v":0},{"$f":"General_INPUT_S1!O238","v":0},{"$f":"General_INPUT_S1!P238","v":0},{"$f":"General_INPUT_S1!Q238","v":0},{"$f":"General_INPUT_S1!R238","v":0},{"$f":"General_INPUT_S1!S238","v":0},{"$f":"General_INPUT_S1!T238","v":0},{"$f":"General_INPUT_S1!U238","v":0},{"$f":"General_INPUT_S1!V238","v":0},{"$f":"General_INPUT_S1!W238","v":0},{"$f":"General_INPUT_S1!X238","v":0},{"$f":"General_INPUT_S1!Y238","v":0},{"$f":"General_INPUT_S1!Z238","v":0},{"$f":"General_INPUT_S1!AA238","v":0},{"$f":"General_INPUT_S1!AB238","v":0},{"$f":"General_INPUT_S1!AC238","v":0},{"$f":"General_INPUT_S1!AD238","v":0},{"$f":"General_INPUT_S1!AE238","v":0},{"$f":"General_INPUT_S1!AF238","v":0},{"$f":"General_INPUT_S1!AG238","v":0},{"$f":"General_INPUT_S1!AH238","v":0},{"$f":"General_INPUT_S1!AI238","v":0},{"$f":"General_INPUT_S1!AJ238","v":0},{"$f":"General_INPUT_S1!AK238","v":0},{"$f":"General_INPUT_S1!AL238","v":0},{"$f":"General_INPUT_S1!AM238","v":0},{"$f":"General_INPUT_S1!AN238","v":0},{"$f":"General_INPUT_S1!AO238","v":0},{"$f":"General_INPUT_S1!AP238","v":0},{"$f":"General_INPUT_S1!AQ238","v":0},{"$f":"General_INPUT_S1!AR238","v":0},{"$f":"General_INPUT_S1!AS238","v":0},{"$f":"General_INPUT_S1!AT238","v":0},{"$f":"General_INPUT_S1!AU238","v":0},{"$f":"General_INPUT_S1!AV238","v":0},{"$f":"General_INPUT_S1!AW238","v":0},{"$f":"General_INPUT_S1!AX238","v":0},{"$f":"General_INPUT_S1!AY238","v":0},{"$f":"General_INPUT_S1!AZ238","v":0},{"$f":"General_INPUT_S1!BA238","v":0},{"$f":"General_INPUT_S1!BB238","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D239","v":0},{"$f":"General_INPUT_S1!E239","v":0},{"$f":"General_INPUT_S1!F239","v":0},{"$f":"General_INPUT_S1!G239","v":0},{"$f":"General_INPUT_S1!H239","v":0},{"$f":"General_INPUT_S1!I239","v":0},{"$f":"General_INPUT_S1!J239","v":0},{"$f":"General_INPUT_S1!K239","v":0},{"$f":"General_INPUT_S1!L239","v":0},{"$f":"General_INPUT_S1!M239","v":0},{"$f":"General_INPUT_S1!N239","v":0},{"$f":"General_INPUT_S1!O239","v":0},{"$f":"General_INPUT_S1!P239","v":0},{"$f":"General_INPUT_S1!Q239","v":0},{"$f":"General_INPUT_S1!R239","v":0},{"$f":"General_INPUT_S1!S239","v":0},{"$f":"General_INPUT_S1!T239","v":0},{"$f":"General_INPUT_S1!U239","v":0},{"$f":"General_INPUT_S1!V239","v":0},{"$f":"General_INPUT_S1!W239","v":0},{"$f":"General_INPUT_S1!X239","v":0},{"$f":"General_INPUT_S1!Y239","v":0},{"$f":"General_INPUT_S1!Z239","v":0},{"$f":"General_INPUT_S1!AA239","v":0},{"$f":"General_INPUT_S1!AB239","v":0},{"$f":"General_INPUT_S1!AC239","v":0},{"$f":"General_INPUT_S1!AD239","v":0},{"$f":"General_INPUT_S1!AE239","v":0},{"$f":"General_INPUT_S1!AF239","v":0},{"$f":"General_INPUT_S1!AG239","v":0},{"$f":"General_INPUT_S1!AH239","v":0},{"$f":"General_INPUT_S1!AI239","v":0},{"$f":"General_INPUT_S1!AJ239","v":0},{"$f":"General_INPUT_S1!AK239","v":0},{"$f":"General_INPUT_S1!AL239","v":0},{"$f":"General_INPUT_S1!AM239","v":0},{"$f":"General_INPUT_S1!AN239","v":0},{"$f":"General_INPUT_S1!AO239","v":0},{"$f":"General_INPUT_S1!AP239","v":0},{"$f":"General_INPUT_S1!AQ239","v":0},{"$f":"General_INPUT_S1!AR239","v":0},{"$f":"General_INPUT_S1!AS239","v":0},{"$f":"General_INPUT_S1!AT239","v":0},{"$f":"General_INPUT_S1!AU239","v":0},{"$f":"General_INPUT_S1!AV239","v":0},{"$f":"General_INPUT_S1!AW239","v":0},{"$f":"General_INPUT_S1!AX239","v":0},{"$f":"General_INPUT_S1!AY239","v":0},{"$f":"General_INPUT_S1!AZ239","v":0},{"$f":"General_INPUT_S1!BA239","v":0},{"$f":"General_INPUT_S1!BB239","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D240","v":0},{"$f":"General_INPUT_S1!E240","v":0},{"$f":"General_INPUT_S1!F240","v":0},{"$f":"General_INPUT_S1!G240","v":0},{"$f":"General_INPUT_S1!H240","v":0},{"$f":"General_INPUT_S1!I240","v":0},{"$f":"General_INPUT_S1!J240","v":0},{"$f":"General_INPUT_S1!K240","v":0},{"$f":"General_INPUT_S1!L240","v":0},{"$f":"General_INPUT_S1!M240","v":0},{"$f":"General_INPUT_S1!N240","v":0},{"$f":"General_INPUT_S1!O240","v":0},{"$f":"General_INPUT_S1!P240","v":0},{"$f":"General_INPUT_S1!Q240","v":0},{"$f":"General_INPUT_S1!R240","v":0},{"$f":"General_INPUT_S1!S240","v":0},{"$f":"General_INPUT_S1!T240","v":0},{"$f":"General_INPUT_S1!U240","v":0},{"$f":"General_INPUT_S1!V240","v":0},{"$f":"General_INPUT_S1!W240","v":0},{"$f":"General_INPUT_S1!X240","v":0},{"$f":"General_INPUT_S1!Y240","v":0},{"$f":"General_INPUT_S1!Z240","v":0},{"$f":"General_INPUT_S1!AA240","v":0},{"$f":"General_INPUT_S1!AB240","v":0},{"$f":"General_INPUT_S1!AC240","v":0},{"$f":"General_INPUT_S1!AD240","v":0},{"$f":"General_INPUT_S1!AE240","v":0},{"$f":"General_INPUT_S1!AF240","v":0},{"$f":"General_INPUT_S1!AG240","v":0},{"$f":"General_INPUT_S1!AH240","v":0},{"$f":"General_INPUT_S1!AI240","v":0},{"$f":"General_INPUT_S1!AJ240","v":0},{"$f":"General_INPUT_S1!AK240","v":0},{"$f":"General_INPUT_S1!AL240","v":0},{"$f":"General_INPUT_S1!AM240","v":0},{"$f":"General_INPUT_S1!AN240","v":0},{"$f":"General_INPUT_S1!AO240","v":0},{"$f":"General_INPUT_S1!AP240","v":0},{"$f":"General_INPUT_S1!AQ240","v":0},{"$f":"General_INPUT_S1!AR240","v":0},{"$f":"General_INPUT_S1!AS240","v":0},{"$f":"General_INPUT_S1!AT240","v":0},{"$f":"General_INPUT_S1!AU240","v":0},{"$f":"General_INPUT_S1!AV240","v":0},{"$f":"General_INPUT_S1!AW240","v":0},{"$f":"General_INPUT_S1!AX240","v":0},{"$f":"General_INPUT_S1!AY240","v":0},{"$f":"General_INPUT_S1!AZ240","v":0},{"$f":"General_INPUT_S1!BA240","v":0},{"$f":"General_INPUT_S1!BB240","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D241","v":0},{"$f":"General_INPUT_S1!E241","v":0},{"$f":"General_INPUT_S1!F241","v":0},{"$f":"General_INPUT_S1!G241","v":0},{"$f":"General_INPUT_S1!H241","v":0},{"$f":"General_INPUT_S1!I241","v":0},{"$f":"General_INPUT_S1!J241","v":0},{"$f":"General_INPUT_S1!K241","v":0},{"$f":"General_INPUT_S1!L241","v":0},{"$f":"General_INPUT_S1!M241","v":0},{"$f":"General_INPUT_S1!N241","v":0},{"$f":"General_INPUT_S1!O241","v":0},{"$f":"General_INPUT_S1!P241","v":0},{"$f":"General_INPUT_S1!Q241","v":0},{"$f":"General_INPUT_S1!R241","v":0},{"$f":"General_INPUT_S1!S241","v":0},{"$f":"General_INPUT_S1!T241","v":0},{"$f":"General_INPUT_S1!U241","v":0},{"$f":"General_INPUT_S1!V241","v":0},{"$f":"General_INPUT_S1!W241","v":0},{"$f":"General_INPUT_S1!X241","v":0},{"$f":"General_INPUT_S1!Y241","v":0},{"$f":"General_INPUT_S1!Z241","v":0},{"$f":"General_INPUT_S1!AA241","v":0},{"$f":"General_INPUT_S1!AB241","v":0},{"$f":"General_INPUT_S1!AC241","v":0},{"$f":"General_INPUT_S1!AD241","v":0},{"$f":"General_INPUT_S1!AE241","v":0},{"$f":"General_INPUT_S1!AF241","v":0},{"$f":"General_INPUT_S1!AG241","v":0},{"$f":"General_INPUT_S1!AH241","v":0},{"$f":"General_INPUT_S1!AI241","v":0},{"$f":"General_INPUT_S1!AJ241","v":0},{"$f":"General_INPUT_S1!AK241","v":0},{"$f":"General_INPUT_S1!AL241","v":0},{"$f":"General_INPUT_S1!AM241","v":0},{"$f":"General_INPUT_S1!AN241","v":0},{"$f":"General_INPUT_S1!AO241","v":0},{"$f":"General_INPUT_S1!AP241","v":0},{"$f":"General_INPUT_S1!AQ241","v":0},{"$f":"General_INPUT_S1!AR241","v":0},{"$f":"General_INPUT_S1!AS241","v":0},{"$f":"General_INPUT_S1!AT241","v":0},{"$f":"General_INPUT_S1!AU241","v":0},{"$f":"General_INPUT_S1!AV241","v":0},{"$f":"General_INPUT_S1!AW241","v":0},{"$f":"General_INPUT_S1!AX241","v":0},{"$f":"General_INPUT_S1!AY241","v":0},{"$f":"General_INPUT_S1!AZ241","v":0},{"$f":"General_INPUT_S1!BA241","v":0},{"$f":"General_INPUT_S1!BB241","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D207:D241)","v":308080.013884785},{"$f":"SUM(E207:E241)","v":308080.013884785},308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,315150.76599528431,331102.14735245839,364769.7872029866,377757.95881126897,402552.96941512096,433266.39951675618,461025.61986950034,488784.84022224369,513589.85082609474,554780.99139741808,593017.92221984814,625346.43354449351,660629.15461803263,695911.87569157104,736184.59676510911,778294.15683421551,813576.87790775357,837042.75998572365,878233.90055704594,919461.26884698332,969551.26638359949,1016687.0541713207,1060868.6322101438,1116867.0492445475,1164002.8370322641,1214092.8345688807,1264182.8321054929,1314272.8296421107,1361408.617429836,1395883.7207079977,1412087.7752416951,1434200.249273187,1453358.5135557745,1475470.9875872605,1500537.6713676464,1518062.2576591047,1558445.7804350439,1580604.0447176402,1605966.5187491232]
[]
[]
[null,null,"Cumulative capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B251,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2865.0009999999966,10205.001999999993,13505.00299999999,15205.003999999986,20276.003999999994,21826.003999999994,22096.003999999994,22996.003999999994,22996.003999999994,22996.00399999999,22996.003999999994,22996.00399999999,22996.003999999994,22996.003999999997,22996.003999999994,22996.003999999997,22996.003999999994,22996.003999999997,22996.003999999997,22996.003999999997,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":22996.003999999997},22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301.06913756231449,602.13827512462899,903.20741268694348,1204.276550249258,1505.3456878115726,1806.414825373887,2107.4839629362018,2408.553100498516,2709.6222380608306,3010.6913756231452,3095.3100498926674,3180.3848895221331,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":3265.9158945115423},3351.9030648608955,3438.3464005701917,3525.2459016394318,3612.601568068616,3700.4133998577431,3788.6813970068142,3877.4055595158261,4161.0263720603707,4446.2437633647151,4733.05773342886,5021.4682822528057,5311.475409836552,5603.0791161800989,5896.2794012834456,6191.076265146592,6487.46970776954,6785.459729152285]
[null,"Tech3","Gas Open",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,348.29749103942686,621.59498207885463,894.89247311828149,1168.1899641577083,1478.9874551971361,1962.284946236563,2235.5824372759907,2693.8799283154212,2693.8799283154212,2693.8799283154217,2693.8799283154217,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154226,2693.8799283154226,2693.8799283154231,2693.8799283154231,2693.8799283154231,2693.8799283154235,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":2693.8799283154235},2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1044.8924731182833,1864.7849462365648,2684.6774193548426,3504.5698924731278,4436.9623655914093,5886.8548387096907,6706.7473118279722,8081.6397849462646,8081.6397849462637,8081.6397849462664,8081.6397849462655,8081.6397849462646,8081.6397849462637,8081.6397849462664,8081.6397849462655,8081.6397849462655,8081.6397849462646,8081.6397849462646,8081.6397849462646,8081.6397849462637,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":8081.6397849462637},8081.6397849462628,8081.6397849462628,8081.6397849462628,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.639784946261,8081.639784946261,8081.6397849462601,8081.6397849462601,8081.6397849462601,8081.6397849462592,8081.6397849462592,8081.6397849462592,8081.6397849462592]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155.09622238058623,310.19244476117245,465.28866714175871,620.38488952234491,775.48111190293127,930.57733428351742,1085.6735566641037,1240.7697790446898,1395.8660014252762,1550.9622238058625,1580.3848895222377,1609.3513898786696,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1637.8617248751577},1665.9158945117022,1693.5138987883031,1720.6557377049605,1747.3414112616742,1773.5709194584447,1799.3442622952712,1824.661439772153,1940.1853171777088,2054.1126158234647,2166.4433357094194,2277.177476835574,2386.3150392019284,2493.8560228084821,2599.8004276552356,2704.1482537421889,2806.8995010693416,2908.054169636694]
[null,"Tech6","Oil",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.4210854715202004E-12,2.1032064978498966E-12,9.6633812063373625E-13,1.6484591469634324E-12,5.1159076974727213E-13,1.1937117960769683E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1.8758328224066645E-12},1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.6981971384666394E-12,1.5205614545266144E-12,2.2524204723595176E-12,2.0747847884194925E-12,1.8971491044794675E-12,1.7195134205394424E-12,1.5418777365994174E-12,2.2737367544323206E-12,2.0961010704922955E-12,1.8758328224066645E-12]
[null,"Tech7","Nuclear",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350,700,1049.9999999999998,1400,1750,2100,2450,2800.0000000000005,3150.0000000000005,3500,4000,4500,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":5000},5500,6000,6500,7000,7500,8000,8500,8650,8800,8950.0000000000018,9100.0000000000018,9250.0000000000018,9400.0000000000018,9550.0000000000018,9700.0000000000036,9850.0000000000036,10000]
[null,"Tech8","Biomass",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,63.356299992118693,126.7125999842383,190.06889997635699,253.42519996847568,316.78149996059437,380.13779995271398,443.49409994483267,506.85039993695318,1134.0777698585334,1761.3051397801128,2388.532509701693,3015.7598796232733,3642.9872495448535,4270.2146194664329,4897.4419893880131,5524.6693593095915,6151.89672923117,6779.1240991527502,7691.4548190387395,8603.7855389247288,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":9516.11625881072},10428.446978696709,11340.777698582699,12279.108418468688,13191.439138354679,14103.769858240667,15026.100578126658,17644.091298012656,18189.807848262091,18767.794398511531,19298.060948760969,19811.137499010409,20324.324049259849,21212.490599509289,21716.767149758725,22221.043700008166,22725.320250257606,23229.596800507046]
[null,"Tech9","Solar utility",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2242.2804308229051,4352.3637179589969,6330.249861408276,8175.9388611707436,9889.4307172463978,11470.725429635242,12919.822998337275,14236.723423352485,21481.199545946874,28303.722710594011,34704.292917293897,40682.910166046524,46239.574456851893,51374.285789710011,56087.044164620871,60377.849581584487,64246.702040600838,67693.601541669952,77412.293630051994,87130.985718434036,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":96849.677806816078},106568.36989519812,116287.06198358016,126005.7540719622,135724.44616034423,145443.13824872629,155161.83033710832,164880.52242549029,167486.84815606766,170093.173886645,172699.49961722232,175305.82534779966,177912.15107837704,180518.47680895438,183124.80253953172,185731.12827010907,188337.45400068638,190943.77973126387]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,60.058472585202658,142.14980245154075,246.27398959901424,372.43103402762301,520.62093573736729,690.84369472824699,883.09931100026211,1097.3877845534125,1958.3999014457893,3030.3884973117924,4313.3535721514227,5807.2951259646798,7512.2131587515642,9428.1076705120759,11554.978661246212,13892.826130953979,16441.650079635372,19201.450507290388,22581.837178708778,26138.927342643205,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":29872.720999093672},33783.218148060172,37870.418789542709,42134.32292354128,46574.930550055906,51192.24166908655,55986.256280633235,60956.974384695932,61904.729195814973,62852.484006934006,63800.23881805304,64747.993629172081,65695.748440291107,66643.503251410148,67591.258062529174,68539.012873648215,69486.767684767256,70434.522495886325]
[null,"Tech11","Solar floating",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,176.35754071962663,462.87936784493036,859.56548137591108,1366.4158813125689,1983.4305676549034,2710.6095404029152,3547.9527995566041,4495.4603451159692,6938.7960543105482,9593.1082424787528,12458.396909620584,15534.662055736042,18821.903680825126,22320.121784887837,26029.316367924177,29949.487429934143,34080.634970917738,38422.758990874951,42994.029482678226,47388.596481965469,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":51606.459988736671},55647.620002991833,59512.076524730961,63199.829553954056,66710.879090661096,70045.225134852124,73202.867686527083,76183.80674568603,77368.50025958482,78553.19377348361,79737.887287382415,80922.580801281205,82107.274315179995,83291.967829078785,84476.661342977575,85661.35485687638,86846.04837077517,88030.741884674018]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,570.20669992874434,1140.4133998574889,1710.6200997862331,2280.8267997149778,2851.0334996437223,3421.2401995724667,3991.4468995012103,4561.6535994299547,7560.370634355053,10364.076977904533,12972.772630078391,15386.457590876629,17605.131860299247,19628.795438346246,21457.448325017624,23091.090520313381,24529.722024233517,25773.34283677804,29217.285103349703,32550.494654311955,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":35772.971489664807},38884.715609408246,41885.727013542273,44776.00570206689,47555.551674982096,50224.364932287899,52782.445473984277,55229.793300071258,57809.793300071251,60389.793300071251,62969.793300071251,65549.793300071236,68129.793300071236,70709.793300071236,73289.793300071236,75869.793300071236,78449.793300071251,81029.793300071251]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251.46115466857117,697.93300071276258,1339.4155381325743,2175.9087669280061,3207.4126870990585,4433.9272986457308,5855.452601568024,7471.9885958659379,9283.535281539469,11290.092658588625,13382.786172487424,15586.21240199563,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":17900.371347113247},20325.263007840269,22860.887384176705,25507.244476122552,28264.334283677803,31132.156806842471,34110.712045616543,37200,38920,40640,42360,44080,45800,47519.999999999993,49239.999999999993,50959.999999999993,52680,54400.000000000007]
[null,"Tech14","Geothermal",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,506.85039993655982,1013.7007998731201,1685.5511998096813,2252.4015997462416,2759.2519996828019,3466.1023996193621,3972.9527995559224,4479.8031994924804,5563.1959293571099,6646.5886592217385,7729.981389086367,8813.3741189509965,9896.7668488156251,11040.159578680254,12361.552308544882,13444.945038409511,14528.337768274145,15721.730498138775,15778.751168131614,15890.771838124456,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":15982.792508117298},16094.81317811014,16426.833848102979,16678.854518095821,16920.875188088663,16977.895858081505,17170.916528074344,17572.937198067171,18104.234418309534,18695.531638551896,19121.828858794259,19383.126079036621,19644.423299278984,20070.720519521343,20332.017739763705,21153.314960006068,21414.61218024843,21985.909400490778]
[null,"Tech15","Hydro large",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,920.7782265515616,1830.2931108823086,2728.5446529922419,3666.8328528813609,4699.3077105496659,5563.7692259971564,6416.9673992238322,7831.7522302296893,10334.060409132055,12687.873666437843,15679.317002147052,17978.390416259681,20250.093908775736,23651.43247969521,25868.3961290181,28057.989856744414,30339.913662874143,32474.767547407311,33735.555573066624,34945.198481120817,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":36137.896271569865},37313.648944413799,38638.706499652588,40055.11893728625,41303.53625731478,42411.508459738179,43590.695544556445,44712.2775117696,45529.023024955619,46325.937493950616,47109.005918754592,48155.628299367563,48911.004635789504,49652.534928020425,50380.219176060316,51265.057379909202,52117.14453956706,52868.866305033924]
[null,"Tech16","Hydro small",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,92.922573321715731,197.10848886424566,312.55774662758972,441.97034661174797,588.19628881672043,737.43557324250696,897.93819988910786,1099.8541687565223,1462.0381495120457,1845.2170518641483,2290.7658758128296,2728.6846213580902,3193.9732884999294,3747.5268772383474,4267.555387573344,4814.9538195049199,5396.022173033075,5998.1604481578088,6467.8841830116962,6952.7530354707151,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":7454.5670055348664},7973.3260932041503,8517.7802984785649,9084.8796213581136,9660.9740618427932,10247.513619932606,10855.638295627548,11478.568088927621,12052.726994843513,12640.416944950424,13241.952939248355,13871.934977737303,14501.163060417271,15144.237187288258,15801.157358350263,16480.923573603286,17173.540833047333,17875.450486682399]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.16535994300023,912.33071988600045,1368.4960798290008,1824.6614397720009,2280.826799715001,2736.9921596580016,3193.1575196010017,3649.3228795440018,4105.4882394870019,4561.653599430002,5205.4882394870019,5849.3228795440009,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":6493.1575196010008},7136.9921596579998,7780.8267997149997,8424.6614397719986,9068.4960798289976,9712.3307198859984,10356.165359942997,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,886.98819988910009,1773.9763997782002,2660.9645996673003,3547.9527995563999,4434.9409994455,5321.9291993345996,6208.9173992236992,7095.9055991128007,9946.939098756613,12797.972598400424,15649.006098044236,18500.039597688046,21351.07309733186,24202.106596975671,27053.140096619481,29904.173596263296,32755.207095907106,35606.240595550917,39456.917716006916,43307.594836462915,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":47158.271956918914},51008.949077374913,54859.626197830912,58710.303318286904,62560.980438742903,66411.657559198909,70262.334679654916,74113.011800110908,75813.011800110908,77513.011800110908,79213.011800110922,80913.011800110922,82613.011800110922,84313.011800110922,86013.011800110922,87713.011800110937,89413.011800110937,91113.011800110908]
[null,"Tech20","unassigned1",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation from capacity added"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B294,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E78=0,0,E251/E78*E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,11447.231624385444,37936.500388503024,50436.849180892226,57404.083678992181,73575.005136429521,79757.226033941013,84751.056213782649,88036.394988610031,139592.50521033542,141929.96969507824,144402.93936734236,143643.69731842968,141095.80911260034,140183.37295725755,131786.51266032233,124739.44203823779,121170.64828491688,{"$f":"IF(AH78=0,0,AH251/AH78*AH207)","v":113225.03200393864},106217.61959978618,100467.28191898789,93703.474761880381,82777.964574308135,75834.44003984757,67227.362752338697,60297.354321624334,60490.085591145282,60754.895221625273,54348.015361890975,52838.348268505593,49382.390052068797,44939.015202364346,39014.515402758407,30720.215683310085,18278.766104137609,7665.3346666666657,11498.001999999999,11498.001999999999,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E79=0,0,E252/E79*E208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5999999999939982,5842.7353028068192,5849.335302806212,3899.5568685374747,{"$f":"IF(AG79=0,0,AG252/AG79*AG208)","v":1949.7784342687373},5849.3353028068123,11734.121122599656,13731.166912850742,15740.029542097929,15787.296898074812,17813.884785820141,21837.518463815057,25884.785819794539,19970.457902509945,24035.450516989382,28124.076809453174,22162.481536193256,24248.15361890964,24319.05465288306,28454.948301329092,26499.261447563989,26576.070901035186,24602.658788776742,26729.689807977589,28868.537666174154,28951.255539142971]
[null,"Tech3","Gas Open",null,{"$f":"IF(E80=0,0,E253/E80*E209)","v":0},0,0,0,0,0,0,0,0,0,0,0,874.80855086180065,1801.7856255561817,2262.8836669317557,2693.2889857557411,3597.3695446930956,5002.154745770461,5254.8422574704809,5836.0766541545518,6050.7818153441904,6852.9687984390221,6531.3493241439883,7110.5992043953993,7417.33093478108,6740.6250476449077,7058.8519812247114,7408.6149172313426,{"$f":"IF(AG80=0,0,AG253/AG80*AG209)","v":6235.8768213284529},6167.6719185952006,6588.2199593324503,6127.60679722861,6102.8293566803995,6625.9680414630266,6039.3360279999515,6664.1511816262737,6689.8520358368651,6722.2582219021251,6764.3875331244535,7958.2863465743276,7022.0173646242747,6029.0048080107799,4973.9289666087361,5134.3782881122443,5305.5242310495405,4116.3550068488521,1421.1225618884378,2947.5134616942887,1530.4396820337035,1591.6572693150399]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E81=0,0,E254/E81*E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,2624.4256525854089,5405.3568766685485,6788.651000795262,8079.8669572672279,10792.10863407929,15006.464237311389,15764.526772411444,17508.229962463654,18152.345446032567,20558.906395317073,19594.047972431963,21331.797613186198,22251.992804343241,20221.875142934718,21176.555943674128,22225.844751694018,{"$f":"IF(AG81=0,0,AG254/AG81*AG210)","v":18707.630463985355},18503.015755785593,19764.659877997339,18382.820391685815,18308.488070041185,19877.904124389061,18118.008083999837,19992.453544878801,20069.556107510572,20166.774665706347,20293.162599373336,23874.85903972296,21066.0520938728,18087.014424032321,14921.786899826189,15403.134864336713,15916.572693148601,12349.065020546539,4263.3676856653074,8842.5403850828534,4591.3190461011036,4774.9718079451122]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E82=0,0,E255/E82*E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3999999999969073,3009.8939438701786,3013.2939438698668,2008.8626292465776,{"$f":"IF(AG82=0,0,AG255/AG82*AG211)","v":1004.4313146232888},3013.293943870176,5991.1373707532975,6948.3013293943504,7893.6484490401008,7846.3810930551454,8774.0029542099182,10658.788774004965,12519.940915805666,9571.6395864100905,11415.066469720618,13234.859675036785,10333.825701626765,11202.363367800357,11131.462333826939,12903.988183160864,11905.465288035992,11828.655834564792,10847.858197933258,11675.036927622392,12490.398818316035,12407.680945346989]
[null,"Tech6","Oil",null,{"$f":"IF(E83=0,0,E256/E83*E212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3364266711949584E-12,9.1035205966384793E-13,9.3061674592332928E-13,9.5180416745923901E-13,8.396369107947516E-13,1.9216432391384975E-12,6.0739691419194801E-13,1.0703063917825061E-12,5.1523174071501921E-13,8.2975882949142777E-13,2.0274159553338968E-12,1.4029376231003346E-12,1.4583167398014115E-12,{"$f":"IF(AG83=0,0,AG256/AG83*AG212)","v":2.2773713470871352E-12},7.9165765874933717E-13,8.209783127770904E-13,8.5255440173005547E-13,8.8665657779925767E-13,9.2360060187422665E-13,3.2623179520132595E-15,1.0075642929537018E-12,2.1110870899982728E-12,4.126832209295707E-15,2.3333067836824561E-12,1.2314674691656384E-12,3.8161733448680938E-15,1.0209221528981663E-12,1.5296833374826493E-12,1.4254301043727247E-12,4.4638802458347381E-15,4.094079572712143E-15,1.1013130164885609E-12,1.6383159235019554E-12,3.0579368973391688E-12,1.3854009028113551E-12]
[null,"Tech7","Nuclear",null,{"$f":"IF(E84=0,0,E257/E84*E213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,11816.838995569924,20679.468242246003,{"$f":"IF(AG84=0,0,AG257/AG84*AG213)","v":20679.468242246003},23633.677991137007,26587.887740029033,32496.307237813995,35450.516986706018,41358.936484489961,41358.936484488026,47267.355982269917,53175.775480059885,56129.985228950092,59084.194977839841,56129.985228950092,70901.033973409998,64992.61447562003,67946.824224520009,62038.404726730048,64992.61447562003,62038.404726740053,64992.614475630035,64992.61447562003,64992.614475629809,62038.404726740053]
[null,"Tech8","Biomass",null,{"$f":"IF(E85=0,0,E258/E85*E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,318.14566526551198,537.12904525346539,793.66829074764848,1390.2163524206799,1712.5853616777067,2025.7438278130446,2912.601160881356,2954.2097488938425,7102.3675159586155,9840.9296428252619,12046.320382160371,18900.589253666567,19573.159241632206,24245.203905672919,27474.359738282848,30667.510726595952,{"$f":"IF(AG85=0,0,AG258/AG85*AG214)","v":32050.700180719312},38819.352665267957,44491.609821234808,50197.908395842103,53859.850193155435,57432.628897754868,63108.242002055857,68955.911833941733,72417.616133159943,78126.077610456632,76917.077661517498,91413.072714591704,97170.281283950011,100490.95627284869,106213.97196744097,106535.62960404274,109514.51945831921,117245.649057178,120187.27279901643,117657.00671479735,123331.3775993465,123525.18239560547]
[null,"Tech9","Solar utility",null,{"$f":"IF(E86=0,0,E259/E86*E215)","v":0},0,0,0,0,0,0,0,0,0,0,0,3732.0515490616426,7244.0741721709537,10536.067869327937,13608.032640532581,16459.968485784906,19091.875405084895,21503.753398432556,23695.602465827869,35753.308524273969,47108.716079512677,57761.825131543963,67712.635680367806,76961.147725984294,85507.361268393346,93351.276307594992,100492.89284358922,{"$f":"IF(AG86=0,0,AG259/AG86*AG215)","v":106932.21087637602},112669.23040595546,128845.02151785852,145020.81262976161,161196.60374166467,177372.39485356776,193548.18596547085,209723.97707737386,225899.76818927698,242075.55930118007,258251.35041308304,274427.14152498607,278765.11007095908,283103.07861693198,287441.04716290481,291779.01570887782,296116.98425485071,300454.95280082367,304792.92134679656,309130.88989276951,313468.85843874252,317806.82698471559]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E87=0,0,E260/E87*E216)","v":0},0,0,0,0,0,0,0,0,0,0,0,99.96132177081131,236.59413120034438,409.89842828859929,619.87421303557574,866.52148544127408,1149.8402455056942,1469.8304932288361,1826.4922286107001,3259.5607959663712,5043.7786149257472,7179.1456854888283,9665.6620076556137,12503.327581426101,15692.142406800298,19232.106483778196,23123.219812359803,{"$f":"IF(AG87=0,0,AG260/AG87*AG216)","v":27365.482392545113},31958.894224334123,37585.20980024289,43505.63066909535,49720.156830891508,56228.788285631344,63031.525033314894,70128.367073942121,77519.314407513055,85204.367034027673,93183.524953485961,101456.78816588792,103034.23127351445,104611.67438114095,106189.11748876747,107766.56059639402,109344.00370402052,110921.44681164705,112498.88991927356,114076.33302690007,115653.77613452662,117231.21924215321]
[null,"Tech11","Solar floating",null,{"$f":"IF(E88=0,0,E261/E88*E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,293.5294907737466,770.41641984110197,1430.6607872020666,2274.2625928566395,3301.2218368048207,4511.5385190466122,5905.2126395820114,7482.2441984110201,11548.932152794476,15966.769358781636,20735.755816372501,25855.891525567065,31327.176486365337,37149.610698767312,43323.194162773005,49847.926878382394,{"$f":"IF(AG88=0,0,AG261/AG88*AG217)","v":56723.808845595478},63950.840064412267,71559.262670969634,78873.579984583324,85893.792005253301,92619.898732979607,99051.900167762229,105189.79630960112,111033.58715849635,116583.27271444787,121838.8529774557,126800.32794751982,128772.131832053,130743.93571658613,132715.73960111925,134687.54348565242,136659.3473701856,138631.15125471874,140602.95513925186,142574.75902378504,144546.56290831821,146518.36679285142]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E89=0,0,E262/E89*E218)","v":0},0,0,0,0,0,0,0,0,0,0,0,4.9999999999954525,6.6666666666606043,7.5000000000358114,2363.3677991135755,4923.6829148199968,7596.5393542945612,10339.734121122838,7877.8926637120194,15987.700841045385,21057.143684653089,18025.999309552288,25068.049013870095,34052.191038897516,32956.945128289713,45468.248286527676,52586.232084016221,{"$f":"IF(AG89=0,0,AG262/AG89*AG218)","v":54797.112419193618},64741.954254509903,73977.229793758568,80945.39830488569,93516.766088556673,99923.201592463069,109877.89696739153,117615.93941294278,119541.54676843205,128584.46938220828,131927.81700312128,135089.78841204819,142172.27801469134,149255.41209208191,154582.49290128419,165180.55181546364,170507.95508328988,177592.99353224982,186437.22759792386,197042.00704483897,204129.29934103996,211216.76939804791]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E90=0,0,E263/E90*E219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531.75775480059042,1418.0206794682786,1861.1521418020486,3545.0516986706371,6203.840472673648,7444.6085672083773,12407.680945347012,17016.248153618864,{"$f":"IF(AG90=0,0,AG263/AG90*AG219)","v":20738.552437222916},28360.413589364991,33884.785819793113,38759.231905465283,46794.682422451922,52230.428360413651,59970.457902511116,67001.477104874153,71048.744460856688,79704.579025110754,85258.493353028229,90989.660265878803,95716.395864106409,100443.13146233361,103988.18316100443,111078.28655834562,114623.33825701642,119350.07385524359,125258.49335302801,132348.59675036921,137075.3323485968,141802.06794682398]
[null,"Tech14","Geothermal",null,{"$f":"IF(E91=0,0,E264/E91*E220)","v":0},0,0,0,0,0,0,0,0,0,0,0,1688.1198565094912,4241.9422035366761,7311.1384012904182,8938.3937270175284,15136.447562775089,20569.714314486693,23549.092613221219,34814.423313635547,38067.603482496874,46430.039444783084,58954.808234628174,63418.902269450868,72002.641241604433,81068.688284346426,89146.227941868347,95421.267724694888,{"$f":"IF(AG91=0,0,AG264/AG91*AG220)","v":104071.78554220828},106136.28297997032,108669.16277060845,114070.60660168836,114386.63141230687,119836.66699098,121943.68247389149,120874.25548834154,130068.44150581754,130120.63690800327,136460.24084894368,139244.41808825755,141546.55421504777,147025.27360125651,148429.74052064295,145731.35593822968,148635.39351579733,152796.8143458688,152879.70721542466,157120.08471254687,154238.85250958064,162377.46972297534]
[null,"Tech15","Hydro large",null,{"$f":"IF(E92=0,0,E265/E92*E221)","v":0},0,0,0,0,0,0,0,0,0,0,0,2889.8231261599922,5689.589146014896,7483.9980305272602,11248.614833566975,13042.958795172841,15509.417630999798,17952.816990399169,25359.925173127463,29744.556774193105,35215.275019807588,46540.131726623324,45278.847724357598,54643.036362191815,62660.85292758741,72130.297628899803,76876.732306545629,{"$f":"IF(AG92=0,0,AG265/AG92*AG221)","v":84208.625637685938},93472.219901962846,95583.534555747974,99881.504287364995,104124.75954075101,108312.83591597031,115228.15728512844,117818.47464290305,119906.0467561937,126176.47521270579,128077.37680375634,132089.44612044151,133623.51276707364,135124.22371886496,134347.23688118535,138817.3261294197,142431.5452634391,141571.64331681229,140708.24795499447,144701.9146148928,146401.39993969412,145650.9314418039]
[null,"Tech16","Hydro small",null,{"$f":"IF(E93=0,0,E266/E93*E222)","v":0},0,0,0,0,0,0,0,0,0,0,0,291.63352649320552,612.72498495544119,857.30008399227438,1355.8169669465703,1632.542585216816,2055.6561238975492,2512.1711189069606,3561.4277113309149,4208.1887489033697,5121.4118031865473,6799.5656698938928,6872.233420102446,8618.646379103262,9928.4992863924472,11899.463682179365,13192.602810834745,{"$f":"IF(AG93=0,0,AG266/AG93*AG222)","v":14976.694269819802},17264.52303620028,18325.568404245983,19872.585142034219,21478.975729486068,23144.709383000092,25401.681807388697,26722.34380276503,28046.247671215904,30486.893657289958,31895.83600503028,33910.097751632442,35373.649871440328,36869.767123271966,37763.899993280487,39988.366673973069,42228.187259539707,43179.961476127115,44131.470722364924,46519.428975743802,48241.906614258944,49245.920998295333]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E94=0,0,E267/E94*E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2944.2097488920353,5908.4194977840525,8862.629246675966,11816.838995567992,{"$f":"IF(AG94=0,0,AG267/AG94*AG223)","v":17725.258493352954},20679.468242244981,14771.048744461041,20679.468242246003,23633.677991137007,26587.887740029943,41358.936484489961,38404.726735589975,38404.726735589975,47267.355982269917,47267.35598227015,53175.775480059885,62038.404726729823,56129.985228949867,59084.194977840074,53175.775480060111,53175.775480060111,59084.194977839841,56129.985228950092,62038.404726740053,56129.985228949867,62038.404726730048]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E95=0,0,E268/E95*E224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG95=0,0,AG268/AG95*AG224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E96=0,0,E269/E96*E225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG96=0,0,AG269/AG96*AG225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E97=0,0,E270/E97*E226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG97=0,0,AG270/AG97*AG226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E98=0,0,E271/E98*E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG98=0,0,AG271/AG98*AG227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E99=0,0,E272/E99*E228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG99=0,0,AG272/AG99*AG228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E100=0,0,E273/E100*E229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG100=0,0,AG273/AG100*AG229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E101=0,0,E274/E101*E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG101=0,0,AG274/AG101*AG230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E102=0,0,E275/E102*E231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG102=0,0,AG275/AG102*AG231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E103=0,0,E276/E103*E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG103=0,0,AG276/AG103*AG232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E104=0,0,E277/E104*E233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG104=0,0,AG277/AG104*AG233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E105=0,0,E278/E105*E234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG105=0,0,AG278/AG105*AG234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E106=0,0,E279/E106*E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG106=0,0,AG279/AG106*AG235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E107=0,0,E280/E107*E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG107=0,0,AG280/AG107*AG236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E108=0,0,E281/E108*E237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG108=0,0,AG281/AG108*AG237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E109=0,0,E282/E109*E238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG109=0,0,AG282/AG109*AG238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E110=0,0,E283/E110*E239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG110=0,0,AG283/AG110*AG239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E111=0,0,E284/E111*E240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG111=0,0,AG284/AG111*AG240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E112=0,0,E285/E112*E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG112=0,0,AG285/AG112*AG241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D294:D328)","v":0},{"$f":"SUM(E294:E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,24264.730363867056,64482.779660367298,88318.615739995468,109975.81874750527,145040.41234289535,172276.17043815169,191915.63777943951,218952.91910877763,309999.60906214494,356543.9292167782,400433.04076198372,438403.95672972,489604.50913049531,543560.83436575648,603996.87325139449,652003.2617833988,689338.06465608801,748445.20628035651,804576.07956941891,869960.21075092827,931804.88312210049,987963.89196857077,1060459.2744657705,1116082.900181209,1172523.304467184,1237380.8880243239,1293425.0833203648,1362266.5989329321,1402536.3088577986,1417738.9789607087,1438987.6969354993,1457689.7817568863,1478576.7034652471,1496016.199022382,1497420.1276535848,1549894.8225413805,1567188.6627513091,1587177.1299384921]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Cost_INPUT_S5","index":13,"n_rows":1999,"n_cols":21,"rows_kept":562,"cut":true,"hidden":false,"merged":[[18,6,18,8]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Cost Input","S5"]
[]
[]
[null,null,"Step 3.5","Complete all yellow shaded cells in the tables below for each technology included in the scenario"]
[]
[null,null,"General","Cost items included in the model can be used as-is, or replaced with an alternative aggregation of cost items to best suit the available data"]
[null,null,"General","Cost items are categorised into capital expenditure (Capex - expressed in cost per MW), fixed operational expenditure (OpexFixed - expressed in cost per MW per year) and variable operational expenditure (OpexVariable - expressed in cost per MWh of electrical output)"]
[null,null,"General","If applicable fuel costs are included in the \"Fuel_Costs\" sheet, variable operational expenditure (OpexVariable) should exclude any fuel costs to avoid double counting"]
[null,null,"General","If cost data is only available at the level of total capex, fixed opex and variable opex, these values can be added in the first three rows of the input tables for each technology and will then be automatically apportioned to the detailed cost items based on the \"Share Input\" percentage values"]
[null,null,"General","Values between 0-100% should be entered in the \"In-country Share\" column for each item; this should reflect the share of the total cost that is spent within the country (i.e. on domestically produced goods and domestic labour/services)"]
[null,null,"General","If the share of the cost that is directly spent on labour is known it can be added to the \"Labour Share Override\" column; if this is left as \"na\" then the average share of spending on labour corresponding to the particular sector will be extracted from the national input output table and used as a proxy"]
[]
[]
[null,null,"Summary"]
[]
[]
[null,null,null,null,null,null,"Local share"]
[null,null,null,"Links","Technology","LCOE","Capex","OpexFixed","OpexVariable"]
[null,null,null,null,null,"USD/MWh","%","%","%"]
[null,null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($D22,TechRef_List,0))","v":"Coal"},{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D22,CostInput_CostCat,F$20)","v":63.46326378010982},{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D22,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0.52200890655849475},0.57499999999999996,0.4]
[null,null,null,"Tech2","Coal CCS",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D23,CostInput_CostCat,F$20)","v":82.894572739494791},0.6,0.6,0.40000000000000008]
[null,null,null,"Tech3","Gas Open",125.26858649329685,0.49134491610384551,0.65,0]
[null,null,null,"Tech4","Gas Combined",87.75434436109407,0.35792200969305715,0.47001783252739487,0.7]
[null,null,null,"Tech5","Gas Combined CCS",108.41856915150814,0.5,0.5,0.7]
[null,null,null,"Tech6","Oil",178.73525315996349,0.49134491610384551,0.65,0]
[null,null,null,"Tech7","Nuclear",83.851180455233347,0.10000000000000002,0,0.1]
[null,null,null,"Tech8","Biomass",66.060055677408286,0.50102709636286358,0.9,0.4]
[null,null,null,"Tech9","Solar utility",57.992217288487609,0.58638637477014066,1,0]
[null,null,null,"Tech10","Solar rooftop",95.935065168863929,0.58638637477014077,1,0]
[null,null,null,"Tech11","Solar floating",62.16555355583202,0.58638637477014077,1,0]
[null,null,null,"Tech12","Wind onshore",74.666419357462729,0.36175065164705628,0.45551730232056442,0]
[null,null,null,"Tech13","Wind offshore",107.37769881245788,0.33489166609688709,0.37252801933788637,0]
[null,null,null,"Tech14","Geothermal",67.682219322279622,0.36687474389236913,0.4,0]
[null,null,null,"Tech15","Hydro large",78.47763889394011,0.58395314335431603,0.5,0]
[null,null,null,"Tech16","Hydro small",40.985867064049309,0.58395314335431592,0.5,0]
[null,null,null,"Tech17","Hydrogen",0,0,0,0]
[null,null,null,"Tech18","Pumped storage",27.280860186209086,0.5,0.5,0.5]
[null,null,null,"Tech19","Batteries",114.94439901461688,0.36479902557856275,0.75,0.2]
[null,null,null,"Tech20","unassigned1",0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D42,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0},0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Manual","Bases the In-country share on manual entries in column L; any blanks will be read as zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Bases the In-country share on sectoral level data contained in the country Input Output table, based on the sector defined in column P"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mix","Bases the In-country share on manual entries in column L where populated and the sectoral level shares in column M where column L is left blank"]
[null,null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($C69,TechRef_List,0))","v":"Coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech1","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))*10^3","v":1400},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F73,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))/10^3","v":41.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F74,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))","v":0.12},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F75,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C77,\"_\",$B77)","v":"Coal_1"},1,"Coal","Tech1",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Project planning and management"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":0.10718550063697257},{"$f":"IF(ISNUMBER(INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75,0))),INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75))*$H77,$G77)","v":150.05970089176159},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F77,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N77=\"\",0,INDEX(LocalShare_Value,MATCH($N77,LocalShare_Sector,0)))","v":0.82302463891248945},{"$f":"I77*IF($M$65=\"Manual\",K77,IF($M$65=\"Sector\",L77,IF(K77=\"\",L77,K77)))","v":112.54477566882119},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"D69T75: Professional, scientific and technical activities"},{"$f":"IF(N77<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N77,IO_Direct_Requirements_T,0)),\"\")","v":0.24120703882953812},"na",{"$f":"IF(P77=\"na\",IF(N77<>\"\",O77*M77,\"\"),P77*M77)","v":27.146592074811011},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C78,\"_\",$B78)","v":"Coal_2"},2,{"$f":"C77","v":"Coal"},"Tech1","Civil works","Capex",null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A78,DefaultComp_Tech,0)),\"\")","v":9.3873274402849219E-2},131.42258416398892,"USDk/MW",0.75,0.82701841895905759,98.566938122991687,"D41T43: Construction",0.17943570085223248,"na",{"$f":"IF(P78=\"na\",IF(N78<>\"\",O78*M78,\"\"),P78*M78)","v":17.686427622957645},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_3",3,{"$f":"C78","v":"Coal"},"Tech1","Generating unit","Capex",null,0.14264209386717988,199.69893141405183,"USDk/MW",0.4,0.66287645272507256,79.879572565620734,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P79=\"na\",IF(N79<>\"\",O79*M79,\"\"),P79*M79)","v":14.31090903553965},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_4",4,"Coal","Tech1","Mechanical equipment (ash handling, coal handling...)","Capex",null,0.40060957391197144,560.85340347676004,"USDk/MW",0.4,0.64619889974390599,{"$f":"I80*IF($M$65=\"Manual\",K80,IF($M$65=\"Sector\",L80,IF(K80=\"\",L80,K80)))","v":224.34136139070404},"D28: Machinery and equipment, nec",0.255250375952846,"na",57.263216836750495,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_5",5,"Coal","Tech1","Electrical balance of plants","Capex",null,0.10815145633943501,151.41203887520902,"USDk/MW",0.4,0.66287645272507256,60.564815550083608,"D27: Electrical equipment",0.17915605424382183,"na",10.850553379957843,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_6",6,"Coal","Tech1","Contingency and finance","Capex",null,0.14753810084159191,206.55334117822866,"USDk/MW",0.75,0.8780192765442697,154.91500588367148,"D64T66: Financial and insurance activities",0.40735340219112987,"na",63.10515469717248,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_7",7,"Coal","Tech1","Fixed operation","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.75,0.93045819510553396,15.450000000000001,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.90016652742466874,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_8",8,"Coal","Tech1","Maintenance","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.4,0.64619889974390599,8.24,"D28: Machinery and equipment, nec",0.255250375952846,"na",2.103263097851451,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_9",9,"Coal","Tech1","Variable maintenance","OpexVariable",null,1,0.12,"USD/MWh",0.4,0.64619889974390599,4.8000000000000001E-2,"D28: Machinery and equipment, nec",0.255250375952846,"na",1.2252018045736609E-2,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_10",10,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_11",11,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_12",12,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_13",13,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_14",14,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_15",15,"Coal","Tech1","","",null,"",0,null,null,0,0,"","","na",""]
["Coal_16",16,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_17",17,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_18",18,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_19",19,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_20",20,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_21",21,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_22",22,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_23",23,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_24",24,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_25",25,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_26",26,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_27",27,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_28",28,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_29",29,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_30",30,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech1",{"$f":"INDEX(TechFuelType,MATCH($D110,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D110,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D110,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E110,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G110","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F110,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N110=\"\",0,INDEX(LocalShare_Value,MATCH($N110,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I110*IF($M$65=\"Manual\",K110,IF($M$65=\"Sector\",L110,IF(K110=\"\",L110,K110)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N110),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N110,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P110=\"na\",IF(ISTEXT(N110),O110*M110,\"\"),P110*M110)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech1",null,"Capex",null,null,{"$f":"SUMIF($F$77:$F$110,$F113,I$77:I$110)","v":1400},"USDk/MW","Summary",{"$f":"IFERROR(M113/I113,0)","v":0.52200890655849475},{"$f":"SUMIF($F$77:$F$110,$F113,M$77:M$110)","v":730.81246918189265},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F113,Q$77:Q$110)","v":190.36285364718913}]
[null,null,null,"Tech1",null,"OpexFixed",null,null,41.2,"USDk/MW/yr","Summary",{"$f":"IFERROR(M114/I114,0)","v":0.57499999999999996},{"$f":"SUMIF($F$77:$F$110,$F114,M$77:M$110)","v":23.69},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F114,Q$77:Q$110)","v":3.0034296252761199}]
[null,null,null,"Tech1",null,"OpexVariable",null,null,0.12,"USD/MWh","Summary",{"$f":"IFERROR(M115/I115,0)","v":0.4},4.8000000000000001E-2,null,null,null,1.2252018045736609E-2]
[null,null,null,"Tech1",null,"Fuel",null,null,{"$f":"SUMIF($F$77:$F$110,$F116,I$77:I$110)","v":32.405405405405411},"USD/MWh","Summary",{"$f":"IFERROR(M116/I116,0)","v":1},{"$f":"SUMIF($F$77:$F$110,$F116,M$77:M$110)","v":32.405405405405411},null,null,null,1.2962162162162165]
[null,null,null,"Tech1",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D117,TechRef_List,0),MATCH($F117,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D118,TechRef_List,0),MATCH($F118,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D119,TechRef_List,0),MATCH($F119,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Capital recovery factor",null,null,{"$f":"(I119*(1+I119)^I118)/(((1+I119)^I118)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"LCOE",null,null,{"$f":"((I113*I120+I114)/(8760*I117))*10^3+(I115+I116)","v":63.46326378010982},""]
[]
[]
[null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($C124,TechRef_List,0))","v":"Coal CCS"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech2","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))*10^3","v":1950},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F128,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexFixed",{"$f":"(INDEX(Technology_Data!$H$9:$H$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))/10^3) +\n(INDEX(Technology_Data!$H$9:$H$28, MATCH($D$73, Technology_Data!$C$9:$C$28,0))/10^3)","v":83},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F129,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexVariable",{"$f":"(INDEX(Technology_Data!$K$9:$K$28,MATCH($D128,Technology_Data!$C$9:$C$28,0)))+\n(INDEX(Technology_Data!$K$9:$K$28,MATCH($D$73,Technology_Data!$C$9:$C$28,0)))","v":3.22},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F130,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C132,\"_\",$B132)","v":"_1"},1,null,"Tech2","Capital investment","Capex",null,1,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130))*$H132,$G132)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F132,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.6,{"$f":"IF($N132=\"\",0,INDEX(LocalShare_Value,MATCH($N132,LocalShare_Sector,0)))","v":0.93045819510553396},{"$f":"I132*IF($M$65=\"Manual\",K132,IF($M$65=\"Sector\",L132,IF(K132=\"\",L132,K132)))","v":1170},"D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF(N132<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N132,IO_Direct_Requirements_T,0)),\"\")","v":5.8263205658554605E-2},"na",{"$f":"IF(P132=\"na\",IF(N132<>\"\",O132*M132,\"\"),P132*M132)","v":68.16795062050889},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C133,\"_\",$B133)","v":"0_2"},2,{"$f":"C132","v":0},"Tech2","Fixed operation","OpexFixed",null,1,83,"USDk/MW/yr",0.6,{"$f":"IF($N133=\"\",0,INDEX(LocalShare_Value,MATCH($N133,LocalShare_Sector,0)))","v":0.93045819510553396},49.8,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P133=\"na\",IF(N133<>\"\",O133*M133,\"\"),P133*M133)","v":2.9015076417960191},null,null,"Informed by NewClimate Institute (2022)"]
["0_3",3,{"$f":"C133","v":0},"Tech2","Variable operation","OpexVariable",null,1,3.22,"USD/MWh",0.4,{"$f":"IF($N134=\"\",0,INDEX(LocalShare_Value,MATCH($N134,LocalShare_Sector,0)))","v":0.93045819510553396},1.2880000000000003,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",7.504300888821834E-2,null,null,"Informed by NewClimate Institute (2022)"]
["0_4",4,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_5",5,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_6",6,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_7",7,0,"Tech2",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130))*$H138,$G138)","v":0},"",null,null,0,null,"","na",""]
["0_8",8,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_9",9,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_10",10,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_11",11,{"$f":"C141","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_12",12,{"$f":"C142","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_13",13,{"$f":"C143","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_14",14,{"$f":"C144","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_15",15,{"$f":"C145","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_16",16,0,"Tech2",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$f":"IF($N147=\"\",0,INDEX(LocalShare_Value,MATCH($N147,LocalShare_Sector,0)))","v":0},0,{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},"","na",""]
["0_17",17,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_18",18,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_19",19,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_20",20,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_21",21,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_22",22,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_24",24,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_25",25,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_27",27,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_28",28,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_29",29,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_30",30,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech2",{"$f":"INDEX(TechFuelType,MATCH($D165,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D165,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D165,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E165,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G165","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F165,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N165=\"\",0,INDEX(LocalShare_Value,MATCH($N165,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I165*IF($M$65=\"Manual\",K165,IF($M$65=\"Sector\",L165,IF(K165=\"\",L165,K165)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N165),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N165,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P165=\"na\",IF(ISTEXT(N165),O165*M165,\"\"),P165*M165)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech2",null,"Capex",null,null,{"$f":"SUMIF($F$132:$F$165,$F168,I$132:I$165)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F168,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M168/I168,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F168,M$132:M$165)","v":1170},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F168,Q$132:Q$165)","v":68.16795062050889}]
[null,null,null,"Tech2",null,"OpexFixed",null,null,{"$f":"SUMIF($F$132:$F$165,$F169,I$132:I$165)","v":83},"USDk/MW/yr","Summary",{"$f":"IFERROR(M169/I169,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F169,M$132:M$165)","v":49.8},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F169,Q$132:Q$165)","v":2.9015076417960191}]
[null,null,null,"Tech2",null,"OpexVariable",null,null,3.22,"USD/MWh","Summary",{"$f":"IFERROR(M170/I170,0)","v":0.40000000000000008},1.2880000000000003,null,null,null,7.504300888821834E-2]
[null,null,null,"Tech2",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",{"$f":"IFERROR(M171/I171,0)","v":1},32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech2",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D172,TechRef_List,0),MATCH($F172,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D173,TechRef_List,0),MATCH($F173,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D174,TechRef_List,0),MATCH($F174,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Capital recovery factor",null,null,{"$f":"(I174*(1+I174)^I173)/(((1+I174)^I173)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"LCOE",null,null,{"$f":"((I168*I175+I169)/(8760*I172))*10^3+(I170+I171)","v":82.894572739494791},""]
[]
[]
[null,null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($C179,TechRef_List,0))","v":"Gas Open"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech3","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))*10^3","v":772.80000000000007},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F183,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))/10^3","v":23.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F184,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F185,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C187,\"_\",$B187)","v":"OCGT_1"},1,"OCGT","Tech3",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185,0))),INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185))*$H187,$G187)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F187,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N187=\"\",0,INDEX(LocalShare_Value,MATCH($N187,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I187*IF($M$65=\"Manual\",K187,IF($M$65=\"Sector\",L187,IF(K187=\"\",L187,K187)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N187<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N187,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P187=\"na\",IF(N187<>\"\",O187*M187,\"\"),P187*M187)","v":7.5582087866444203},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C188,\"_\",$B188)","v":"OCGT_2"},2,{"$f":"C187","v":"OCGT"},"Tech3","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",{"$f":"IF(P188=\"na\",IF(N188<>\"\",O188*M188,\"\"),P188*M188)","v":35.802034188526548},null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_3",3,{"$f":"C188","v":"OCGT"},"Tech3","Balance of plant / Electrical equipment","Capex",null,0.23602605116792025,182.40093234256878,"USDk/MW",0.35,0.66287645272507256,63.84032631989907,"D27: Electrical equipment",0.17915605424382183,"na",11.437380965111124,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_4",4,"OCGT","Tech3","Project Planning and Management","Capex",null,0.12964767333857377,100.19172195604982,"USDk/MW",1,0.82302463891248945,100.19172195604982,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",24.166948568251197,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_5",5,"OCGT","Tech3","Contingency and finance","Capex",null,4.3083315705663018E-2,33.294786377336386,"USDk/MW",1,0.8780192765442697,33.294786377336386,"D64T66: Financial and insurance activities",0.40735340219112987,"na",13.562744506034861,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_6",6,"OCGT","Tech3","Operation ","OpexFixed",null,0.41666666666666669,9.6666666666666661,"USDk/MW/yr",1,0.93045819510553396,9.6666666666666661,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.56321098803269454,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_7",7,"OCGT","Tech3","Maintenance","OpexFixed",null,0.58333333333333337,13.533333333333333,"USDk/MW/yr",0.4,0.66287645272507256,5.413333333333334,"D27: Electrical equipment",0.17915605424382183,"na",0.96983144030655566,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_8",8,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_9",9,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_10",10,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_11",11,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_12",12,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_13",13,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_15",15,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_16",16,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_17",17,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_18",18,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_19",19,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_20",20,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_21",21,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_23",23,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_24",24,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_25",25,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_26",26,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_27",27,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_28",28,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_29",29,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech3",{"$f":"INDEX(TechFuelType,MATCH($D220,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D220,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D220,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E220,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G220","v":89.933333333333337},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F220,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N220=\"\",0,INDEX(LocalShare_Value,MATCH($N220,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I220*IF($M$65=\"Manual\",K220,IF($M$65=\"Sector\",L220,IF(K220=\"\",L220,K220)))","v":89.933333333333337},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N220),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N220,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},"na",{"$f":"IF(P220=\"na\",IF(ISTEXT(N220),O220*M220,\"\"),P220*M220)","v":7.4946988988105341}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech3",null,"Capex",null,null,{"$f":"SUMIF($F$187:$F$220,$F223,I$187:I$220)","v":772.80000000000018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F223,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M223/I223,0)","v":0.49134491610384551},{"$f":"SUMIF($F$187:$F$220,$F223,M$187:M$220)","v":379.71135116505189},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F223,Q$187:Q$220)","v":92.527317014568155}]
[null,null,null,"Tech3",null,"OpexFixed",null,null,{"$f":"SUMIF($F$187:$F$220,$F224,I$187:I$220)","v":23.2},"USDk/MW/yr","Summary",{"$f":"IFERROR(M224/I224,0)","v":0.65},{"$f":"SUMIF($F$187:$F$220,$F224,M$187:M$220)","v":15.08},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F224,Q$187:Q$220)","v":1.5330424283392503}]
[null,null,null,"Tech3",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M225/I225,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech3",null,"Fuel",null,null,89.933333333333337,"USD/MWh","Summary",{"$f":"IFERROR(M226/I226,0)","v":1},89.933333333333337,null,null,null,7.4946988988105341]
[null,null,null,"Tech3",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D227,TechRef_List,0),MATCH($F227,TechInputs_T,0))","v":0.35},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D228,TechRef_List,0),MATCH($F228,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D229,TechRef_List,0),MATCH($F229,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Capital recovery factor",null,null,{"$f":"(I229*(1+I229)^I228)/(((1+I229)^I228)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"LCOE",null,null,{"$f":"((I223*I230+I224)/(8760*I227))*10^3+(I225+I226)","v":125.26858649329685},""]
[]
[]
[null,null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($C234,TechRef_List,0))","v":"Gas Combined"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech4","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))*10^3","v":690},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F238,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))/10^3","v":23.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F239,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))","v":2.2999999999999998},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F240,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C242,\"_\",$B242)","v":"CCGT_1"},1,"CCGT","Tech4",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":0.10236022390755364},{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240))*$H242,$G242)","v":70.628554496212018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F242,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N242=\"\",0,INDEX(LocalShare_Value,MATCH($N242,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I242*IF($M$65=\"Manual\",K242,IF($M$65=\"Sector\",L242,IF(K242=\"\",L242,K242)))","v":52.971415872159014},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N242<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N242,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P242=\"na\",IF(N242<>\"\",O242*M242,\"\"),P242*M242)","v":9.5049631321559236},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C243,\"_\",$B243)","v":"CCGT_2"},2,{"$f":"C242","v":"CCGT"},"Tech4","Generating unit ","Capex",null,0.35175553795411618,{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240))*$H243,$G243)","v":242.71132118834018},"USDk/MW",0.2,0.66287645272507256,48.542264237668036,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P243=\"na\",IF(N243<>\"\",O243*M243,\"\"),P243*M243)","v":8.6966405248815875},null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_3",3,{"$f":"C243","v":"CCGT"},"Tech4","Electrical / I&C system","Capex",null,0.34263646505052475,236.41916088486207,"USDk/MW",0.2,0.66287645272507256,47.283832176972417,"D27: Electrical equipment",0.17915605424382183,"na",8.471184802353438,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_4",4,"CCGT","Tech4","Project Planning and Management","Capex",null,4.9503887990747675E-2,34.157682713615898,"USDk/MW",0.7,0.82302463891248945,23.910377899531127,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",5.7673514504411347,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_5",5,"CCGT","Tech4","Fees and contingency","Capex",null,0.15374388509705772,106.08328071696982,"USDk/MW",0.7,0.8780192765442697,74.258296501878874,"D64T66: Financial and insurance activities",0.40735340219112987,"na",30.249369720958036,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_6",6,"CCGT","Tech4","Operations","OpexFixed",null,0.42504458131848721,9.9885476609844499,"USDk/MW/yr",0.7,0.93045819510553396,6.9919833626891146,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.40737536462154805,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_7",7,"CCGT","Tech4","Maintenance","OpexFixed",null,0.57495541868151279,13.51145233901555,"USDk/MW/yr",0.3,0.66287645272507256,4.0534357017046645,"D27: Electrical equipment",0.17915605424382183,"na",0.72619754644844492,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_8",8,"CCGT","Tech4","Utilities","OpexVariable",null,1,2.2999999999999998,"USD/MWh",0.7,0.93045819510553396,1.6099999999999999,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",9.3803761110272901E-2,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_9",9,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_13",13,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_18",18,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_26",26,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech4",null,"OpexFixed",null,null,{"$f":"SUMIF($F$242:$F$275,$F279,I$242:I$275)","v":23.5},"USDk/MW/yr","Summary",{"$f":"IFERROR(M279/I279,0)","v":0.47001783252739487},{"$f":"SUMIF($F$242:$F$275,$F279,M$242:M$275)","v":11.04541906439378},null,null,null,{"$f":"SUMIF($F$242:$F$275,$F279,Q$242:Q$275)","v":1.133572911069993}]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C298,\"_\",$B298)","v":"CCGT_2"},2,{"$f":"C297","v":"CCGT"},"Tech5","Fixed operation","OpexFixed",null,1,{"$f":"IF(ISNUMBER(INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295,0))),INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295))*$H298,$G298)","v":32.5},"USDk/MW/yr",0.5,0.93045819510553396,16.25,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P298=\"na\",IF(N298<>\"\",O298*M298,\"\"),P298*M298)","v":0.94677709195151238},null,null,"Informed by average fixed opex share for gas combined"]
["CCGT_8",8,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
["CCGT_16",16,"CCGT","Tech5",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":0},{"$error":"#N/A"},"na",{"$error":"#N/A"}]
["CCGT_24",24,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech5",null,"Capital recovery factor",null,null,{"$f":"(I339*(1+I339)^I338)/(((1+I339)^I338)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[{"$f":"CONCATENATE($C352,\"_\",$B352)","v":"OCGT_1"},1,"OCGT","Tech6",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350,0))),INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350))*$H352,$G352)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F352,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N352=\"\",0,INDEX(LocalShare_Value,MATCH($N352,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I352*IF($M$65=\"Manual\",K352,IF($M$65=\"Sector\",L352,IF(K352=\"\",L352,K352)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N352<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N352,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P352=\"na\",IF(N352<>\"\",O352*M352,\"\"),P352*M352)","v":7.5582087866444203},null,null,"As per open gas"]
["OCGT_13",13,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech6",{"$f":"INDEX(TechFuelType,MATCH($D385,TechRef_List,0))","v":"Fuel oil "},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D385,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D385,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E385,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G385","v":143.39999999999998},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F385,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N385=\"\",0,INDEX(LocalShare_Value,MATCH($N385,LocalShare_Sector,0)))","v":0.83546452287825956},{"$f":"I385*IF($M$65=\"Manual\",K385,IF($M$65=\"Sector\",L385,IF(K385=\"\",L385,K385)))","v":143.39999999999998},"D19: Coke and refined petroleum products",{"$f":"IF(ISTEXT(N385),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N385,IO_Direct_Requirements_T,0)),\"\")","v":3.5828927543725679E-2},"na",{"$f":"IF(P385=\"na\",IF(ISTEXT(N385),O385*M385,\"\"),P385*M385)","v":5.1378682097702617}]
[]
[null,null,null,"Tech7","Total","OpexVariable",{"$f":"Technology_Data!L56","v":17.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F405,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"IESR (2023)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Nuclear_11",11,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_19",19,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_20",20,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_29",29,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech7",null,"OpexVariable",null,null,17.5,"USD/MWh","Summary",{"$f":"IFERROR(M445/I445,0)","v":0.1},1.75,null,null,null,0.31352309492668823]
[null,null,null,"Tech7",null,"Capital recovery factor",null,null,{"$f":"(I449*(1+I449)^I448)/(((1+I449)^I448)-1)","v":0.10032950922550407},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech8","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))*10^3","v":2000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F458,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech8","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))","v":3.0430000000000001},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F460,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Biomass_9",9,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_17",17,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_25",25,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_28",28,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech8",null,"Capex",null,null,{"$f":"SUMIF($F$462:$F$495,$F498,I$462:I$495)","v":2000},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F498,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M498/I498,0)","v":0.50102709636286358},{"$f":"SUMIF($F$462:$F$495,$F498,M$462:M$495)","v":1002.0541927257273},null,null,null,{"$f":"SUMIF($F$462:$F$495,$F498,Q$462:Q$495)","v":264.97504184344865}]
[null,null,null,"Tech8",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D503,TechRef_List,0),MATCH($F503,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Tech9","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D513, Technology_Data!$C$9:$C$28,0))/10^3","v":14.4},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F514,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_7",7,"Solar PV","Tech9","Land","Capex",null,2.6067439381839233E-3,2.0645411990416673,"USDk/MW",1,0.92772917459109927,2.0645411990416673,"D68: Real estate activities",0.12145047598285008,"na",0.25073951130981453,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_15",15,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_20",20,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_27",27,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech9",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M556/I556,0)","v":0},0,null,null,null,0]
[null,null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($C564,TechRef_List,0))","v":"Solar rooftop"}]
[null,null,null,"Tech10","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D568, Technology_Data!$C$9:$C$28,0))*10^3","v":1320},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F568,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_5",5,"Solar PV","Tech10","BOS, grid connection","Capex",null,0.17168191945546854,226.62013368121848,"USDk/MW",0.3,0.66287645272507256,67.986040104365543,"D27: Electrical equipment",0.17915605424382183,"na",12.18011068876036,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_13",13,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_18",18,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_26",26,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech10",null,"OpexFixed",null,null,{"$f":"SUMIF($F$572:$F$605,$F609,I$572:I$605)","v":14.399999999999999},"USDk/MW/yr","Summary",{"$f":"IFERROR(M609/I609,0)","v":1},{"$f":"SUMIF($F$572:$F$605,$F609,M$572:M$605)","v":14.399999999999999},null,null,null,{"$f":"SUMIF($F$572:$F$605,$F609,Q$572:Q$605)","v":1.6157275686141688}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Solar PV_3",3,{"$f":"C628","v":"Solar PV"},"Tech11","Racking/Mounting","Capex",null,9.2439051375561715E-2,82.363194775625502,"USDk/MW",0.42399999999999999,0.73545452158003621,34.92199458486521,"D25: Fabricated metal products",0.16775131609978383,"na",5.8582105524406627,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_11",11,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_16",16,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_25",25,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech11",null,"Capital recovery factor",null,null,{"$f":"(I669*(1+I669)^I668)/(((1+I669)^I668)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D678, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F680,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[{"$f":"CONCATENATE($C682,\"_\",$B682)","v":"Onshore_Wind_1"},1,"Onshore_Wind","Tech12",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Nacelle"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":0.37327952807383236},{"$f":"IF(ISNUMBER(INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680,0))),INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680))*$H682,$G682)","v":559.91929211074853},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F682,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.2,{"$f":"IF($N682=\"\",0,INDEX(LocalShare_Value,MATCH($N682,LocalShare_Sector,0)))","v":0.66287645272507256},{"$f":"I682*IF($M$65=\"Manual\",K682,IF($M$65=\"Sector\",L682,IF(K682=\"\",L682,K682)))","v":111.98385842214971},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"D27: Electrical equipment"},{"$f":"IF(N682<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N682,IO_Direct_Requirements_T,0)),\"\")","v":0.17915605424382183},"na",{"$f":"IF(P682=\"na\",IF(N682<>\"\",O682*M682,\"\"),P682*M682)","v":20.062586213911118},null,null,"Informed by Local Content Requirements for goods for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_9",9,"Onshore_Wind","Tech12","Contingency and finance ","Capex",null,3.593261795656813E-2,53.898926934852199,"USDk/MW",1,0.8780192765442697,53.898926934852199,"D64T66: Financial and insurance activities",0.40735340219112987,"na",21.95591126136317,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Onshore_Wind_21",21,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_24",24,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_29",29,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech12",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D722,TechRef_List,0),MATCH($F722,TechInputs_T,0))","v":0.34},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D723,TechRef_List,0),MATCH($F723,TechInputs_T,0))","v":27},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech13","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D733, Technology_Data!$C$9:$C$28,0))/10^3","v":72.599999999999994},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F734,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Offshore_Wind_6",6,"Offshore_Wind","Tech13","Contingency and Finance","Capex",null,8.2196283956279925E-2,287.68699384697976,"USDk/MW",1,0.8780192765442697,287.68699384697976,"D64T66: Financial and insurance activities",0.40735340219112987,"na",117.19027570970584,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Offshore_Wind_7",7,"Offshore_Wind","Tech13","Operation ","OpexFixed",null,0.31368730788706606,22.773698552600994,"USDk/MW/yr",0.75,0.93045819510553396,17.080273914450746,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.99515151178208938,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_19",19,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
["Offshore_Wind_23",23,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech13",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M775/I775,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech14","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D788, Technology_Data!$C$9:$C$28,0))*10^3","v":4000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F788,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Geothermal_4",4,"Geothermal","Tech14","Wells/drilling","Capex",null,0.36233765454047084,1449.3506181618834,"USDk/MW",0.15,0.82302463891248945,217.4025927242825,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",52.43903562488827,null,null,"Informed by Local Content Requirements for geothermal power plant 10-110MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Geothermal_12",12,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_17",17,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_22",22,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_29",29,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech14",null,"Capex",null,null,{"$f":"SUMIF($F$792:$F$825,$F828,I$792:I$825)","v":3999.9999999999995},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F828,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M828/I828,0)","v":0.36687474389236913},{"$f":"SUMIF($F$792:$F$825,$F828,M$792:M$825)","v":1467.4989755694764},null,null,null,{"$f":"SUMIF($F$792:$F$825,$F828,Q$792:Q$825)","v":282.72905037699604}]
[null,null,null,"Tech14",null,"LCOE",null,null,{"$f":"((I828*I835+I829)/(8760*I832))*10^3+(I830+I831)","v":67.682219322279622},""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C848,\"_\",$B848)","v":"Hydro_2"},2,{"$f":"C847","v":"Hydro"},"Tech15","Generating unit","Capex",null,0.1174714268617419,244.34056787242315,"USDk/MW",0.5,0.66287645272507256,122.17028393621158,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P848=\"na\",IF(N848<>\"\",O848*M848,\"\"),P848*M848)","v":21.887546015859037},null,null,"Informed by Local Content Requirements for hydro power plant 50-150 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_10",10,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_15",15,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_21",21,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_27",27,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech15",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D889,TechRef_List,0),MATCH($F889,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Hydro_5",5,"Hydro","Tech16","Electrical Balance of Plant","Capex",null,9.2157486045889012E-2,211.04064304508583,"USDk/MW",0.5,0.66287645272507256,105.52032152254291,"D27: Electrical equipment",0.17915605424382183,"na",18.904604446518221,null,null,"Informed by Local Content Requirements for hydro power plant 15-50 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_13",13,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_20",20,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_25",25,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech16",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D942,TechRef_List,0),MATCH($F942,TechInputs_T,0))","v":0.76},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech17","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D953, Technology_Data!$C$9:$C$28,0))/10^3","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F954,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["0_3",3,{"$f":"C958","v":0},"Tech17","OpexVariable","OpexVariable",null,1,{"$f":"IF(ISNUMBER(INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955,0))),INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955))*$H959,$G959)","v":0},"USD/MWh",null,0.93045819510553396,0,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0]
["0_11",11,0,"Tech17",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_19",19,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech17",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D999,TechRef_List,0),MATCH($F999,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($C1004,TechRef_List,0))","v":"Pumped storage"}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["Hydro_8",8,"Hydro","Tech18",null,null,null,null,0,"",null,0,0,null,"","na",""]
["Hydro_9",9,"Hydro","Tech18",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010,0))),INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010))*$H1020,$G1020)","v":0},"",null,0,0,null,"","na",""]
["Hydro_18",18,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_28",28,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_29",29,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech18",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1052,TechRef_List,0),MATCH($F1052,TechInputs_T,0))","v":0.41666666666666669},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[]
["0_6",6,0,"Tech19","Engineering, procurement, and construction","Capex",null,0.1364190012180268,188.12180267965897,"USD/kW",0.75,0.82701841895905759,141.09135200974424,"D41T43: Construction",0.17943570085223248,"na",25.316825632057498,null,"US Department of Energy (2020)","Informed by Local Content Requirements for services other technologies as there are none for batteries, in particular solar, and reduced due to limited role of batteries in Indonesia (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["0_14",14,0,"Tech19",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_17",17,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech19",{"$f":"INDEX(TechFuelType,MATCH($D1100,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0)))","v":0.95},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1100,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1100","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1100,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1100=\"\",0,INDEX(LocalShare_Value,MATCH($N1100,LocalShare_Sector,0)))","v":0},{"$f":"I1100*IF($M$65=\"Manual\",K1100,IF($M$65=\"Sector\",L1100,IF(K1100=\"\",L1100,K1100)))","v":0},null,{"$f":"IF(ISTEXT(N1100),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1100,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1100=\"na\",IF(ISTEXT(N1100),O1100*M1100,\"\"),P1100*M1100)","v":""}]
[null,null,null,"Technology",null,"Summary of costs"]
[]
[null,null,null,"Tech20","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D1118, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1120,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Other 1_4",4,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_12",12,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_16",16,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_24",24,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[]
[null,null,null,"Tech20",null,"Capital recovery factor",null,null,{"$f":"(I1164*(1+I1164)^I1163)/(((1+I1164)^I1163)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech21","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1173,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[{"$f":"CONCATENATE($C1178,\"_\",$B1178)","v":"_2"},2,{"$f":"C1177","v":""},"Tech21","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175,0))),INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175))*$H1178,$G1178)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1178=\"na\",IF(N1178<>\"\",O1178*M1178,\"\"),P1178*M1178)","v":""}]
["_11",11,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech21",{"$f":"INDEX(TechFuelType,MATCH($D1210,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1210,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1210","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1210,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1210=\"\",0,INDEX(LocalShare_Value,MATCH($N1210,LocalShare_Sector,0)))","v":0},{"$f":"I1210*IF($M$65=\"Manual\",K1210,IF($M$65=\"Sector\",L1210,IF(K1210=\"\",L1210,K1210)))","v":0},null,{"$f":"IF(ISTEXT(N1210),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1210,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1210=\"na\",IF(ISTEXT(N1210),O1210*M1210,\"\"),P1210*M1210)","v":""}]
[null,null,null,"Tech21",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1218,TechRef_List,0),MATCH($F1218,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_10",10,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech22",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1271/I1271,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech22",null,"LCOE",null,null,{"$f":"((I1268*I1275+I1269)/(8760*I1272))*10^3+(I1270+I1271)","v":0},""]
[null,null,null,"Tech23","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1284,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_9",9,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech23",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,I$1287:I$1320)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1324/I1324,0)","v":0},{"$f":"SUMIF($F$1287:$F$1320,$F1324,M$1287:M$1320)","v":0},null,null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,Q$1287:Q$1320)","v":0}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["_8",8,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,"Tech25",{"$f":"INDEX(TechName_List,MATCH($C1389,TechRef_List,0))","v":"unassigned6"}]
[{"$f":"CONCATENATE($C1397,\"_\",$B1397)","v":"_1"},1,"","Tech25",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395,0))),INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395))*$H1397,$G1397)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1397,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1397=\"\",0,INDEX(LocalShare_Value,MATCH($N1397,LocalShare_Sector,0)))","v":0},{"$f":"I1397*IF($M$65=\"Manual\",K1397,IF($M$65=\"Sector\",L1397,IF(K1397=\"\",L1397,K1397)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1397<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1397,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1397=\"na\",IF(N1397<>\"\",O1397*M1397,\"\"),P1397*M1397)","v":""}]
["_7",7,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech25",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1437,TechRef_List,0),MATCH($F1437,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech26","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1450,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_6",6,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech26",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1490/I1490,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech26",null,"Capital recovery factor",null,null,{"$f":"(I1494*(1+I1494)^I1493)/(((1+I1494)^I1493)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech27","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1503,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_3",3,{"$f":"C1508","v":""},"Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech27",null,"Capex",null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,I$1507:I$1540)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1543,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1543/I1543,0)","v":0},{"$f":"SUMIF($F$1507:$F$1540,$F1543,M$1507:M$1540)","v":0},null,null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,Q$1507:Q$1540)","v":0}]
[null,null,null,"Tech27",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1548,TechRef_List,0),MATCH($F1548,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[{"$f":"CONCATENATE($C1563,\"_\",$B1563)","v":"_2"},2,{"$f":"C1562","v":""},"Tech28","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560,0))),INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560))*$H1563,$G1563)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1563=\"na\",IF(N1563<>\"\",O1563*M1563,\"\"),P1563*M1563)","v":""}]
["_7",7,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech28",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1601/I1601,0)","v":0},0,null,null,null,0]
[null,null,"Tech29",{"$f":"INDEX(TechName_List,MATCH($C1609,TechRef_List,0))","v":"unassigned10"}]
[{"$f":"CONCATENATE($C1617,\"_\",$B1617)","v":"_1"},1,"","Tech29",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615,0))),INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615))*$H1617,$G1617)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1617,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1617=\"\",0,INDEX(LocalShare_Value,MATCH($N1617,LocalShare_Sector,0)))","v":0},{"$f":"I1617*IF($M$65=\"Manual\",K1617,IF($M$65=\"Sector\",L1617,IF(K1617=\"\",L1617,K1617)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1617<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1617,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1617=\"na\",IF(N1617<>\"\",O1617*M1617,\"\"),P1617*M1617)","v":""}]
["_5",5,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech29",null,"Capex",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,I$1617:I$1650)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1653,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1653/I1653,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1653,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,Q$1617:Q$1650)","v":0}]
[null,null,null,"Tech29",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,I$1617:I$1650)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1654/I1654,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1654,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,Q$1617:Q$1650)","v":0}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_3",3,{"$f":"C1673","v":""},"Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech30",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1714,TechRef_List,0),MATCH($F1714,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech30",null,"Capital recovery factor",null,null,{"$f":"(I1714*(1+I1714)^I1713)/(((1+I1714)^I1713)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech31","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1725,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_8",8,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech31",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1767,TechRef_List,0),MATCH($F1767,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech32","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1779,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_6",6,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech32",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1820/I1820,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech33","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1833,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_4",4,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech33",null,"Capex",null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,I$1837:I$1870)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1873,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1873/I1873,0)","v":0},{"$f":"SUMIF($F$1837:$F$1870,$F1873,M$1837:M$1870)","v":0},null,null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,Q$1837:Q$1870)","v":0}]
[null,null,null,"Tech33",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1878,TechRef_List,0),MATCH($F1878,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C1893,\"_\",$B1893)","v":"_2"},2,{"$f":"C1892","v":""},"Tech34","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890,0))),INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890))*$H1893,$G1893)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1893=\"na\",IF(N1893<>\"\",O1893*M1893,\"\"),P1893*M1893)","v":""}]
["_7",7,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech34",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1931/I1931,0)","v":0},0,null,null,null,0]
[]
[null,null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($C1939,TechRef_List,0))","v":"unassigned16"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech35","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1943,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech35","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1944,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech35","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1945,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C1947,\"_\",$B1947)","v":"_1"},1,"","Tech35",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945))*$H1947,$G1947)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1947,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1947=\"\",0,INDEX(LocalShare_Value,MATCH($N1947,LocalShare_Sector,0)))","v":0},{"$f":"I1947*IF($M$65=\"Manual\",K1947,IF($M$65=\"Sector\",L1947,IF(K1947=\"\",L1947,K1947)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1947<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1947,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1947=\"na\",IF(N1947<>\"\",O1947*M1947,\"\"),P1947*M1947)","v":""}]
[{"$f":"CONCATENATE($C1948,\"_\",$B1948)","v":"_2"},2,{"$f":"C1947","v":""},"Tech35","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945))*$H1948,$G1948)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1948=\"na\",IF(N1948<>\"\",O1948*M1948,\"\"),P1948*M1948)","v":""}]
["_3",3,{"$f":"C1948","v":""},"Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_4",4,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_5",5,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_6",6,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_7",7,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_8",8,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech35",{"$f":"INDEX(TechFuelType,MATCH($D1980,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1980,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1980","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1980,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1980=\"\",0,INDEX(LocalShare_Value,MATCH($N1980,LocalShare_Sector,0)))","v":0},{"$f":"I1980*IF($M$65=\"Manual\",K1980,IF($M$65=\"Sector\",L1980,IF(K1980=\"\",L1980,K1980)))","v":0},null,{"$f":"IF(ISTEXT(N1980),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1980,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1980=\"na\",IF(ISTEXT(N1980),O1980*M1980,\"\"),P1980*M1980)","v":""}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech35",null,"Capex",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,I$1947:I$1980)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1983,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1983/I1983,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1983,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,I$1947:I$1980)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1984/I1984,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1984,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1985/I1985,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1986/I1986,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1987,TechRef_List,0),MATCH($F1987,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1988,TechRef_List,0),MATCH($F1988,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1989,TechRef_List,0),MATCH($F1989,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Capital recovery factor",null,null,{"$f":"(I1989*(1+I1989)^I1988)/(((1+I1989)^I1988)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"LCOE",null,null,{"$f":"((I1983*I1990+I1984)/(8760*I1987))*10^3+(I1985+I1986)","v":0},""]
[]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"General_INPUT_S6","index":14,"n_rows":332,"n_cols":54,"rows_kept":332,"cut":false,"hidden":false,"merged":[[6,3,6,14]]}
["Return to Cover"]
[]
[null,"General Input","S6"]
[]
[]
[null,null,"Scenario name","Scenario description"]
[null,null,{"$f":"INDIRECT(\"ScenarioName_\"&$C$3)","v":"Scenario 6 (JETP_Slow_Learning"},{"$f":"INDIRECT(\"ScenarioDescrip_\"&$C$3)","v":"Based on the IEA's Announced Pledges Scenario, but assuming slower learning curves, using the upper bound of technology investment cost estimates for 2050."}]
[]
[]
[null,"Step 3.1","Enter average annual salaries for all sectors corresponding to the sectoral breakdown in the national input output table"]
[null,"Step 3.2","Enter historic and future (projections) capacity data for all technologies for all years of the modeling horizon (enter historic data for at least as many years as the construction period for the relevant technology to avoid the model considering it as new)"]
[null,"Step 3.3","Enter capacity retirements for all technologies over the years of the modeling horizon (this is required to calculate the capacity additions in each year)"]
[null,"Step 3.4","Either enter generation data for all technologies over the years of the modeling horizon or estimate generation using the load factor assumptions entered on the scenario setup sheet (note these may not be representative for all years)"]
[]
[]
[null,null,"Average annual salaries"]
[]
[null,null,"The average annual salary should be a Full-time Equivalent (FTE). Investment estimates are divided by the annual salary to calculate the number of annual FTE jobs."]
[null,null,null,"Salary"]
[null,null,"Sectors ","US$k"]
[null,null,{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},1.6435073761262455]
[null,null,{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},1.6435073761262455]
[null,null,{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D13","v":"D09: Mining support service activities"},3.6768058627321669]
[null,null,{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},2.4166797783663321]
[null,null,{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},2.4166797783663321]
[null,null,{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},2.4166797783663321]
[null,null,{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},2.4166797783663321]
[null,null,{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},2.4166797783663321]
[null,null,{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},2.4166797783663321]
[null,null,{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},2.4166797783663321]
[null,null,{"$f":"Lists!D23","v":"D24: Basic metals"},2.4166797783663321]
[null,null,{"$f":"Lists!D24","v":"D25: Fabricated metal products"},2.4166797783663321]
[null,null,{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D26","v":"D27: Electrical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},2.4166797783663321]
[null,null,{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},2.4166797783663321]
[null,null,{"$f":"Lists!D29","v":"D30: Other transport equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},3.9069537245355597]
[null,null,{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},2.3075542474485196]
[null,null,{"$f":"Lists!D33","v":"D41T43: Construction"},2.5323754370861065]
[null,null,{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},2.1343381631038891]
[null,null,{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},2.8934262673641666]
[null,null,{"$f":"Lists!D36","v":"D50: Water transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D37","v":"D51: Air transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},2.8934262673641666]
[null,null,{"$f":"Lists!D39","v":"D53: Postal and courier activities"},2.8934262673641666]
[null,null,{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},1.7993846336534567]
[null,null,{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},4.1231241610809413]
[null,null,{"$f":"Lists!D42","v":"D61: Telecommunications"},4.1231241610809413]
[null,null,{"$f":"Lists!D43","v":"D62T63: IT and other information services"},4.1231241610809413]
[null,null,{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},3.9700154159660213]
[null,null,{"$f":"Lists!D45","v":"D68: Real estate activities"},3.5643155374701276]
[null,null,{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},2.9754722862492553]
[null,null,{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},2.9754722862492553]
[null,null,{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},3.3550519626199935]
[null,null,{"$f":"Lists!D49","v":"D85: Education"},2.1353025621886856]
[null,null,{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},2.8582193392975666]
[null,null,{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},1.4635744260362307]
[null,null,{"$f":"Lists!D52","v":"D94T96: Other service activities"},1.4635744260362307]
[null,null,{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},1.4635744260362307]
[]
[null,null,"Year",2022]
[null,null,"Source","Badan Pusat Statistik (2022a)"]
[]
[null,"Scenario input data"]
[]
[null,null,"Historic and future capacity"]
[null,null,"Enter historic and future capacity projections. If historic data is not available enter capacities prior to the first year of data you have as equal to the level in that first year to avoid the model interpreting a sharp increase in newly constructed capacity. Similarly if your projections do not extend to 2050 enter the capacity level for the last year of the projections in all remaining years to avoid the model interpreting a sharp decrease in capacity."]
[null,null,"Unit","MW"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[" ",{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B78,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D78","v":34000},{"$f":"General_INPUT_S1!E78","v":34000},{"$f":"General_INPUT_S1!F78","v":34000},{"$f":"General_INPUT_S1!G78","v":34000},{"$f":"General_INPUT_S1!H78","v":34000},{"$f":"General_INPUT_S1!I78","v":34000},{"$f":"General_INPUT_S1!J78","v":34000},{"$f":"General_INPUT_S1!K78","v":34000},{"$f":"General_INPUT_S1!L78","v":34000},{"$f":"General_INPUT_S1!M78","v":34000},{"$f":"General_INPUT_S1!N78","v":38686.6},{"$f":"General_INPUT_S1!O78","v":40922.6},{"$f":"General_INPUT_S1!P78","v":47412.6},{"$f":"General_INPUT_S1!Q78","v":50277.600999999995},{"$f":"General_INPUT_S1!R78","v":57217.601999999992},{"$f":"General_INPUT_S1!S78","v":60117.602999999988},{"$f":"General_INPUT_S1!T78","v":61817.603999999985},{"$f":"General_INPUT_S1!U78","v":66758.603999999992},{"$f":"General_INPUT_S1!V78","v":67908.603999999992},{"$f":"General_INPUT_S1!W78","v":67778.603999999992},{"$f":"General_INPUT_S1!X78","v":68678.603999999992},{"$f":"General_INPUT_S1!Y78","v":43800},{"$f":"General_INPUT_S1!Z78","v":42599.999999999993},{"$f":"General_INPUT_S1!AA78","v":41399.999999999993},{"$f":"General_INPUT_S1!AB78","v":40199.999999999985},{"$f":"General_INPUT_S1!AC78","v":38999.999999999985},{"$f":"General_INPUT_S1!AD78","v":37799.999999999985},{"$f":"General_INPUT_S1!AE78","v":36599.999999999978},{"$f":"General_INPUT_S1!AF78","v":35399.999999999978},{"$f":"General_INPUT_S1!AG78","v":34199.999999999971},{"$f":"General_INPUT_S1!AH78","v":33000},{"$f":"General_INPUT_S1!AI78","v":30700},{"$f":"General_INPUT_S1!AJ78","v":28400},{"$f":"General_INPUT_S1!AK78","v":26099.999999999996},{"$f":"General_INPUT_S1!AL78","v":23799.999999999996},{"$f":"General_INPUT_S1!AM78","v":21499.999999999996},{"$f":"General_INPUT_S1!AN78","v":19199.999999999996},{"$f":"General_INPUT_S1!AO78","v":16899.999999999996},{"$f":"General_INPUT_S1!AP78","v":14599.999999999995},{"$f":"General_INPUT_S1!AQ78","v":12299.999999999993},{"$f":"General_INPUT_S1!AR78","v":10000},{"$f":"General_INPUT_S1!AS78","v":9000},{"$f":"General_INPUT_S1!AT78","v":8000},{"$f":"General_INPUT_S1!AU78","v":7000},{"$f":"General_INPUT_S1!AV78","v":6000},{"$f":"General_INPUT_S1!AW78","v":5000},{"$f":"General_INPUT_S1!AX78","v":4000},{"$f":"General_INPUT_S1!AY78","v":3000},{"$f":"General_INPUT_S1!AZ78","v":2000},{"$f":"General_INPUT_S1!BA78","v":1000},{"$f":"General_INPUT_S1!BB78","v":0}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D79","v":0},{"$f":"General_INPUT_S1!E79","v":0},{"$f":"General_INPUT_S1!F79","v":0},{"$f":"General_INPUT_S1!G79","v":0},{"$f":"General_INPUT_S1!H79","v":0},{"$f":"General_INPUT_S1!I79","v":0},{"$f":"General_INPUT_S1!J79","v":0},{"$f":"General_INPUT_S1!K79","v":0},{"$f":"General_INPUT_S1!L79","v":0},{"$f":"General_INPUT_S1!M79","v":0},{"$f":"General_INPUT_S1!N79","v":0},{"$f":"General_INPUT_S1!O79","v":0},{"$f":"General_INPUT_S1!P79","v":0},{"$f":"General_INPUT_S1!Q79","v":0},{"$f":"General_INPUT_S1!R79","v":0},{"$f":"General_INPUT_S1!S79","v":0},{"$f":"General_INPUT_S1!T79","v":0},{"$f":"General_INPUT_S1!U79","v":0},{"$f":"General_INPUT_S1!V79","v":0},{"$f":"General_INPUT_S1!W79","v":0},{"$f":"General_INPUT_S1!X79","v":0},{"$f":"General_INPUT_S1!Y79","v":301.06913756231449},{"$f":"General_INPUT_S1!Z79","v":602.13827512462899},{"$f":"General_INPUT_S1!AA79","v":903.20741268694348},{"$f":"General_INPUT_S1!AB79","v":1204.276550249258},{"$f":"General_INPUT_S1!AC79","v":1505.3456878115726},{"$f":"General_INPUT_S1!AD79","v":1806.414825373887},{"$f":"General_INPUT_S1!AE79","v":2107.4839629362018},{"$f":"General_INPUT_S1!AF79","v":2408.553100498516},{"$f":"General_INPUT_S1!AG79","v":2709.6222380608306},{"$f":"General_INPUT_S1!AH79","v":3010.6913756231452},{"$f":"General_INPUT_S1!AI79","v":3095.3100498926674},{"$f":"General_INPUT_S1!AJ79","v":3180.3848895221331},{"$f":"General_INPUT_S1!AK79","v":3265.9158945115423},{"$f":"General_INPUT_S1!AL79","v":3351.9030648608955},{"$f":"General_INPUT_S1!AM79","v":3438.3464005701917},{"$f":"General_INPUT_S1!AN79","v":3525.2459016394318},{"$f":"General_INPUT_S1!AO79","v":3612.601568068616},{"$f":"General_INPUT_S1!AP79","v":3700.4133998577431},{"$f":"General_INPUT_S1!AQ79","v":3788.6813970068142},{"$f":"General_INPUT_S1!AR79","v":3877.4055595158261},{"$f":"General_INPUT_S1!AS79","v":4161.0263720603707},{"$f":"General_INPUT_S1!AT79","v":4446.2437633647151},{"$f":"General_INPUT_S1!AU79","v":4733.05773342886},{"$f":"General_INPUT_S1!AV79","v":5021.4682822528057},{"$f":"General_INPUT_S1!AW79","v":5311.475409836552},{"$f":"General_INPUT_S1!AX79","v":5603.0791161800989},{"$f":"General_INPUT_S1!AY79","v":5896.2794012834456},{"$f":"General_INPUT_S1!AZ79","v":6191.076265146592},{"$f":"General_INPUT_S1!BA79","v":6487.46970776954},{"$f":"General_INPUT_S1!BB79","v":6785.459729152285}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D80","v":5040.322580645151},{"$f":"General_INPUT_S1!E80","v":5040.322580645151},{"$f":"General_INPUT_S1!F80","v":5040.322580645151},{"$f":"General_INPUT_S1!G80","v":5040.322580645151},{"$f":"General_INPUT_S1!H80","v":5040.322580645151},{"$f":"General_INPUT_S1!I80","v":5040.322580645151},{"$f":"General_INPUT_S1!J80","v":5040.322580645151},{"$f":"General_INPUT_S1!K80","v":5040.322580645151},{"$f":"General_INPUT_S1!L80","v":5040.322580645151},{"$f":"General_INPUT_S1!M80","v":5040.322580645151},{"$f":"General_INPUT_S1!N80","v":5040.322580645151},{"$f":"General_INPUT_S1!O80","v":5040.322580645151},{"$f":"General_INPUT_S1!P80","v":5313.6200716845788},{"$f":"General_INPUT_S1!Q80","v":5586.9175627240056},{"$f":"General_INPUT_S1!R80","v":5860.2150537634334},{"$f":"General_INPUT_S1!S80","v":6133.5125448028602},{"$f":"General_INPUT_S1!T80","v":6406.8100358422871},{"$f":"General_INPUT_S1!U80","v":6680.1075268817149},{"$f":"General_INPUT_S1!V80","v":6953.4050179211417},{"$f":"General_INPUT_S1!W80","v":7226.7025089605695},{"$f":"General_INPUT_S1!X80","v":7500},{"$f":"General_INPUT_S1!Y80","v":7233.8709677419347},{"$f":"General_INPUT_S1!Z80","v":6967.7419354838703},{"$f":"General_INPUT_S1!AA80","v":6701.612903225805},{"$f":"General_INPUT_S1!AB80","v":6435.4838709677406},{"$f":"General_INPUT_S1!AC80","v":6169.3548387096753},{"$f":"General_INPUT_S1!AD80","v":5903.22580645161},{"$f":"General_INPUT_S1!AE80","v":5637.0967741935456},{"$f":"General_INPUT_S1!AF80","v":5370.9677419354803},{"$f":"General_INPUT_S1!AG80","v":5104.8387096774159},{"$f":"General_INPUT_S1!AH80","v":4838.7096774193506},{"$f":"General_INPUT_S1!AI80","v":4529.838709677415},{"$f":"General_INPUT_S1!AJ80","v":4220.9677419354803},{"$f":"General_INPUT_S1!AK80","v":3912.0967741935447},{"$f":"General_INPUT_S1!AL80","v":3603.2258064516095},{"$f":"General_INPUT_S1!AM80","v":3294.3548387096744},{"$f":"General_INPUT_S1!AN80","v":2985.4838709677392},{"$f":"General_INPUT_S1!AO80","v":2676.6129032258041},{"$f":"General_INPUT_S1!AP80","v":2367.7419354838685},{"$f":"General_INPUT_S1!AQ80","v":2058.8709677419333},{"$f":"General_INPUT_S1!AR80","v":1750},{"$f":"General_INPUT_S1!AS80","v":1700},{"$f":"General_INPUT_S1!AT80","v":1650},{"$f":"General_INPUT_S1!AU80","v":1599.9999999999998},{"$f":"General_INPUT_S1!AV80","v":1549.9999999999998},{"$f":"General_INPUT_S1!AW80","v":1499.9999999999998},{"$f":"General_INPUT_S1!AX80","v":1449.9999999999998},{"$f":"General_INPUT_S1!AY80","v":1399.9999999999998},{"$f":"General_INPUT_S1!AZ80","v":1349.9999999999995},{"$f":"General_INPUT_S1!BA80","v":1299.9999999999995},{"$f":"General_INPUT_S1!BB80","v":1250}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D81","v":15120.967741935454},{"$f":"General_INPUT_S1!E81","v":15120.967741935454},{"$f":"General_INPUT_S1!F81","v":15120.967741935454},{"$f":"General_INPUT_S1!G81","v":15120.967741935454},{"$f":"General_INPUT_S1!H81","v":15120.967741935454},{"$f":"General_INPUT_S1!I81","v":15120.967741935454},{"$f":"General_INPUT_S1!J81","v":15120.967741935454},{"$f":"General_INPUT_S1!K81","v":15120.967741935454},{"$f":"General_INPUT_S1!L81","v":15120.967741935454},{"$f":"General_INPUT_S1!M81","v":15120.967741935454},{"$f":"General_INPUT_S1!N81","v":15120.967741935454},{"$f":"General_INPUT_S1!O81","v":15120.967741935454},{"$f":"General_INPUT_S1!P81","v":15940.860215053735},{"$f":"General_INPUT_S1!Q81","v":16760.752688172019},{"$f":"General_INPUT_S1!R81","v":17580.6451612903},{"$f":"General_INPUT_S1!S81","v":18400.537634408578},{"$f":"General_INPUT_S1!T81","v":19220.430107526863},{"$f":"General_INPUT_S1!U81","v":20040.322580645145},{"$f":"General_INPUT_S1!V81","v":20860.215053763426},{"$f":"General_INPUT_S1!W81","v":21680.107526881708},{"$f":"General_INPUT_S1!X81","v":22500},{"$f":"General_INPUT_S1!Y81","v":21701.612903225803},{"$f":"General_INPUT_S1!Z81","v":20903.22580645161},{"$f":"General_INPUT_S1!AA81","v":20104.838709677417},{"$f":"General_INPUT_S1!AB81","v":19306.45161290322},{"$f":"General_INPUT_S1!AC81","v":18508.064516129023},{"$f":"General_INPUT_S1!AD81","v":17709.677419354834},{"$f":"General_INPUT_S1!AE81","v":16911.290322580637},{"$f":"General_INPUT_S1!AF81","v":16112.903225806442},{"$f":"General_INPUT_S1!AG81","v":15314.516129032245},{"$f":"General_INPUT_S1!AH81","v":14516.129032258052},{"$f":"General_INPUT_S1!AI81","v":13589.516129032247},{"$f":"General_INPUT_S1!AJ81","v":12662.90322580644},{"$f":"General_INPUT_S1!AK81","v":11736.290322580635},{"$f":"General_INPUT_S1!AL81","v":10809.677419354828},{"$f":"General_INPUT_S1!AM81","v":9883.0645161290231},{"$f":"General_INPUT_S1!AN81","v":8956.4516129032181},{"$f":"General_INPUT_S1!AO81","v":8029.8387096774113},{"$f":"General_INPUT_S1!AP81","v":7103.2258064516063},{"$f":"General_INPUT_S1!AQ81","v":6176.6129032258004},{"$f":"General_INPUT_S1!AR81","v":5250},{"$f":"General_INPUT_S1!AS81","v":5100},{"$f":"General_INPUT_S1!AT81","v":4949.9999999999991},{"$f":"General_INPUT_S1!AU81","v":4800},{"$f":"General_INPUT_S1!AV81","v":4649.9999999999991},{"$f":"General_INPUT_S1!AW81","v":4499.9999999999991},{"$f":"General_INPUT_S1!AX81","v":4350},{"$f":"General_INPUT_S1!AY81","v":4199.9999999999991},{"$f":"General_INPUT_S1!AZ81","v":4049.9999999999991},{"$f":"General_INPUT_S1!BA81","v":3899.9999999999986},{"$f":"General_INPUT_S1!BB81","v":3750}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D82","v":0},{"$f":"General_INPUT_S1!E82","v":0},{"$f":"General_INPUT_S1!F82","v":0},{"$f":"General_INPUT_S1!G82","v":0},{"$f":"General_INPUT_S1!H82","v":0},{"$f":"General_INPUT_S1!I82","v":0},{"$f":"General_INPUT_S1!J82","v":0},{"$f":"General_INPUT_S1!K82","v":0},{"$f":"General_INPUT_S1!L82","v":0},{"$f":"General_INPUT_S1!M82","v":0},{"$f":"General_INPUT_S1!N82","v":0},{"$f":"General_INPUT_S1!O82","v":0},{"$f":"General_INPUT_S1!P82","v":0},{"$f":"General_INPUT_S1!Q82","v":0},{"$f":"General_INPUT_S1!R82","v":0},{"$f":"General_INPUT_S1!S82","v":0},{"$f":"General_INPUT_S1!T82","v":0},{"$f":"General_INPUT_S1!U82","v":0},{"$f":"General_INPUT_S1!V82","v":0},{"$f":"General_INPUT_S1!W82","v":0},{"$f":"General_INPUT_S1!X82","v":0},{"$f":"General_INPUT_S1!Y82","v":155.09622238058623},{"$f":"General_INPUT_S1!Z82","v":310.19244476117245},{"$f":"General_INPUT_S1!AA82","v":465.28866714175871},{"$f":"General_INPUT_S1!AB82","v":620.38488952234491},{"$f":"General_INPUT_S1!AC82","v":775.48111190293127},{"$f":"General_INPUT_S1!AD82","v":930.57733428351742},{"$f":"General_INPUT_S1!AE82","v":1085.6735566641037},{"$f":"General_INPUT_S1!AF82","v":1240.7697790446898},{"$f":"General_INPUT_S1!AG82","v":1395.8660014252762},{"$f":"General_INPUT_S1!AH82","v":1550.9622238058625},{"$f":"General_INPUT_S1!AI82","v":1580.3848895222377},{"$f":"General_INPUT_S1!AJ82","v":1609.3513898786696},{"$f":"General_INPUT_S1!AK82","v":1637.8617248751577},{"$f":"General_INPUT_S1!AL82","v":1665.9158945117022},{"$f":"General_INPUT_S1!AM82","v":1693.5138987883031},{"$f":"General_INPUT_S1!AN82","v":1720.6557377049605},{"$f":"General_INPUT_S1!AO82","v":1747.3414112616742},{"$f":"General_INPUT_S1!AP82","v":1773.5709194584447},{"$f":"General_INPUT_S1!AQ82","v":1799.3442622952712},{"$f":"General_INPUT_S1!AR82","v":1824.661439772153},{"$f":"General_INPUT_S1!AS82","v":1940.1853171777088},{"$f":"General_INPUT_S1!AT82","v":2054.1126158234647},{"$f":"General_INPUT_S1!AU82","v":2166.4433357094194},{"$f":"General_INPUT_S1!AV82","v":2277.177476835574},{"$f":"General_INPUT_S1!AW82","v":2386.3150392019284},{"$f":"General_INPUT_S1!AX82","v":2493.8560228084821},{"$f":"General_INPUT_S1!AY82","v":2599.8004276552356},{"$f":"General_INPUT_S1!AZ82","v":2704.1482537421889},{"$f":"General_INPUT_S1!BA82","v":2806.8995010693416},{"$f":"General_INPUT_S1!BB82","v":2908.054169636694}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D83","v":12096.774193548597},{"$f":"General_INPUT_S1!E83","v":12096.774193548597},{"$f":"General_INPUT_S1!F83","v":12096.774193548597},{"$f":"General_INPUT_S1!G83","v":12096.774193548597},{"$f":"General_INPUT_S1!H83","v":12096.774193548597},{"$f":"General_INPUT_S1!I83","v":12096.774193548597},{"$f":"General_INPUT_S1!J83","v":12096.774193548597},{"$f":"General_INPUT_S1!K83","v":12096.774193548597},{"$f":"General_INPUT_S1!L83","v":12096.774193548597},{"$f":"General_INPUT_S1!M83","v":12096.774193548597},{"$f":"General_INPUT_S1!N83","v":12096.774193548597},{"$f":"General_INPUT_S1!O83","v":12096.774193548597},{"$f":"General_INPUT_S1!P83","v":11863.799283154309},{"$f":"General_INPUT_S1!Q83","v":11630.82437276002},{"$f":"General_INPUT_S1!R83","v":11397.849462365732},{"$f":"General_INPUT_S1!S83","v":11164.874551971443},{"$f":"General_INPUT_S1!T83","v":10931.899641577156},{"$f":"General_INPUT_S1!U83","v":10698.924731182868},{"$f":"General_INPUT_S1!V83","v":10465.949820788579},{"$f":"General_INPUT_S1!W83","v":10232.97491039429},{"$f":"General_INPUT_S1!X83","v":10000},{"$f":"General_INPUT_S1!Y83","v":9700},{"$f":"General_INPUT_S1!Z83","v":9399.9999999999982},{"$f":"General_INPUT_S1!AA83","v":9099.9999999999982},{"$f":"General_INPUT_S1!AB83","v":8799.9999999999964},{"$f":"General_INPUT_S1!AC83","v":8499.9999999999964},{"$f":"General_INPUT_S1!AD83","v":8199.9999999999964},{"$f":"General_INPUT_S1!AE83","v":7899.9999999999964},{"$f":"General_INPUT_S1!AF83","v":7599.9999999999964},{"$f":"General_INPUT_S1!AG83","v":7299.9999999999964},{"$f":"General_INPUT_S1!AH83","v":7000},{"$f":"General_INPUT_S1!AI83","v":6750},{"$f":"General_INPUT_S1!AJ83","v":6500},{"$f":"General_INPUT_S1!AK83","v":6250},{"$f":"General_INPUT_S1!AL83","v":6000},{"$f":"General_INPUT_S1!AM83","v":5750},{"$f":"General_INPUT_S1!AN83","v":5500},{"$f":"General_INPUT_S1!AO83","v":5250},{"$f":"General_INPUT_S1!AP83","v":5000},{"$f":"General_INPUT_S1!AQ83","v":4750},{"$f":"General_INPUT_S1!AR83","v":4500},{"$f":"General_INPUT_S1!AS83","v":4450},{"$f":"General_INPUT_S1!AT83","v":4400},{"$f":"General_INPUT_S1!AU83","v":4350.0000000000009},{"$f":"General_INPUT_S1!AV83","v":4300.0000000000009},{"$f":"General_INPUT_S1!AW83","v":4250.0000000000009},{"$f":"General_INPUT_S1!AX83","v":4200.0000000000009},{"$f":"General_INPUT_S1!AY83","v":4150.0000000000009},{"$f":"General_INPUT_S1!AZ83","v":4100.0000000000018},{"$f":"General_INPUT_S1!BA83","v":4050.0000000000018},{"$f":"General_INPUT_S1!BB83","v":4000}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D84","v":0},{"$f":"General_INPUT_S1!E84","v":0},{"$f":"General_INPUT_S1!F84","v":0},{"$f":"General_INPUT_S1!G84","v":0},{"$f":"General_INPUT_S1!H84","v":0},{"$f":"General_INPUT_S1!I84","v":0},{"$f":"General_INPUT_S1!J84","v":0},{"$f":"General_INPUT_S1!K84","v":0},{"$f":"General_INPUT_S1!L84","v":0},{"$f":"General_INPUT_S1!M84","v":0},{"$f":"General_INPUT_S1!N84","v":0},{"$f":"General_INPUT_S1!O84","v":0},{"$f":"General_INPUT_S1!P84","v":0},{"$f":"General_INPUT_S1!Q84","v":0},{"$f":"General_INPUT_S1!R84","v":0},{"$f":"General_INPUT_S1!S84","v":0},{"$f":"General_INPUT_S1!T84","v":0},{"$f":"General_INPUT_S1!U84","v":0},{"$f":"General_INPUT_S1!V84","v":0},{"$f":"General_INPUT_S1!W84","v":0},{"$f":"General_INPUT_S1!X84","v":0},{"$f":"General_INPUT_S1!Y84","v":350},{"$f":"General_INPUT_S1!Z84","v":700},{"$f":"General_INPUT_S1!AA84","v":1049.9999999999998},{"$f":"General_INPUT_S1!AB84","v":1400},{"$f":"General_INPUT_S1!AC84","v":1750},{"$f":"General_INPUT_S1!AD84","v":2100},{"$f":"General_INPUT_S1!AE84","v":2450},{"$f":"General_INPUT_S1!AF84","v":2800.0000000000005},{"$f":"General_INPUT_S1!AG84","v":3150.0000000000005},{"$f":"General_INPUT_S1!AH84","v":3500},{"$f":"General_INPUT_S1!AI84","v":4000},{"$f":"General_INPUT_S1!AJ84","v":4500},{"$f":"General_INPUT_S1!AK84","v":5000},{"$f":"General_INPUT_S1!AL84","v":5500},{"$f":"General_INPUT_S1!AM84","v":6000},{"$f":"General_INPUT_S1!AN84","v":6500},{"$f":"General_INPUT_S1!AO84","v":7000},{"$f":"General_INPUT_S1!AP84","v":7500},{"$f":"General_INPUT_S1!AQ84","v":8000},{"$f":"General_INPUT_S1!AR84","v":8500},{"$f":"General_INPUT_S1!AS84","v":8650},{"$f":"General_INPUT_S1!AT84","v":8800},{"$f":"General_INPUT_S1!AU84","v":8950.0000000000018},{"$f":"General_INPUT_S1!AV84","v":9100.0000000000018},{"$f":"General_INPUT_S1!AW84","v":9250.0000000000018},{"$f":"General_INPUT_S1!AX84","v":9400.0000000000018},{"$f":"General_INPUT_S1!AY84","v":9550.0000000000018},{"$f":"General_INPUT_S1!AZ84","v":9700.0000000000036},{"$f":"General_INPUT_S1!BA84","v":9850.0000000000036},{"$f":"General_INPUT_S1!BB84","v":10000}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D85","v":3991.4468995008292},{"$f":"General_INPUT_S1!E85","v":3991.4468995008292},{"$f":"General_INPUT_S1!F85","v":3991.4468995008292},{"$f":"General_INPUT_S1!G85","v":3991.4468995008292},{"$f":"General_INPUT_S1!H85","v":3991.4468995008292},{"$f":"General_INPUT_S1!I85","v":3991.4468995008292},{"$f":"General_INPUT_S1!J85","v":3991.4468995008292},{"$f":"General_INPUT_S1!K85","v":3991.4468995008292},{"$f":"General_INPUT_S1!L85","v":3991.4468995008292},{"$f":"General_INPUT_S1!M85","v":3991.4468995008292},{"$f":"General_INPUT_S1!N85","v":3991.4468995008292},{"$f":"General_INPUT_S1!O85","v":3991.4468995008292},{"$f":"General_INPUT_S1!P85","v":4054.8031994929479},{"$f":"General_INPUT_S1!Q85","v":4118.1594994850666},{"$f":"General_INPUT_S1!R85","v":4181.5157994771862},{"$f":"General_INPUT_S1!S85","v":4244.8720994693049},{"$f":"General_INPUT_S1!T85","v":4308.2283994614236},{"$f":"General_INPUT_S1!U85","v":4371.5846994535423},{"$f":"General_INPUT_S1!V85","v":4434.9409994456619},{"$f":"General_INPUT_S1!W85","v":4498.2972994377806},{"$f":"General_INPUT_S1!X85","v":4561.6535994299011},{"$f":"General_INPUT_S1!Y85","v":5188.8809693514813},{"$f":"General_INPUT_S1!Z85","v":5816.1083392730607},{"$f":"General_INPUT_S1!AA85","v":6443.3357091946409},{"$f":"General_INPUT_S1!AB85","v":7070.5630791162212},{"$f":"General_INPUT_S1!AC85","v":7697.7904490378014},{"$f":"General_INPUT_S1!AD85","v":8325.0178189593807},{"$f":"General_INPUT_S1!AE85","v":8952.245188880961},{"$f":"General_INPUT_S1!AF85","v":9579.4725588025394},{"$f":"General_INPUT_S1!AG85","v":10206.699928724118},{"$f":"General_INPUT_S1!AH85","v":10833.927298645698},{"$f":"General_INPUT_S1!AI85","v":11746.258018531687},{"$f":"General_INPUT_S1!AJ85","v":12658.588738417677},{"$f":"General_INPUT_S1!AK85","v":13570.919458303668},{"$f":"General_INPUT_S1!AL85","v":14483.250178189657},{"$f":"General_INPUT_S1!AM85","v":15395.580898075646},{"$f":"General_INPUT_S1!AN85","v":16307.911617961636},{"$f":"General_INPUT_S1!AO85","v":17220.242337847627},{"$f":"General_INPUT_S1!AP85","v":18132.573057733614},{"$f":"General_INPUT_S1!AQ85","v":19044.903777619606},{"$f":"General_INPUT_S1!AR85","v":19957.234497505604},{"$f":"General_INPUT_S1!AS85","v":20461.511047755041},{"$f":"General_INPUT_S1!AT85","v":20965.787598004481},{"$f":"General_INPUT_S1!AU85","v":21470.064148253921},{"$f":"General_INPUT_S1!AV85","v":21974.340698503362},{"$f":"General_INPUT_S1!AW85","v":22478.617248752802},{"$f":"General_INPUT_S1!AX85","v":22982.893799002242},{"$f":"General_INPUT_S1!AY85","v":23487.170349251679},{"$f":"General_INPUT_S1!AZ85","v":23991.446899501119},{"$f":"General_INPUT_S1!BA85","v":24495.72344975056},{"$f":"General_INPUT_S1!BB85","v":25000}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D86","v":495},{"$f":"General_INPUT_S1!E86","v":495},{"$f":"General_INPUT_S1!F86","v":495},{"$f":"General_INPUT_S1!G86","v":495},{"$f":"General_INPUT_S1!H86","v":495},{"$f":"General_INPUT_S1!I86","v":495},{"$f":"General_INPUT_S1!J86","v":495},{"$f":"General_INPUT_S1!K86","v":495},{"$f":"General_INPUT_S1!L86","v":495},{"$f":"General_INPUT_S1!M86","v":495},{"$f":"General_INPUT_S1!N86","v":495},{"$f":"General_INPUT_S1!O86","v":495},{"$f":"General_INPUT_S1!P86","v":2869.4775745097159},{"$f":"General_INPUT_S1!Q86","v":5111.758005332621},{"$f":"General_INPUT_S1!R86","v":7221.8412924687127},{"$f":"General_INPUT_S1!S86","v":9199.7274359179919},{"$f":"General_INPUT_S1!T86","v":11045.416435680459},{"$f":"General_INPUT_S1!U86","v":12758.908291756114},{"$f":"General_INPUT_S1!V86","v":14340.203004144958},{"$f":"General_INPUT_S1!W86","v":15789.300572846991},{"$f":"General_INPUT_S1!X86","v":17106.200997862201},{"$f":"General_INPUT_S1!Y86","v":24350.677120456588},{"$f":"General_INPUT_S1!Z86","v":31173.200285103725},{"$f":"General_INPUT_S1!AA86","v":37573.770491803611},{"$f":"General_INPUT_S1!AB86","v":43552.387740556238},{"$f":"General_INPUT_S1!AC86","v":49109.052031361607},{"$f":"General_INPUT_S1!AD86","v":54243.763364219725},{"$f":"General_INPUT_S1!AE86","v":58956.521739130585},{"$f":"General_INPUT_S1!AF86","v":63247.327156094201},{"$f":"General_INPUT_S1!AG86","v":67116.179615110552},{"$f":"General_INPUT_S1!AH86","v":70563.079116179666},{"$f":"General_INPUT_S1!AI86","v":80281.771204561708},{"$f":"General_INPUT_S1!AJ86","v":90000.46329294375},{"$f":"General_INPUT_S1!AK86","v":99719.155381325792},{"$f":"General_INPUT_S1!AL86","v":109437.84746970783},{"$f":"General_INPUT_S1!AM86","v":119156.53955808988},{"$f":"General_INPUT_S1!AN86","v":128875.23164647192},{"$f":"General_INPUT_S1!AO86","v":138593.92373485395},{"$f":"General_INPUT_S1!AP86","v":148312.615823236},{"$f":"General_INPUT_S1!AQ86","v":158031.30791161803},{"$f":"General_INPUT_S1!AR86","v":167750},{"$f":"General_INPUT_S1!AS86","v":170356.32573057737},{"$f":"General_INPUT_S1!AT86","v":172962.65146115472},{"$f":"General_INPUT_S1!AU86","v":175568.97719173203},{"$f":"General_INPUT_S1!AV86","v":178175.30292230938},{"$f":"General_INPUT_S1!AW86","v":180781.62865288675},{"$f":"General_INPUT_S1!AX86","v":183387.95438346409},{"$f":"General_INPUT_S1!AY86","v":185994.28011404144},{"$f":"General_INPUT_S1!AZ86","v":188600.60584461878},{"$f":"General_INPUT_S1!BA86","v":191206.9315751961},{"$f":"General_INPUT_S1!BB86","v":193813.25730577359}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D87","v":5},{"$f":"General_INPUT_S1!E87","v":5},{"$f":"General_INPUT_S1!F87","v":5},{"$f":"General_INPUT_S1!G87","v":5},{"$f":"General_INPUT_S1!H87","v":5},{"$f":"General_INPUT_S1!I87","v":5},{"$f":"General_INPUT_S1!J87","v":5},{"$f":"General_INPUT_S1!K87","v":5},{"$f":"General_INPUT_S1!L87","v":5},{"$f":"General_INPUT_S1!M87","v":5},{"$f":"General_INPUT_S1!N87","v":5},{"$f":"General_INPUT_S1!O87","v":5},{"$f":"General_INPUT_S1!P87","v":43.025615304067252},{"$f":"General_INPUT_S1!Q87","v":103.08408788926991},{"$f":"General_INPUT_S1!R87","v":185.17541775560801},{"$f":"General_INPUT_S1!S87","v":289.2996049030815},{"$f":"General_INPUT_S1!T87","v":415.4566493316903},{"$f":"General_INPUT_S1!U87","v":563.64655104143458},{"$f":"General_INPUT_S1!V87","v":733.86931003231427},{"$f":"General_INPUT_S1!W87","v":926.12492630432939},{"$f":"General_INPUT_S1!X87","v":1140.4133998574798},{"$f":"General_INPUT_S1!Y87","v":2001.4255167498566},{"$f":"General_INPUT_S1!Z87","v":3073.4141126158597},{"$f":"General_INPUT_S1!AA87","v":4356.37918745549},{"$f":"General_INPUT_S1!AB87","v":5850.320741268747},{"$f":"General_INPUT_S1!AC87","v":7555.2387740556314},{"$f":"General_INPUT_S1!AD87","v":9471.1332858161422},{"$f":"General_INPUT_S1!AE87","v":11598.004276550279},{"$f":"General_INPUT_S1!AF87","v":13935.851746258046},{"$f":"General_INPUT_S1!AG87","v":16484.675694939437},{"$f":"General_INPUT_S1!AH87","v":19244.476122594453},{"$f":"General_INPUT_S1!AI87","v":22624.862794012843},{"$f":"General_INPUT_S1!AJ87","v":26181.952957947269},{"$f":"General_INPUT_S1!AK87","v":29915.746614397736},{"$f":"General_INPUT_S1!AL87","v":33826.24376336424},{"$f":"General_INPUT_S1!AM87","v":37913.444404846778},{"$f":"General_INPUT_S1!AN87","v":42177.348538845348},{"$f":"General_INPUT_S1!AO87","v":46617.956165359974},{"$f":"General_INPUT_S1!AP87","v":51235.267284390618},{"$f":"General_INPUT_S1!AQ87","v":56029.281895937303},{"$f":"General_INPUT_S1!AR87","v":61000},{"$f":"General_INPUT_S1!AS87","v":61947.754811119041},{"$f":"General_INPUT_S1!AT87","v":62895.509622238074},{"$f":"General_INPUT_S1!AU87","v":63843.264433357108},{"$f":"General_INPUT_S1!AV87","v":64791.019244476149},{"$f":"General_INPUT_S1!AW87","v":65738.774055595175},{"$f":"General_INPUT_S1!AX87","v":66686.528866714216},{"$f":"General_INPUT_S1!AY87","v":67634.283677833242},{"$f":"General_INPUT_S1!AZ87","v":68582.038488952283},{"$f":"General_INPUT_S1!BA87","v":69529.793300071324},{"$f":"General_INPUT_S1!BB87","v":70477.548111190394}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D88","v":0},{"$f":"General_INPUT_S1!E88","v":0},{"$f":"General_INPUT_S1!F88","v":0},{"$f":"General_INPUT_S1!G88","v":0},{"$f":"General_INPUT_S1!H88","v":0},{"$f":"General_INPUT_S1!I88","v":0},{"$f":"General_INPUT_S1!J88","v":0},{"$f":"General_INPUT_S1!K88","v":0},{"$f":"General_INPUT_S1!L88","v":0},{"$f":"General_INPUT_S1!M88","v":0},{"$f":"General_INPUT_S1!N88","v":0},{"$f":"General_INPUT_S1!O88","v":0},{"$f":"General_INPUT_S1!P88","v":66.193254313949623},{"$f":"General_INPUT_S1!Q88","v":242.55079503357626},{"$f":"General_INPUT_S1!R88","v":529.07262215887999},{"$f":"General_INPUT_S1!S88","v":925.75873568986071},{"$f":"General_INPUT_S1!T88","v":1432.6091356265185},{"$f":"General_INPUT_S1!U88","v":2049.623821968853},{"$f":"General_INPUT_S1!V88","v":2776.8027947168648},{"$f":"General_INPUT_S1!W88","v":3614.1460538705537},{"$f":"General_INPUT_S1!X88","v":4561.6535994299193},{"$f":"General_INPUT_S1!Y88","v":7004.9893086244983},{"$f":"General_INPUT_S1!Z88","v":9659.3014967927029},{"$f":"General_INPUT_S1!AA88","v":12524.590163934534},{"$f":"General_INPUT_S1!AB88","v":15600.855310049992},{"$f":"General_INPUT_S1!AC88","v":18888.096935139074},{"$f":"General_INPUT_S1!AD88","v":22386.315039201785},{"$f":"General_INPUT_S1!AE88","v":26095.509622238125},{"$f":"General_INPUT_S1!AF88","v":30015.680684248091},{"$f":"General_INPUT_S1!AG88","v":34146.828225231686},{"$f":"General_INPUT_S1!AH88","v":38488.952245188899},{"$f":"General_INPUT_S1!AI88","v":43060.222736992175},{"$f":"General_INPUT_S1!AJ88","v":47454.789736279417},{"$f":"General_INPUT_S1!AK88","v":51672.653243050619},{"$f":"General_INPUT_S1!AL88","v":55713.813257305781},{"$f":"General_INPUT_S1!AM88","v":59578.269779044909},{"$f":"General_INPUT_S1!AN88","v":63266.022808268004},{"$f":"General_INPUT_S1!AO88","v":66777.072344975051},{"$f":"General_INPUT_S1!AP88","v":70111.41838916608},{"$f":"General_INPUT_S1!AQ88","v":73269.060940841038},{"$f":"General_INPUT_S1!AR88","v":76249.999999999985},{"$f":"General_INPUT_S1!AS88","v":77434.693513898776},{"$f":"General_INPUT_S1!AT88","v":78619.387027797566},{"$f":"General_INPUT_S1!AU88","v":79804.08054169637},{"$f":"General_INPUT_S1!AV88","v":80988.77405559516},{"$f":"General_INPUT_S1!AW88","v":82173.467569493951},{"$f":"General_INPUT_S1!AX88","v":83358.161083392741},{"$f":"General_INPUT_S1!AY88","v":84542.854597291531},{"$f":"General_INPUT_S1!AZ88","v":85727.548111190335},{"$f":"General_INPUT_S1!BA88","v":86912.241625089126},{"$f":"General_INPUT_S1!BB88","v":88096.935138987974}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D89","v":0},{"$f":"General_INPUT_S1!E89","v":0},{"$f":"General_INPUT_S1!F89","v":0},{"$f":"General_INPUT_S1!G89","v":0},{"$f":"General_INPUT_S1!H89","v":0},{"$f":"General_INPUT_S1!I89","v":0},{"$f":"General_INPUT_S1!J89","v":0},{"$f":"General_INPUT_S1!K89","v":0},{"$f":"General_INPUT_S1!L89","v":0},{"$f":"General_INPUT_S1!M89","v":0},{"$f":"General_INPUT_S1!N89","v":0},{"$f":"General_INPUT_S1!O89","v":0},{"$f":"General_INPUT_S1!P89","v":570.20669992874434},{"$f":"General_INPUT_S1!Q89","v":1140.4133998574887},{"$f":"General_INPUT_S1!R89","v":1710.6200997862331},{"$f":"General_INPUT_S1!S89","v":2280.8267997149774},{"$f":"General_INPUT_S1!T89","v":2851.0334996437223},{"$f":"General_INPUT_S1!U89","v":3421.2401995724667},{"$f":"General_INPUT_S1!V89","v":3991.4468995012112},{"$f":"General_INPUT_S1!W89","v":4561.6535994299547},{"$f":"General_INPUT_S1!X89","v":5131.8602993586992},{"$f":"General_INPUT_S1!Y89","v":8130.5773342837974},{"$f":"General_INPUT_S1!Z89","v":10934.283677833278},{"$f":"General_INPUT_S1!AA89","v":13542.979330007136},{"$f":"General_INPUT_S1!AB89","v":15956.664290805375},{"$f":"General_INPUT_S1!AC89","v":18175.338560227992},{"$f":"General_INPUT_S1!AD89","v":20199.002138274991},{"$f":"General_INPUT_S1!AE89","v":22027.655024946369},{"$f":"General_INPUT_S1!AF89","v":23661.297220242126},{"$f":"General_INPUT_S1!AG89","v":25099.928724162262},{"$f":"General_INPUT_S1!AH89","v":26343.549536706785},{"$f":"General_INPUT_S1!AI89","v":29787.491803278448},{"$f":"General_INPUT_S1!AJ89","v":33120.7013542407},{"$f":"General_INPUT_S1!AK89","v":36343.178189593549},{"$f":"General_INPUT_S1!AL89","v":39454.922309336987},{"$f":"General_INPUT_S1!AM89","v":42455.933713471015},{"$f":"General_INPUT_S1!AN89","v":45346.212401995632},{"$f":"General_INPUT_S1!AO89","v":48125.758374910838},{"$f":"General_INPUT_S1!AP89","v":50794.571632216641},{"$f":"General_INPUT_S1!AQ89","v":53352.652173913018},{"$f":"General_INPUT_S1!AR89","v":55800},{"$f":"General_INPUT_S1!AS89","v":58379.999999999993},{"$f":"General_INPUT_S1!AT89","v":60959.999999999993},{"$f":"General_INPUT_S1!AU89","v":63539.999999999993},{"$f":"General_INPUT_S1!AV89","v":66119.999999999985},{"$f":"General_INPUT_S1!AW89","v":68699.999999999985},{"$f":"General_INPUT_S1!AX89","v":71279.999999999985},{"$f":"General_INPUT_S1!AY89","v":73859.999999999985},{"$f":"General_INPUT_S1!AZ89","v":76439.999999999985},{"$f":"General_INPUT_S1!BA89","v":79020},{"$f":"General_INPUT_S1!BB89","v":81600}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D90","v":0},{"$f":"General_INPUT_S1!E90","v":0},{"$f":"General_INPUT_S1!F90","v":0},{"$f":"General_INPUT_S1!G90","v":0},{"$f":"General_INPUT_S1!H90","v":0},{"$f":"General_INPUT_S1!I90","v":0},{"$f":"General_INPUT_S1!J90","v":0},{"$f":"General_INPUT_S1!K90","v":0},{"$f":"General_INPUT_S1!L90","v":0},{"$f":"General_INPUT_S1!M90","v":0},{"$f":"General_INPUT_S1!N90","v":0},{"$f":"General_INPUT_S1!O90","v":0},{"$f":"General_INPUT_S1!P90","v":0},{"$f":"General_INPUT_S1!Q90","v":0},{"$f":"General_INPUT_S1!R90","v":0},{"$f":"General_INPUT_S1!S90","v":0},{"$f":"General_INPUT_S1!T90","v":0},{"$f":"General_INPUT_S1!U90","v":0},{"$f":"General_INPUT_S1!V90","v":0},{"$f":"General_INPUT_S1!W90","v":0},{"$f":"General_INPUT_S1!X90","v":0},{"$f":"General_INPUT_S1!Y90","v":251.46115466857117},{"$f":"General_INPUT_S1!Z90","v":697.93300071276258},{"$f":"General_INPUT_S1!AA90","v":1339.4155381325743},{"$f":"General_INPUT_S1!AB90","v":2175.9087669280061},{"$f":"General_INPUT_S1!AC90","v":3207.4126870990585},{"$f":"General_INPUT_S1!AD90","v":4433.9272986457308},{"$f":"General_INPUT_S1!AE90","v":5855.452601568024},{"$f":"General_INPUT_S1!AF90","v":7471.9885958659379},{"$f":"General_INPUT_S1!AG90","v":9283.535281539469},{"$f":"General_INPUT_S1!AH90","v":11290.092658588625},{"$f":"General_INPUT_S1!AI90","v":13382.786172487424},{"$f":"General_INPUT_S1!AJ90","v":15586.21240199563},{"$f":"General_INPUT_S1!AK90","v":17900.371347113247},{"$f":"General_INPUT_S1!AL90","v":20325.263007840269},{"$f":"General_INPUT_S1!AM90","v":22860.887384176705},{"$f":"General_INPUT_S1!AN90","v":25507.244476122552},{"$f":"General_INPUT_S1!AO90","v":28264.334283677803},{"$f":"General_INPUT_S1!AP90","v":31132.156806842471},{"$f":"General_INPUT_S1!AQ90","v":34110.712045616543},{"$f":"General_INPUT_S1!AR90","v":37200},{"$f":"General_INPUT_S1!AS90","v":38920},{"$f":"General_INPUT_S1!AT90","v":40640},{"$f":"General_INPUT_S1!AU90","v":42360},{"$f":"General_INPUT_S1!AV90","v":44080},{"$f":"General_INPUT_S1!AW90","v":45800},{"$f":"General_INPUT_S1!AX90","v":47519.999999999993},{"$f":"General_INPUT_S1!AY90","v":49239.999999999993},{"$f":"General_INPUT_S1!AZ90","v":50959.999999999993},{"$f":"General_INPUT_S1!BA90","v":52680},{"$f":"General_INPUT_S1!BB90","v":54400.000000000007}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D91","v":3421.24019957266},{"$f":"General_INPUT_S1!E91","v":3421.24019957266},{"$f":"General_INPUT_S1!F91","v":3421.24019957266},{"$f":"General_INPUT_S1!G91","v":3421.24019957266},{"$f":"General_INPUT_S1!H91","v":3421.24019957266},{"$f":"General_INPUT_S1!I91","v":3421.24019957266},{"$f":"General_INPUT_S1!J91","v":3421.24019957266},{"$f":"General_INPUT_S1!K91","v":3421.24019957266},{"$f":"General_INPUT_S1!L91","v":3421.24019957266},{"$f":"General_INPUT_S1!M91","v":3421.24019957266},{"$f":"General_INPUT_S1!N91","v":3421.24019957266},{"$f":"General_INPUT_S1!O91","v":3421.24019957266},{"$f":"General_INPUT_S1!P91","v":3928.0905995092203},{"$f":"General_INPUT_S1!Q91","v":4434.9409994457801},{"$f":"General_INPUT_S1!R91","v":4941.7913993823404},{"$f":"General_INPUT_S1!S91","v":5448.6417993189016},{"$f":"General_INPUT_S1!T91","v":5955.4921992554619},{"$f":"General_INPUT_S1!U91","v":6462.3425991920221},{"$f":"General_INPUT_S1!V91","v":6969.1929991285824},{"$f":"General_INPUT_S1!W91","v":7476.0433990651427},{"$f":"General_INPUT_S1!X91","v":7982.8937990017012},{"$f":"General_INPUT_S1!Y91","v":9066.2865288663306},{"$f":"General_INPUT_S1!Z91","v":10149.679258730959},{"$f":"General_INPUT_S1!AA91","v":11233.071988595588},{"$f":"General_INPUT_S1!AB91","v":12316.464718460218},{"$f":"General_INPUT_S1!AC91","v":13399.857448324847},{"$f":"General_INPUT_S1!AD91","v":14483.250178189475},{"$f":"General_INPUT_S1!AE91","v":15566.642908054104},{"$f":"General_INPUT_S1!AF91","v":16650.035637918732},{"$f":"General_INPUT_S1!AG91","v":17733.428367783366},{"$f":"General_INPUT_S1!AH91","v":18816.821097647997},{"$f":"General_INPUT_S1!AI91","v":18873.841767640835},{"$f":"General_INPUT_S1!AJ91","v":18930.862437633677},{"$f":"General_INPUT_S1!AK91","v":18987.88310762652},{"$f":"General_INPUT_S1!AL91","v":19044.903777619362},{"$f":"General_INPUT_S1!AM91","v":19101.9244476122},{"$f":"General_INPUT_S1!AN91","v":19158.945117605042},{"$f":"General_INPUT_S1!AO91","v":19215.965787597885},{"$f":"General_INPUT_S1!AP91","v":19272.986457590727},{"$f":"General_INPUT_S1!AQ91","v":19330.007127583565},{"$f":"General_INPUT_S1!AR91","v":19387.027797576393},{"$f":"General_INPUT_S1!AS91","v":19648.325017818755},{"$f":"General_INPUT_S1!AT91","v":19909.622238061118},{"$f":"General_INPUT_S1!AU91","v":20170.91945830348},{"$f":"General_INPUT_S1!AV91","v":20432.216678545843},{"$f":"General_INPUT_S1!AW91","v":20693.513898788206},{"$f":"General_INPUT_S1!AX91","v":20954.811119030564},{"$f":"General_INPUT_S1!AY91","v":21216.108339272927},{"$f":"General_INPUT_S1!AZ91","v":21477.405559515289},{"$f":"General_INPUT_S1!BA91","v":21738.702779757652},{"$f":"General_INPUT_S1!BB91","v":22000}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D92","v":4333.570919458034},{"$f":"General_INPUT_S1!E92","v":4333.570919458034},{"$f":"General_INPUT_S1!F92","v":4333.570919458034},{"$f":"General_INPUT_S1!G92","v":4333.570919458034},{"$f":"General_INPUT_S1!H92","v":4333.570919458034},{"$f":"General_INPUT_S1!I92","v":4333.570919458034},{"$f":"General_INPUT_S1!J92","v":4333.570919458034},{"$f":"General_INPUT_S1!K92","v":4333.570919458034},{"$f":"General_INPUT_S1!L92","v":4333.570919458034},{"$f":"General_INPUT_S1!M92","v":4333.570919458034},{"$f":"General_INPUT_S1!N92","v":4333.570919458034},{"$f":"General_INPUT_S1!O92","v":4333.570919458034},{"$f":"General_INPUT_S1!P92","v":5265.6124882304102},{"$f":"General_INPUT_S1!Q92","v":6186.3907147819718},{"$f":"General_INPUT_S1!R92","v":7095.9055991127188},{"$f":"General_INPUT_S1!S92","v":7994.1571412226522},{"$f":"General_INPUT_S1!T92","v":8881.1453411117709},{"$f":"General_INPUT_S1!U92","v":9756.870198780076},{"$f":"General_INPUT_S1!V92","v":10621.331714227566},{"$f":"General_INPUT_S1!W92","v":11474.529887454242},{"$f":"General_INPUT_S1!X92","v":12316.4647184601},{"$f":"General_INPUT_S1!Y92","v":14697.647897362465},{"$f":"General_INPUT_S1!Z92","v":17051.461154668254},{"$f":"General_INPUT_S1!AA92","v":19377.904490377463},{"$f":"General_INPUT_S1!AB92","v":21676.977904490093},{"$f":"General_INPUT_S1!AC92","v":23948.681397006148},{"$f":"General_INPUT_S1!AD92","v":26193.014967925621},{"$f":"General_INPUT_S1!AE92","v":28409.978617248511},{"$f":"General_INPUT_S1!AF92","v":30599.572344974826},{"$f":"General_INPUT_S1!AG92","v":32761.796151104554},{"$f":"General_INPUT_S1!AH92","v":34896.650035637722},{"$f":"General_INPUT_S1!AI92","v":36123.238061297037},{"$f":"General_INPUT_S1!AJ92","v":37332.88096935123},{"$f":"General_INPUT_S1!AK92","v":38525.578759800279},{"$f":"General_INPUT_S1!AL92","v":39701.331432644212},{"$f":"General_INPUT_S1!AM92","v":40860.138987883001},{"$f":"General_INPUT_S1!AN92","v":42002.001425516661},{"$f":"General_INPUT_S1!AO92","v":43126.91874554519},{"$f":"General_INPUT_S1!AP92","v":44234.89094796859},{"$f":"General_INPUT_S1!AQ92","v":45325.918032786853},{"$f":"General_INPUT_S1!AR92","v":46400.000000000007},{"$f":"General_INPUT_S1!AS92","v":47210.760513186025},{"$f":"General_INPUT_S1!AT92","v":48007.674982181023},{"$f":"General_INPUT_S1!AU92","v":48790.743406984999},{"$f":"General_INPUT_S1!AV92","v":49559.965787597968},{"$f":"General_INPUT_S1!AW92","v":50315.34212401991},{"$f":"General_INPUT_S1!AX92","v":51056.87241625083},{"$f":"General_INPUT_S1!AY92","v":51784.556664290722},{"$f":"General_INPUT_S1!AZ92","v":52498.394868139607},{"$f":"General_INPUT_S1!BA92","v":53198.387027797464},{"$f":"General_INPUT_S1!BB92","v":53884.533143264329}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D93","v":228.08267997147573},{"$f":"General_INPUT_S1!E93","v":228.08267997147573},{"$f":"General_INPUT_S1!F93","v":228.08267997147573},{"$f":"General_INPUT_S1!G93","v":228.08267997147573},{"$f":"General_INPUT_S1!H93","v":228.08267997147573},{"$f":"General_INPUT_S1!I93","v":228.08267997147573},{"$f":"General_INPUT_S1!J93","v":228.08267997147573},{"$f":"General_INPUT_S1!K93","v":228.08267997147573},{"$f":"General_INPUT_S1!L93","v":228.08267997147573},{"$f":"General_INPUT_S1!M93","v":228.08267997147573},{"$f":"General_INPUT_S1!N93","v":228.08267997147573},{"$f":"General_INPUT_S1!O93","v":228.08267997147573},{"$f":"General_INPUT_S1!P93","v":309.74191107237732},{"$f":"General_INPUT_S1!Q93","v":402.66448439409305},{"$f":"General_INPUT_S1!R93","v":506.85039993662298},{"$f":"General_INPUT_S1!S93","v":622.29965769996704},{"$f":"General_INPUT_S1!T93","v":749.0122576841253},{"$f":"General_INPUT_S1!U93","v":886.98819988909781},{"$f":"General_INPUT_S1!V93","v":1036.2274843148844},{"$f":"General_INPUT_S1!W93","v":1196.7301109614853},{"$f":"General_INPUT_S1!X93","v":1368.4960798288996},{"$f":"General_INPUT_S1!Y93","v":1724.305060584423},{"$f":"General_INPUT_S1!Z93","v":2107.4839629365256},{"$f":"General_INPUT_S1!AA93","v":2518.0327868852069},{"$f":"General_INPUT_S1!AB93","v":2955.9515324304675},{"$f":"General_INPUT_S1!AC93","v":3421.2401995723067},{"$f":"General_INPUT_S1!AD93","v":3913.8987883107247},{"$f":"General_INPUT_S1!AE93","v":4433.9272986457217},{"$f":"General_INPUT_S1!AF93","v":4981.3257305772977},{"$f":"General_INPUT_S1!AG93","v":5556.0940841054526},{"$f":"General_INPUT_S1!AH93","v":6158.2323592301864},{"$f":"General_INPUT_S1!AI93","v":6626.1560940840736},{"$f":"General_INPUT_S1!AJ93","v":7111.0249465430925},{"$f":"General_INPUT_S1!AK93","v":7612.8389166072438},{"$f":"General_INPUT_S1!AL93","v":8131.5980042765277},{"$f":"General_INPUT_S1!AM93","v":8667.3022095509423},{"$f":"General_INPUT_S1!AN93","v":9219.9515324304903},{"$f":"General_INPUT_S1!AO93","v":9789.5459729151698},{"$f":"General_INPUT_S1!AP93","v":10376.085531004983},{"$f":"General_INPUT_S1!AQ93","v":10979.570206699926},{"$f":"General_INPUT_S1!AR93","v":11599.999999999998},{"$f":"General_INPUT_S1!AS93","v":12173.84390591589},{"$f":"General_INPUT_S1!AT93","v":12761.533856022801},{"$f":"General_INPUT_S1!AU93","v":13363.069850320731},{"$f":"General_INPUT_S1!AV93","v":13978.451888809679},{"$f":"General_INPUT_S1!AW93","v":14607.679971489648},{"$f":"General_INPUT_S1!AX93","v":15250.754098360634},{"$f":"General_INPUT_S1!AY93","v":15907.67426942264},{"$f":"General_INPUT_S1!AZ93","v":16578.440484675662},{"$f":"General_INPUT_S1!BA93","v":17263.052744119708},{"$f":"General_INPUT_S1!BB93","v":17961.511047754775}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D94","v":0},{"$f":"General_INPUT_S1!E94","v":0},{"$f":"General_INPUT_S1!F94","v":0},{"$f":"General_INPUT_S1!G94","v":0},{"$f":"General_INPUT_S1!H94","v":0},{"$f":"General_INPUT_S1!I94","v":0},{"$f":"General_INPUT_S1!J94","v":0},{"$f":"General_INPUT_S1!K94","v":0},{"$f":"General_INPUT_S1!L94","v":0},{"$f":"General_INPUT_S1!M94","v":0},{"$f":"General_INPUT_S1!N94","v":0},{"$f":"General_INPUT_S1!O94","v":0},{"$f":"General_INPUT_S1!P94","v":0},{"$f":"General_INPUT_S1!Q94","v":0},{"$f":"General_INPUT_S1!R94","v":0},{"$f":"General_INPUT_S1!S94","v":0},{"$f":"General_INPUT_S1!T94","v":0},{"$f":"General_INPUT_S1!U94","v":0},{"$f":"General_INPUT_S1!V94","v":0},{"$f":"General_INPUT_S1!W94","v":0},{"$f":"General_INPUT_S1!X94","v":0},{"$f":"General_INPUT_S1!Y94","v":456.16535994300023},{"$f":"General_INPUT_S1!Z94","v":912.33071988600045},{"$f":"General_INPUT_S1!AA94","v":1368.4960798290008},{"$f":"General_INPUT_S1!AB94","v":1824.6614397720009},{"$f":"General_INPUT_S1!AC94","v":2280.826799715001},{"$f":"General_INPUT_S1!AD94","v":2736.9921596580016},{"$f":"General_INPUT_S1!AE94","v":3193.1575196010017},{"$f":"General_INPUT_S1!AF94","v":3649.3228795440018},{"$f":"General_INPUT_S1!AG94","v":4105.4882394870019},{"$f":"General_INPUT_S1!AH94","v":4561.653599430002},{"$f":"General_INPUT_S1!AI94","v":5205.4882394870019},{"$f":"General_INPUT_S1!AJ94","v":5849.3228795440009},{"$f":"General_INPUT_S1!AK94","v":6493.1575196010008},{"$f":"General_INPUT_S1!AL94","v":7136.9921596579998},{"$f":"General_INPUT_S1!AM94","v":7780.8267997149997},{"$f":"General_INPUT_S1!AN94","v":8424.6614397719986},{"$f":"General_INPUT_S1!AO94","v":9068.4960798289976},{"$f":"General_INPUT_S1!AP94","v":9712.3307198859984},{"$f":"General_INPUT_S1!AQ94","v":10356.165359942997},{"$f":"General_INPUT_S1!AR94","v":11000},{"$f":"General_INPUT_S1!AS94","v":11000},{"$f":"General_INPUT_S1!AT94","v":11000},{"$f":"General_INPUT_S1!AU94","v":11000},{"$f":"General_INPUT_S1!AV94","v":11000},{"$f":"General_INPUT_S1!AW94","v":11000},{"$f":"General_INPUT_S1!AX94","v":11000},{"$f":"General_INPUT_S1!AY94","v":11000},{"$f":"General_INPUT_S1!AZ94","v":11000},{"$f":"General_INPUT_S1!BA94","v":11000},{"$f":"General_INPUT_S1!BB94","v":11000}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D95","v":0},{"$f":"General_INPUT_S1!E95","v":0},{"$f":"General_INPUT_S1!F95","v":0},{"$f":"General_INPUT_S1!G95","v":0},{"$f":"General_INPUT_S1!H95","v":0},{"$f":"General_INPUT_S1!I95","v":0},{"$f":"General_INPUT_S1!J95","v":0},{"$f":"General_INPUT_S1!K95","v":0},{"$f":"General_INPUT_S1!L95","v":0},{"$f":"General_INPUT_S1!M95","v":0},{"$f":"General_INPUT_S1!N95","v":0},{"$f":"General_INPUT_S1!O95","v":0},{"$f":"General_INPUT_S1!P95","v":0},{"$f":"General_INPUT_S1!Q95","v":0},{"$f":"General_INPUT_S1!R95","v":0},{"$f":"General_INPUT_S1!S95","v":0},{"$f":"General_INPUT_S1!T95","v":0},{"$f":"General_INPUT_S1!U95","v":0},{"$f":"General_INPUT_S1!V95","v":0},{"$f":"General_INPUT_S1!W95","v":0},{"$f":"General_INPUT_S1!X95","v":0},{"$f":"General_INPUT_S1!Y95","v":0},{"$f":"General_INPUT_S1!Z95","v":0},{"$f":"General_INPUT_S1!AA95","v":0},{"$f":"General_INPUT_S1!AB95","v":0},{"$f":"General_INPUT_S1!AC95","v":0},{"$f":"General_INPUT_S1!AD95","v":0},{"$f":"General_INPUT_S1!AE95","v":0},{"$f":"General_INPUT_S1!AF95","v":0},{"$f":"General_INPUT_S1!AG95","v":0},{"$f":"General_INPUT_S1!AH95","v":0},{"$f":"General_INPUT_S1!AI95","v":0},{"$f":"General_INPUT_S1!AJ95","v":0},{"$f":"General_INPUT_S1!AK95","v":0},{"$f":"General_INPUT_S1!AL95","v":0},{"$f":"General_INPUT_S1!AM95","v":0},{"$f":"General_INPUT_S1!AN95","v":0},{"$f":"General_INPUT_S1!AO95","v":0},{"$f":"General_INPUT_S1!AP95","v":0},{"$f":"General_INPUT_S1!AQ95","v":0},{"$f":"General_INPUT_S1!AR95","v":0},{"$f":"General_INPUT_S1!AS95","v":0},{"$f":"General_INPUT_S1!AT95","v":0},{"$f":"General_INPUT_S1!AU95","v":0},{"$f":"General_INPUT_S1!AV95","v":0},{"$f":"General_INPUT_S1!AW95","v":0},{"$f":"General_INPUT_S1!AX95","v":0},{"$f":"General_INPUT_S1!AY95","v":0},{"$f":"General_INPUT_S1!AZ95","v":0},{"$f":"General_INPUT_S1!BA95","v":0},{"$f":"General_INPUT_S1!BB95","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D96","v":0},{"$f":"General_INPUT_S1!E96","v":0},{"$f":"General_INPUT_S1!F96","v":0},{"$f":"General_INPUT_S1!G96","v":0},{"$f":"General_INPUT_S1!H96","v":0},{"$f":"General_INPUT_S1!I96","v":0},{"$f":"General_INPUT_S1!J96","v":0},{"$f":"General_INPUT_S1!K96","v":0},{"$f":"General_INPUT_S1!L96","v":0},{"$f":"General_INPUT_S1!M96","v":0},{"$f":"General_INPUT_S1!N96","v":0},{"$f":"General_INPUT_S1!O96","v":0},{"$f":"General_INPUT_S1!P96","v":886.98819988910009},{"$f":"General_INPUT_S1!Q96","v":1773.9763997782002},{"$f":"General_INPUT_S1!R96","v":2660.9645996673003},{"$f":"General_INPUT_S1!S96","v":3547.9527995564004},{"$f":"General_INPUT_S1!T96","v":4434.9409994455},{"$f":"General_INPUT_S1!U96","v":5321.9291993345996},{"$f":"General_INPUT_S1!V96","v":6208.9173992236992},{"$f":"General_INPUT_S1!W96","v":7095.9055991127989},{"$f":"General_INPUT_S1!X96","v":7982.8937990019003},{"$f":"General_INPUT_S1!Y96","v":10833.927298645713},{"$f":"General_INPUT_S1!Z96","v":13684.960798289523},{"$f":"General_INPUT_S1!AA96","v":16535.994297933335},{"$f":"General_INPUT_S1!AB96","v":19387.027797577146},{"$f":"General_INPUT_S1!AC96","v":22238.06129722096},{"$f":"General_INPUT_S1!AD96","v":25089.094796864771},{"$f":"General_INPUT_S1!AE96","v":27940.128296508581},{"$f":"General_INPUT_S1!AF96","v":30791.161796152395},{"$f":"General_INPUT_S1!AG96","v":33642.195295796206},{"$f":"General_INPUT_S1!AH96","v":36493.228795440016},{"$f":"General_INPUT_S1!AI96","v":40343.905915896015},{"$f":"General_INPUT_S1!AJ96","v":44194.583036352014},{"$f":"General_INPUT_S1!AK96","v":48045.260156808014},{"$f":"General_INPUT_S1!AL96","v":51895.937277264013},{"$f":"General_INPUT_S1!AM96","v":55746.614397720012},{"$f":"General_INPUT_S1!AN96","v":59597.291518176004},{"$f":"General_INPUT_S1!AO96","v":63447.968638632003},{"$f":"General_INPUT_S1!AP96","v":67298.645759088002},{"$f":"General_INPUT_S1!AQ96","v":71149.322879544008},{"$f":"General_INPUT_S1!AR96","v":75000},{"$f":"General_INPUT_S1!AS96","v":76700},{"$f":"General_INPUT_S1!AT96","v":78400},{"$f":"General_INPUT_S1!AU96","v":80100.000000000015},{"$f":"General_INPUT_S1!AV96","v":81800.000000000015},{"$f":"General_INPUT_S1!AW96","v":83500.000000000015},{"$f":"General_INPUT_S1!AX96","v":85200.000000000015},{"$f":"General_INPUT_S1!AY96","v":86900.000000000015},{"$f":"General_INPUT_S1!AZ96","v":88600.000000000029},{"$f":"General_INPUT_S1!BA96","v":90300.000000000029},{"$f":"General_INPUT_S1!BB96","v":92000}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D97","v":0},{"$f":"General_INPUT_S1!E97","v":0},{"$f":"General_INPUT_S1!F97","v":0},{"$f":"General_INPUT_S1!G97","v":0},{"$f":"General_INPUT_S1!H97","v":0},{"$f":"General_INPUT_S1!I97","v":0},{"$f":"General_INPUT_S1!J97","v":0},{"$f":"General_INPUT_S1!K97","v":0},{"$f":"General_INPUT_S1!L97","v":0},{"$f":"General_INPUT_S1!M97","v":0},{"$f":"General_INPUT_S1!N97","v":0},{"$f":"General_INPUT_S1!O97","v":0},{"$f":"General_INPUT_S1!P97","v":0},{"$f":"General_INPUT_S1!Q97","v":0},{"$f":"General_INPUT_S1!R97","v":0},{"$f":"General_INPUT_S1!S97","v":0},{"$f":"General_INPUT_S1!T97","v":0},{"$f":"General_INPUT_S1!U97","v":0},{"$f":"General_INPUT_S1!V97","v":0},{"$f":"General_INPUT_S1!W97","v":0},{"$f":"General_INPUT_S1!X97","v":0},{"$f":"General_INPUT_S1!Y97","v":0},{"$f":"General_INPUT_S1!Z97","v":0},{"$f":"General_INPUT_S1!AA97","v":0},{"$f":"General_INPUT_S1!AB97","v":0},{"$f":"General_INPUT_S1!AC97","v":0},{"$f":"General_INPUT_S1!AD97","v":0},{"$f":"General_INPUT_S1!AE97","v":0},{"$f":"General_INPUT_S1!AF97","v":0},{"$f":"General_INPUT_S1!AG97","v":0},{"$f":"General_INPUT_S1!AH97","v":0},{"$f":"General_INPUT_S1!AI97","v":0},{"$f":"General_INPUT_S1!AJ97","v":0},{"$f":"General_INPUT_S1!AK97","v":0},{"$f":"General_INPUT_S1!AL97","v":0},{"$f":"General_INPUT_S1!AM97","v":0},{"$f":"General_INPUT_S1!AN97","v":0},{"$f":"General_INPUT_S1!AO97","v":0},{"$f":"General_INPUT_S1!AP97","v":0},{"$f":"General_INPUT_S1!AQ97","v":0},{"$f":"General_INPUT_S1!AR97","v":0},{"$f":"General_INPUT_S1!AS97","v":0},{"$f":"General_INPUT_S1!AT97","v":0},{"$f":"General_INPUT_S1!AU97","v":0},{"$f":"General_INPUT_S1!AV97","v":0},{"$f":"General_INPUT_S1!AW97","v":0},{"$f":"General_INPUT_S1!AX97","v":0},{"$f":"General_INPUT_S1!AY97","v":0},{"$f":"General_INPUT_S1!AZ97","v":0},{"$f":"General_INPUT_S1!BA97","v":0},{"$f":"General_INPUT_S1!BB97","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D98","v":0},{"$f":"General_INPUT_S1!E98","v":0},{"$f":"General_INPUT_S1!F98","v":0},{"$f":"General_INPUT_S1!G98","v":0},{"$f":"General_INPUT_S1!H98","v":0},{"$f":"General_INPUT_S1!I98","v":0},{"$f":"General_INPUT_S1!J98","v":0},{"$f":"General_INPUT_S1!K98","v":0},{"$f":"General_INPUT_S1!L98","v":0},{"$f":"General_INPUT_S1!M98","v":0},{"$f":"General_INPUT_S1!N98","v":0},{"$f":"General_INPUT_S1!O98","v":0},{"$f":"General_INPUT_S1!P98","v":0},{"$f":"General_INPUT_S1!Q98","v":0},{"$f":"General_INPUT_S1!R98","v":0},{"$f":"General_INPUT_S1!S98","v":0},{"$f":"General_INPUT_S1!T98","v":0},{"$f":"General_INPUT_S1!U98","v":0},{"$f":"General_INPUT_S1!V98","v":0},{"$f":"General_INPUT_S1!W98","v":0},{"$f":"General_INPUT_S1!X98","v":0},{"$f":"General_INPUT_S1!Y98","v":0},{"$f":"General_INPUT_S1!Z98","v":0},{"$f":"General_INPUT_S1!AA98","v":0},{"$f":"General_INPUT_S1!AB98","v":0},{"$f":"General_INPUT_S1!AC98","v":0},{"$f":"General_INPUT_S1!AD98","v":0},{"$f":"General_INPUT_S1!AE98","v":0},{"$f":"General_INPUT_S1!AF98","v":0},{"$f":"General_INPUT_S1!AG98","v":0},{"$f":"General_INPUT_S1!AH98","v":0},{"$f":"General_INPUT_S1!AI98","v":0},{"$f":"General_INPUT_S1!AJ98","v":0},{"$f":"General_INPUT_S1!AK98","v":0},{"$f":"General_INPUT_S1!AL98","v":0},{"$f":"General_INPUT_S1!AM98","v":0},{"$f":"General_INPUT_S1!AN98","v":0},{"$f":"General_INPUT_S1!AO98","v":0},{"$f":"General_INPUT_S1!AP98","v":0},{"$f":"General_INPUT_S1!AQ98","v":0},{"$f":"General_INPUT_S1!AR98","v":0},{"$f":"General_INPUT_S1!AS98","v":0},{"$f":"General_INPUT_S1!AT98","v":0},{"$f":"General_INPUT_S1!AU98","v":0},{"$f":"General_INPUT_S1!AV98","v":0},{"$f":"General_INPUT_S1!AW98","v":0},{"$f":"General_INPUT_S1!AX98","v":0},{"$f":"General_INPUT_S1!AY98","v":0},{"$f":"General_INPUT_S1!AZ98","v":0},{"$f":"General_INPUT_S1!BA98","v":0},{"$f":"General_INPUT_S1!BB98","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D99","v":0},{"$f":"General_INPUT_S1!E99","v":0},{"$f":"General_INPUT_S1!F99","v":0},{"$f":"General_INPUT_S1!G99","v":0},{"$f":"General_INPUT_S1!H99","v":0},{"$f":"General_INPUT_S1!I99","v":0},{"$f":"General_INPUT_S1!J99","v":0},{"$f":"General_INPUT_S1!K99","v":0},{"$f":"General_INPUT_S1!L99","v":0},{"$f":"General_INPUT_S1!M99","v":0},{"$f":"General_INPUT_S1!N99","v":0},{"$f":"General_INPUT_S1!O99","v":0},{"$f":"General_INPUT_S1!P99","v":0},{"$f":"General_INPUT_S1!Q99","v":0},{"$f":"General_INPUT_S1!R99","v":0},{"$f":"General_INPUT_S1!S99","v":0},{"$f":"General_INPUT_S1!T99","v":0},{"$f":"General_INPUT_S1!U99","v":0},{"$f":"General_INPUT_S1!V99","v":0},{"$f":"General_INPUT_S1!W99","v":0},{"$f":"General_INPUT_S1!X99","v":0},{"$f":"General_INPUT_S1!Y99","v":0},{"$f":"General_INPUT_S1!Z99","v":0},{"$f":"General_INPUT_S1!AA99","v":0},{"$f":"General_INPUT_S1!AB99","v":0},{"$f":"General_INPUT_S1!AC99","v":0},{"$f":"General_INPUT_S1!AD99","v":0},{"$f":"General_INPUT_S1!AE99","v":0},{"$f":"General_INPUT_S1!AF99","v":0},{"$f":"General_INPUT_S1!AG99","v":0},{"$f":"General_INPUT_S1!AH99","v":0},{"$f":"General_INPUT_S1!AI99","v":0},{"$f":"General_INPUT_S1!AJ99","v":0},{"$f":"General_INPUT_S1!AK99","v":0},{"$f":"General_INPUT_S1!AL99","v":0},{"$f":"General_INPUT_S1!AM99","v":0},{"$f":"General_INPUT_S1!AN99","v":0},{"$f":"General_INPUT_S1!AO99","v":0},{"$f":"General_INPUT_S1!AP99","v":0},{"$f":"General_INPUT_S1!AQ99","v":0},{"$f":"General_INPUT_S1!AR99","v":0},{"$f":"General_INPUT_S1!AS99","v":0},{"$f":"General_INPUT_S1!AT99","v":0},{"$f":"General_INPUT_S1!AU99","v":0},{"$f":"General_INPUT_S1!AV99","v":0},{"$f":"General_INPUT_S1!AW99","v":0},{"$f":"General_INPUT_S1!AX99","v":0},{"$f":"General_INPUT_S1!AY99","v":0},{"$f":"General_INPUT_S1!AZ99","v":0},{"$f":"General_INPUT_S1!BA99","v":0},{"$f":"General_INPUT_S1!BB99","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D100","v":0},{"$f":"General_INPUT_S1!E100","v":0},{"$f":"General_INPUT_S1!F100","v":0},{"$f":"General_INPUT_S1!G100","v":0},{"$f":"General_INPUT_S1!H100","v":0},{"$f":"General_INPUT_S1!I100","v":0},{"$f":"General_INPUT_S1!J100","v":0},{"$f":"General_INPUT_S1!K100","v":0},{"$f":"General_INPUT_S1!L100","v":0},{"$f":"General_INPUT_S1!M100","v":0},{"$f":"General_INPUT_S1!N100","v":0},{"$f":"General_INPUT_S1!O100","v":0},{"$f":"General_INPUT_S1!P100","v":0},{"$f":"General_INPUT_S1!Q100","v":0},{"$f":"General_INPUT_S1!R100","v":0},{"$f":"General_INPUT_S1!S100","v":0},{"$f":"General_INPUT_S1!T100","v":0},{"$f":"General_INPUT_S1!U100","v":0},{"$f":"General_INPUT_S1!V100","v":0},{"$f":"General_INPUT_S1!W100","v":0},{"$f":"General_INPUT_S1!X100","v":0},{"$f":"General_INPUT_S1!Y100","v":0},{"$f":"General_INPUT_S1!Z100","v":0},{"$f":"General_INPUT_S1!AA100","v":0},{"$f":"General_INPUT_S1!AB100","v":0},{"$f":"General_INPUT_S1!AC100","v":0},{"$f":"General_INPUT_S1!AD100","v":0},{"$f":"General_INPUT_S1!AE100","v":0},{"$f":"General_INPUT_S1!AF100","v":0},{"$f":"General_INPUT_S1!AG100","v":0},{"$f":"General_INPUT_S1!AH100","v":0},{"$f":"General_INPUT_S1!AI100","v":0},{"$f":"General_INPUT_S1!AJ100","v":0},{"$f":"General_INPUT_S1!AK100","v":0},{"$f":"General_INPUT_S1!AL100","v":0},{"$f":"General_INPUT_S1!AM100","v":0},{"$f":"General_INPUT_S1!AN100","v":0},{"$f":"General_INPUT_S1!AO100","v":0},{"$f":"General_INPUT_S1!AP100","v":0},{"$f":"General_INPUT_S1!AQ100","v":0},{"$f":"General_INPUT_S1!AR100","v":0},{"$f":"General_INPUT_S1!AS100","v":0},{"$f":"General_INPUT_S1!AT100","v":0},{"$f":"General_INPUT_S1!AU100","v":0},{"$f":"General_INPUT_S1!AV100","v":0},{"$f":"General_INPUT_S1!AW100","v":0},{"$f":"General_INPUT_S1!AX100","v":0},{"$f":"General_INPUT_S1!AY100","v":0},{"$f":"General_INPUT_S1!AZ100","v":0},{"$f":"General_INPUT_S1!BA100","v":0},{"$f":"General_INPUT_S1!BB100","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D101","v":0},{"$f":"General_INPUT_S1!E101","v":0},{"$f":"General_INPUT_S1!F101","v":0},{"$f":"General_INPUT_S1!G101","v":0},{"$f":"General_INPUT_S1!H101","v":0},{"$f":"General_INPUT_S1!I101","v":0},{"$f":"General_INPUT_S1!J101","v":0},{"$f":"General_INPUT_S1!K101","v":0},{"$f":"General_INPUT_S1!L101","v":0},{"$f":"General_INPUT_S1!M101","v":0},{"$f":"General_INPUT_S1!N101","v":0},{"$f":"General_INPUT_S1!O101","v":0},{"$f":"General_INPUT_S1!P101","v":0},{"$f":"General_INPUT_S1!Q101","v":0},{"$f":"General_INPUT_S1!R101","v":0},{"$f":"General_INPUT_S1!S101","v":0},{"$f":"General_INPUT_S1!T101","v":0},{"$f":"General_INPUT_S1!U101","v":0},{"$f":"General_INPUT_S1!V101","v":0},{"$f":"General_INPUT_S1!W101","v":0},{"$f":"General_INPUT_S1!X101","v":0},{"$f":"General_INPUT_S1!Y101","v":0},{"$f":"General_INPUT_S1!Z101","v":0},{"$f":"General_INPUT_S1!AA101","v":0},{"$f":"General_INPUT_S1!AB101","v":0},{"$f":"General_INPUT_S1!AC101","v":0},{"$f":"General_INPUT_S1!AD101","v":0},{"$f":"General_INPUT_S1!AE101","v":0},{"$f":"General_INPUT_S1!AF101","v":0},{"$f":"General_INPUT_S1!AG101","v":0},{"$f":"General_INPUT_S1!AH101","v":0},{"$f":"General_INPUT_S1!AI101","v":0},{"$f":"General_INPUT_S1!AJ101","v":0},{"$f":"General_INPUT_S1!AK101","v":0},{"$f":"General_INPUT_S1!AL101","v":0},{"$f":"General_INPUT_S1!AM101","v":0},{"$f":"General_INPUT_S1!AN101","v":0},{"$f":"General_INPUT_S1!AO101","v":0},{"$f":"General_INPUT_S1!AP101","v":0},{"$f":"General_INPUT_S1!AQ101","v":0},{"$f":"General_INPUT_S1!AR101","v":0},{"$f":"General_INPUT_S1!AS101","v":0},{"$f":"General_INPUT_S1!AT101","v":0},{"$f":"General_INPUT_S1!AU101","v":0},{"$f":"General_INPUT_S1!AV101","v":0},{"$f":"General_INPUT_S1!AW101","v":0},{"$f":"General_INPUT_S1!AX101","v":0},{"$f":"General_INPUT_S1!AY101","v":0},{"$f":"General_INPUT_S1!AZ101","v":0},{"$f":"General_INPUT_S1!BA101","v":0},{"$f":"General_INPUT_S1!BB101","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D102","v":0},{"$f":"General_INPUT_S1!E102","v":0},{"$f":"General_INPUT_S1!F102","v":0},{"$f":"General_INPUT_S1!G102","v":0},{"$f":"General_INPUT_S1!H102","v":0},{"$f":"General_INPUT_S1!I102","v":0},{"$f":"General_INPUT_S1!J102","v":0},{"$f":"General_INPUT_S1!K102","v":0},{"$f":"General_INPUT_S1!L102","v":0},{"$f":"General_INPUT_S1!M102","v":0},{"$f":"General_INPUT_S1!N102","v":0},{"$f":"General_INPUT_S1!O102","v":0},{"$f":"General_INPUT_S1!P102","v":0},{"$f":"General_INPUT_S1!Q102","v":0},{"$f":"General_INPUT_S1!R102","v":0},{"$f":"General_INPUT_S1!S102","v":0},{"$f":"General_INPUT_S1!T102","v":0},{"$f":"General_INPUT_S1!U102","v":0},{"$f":"General_INPUT_S1!V102","v":0},{"$f":"General_INPUT_S1!W102","v":0},{"$f":"General_INPUT_S1!X102","v":0},{"$f":"General_INPUT_S1!Y102","v":0},{"$f":"General_INPUT_S1!Z102","v":0},{"$f":"General_INPUT_S1!AA102","v":0},{"$f":"General_INPUT_S1!AB102","v":0},{"$f":"General_INPUT_S1!AC102","v":0},{"$f":"General_INPUT_S1!AD102","v":0},{"$f":"General_INPUT_S1!AE102","v":0},{"$f":"General_INPUT_S1!AF102","v":0},{"$f":"General_INPUT_S1!AG102","v":0},{"$f":"General_INPUT_S1!AH102","v":0},{"$f":"General_INPUT_S1!AI102","v":0},{"$f":"General_INPUT_S1!AJ102","v":0},{"$f":"General_INPUT_S1!AK102","v":0},{"$f":"General_INPUT_S1!AL102","v":0},{"$f":"General_INPUT_S1!AM102","v":0},{"$f":"General_INPUT_S1!AN102","v":0},{"$f":"General_INPUT_S1!AO102","v":0},{"$f":"General_INPUT_S1!AP102","v":0},{"$f":"General_INPUT_S1!AQ102","v":0},{"$f":"General_INPUT_S1!AR102","v":0},{"$f":"General_INPUT_S1!AS102","v":0},{"$f":"General_INPUT_S1!AT102","v":0},{"$f":"General_INPUT_S1!AU102","v":0},{"$f":"General_INPUT_S1!AV102","v":0},{"$f":"General_INPUT_S1!AW102","v":0},{"$f":"General_INPUT_S1!AX102","v":0},{"$f":"General_INPUT_S1!AY102","v":0},{"$f":"General_INPUT_S1!AZ102","v":0},{"$f":"General_INPUT_S1!BA102","v":0},{"$f":"General_INPUT_S1!BB102","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D103","v":0},{"$f":"General_INPUT_S1!E103","v":0},{"$f":"General_INPUT_S1!F103","v":0},{"$f":"General_INPUT_S1!G103","v":0},{"$f":"General_INPUT_S1!H103","v":0},{"$f":"General_INPUT_S1!I103","v":0},{"$f":"General_INPUT_S1!J103","v":0},{"$f":"General_INPUT_S1!K103","v":0},{"$f":"General_INPUT_S1!L103","v":0},{"$f":"General_INPUT_S1!M103","v":0},{"$f":"General_INPUT_S1!N103","v":0},{"$f":"General_INPUT_S1!O103","v":0},{"$f":"General_INPUT_S1!P103","v":0},{"$f":"General_INPUT_S1!Q103","v":0},{"$f":"General_INPUT_S1!R103","v":0},{"$f":"General_INPUT_S1!S103","v":0},{"$f":"General_INPUT_S1!T103","v":0},{"$f":"General_INPUT_S1!U103","v":0},{"$f":"General_INPUT_S1!V103","v":0},{"$f":"General_INPUT_S1!W103","v":0},{"$f":"General_INPUT_S1!X103","v":0},{"$f":"General_INPUT_S1!Y103","v":0},{"$f":"General_INPUT_S1!Z103","v":0},{"$f":"General_INPUT_S1!AA103","v":0},{"$f":"General_INPUT_S1!AB103","v":0},{"$f":"General_INPUT_S1!AC103","v":0},{"$f":"General_INPUT_S1!AD103","v":0},{"$f":"General_INPUT_S1!AE103","v":0},{"$f":"General_INPUT_S1!AF103","v":0},{"$f":"General_INPUT_S1!AG103","v":0},{"$f":"General_INPUT_S1!AH103","v":0},{"$f":"General_INPUT_S1!AI103","v":0},{"$f":"General_INPUT_S1!AJ103","v":0},{"$f":"General_INPUT_S1!AK103","v":0},{"$f":"General_INPUT_S1!AL103","v":0},{"$f":"General_INPUT_S1!AM103","v":0},{"$f":"General_INPUT_S1!AN103","v":0},{"$f":"General_INPUT_S1!AO103","v":0},{"$f":"General_INPUT_S1!AP103","v":0},{"$f":"General_INPUT_S1!AQ103","v":0},{"$f":"General_INPUT_S1!AR103","v":0},{"$f":"General_INPUT_S1!AS103","v":0},{"$f":"General_INPUT_S1!AT103","v":0},{"$f":"General_INPUT_S1!AU103","v":0},{"$f":"General_INPUT_S1!AV103","v":0},{"$f":"General_INPUT_S1!AW103","v":0},{"$f":"General_INPUT_S1!AX103","v":0},{"$f":"General_INPUT_S1!AY103","v":0},{"$f":"General_INPUT_S1!AZ103","v":0},{"$f":"General_INPUT_S1!BA103","v":0},{"$f":"General_INPUT_S1!BB103","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D104","v":0},{"$f":"General_INPUT_S1!E104","v":0},{"$f":"General_INPUT_S1!F104","v":0},{"$f":"General_INPUT_S1!G104","v":0},{"$f":"General_INPUT_S1!H104","v":0},{"$f":"General_INPUT_S1!I104","v":0},{"$f":"General_INPUT_S1!J104","v":0},{"$f":"General_INPUT_S1!K104","v":0},{"$f":"General_INPUT_S1!L104","v":0},{"$f":"General_INPUT_S1!M104","v":0},{"$f":"General_INPUT_S1!N104","v":0},{"$f":"General_INPUT_S1!O104","v":0},{"$f":"General_INPUT_S1!P104","v":0},{"$f":"General_INPUT_S1!Q104","v":0},{"$f":"General_INPUT_S1!R104","v":0},{"$f":"General_INPUT_S1!S104","v":0},{"$f":"General_INPUT_S1!T104","v":0},{"$f":"General_INPUT_S1!U104","v":0},{"$f":"General_INPUT_S1!V104","v":0},{"$f":"General_INPUT_S1!W104","v":0},{"$f":"General_INPUT_S1!X104","v":0},{"$f":"General_INPUT_S1!Y104","v":0},{"$f":"General_INPUT_S1!Z104","v":0},{"$f":"General_INPUT_S1!AA104","v":0},{"$f":"General_INPUT_S1!AB104","v":0},{"$f":"General_INPUT_S1!AC104","v":0},{"$f":"General_INPUT_S1!AD104","v":0},{"$f":"General_INPUT_S1!AE104","v":0},{"$f":"General_INPUT_S1!AF104","v":0},{"$f":"General_INPUT_S1!AG104","v":0},{"$f":"General_INPUT_S1!AH104","v":0},{"$f":"General_INPUT_S1!AI104","v":0},{"$f":"General_INPUT_S1!AJ104","v":0},{"$f":"General_INPUT_S1!AK104","v":0},{"$f":"General_INPUT_S1!AL104","v":0},{"$f":"General_INPUT_S1!AM104","v":0},{"$f":"General_INPUT_S1!AN104","v":0},{"$f":"General_INPUT_S1!AO104","v":0},{"$f":"General_INPUT_S1!AP104","v":0},{"$f":"General_INPUT_S1!AQ104","v":0},{"$f":"General_INPUT_S1!AR104","v":0},{"$f":"General_INPUT_S1!AS104","v":0},{"$f":"General_INPUT_S1!AT104","v":0},{"$f":"General_INPUT_S1!AU104","v":0},{"$f":"General_INPUT_S1!AV104","v":0},{"$f":"General_INPUT_S1!AW104","v":0},{"$f":"General_INPUT_S1!AX104","v":0},{"$f":"General_INPUT_S1!AY104","v":0},{"$f":"General_INPUT_S1!AZ104","v":0},{"$f":"General_INPUT_S1!BA104","v":0},{"$f":"General_INPUT_S1!BB104","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D105","v":0},{"$f":"General_INPUT_S1!E105","v":0},{"$f":"General_INPUT_S1!F105","v":0},{"$f":"General_INPUT_S1!G105","v":0},{"$f":"General_INPUT_S1!H105","v":0},{"$f":"General_INPUT_S1!I105","v":0},{"$f":"General_INPUT_S1!J105","v":0},{"$f":"General_INPUT_S1!K105","v":0},{"$f":"General_INPUT_S1!L105","v":0},{"$f":"General_INPUT_S1!M105","v":0},{"$f":"General_INPUT_S1!N105","v":0},{"$f":"General_INPUT_S1!O105","v":0},{"$f":"General_INPUT_S1!P105","v":0},{"$f":"General_INPUT_S1!Q105","v":0},{"$f":"General_INPUT_S1!R105","v":0},{"$f":"General_INPUT_S1!S105","v":0},{"$f":"General_INPUT_S1!T105","v":0},{"$f":"General_INPUT_S1!U105","v":0},{"$f":"General_INPUT_S1!V105","v":0},{"$f":"General_INPUT_S1!W105","v":0},{"$f":"General_INPUT_S1!X105","v":0},{"$f":"General_INPUT_S1!Y105","v":0},{"$f":"General_INPUT_S1!Z105","v":0},{"$f":"General_INPUT_S1!AA105","v":0},{"$f":"General_INPUT_S1!AB105","v":0},{"$f":"General_INPUT_S1!AC105","v":0},{"$f":"General_INPUT_S1!AD105","v":0},{"$f":"General_INPUT_S1!AE105","v":0},{"$f":"General_INPUT_S1!AF105","v":0},{"$f":"General_INPUT_S1!AG105","v":0},{"$f":"General_INPUT_S1!AH105","v":0},{"$f":"General_INPUT_S1!AI105","v":0},{"$f":"General_INPUT_S1!AJ105","v":0},{"$f":"General_INPUT_S1!AK105","v":0},{"$f":"General_INPUT_S1!AL105","v":0},{"$f":"General_INPUT_S1!AM105","v":0},{"$f":"General_INPUT_S1!AN105","v":0},{"$f":"General_INPUT_S1!AO105","v":0},{"$f":"General_INPUT_S1!AP105","v":0},{"$f":"General_INPUT_S1!AQ105","v":0},{"$f":"General_INPUT_S1!AR105","v":0},{"$f":"General_INPUT_S1!AS105","v":0},{"$f":"General_INPUT_S1!AT105","v":0},{"$f":"General_INPUT_S1!AU105","v":0},{"$f":"General_INPUT_S1!AV105","v":0},{"$f":"General_INPUT_S1!AW105","v":0},{"$f":"General_INPUT_S1!AX105","v":0},{"$f":"General_INPUT_S1!AY105","v":0},{"$f":"General_INPUT_S1!AZ105","v":0},{"$f":"General_INPUT_S1!BA105","v":0},{"$f":"General_INPUT_S1!BB105","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D106","v":0},{"$f":"General_INPUT_S1!E106","v":0},{"$f":"General_INPUT_S1!F106","v":0},{"$f":"General_INPUT_S1!G106","v":0},{"$f":"General_INPUT_S1!H106","v":0},{"$f":"General_INPUT_S1!I106","v":0},{"$f":"General_INPUT_S1!J106","v":0},{"$f":"General_INPUT_S1!K106","v":0},{"$f":"General_INPUT_S1!L106","v":0},{"$f":"General_INPUT_S1!M106","v":0},{"$f":"General_INPUT_S1!N106","v":0},{"$f":"General_INPUT_S1!O106","v":0},{"$f":"General_INPUT_S1!P106","v":0},{"$f":"General_INPUT_S1!Q106","v":0},{"$f":"General_INPUT_S1!R106","v":0},{"$f":"General_INPUT_S1!S106","v":0},{"$f":"General_INPUT_S1!T106","v":0},{"$f":"General_INPUT_S1!U106","v":0},{"$f":"General_INPUT_S1!V106","v":0},{"$f":"General_INPUT_S1!W106","v":0},{"$f":"General_INPUT_S1!X106","v":0},{"$f":"General_INPUT_S1!Y106","v":0},{"$f":"General_INPUT_S1!Z106","v":0},{"$f":"General_INPUT_S1!AA106","v":0},{"$f":"General_INPUT_S1!AB106","v":0},{"$f":"General_INPUT_S1!AC106","v":0},{"$f":"General_INPUT_S1!AD106","v":0},{"$f":"General_INPUT_S1!AE106","v":0},{"$f":"General_INPUT_S1!AF106","v":0},{"$f":"General_INPUT_S1!AG106","v":0},{"$f":"General_INPUT_S1!AH106","v":0},{"$f":"General_INPUT_S1!AI106","v":0},{"$f":"General_INPUT_S1!AJ106","v":0},{"$f":"General_INPUT_S1!AK106","v":0},{"$f":"General_INPUT_S1!AL106","v":0},{"$f":"General_INPUT_S1!AM106","v":0},{"$f":"General_INPUT_S1!AN106","v":0},{"$f":"General_INPUT_S1!AO106","v":0},{"$f":"General_INPUT_S1!AP106","v":0},{"$f":"General_INPUT_S1!AQ106","v":0},{"$f":"General_INPUT_S1!AR106","v":0},{"$f":"General_INPUT_S1!AS106","v":0},{"$f":"General_INPUT_S1!AT106","v":0},{"$f":"General_INPUT_S1!AU106","v":0},{"$f":"General_INPUT_S1!AV106","v":0},{"$f":"General_INPUT_S1!AW106","v":0},{"$f":"General_INPUT_S1!AX106","v":0},{"$f":"General_INPUT_S1!AY106","v":0},{"$f":"General_INPUT_S1!AZ106","v":0},{"$f":"General_INPUT_S1!BA106","v":0},{"$f":"General_INPUT_S1!BB106","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D107","v":0},{"$f":"General_INPUT_S1!E107","v":0},{"$f":"General_INPUT_S1!F107","v":0},{"$f":"General_INPUT_S1!G107","v":0},{"$f":"General_INPUT_S1!H107","v":0},{"$f":"General_INPUT_S1!I107","v":0},{"$f":"General_INPUT_S1!J107","v":0},{"$f":"General_INPUT_S1!K107","v":0},{"$f":"General_INPUT_S1!L107","v":0},{"$f":"General_INPUT_S1!M107","v":0},{"$f":"General_INPUT_S1!N107","v":0},{"$f":"General_INPUT_S1!O107","v":0},{"$f":"General_INPUT_S1!P107","v":0},{"$f":"General_INPUT_S1!Q107","v":0},{"$f":"General_INPUT_S1!R107","v":0},{"$f":"General_INPUT_S1!S107","v":0},{"$f":"General_INPUT_S1!T107","v":0},{"$f":"General_INPUT_S1!U107","v":0},{"$f":"General_INPUT_S1!V107","v":0},{"$f":"General_INPUT_S1!W107","v":0},{"$f":"General_INPUT_S1!X107","v":0},{"$f":"General_INPUT_S1!Y107","v":0},{"$f":"General_INPUT_S1!Z107","v":0},{"$f":"General_INPUT_S1!AA107","v":0},{"$f":"General_INPUT_S1!AB107","v":0},{"$f":"General_INPUT_S1!AC107","v":0},{"$f":"General_INPUT_S1!AD107","v":0},{"$f":"General_INPUT_S1!AE107","v":0},{"$f":"General_INPUT_S1!AF107","v":0},{"$f":"General_INPUT_S1!AG107","v":0},{"$f":"General_INPUT_S1!AH107","v":0},{"$f":"General_INPUT_S1!AI107","v":0},{"$f":"General_INPUT_S1!AJ107","v":0},{"$f":"General_INPUT_S1!AK107","v":0},{"$f":"General_INPUT_S1!AL107","v":0},{"$f":"General_INPUT_S1!AM107","v":0},{"$f":"General_INPUT_S1!AN107","v":0},{"$f":"General_INPUT_S1!AO107","v":0},{"$f":"General_INPUT_S1!AP107","v":0},{"$f":"General_INPUT_S1!AQ107","v":0},{"$f":"General_INPUT_S1!AR107","v":0},{"$f":"General_INPUT_S1!AS107","v":0},{"$f":"General_INPUT_S1!AT107","v":0},{"$f":"General_INPUT_S1!AU107","v":0},{"$f":"General_INPUT_S1!AV107","v":0},{"$f":"General_INPUT_S1!AW107","v":0},{"$f":"General_INPUT_S1!AX107","v":0},{"$f":"General_INPUT_S1!AY107","v":0},{"$f":"General_INPUT_S1!AZ107","v":0},{"$f":"General_INPUT_S1!BA107","v":0},{"$f":"General_INPUT_S1!BB107","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D108","v":0},{"$f":"General_INPUT_S1!E108","v":0},{"$f":"General_INPUT_S1!F108","v":0},{"$f":"General_INPUT_S1!G108","v":0},{"$f":"General_INPUT_S1!H108","v":0},{"$f":"General_INPUT_S1!I108","v":0},{"$f":"General_INPUT_S1!J108","v":0},{"$f":"General_INPUT_S1!K108","v":0},{"$f":"General_INPUT_S1!L108","v":0},{"$f":"General_INPUT_S1!M108","v":0},{"$f":"General_INPUT_S1!N108","v":0},{"$f":"General_INPUT_S1!O108","v":0},{"$f":"General_INPUT_S1!P108","v":0},{"$f":"General_INPUT_S1!Q108","v":0},{"$f":"General_INPUT_S1!R108","v":0},{"$f":"General_INPUT_S1!S108","v":0},{"$f":"General_INPUT_S1!T108","v":0},{"$f":"General_INPUT_S1!U108","v":0},{"$f":"General_INPUT_S1!V108","v":0},{"$f":"General_INPUT_S1!W108","v":0},{"$f":"General_INPUT_S1!X108","v":0},{"$f":"General_INPUT_S1!Y108","v":0},{"$f":"General_INPUT_S1!Z108","v":0},{"$f":"General_INPUT_S1!AA108","v":0},{"$f":"General_INPUT_S1!AB108","v":0},{"$f":"General_INPUT_S1!AC108","v":0},{"$f":"General_INPUT_S1!AD108","v":0},{"$f":"General_INPUT_S1!AE108","v":0},{"$f":"General_INPUT_S1!AF108","v":0},{"$f":"General_INPUT_S1!AG108","v":0},{"$f":"General_INPUT_S1!AH108","v":0},{"$f":"General_INPUT_S1!AI108","v":0},{"$f":"General_INPUT_S1!AJ108","v":0},{"$f":"General_INPUT_S1!AK108","v":0},{"$f":"General_INPUT_S1!AL108","v":0},{"$f":"General_INPUT_S1!AM108","v":0},{"$f":"General_INPUT_S1!AN108","v":0},{"$f":"General_INPUT_S1!AO108","v":0},{"$f":"General_INPUT_S1!AP108","v":0},{"$f":"General_INPUT_S1!AQ108","v":0},{"$f":"General_INPUT_S1!AR108","v":0},{"$f":"General_INPUT_S1!AS108","v":0},{"$f":"General_INPUT_S1!AT108","v":0},{"$f":"General_INPUT_S1!AU108","v":0},{"$f":"General_INPUT_S1!AV108","v":0},{"$f":"General_INPUT_S1!AW108","v":0},{"$f":"General_INPUT_S1!AX108","v":0},{"$f":"General_INPUT_S1!AY108","v":0},{"$f":"General_INPUT_S1!AZ108","v":0},{"$f":"General_INPUT_S1!BA108","v":0},{"$f":"General_INPUT_S1!BB108","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D109","v":0},{"$f":"General_INPUT_S1!E109","v":0},{"$f":"General_INPUT_S1!F109","v":0},{"$f":"General_INPUT_S1!G109","v":0},{"$f":"General_INPUT_S1!H109","v":0},{"$f":"General_INPUT_S1!I109","v":0},{"$f":"General_INPUT_S1!J109","v":0},{"$f":"General_INPUT_S1!K109","v":0},{"$f":"General_INPUT_S1!L109","v":0},{"$f":"General_INPUT_S1!M109","v":0},{"$f":"General_INPUT_S1!N109","v":0},{"$f":"General_INPUT_S1!O109","v":0},{"$f":"General_INPUT_S1!P109","v":0},{"$f":"General_INPUT_S1!Q109","v":0},{"$f":"General_INPUT_S1!R109","v":0},{"$f":"General_INPUT_S1!S109","v":0},{"$f":"General_INPUT_S1!T109","v":0},{"$f":"General_INPUT_S1!U109","v":0},{"$f":"General_INPUT_S1!V109","v":0},{"$f":"General_INPUT_S1!W109","v":0},{"$f":"General_INPUT_S1!X109","v":0},{"$f":"General_INPUT_S1!Y109","v":0},{"$f":"General_INPUT_S1!Z109","v":0},{"$f":"General_INPUT_S1!AA109","v":0},{"$f":"General_INPUT_S1!AB109","v":0},{"$f":"General_INPUT_S1!AC109","v":0},{"$f":"General_INPUT_S1!AD109","v":0},{"$f":"General_INPUT_S1!AE109","v":0},{"$f":"General_INPUT_S1!AF109","v":0},{"$f":"General_INPUT_S1!AG109","v":0},{"$f":"General_INPUT_S1!AH109","v":0},{"$f":"General_INPUT_S1!AI109","v":0},{"$f":"General_INPUT_S1!AJ109","v":0},{"$f":"General_INPUT_S1!AK109","v":0},{"$f":"General_INPUT_S1!AL109","v":0},{"$f":"General_INPUT_S1!AM109","v":0},{"$f":"General_INPUT_S1!AN109","v":0},{"$f":"General_INPUT_S1!AO109","v":0},{"$f":"General_INPUT_S1!AP109","v":0},{"$f":"General_INPUT_S1!AQ109","v":0},{"$f":"General_INPUT_S1!AR109","v":0},{"$f":"General_INPUT_S1!AS109","v":0},{"$f":"General_INPUT_S1!AT109","v":0},{"$f":"General_INPUT_S1!AU109","v":0},{"$f":"General_INPUT_S1!AV109","v":0},{"$f":"General_INPUT_S1!AW109","v":0},{"$f":"General_INPUT_S1!AX109","v":0},{"$f":"General_INPUT_S1!AY109","v":0},{"$f":"General_INPUT_S1!AZ109","v":0},{"$f":"General_INPUT_S1!BA109","v":0},{"$f":"General_INPUT_S1!BB109","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D110","v":0},{"$f":"General_INPUT_S1!E110","v":0},{"$f":"General_INPUT_S1!F110","v":0},{"$f":"General_INPUT_S1!G110","v":0},{"$f":"General_INPUT_S1!H110","v":0},{"$f":"General_INPUT_S1!I110","v":0},{"$f":"General_INPUT_S1!J110","v":0},{"$f":"General_INPUT_S1!K110","v":0},{"$f":"General_INPUT_S1!L110","v":0},{"$f":"General_INPUT_S1!M110","v":0},{"$f":"General_INPUT_S1!N110","v":0},{"$f":"General_INPUT_S1!O110","v":0},{"$f":"General_INPUT_S1!P110","v":0},{"$f":"General_INPUT_S1!Q110","v":0},{"$f":"General_INPUT_S1!R110","v":0},{"$f":"General_INPUT_S1!S110","v":0},{"$f":"General_INPUT_S1!T110","v":0},{"$f":"General_INPUT_S1!U110","v":0},{"$f":"General_INPUT_S1!V110","v":0},{"$f":"General_INPUT_S1!W110","v":0},{"$f":"General_INPUT_S1!X110","v":0},{"$f":"General_INPUT_S1!Y110","v":0},{"$f":"General_INPUT_S1!Z110","v":0},{"$f":"General_INPUT_S1!AA110","v":0},{"$f":"General_INPUT_S1!AB110","v":0},{"$f":"General_INPUT_S1!AC110","v":0},{"$f":"General_INPUT_S1!AD110","v":0},{"$f":"General_INPUT_S1!AE110","v":0},{"$f":"General_INPUT_S1!AF110","v":0},{"$f":"General_INPUT_S1!AG110","v":0},{"$f":"General_INPUT_S1!AH110","v":0},{"$f":"General_INPUT_S1!AI110","v":0},{"$f":"General_INPUT_S1!AJ110","v":0},{"$f":"General_INPUT_S1!AK110","v":0},{"$f":"General_INPUT_S1!AL110","v":0},{"$f":"General_INPUT_S1!AM110","v":0},{"$f":"General_INPUT_S1!AN110","v":0},{"$f":"General_INPUT_S1!AO110","v":0},{"$f":"General_INPUT_S1!AP110","v":0},{"$f":"General_INPUT_S1!AQ110","v":0},{"$f":"General_INPUT_S1!AR110","v":0},{"$f":"General_INPUT_S1!AS110","v":0},{"$f":"General_INPUT_S1!AT110","v":0},{"$f":"General_INPUT_S1!AU110","v":0},{"$f":"General_INPUT_S1!AV110","v":0},{"$f":"General_INPUT_S1!AW110","v":0},{"$f":"General_INPUT_S1!AX110","v":0},{"$f":"General_INPUT_S1!AY110","v":0},{"$f":"General_INPUT_S1!AZ110","v":0},{"$f":"General_INPUT_S1!BA110","v":0},{"$f":"General_INPUT_S1!BB110","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D111","v":0},{"$f":"General_INPUT_S1!E111","v":0},{"$f":"General_INPUT_S1!F111","v":0},{"$f":"General_INPUT_S1!G111","v":0},{"$f":"General_INPUT_S1!H111","v":0},{"$f":"General_INPUT_S1!I111","v":0},{"$f":"General_INPUT_S1!J111","v":0},{"$f":"General_INPUT_S1!K111","v":0},{"$f":"General_INPUT_S1!L111","v":0},{"$f":"General_INPUT_S1!M111","v":0},{"$f":"General_INPUT_S1!N111","v":0},{"$f":"General_INPUT_S1!O111","v":0},{"$f":"General_INPUT_S1!P111","v":0},{"$f":"General_INPUT_S1!Q111","v":0},{"$f":"General_INPUT_S1!R111","v":0},{"$f":"General_INPUT_S1!S111","v":0},{"$f":"General_INPUT_S1!T111","v":0},{"$f":"General_INPUT_S1!U111","v":0},{"$f":"General_INPUT_S1!V111","v":0},{"$f":"General_INPUT_S1!W111","v":0},{"$f":"General_INPUT_S1!X111","v":0},{"$f":"General_INPUT_S1!Y111","v":0},{"$f":"General_INPUT_S1!Z111","v":0},{"$f":"General_INPUT_S1!AA111","v":0},{"$f":"General_INPUT_S1!AB111","v":0},{"$f":"General_INPUT_S1!AC111","v":0},{"$f":"General_INPUT_S1!AD111","v":0},{"$f":"General_INPUT_S1!AE111","v":0},{"$f":"General_INPUT_S1!AF111","v":0},{"$f":"General_INPUT_S1!AG111","v":0},{"$f":"General_INPUT_S1!AH111","v":0},{"$f":"General_INPUT_S1!AI111","v":0},{"$f":"General_INPUT_S1!AJ111","v":0},{"$f":"General_INPUT_S1!AK111","v":0},{"$f":"General_INPUT_S1!AL111","v":0},{"$f":"General_INPUT_S1!AM111","v":0},{"$f":"General_INPUT_S1!AN111","v":0},{"$f":"General_INPUT_S1!AO111","v":0},{"$f":"General_INPUT_S1!AP111","v":0},{"$f":"General_INPUT_S1!AQ111","v":0},{"$f":"General_INPUT_S1!AR111","v":0},{"$f":"General_INPUT_S1!AS111","v":0},{"$f":"General_INPUT_S1!AT111","v":0},{"$f":"General_INPUT_S1!AU111","v":0},{"$f":"General_INPUT_S1!AV111","v":0},{"$f":"General_INPUT_S1!AW111","v":0},{"$f":"General_INPUT_S1!AX111","v":0},{"$f":"General_INPUT_S1!AY111","v":0},{"$f":"General_INPUT_S1!AZ111","v":0},{"$f":"General_INPUT_S1!BA111","v":0},{"$f":"General_INPUT_S1!BB111","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D112","v":0},{"$f":"General_INPUT_S1!E112","v":0},{"$f":"General_INPUT_S1!F112","v":0},{"$f":"General_INPUT_S1!G112","v":0},{"$f":"General_INPUT_S1!H112","v":0},{"$f":"General_INPUT_S1!I112","v":0},{"$f":"General_INPUT_S1!J112","v":0},{"$f":"General_INPUT_S1!K112","v":0},{"$f":"General_INPUT_S1!L112","v":0},{"$f":"General_INPUT_S1!M112","v":0},{"$f":"General_INPUT_S1!N112","v":0},{"$f":"General_INPUT_S1!O112","v":0},{"$f":"General_INPUT_S1!P112","v":0},{"$f":"General_INPUT_S1!Q112","v":0},{"$f":"General_INPUT_S1!R112","v":0},{"$f":"General_INPUT_S1!S112","v":0},{"$f":"General_INPUT_S1!T112","v":0},{"$f":"General_INPUT_S1!U112","v":0},{"$f":"General_INPUT_S1!V112","v":0},{"$f":"General_INPUT_S1!W112","v":0},{"$f":"General_INPUT_S1!X112","v":0},{"$f":"General_INPUT_S1!Y112","v":0},{"$f":"General_INPUT_S1!Z112","v":0},{"$f":"General_INPUT_S1!AA112","v":0},{"$f":"General_INPUT_S1!AB112","v":0},{"$f":"General_INPUT_S1!AC112","v":0},{"$f":"General_INPUT_S1!AD112","v":0},{"$f":"General_INPUT_S1!AE112","v":0},{"$f":"General_INPUT_S1!AF112","v":0},{"$f":"General_INPUT_S1!AG112","v":0},{"$f":"General_INPUT_S1!AH112","v":0},{"$f":"General_INPUT_S1!AI112","v":0},{"$f":"General_INPUT_S1!AJ112","v":0},{"$f":"General_INPUT_S1!AK112","v":0},{"$f":"General_INPUT_S1!AL112","v":0},{"$f":"General_INPUT_S1!AM112","v":0},{"$f":"General_INPUT_S1!AN112","v":0},{"$f":"General_INPUT_S1!AO112","v":0},{"$f":"General_INPUT_S1!AP112","v":0},{"$f":"General_INPUT_S1!AQ112","v":0},{"$f":"General_INPUT_S1!AR112","v":0},{"$f":"General_INPUT_S1!AS112","v":0},{"$f":"General_INPUT_S1!AT112","v":0},{"$f":"General_INPUT_S1!AU112","v":0},{"$f":"General_INPUT_S1!AV112","v":0},{"$f":"General_INPUT_S1!AW112","v":0},{"$f":"General_INPUT_S1!AX112","v":0},{"$f":"General_INPUT_S1!AY112","v":0},{"$f":"General_INPUT_S1!AZ112","v":0},{"$f":"General_INPUT_S1!BA112","v":0},{"$f":"General_INPUT_S1!BB112","v":0}]
[]
[]
[null,null,"Retirements"]
[null,null,"Enter retirements as negative numbers, i.e. the retirement of 10MW of capacity should be entered as -10 in the relevant year"]
[null,null,"Unit","MW"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B121,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D121","v":0},{"$f":"General_INPUT_S1!E121","v":0},{"$f":"General_INPUT_S1!F121","v":0},{"$f":"General_INPUT_S1!G121","v":0},{"$f":"General_INPUT_S1!H121","v":0},{"$f":"General_INPUT_S1!I121","v":0},{"$f":"General_INPUT_S1!J121","v":0},{"$f":"General_INPUT_S1!K121","v":0},{"$f":"General_INPUT_S1!L121","v":0},{"$f":"General_INPUT_S1!M121","v":0},{"$f":"General_INPUT_S1!N121","v":0},{"$f":"General_INPUT_S1!O121","v":0},{"$f":"General_INPUT_S1!P121","v":0},{"$f":"General_INPUT_S1!Q121","v":0},{"$f":"General_INPUT_S1!R121","v":-400},{"$f":"General_INPUT_S1!S121","v":-400},{"$f":"General_INPUT_S1!T121","v":0},{"$f":"General_INPUT_S1!U121","v":-130},{"$f":"General_INPUT_S1!V121","v":-400},{"$f":"General_INPUT_S1!W121","v":-400},{"$f":"General_INPUT_S1!X121","v":0},{"$f":"General_INPUT_S1!Y121","v":-24878.603999999996},{"$f":"General_INPUT_S1!Z121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AA121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AB121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AC121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AD121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AE121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AF121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AG121","v":-1200.0000000000027},{"$f":"General_INPUT_S1!AH121","v":-1199.9999999999745},{"$f":"General_INPUT_S1!AI121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AJ121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AK121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AL121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AM121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AN121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AO121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AP121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AQ121","v":-2300.0000000000009},{"$f":"General_INPUT_S1!AR121","v":-2299.9999999999936},{"$f":"General_INPUT_S1!AS121","v":-1000},{"$f":"General_INPUT_S1!AT121","v":-1000},{"$f":"General_INPUT_S1!AU121","v":-1000},{"$f":"General_INPUT_S1!AV121","v":-1000},{"$f":"General_INPUT_S1!AW121","v":-1000},{"$f":"General_INPUT_S1!AX121","v":-1000},{"$f":"General_INPUT_S1!AY121","v":-1000},{"$f":"General_INPUT_S1!AZ121","v":-1000},{"$f":"General_INPUT_S1!BA121","v":-1000},{"$f":"General_INPUT_S1!BB121","v":-1000}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D122","v":0},{"$f":"General_INPUT_S1!E122","v":0},{"$f":"General_INPUT_S1!F122","v":0},{"$f":"General_INPUT_S1!G122","v":0},{"$f":"General_INPUT_S1!H122","v":0},{"$f":"General_INPUT_S1!I122","v":0},{"$f":"General_INPUT_S1!J122","v":0},{"$f":"General_INPUT_S1!K122","v":0},{"$f":"General_INPUT_S1!L122","v":0},{"$f":"General_INPUT_S1!M122","v":0},{"$f":"General_INPUT_S1!N122","v":0},{"$f":"General_INPUT_S1!O122","v":0},{"$f":"General_INPUT_S1!P122","v":0},{"$f":"General_INPUT_S1!Q122","v":0},{"$f":"General_INPUT_S1!R122","v":0},{"$f":"General_INPUT_S1!S122","v":0},{"$f":"General_INPUT_S1!T122","v":0},{"$f":"General_INPUT_S1!U122","v":0},{"$f":"General_INPUT_S1!V122","v":0},{"$f":"General_INPUT_S1!W122","v":0},{"$f":"General_INPUT_S1!X122","v":0},{"$f":"General_INPUT_S1!Y122","v":0},{"$f":"General_INPUT_S1!Z122","v":0},{"$f":"General_INPUT_S1!AA122","v":0},{"$f":"General_INPUT_S1!AB122","v":0},{"$f":"General_INPUT_S1!AC122","v":0},{"$f":"General_INPUT_S1!AD122","v":0},{"$f":"General_INPUT_S1!AE122","v":0},{"$f":"General_INPUT_S1!AF122","v":0},{"$f":"General_INPUT_S1!AG122","v":0},{"$f":"General_INPUT_S1!AH122","v":0},{"$f":"General_INPUT_S1!AI122","v":0},{"$f":"General_INPUT_S1!AJ122","v":0},{"$f":"General_INPUT_S1!AK122","v":0},{"$f":"General_INPUT_S1!AL122","v":0},{"$f":"General_INPUT_S1!AM122","v":0},{"$f":"General_INPUT_S1!AN122","v":0},{"$f":"General_INPUT_S1!AO122","v":0},{"$f":"General_INPUT_S1!AP122","v":0},{"$f":"General_INPUT_S1!AQ122","v":0},{"$f":"General_INPUT_S1!AR122","v":0},{"$f":"General_INPUT_S1!AS122","v":0},{"$f":"General_INPUT_S1!AT122","v":0},{"$f":"General_INPUT_S1!AU122","v":0},{"$f":"General_INPUT_S1!AV122","v":0},{"$f":"General_INPUT_S1!AW122","v":0},{"$f":"General_INPUT_S1!AX122","v":0},{"$f":"General_INPUT_S1!AY122","v":0},{"$f":"General_INPUT_S1!AZ122","v":0},{"$f":"General_INPUT_S1!BA122","v":0},{"$f":"General_INPUT_S1!BB122","v":0}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D123","v":0},{"$f":"General_INPUT_S1!E123","v":0},{"$f":"General_INPUT_S1!F123","v":0},{"$f":"General_INPUT_S1!G123","v":0},{"$f":"General_INPUT_S1!H123","v":0},{"$f":"General_INPUT_S1!I123","v":0},{"$f":"General_INPUT_S1!J123","v":0},{"$f":"General_INPUT_S1!K123","v":0},{"$f":"General_INPUT_S1!L123","v":0},{"$f":"General_INPUT_S1!M123","v":0},{"$f":"General_INPUT_S1!N123","v":-485.5},{"$f":"General_INPUT_S1!O123","v":0},{"$f":"General_INPUT_S1!P123","v":0},{"$f":"General_INPUT_S1!Q123","v":-75},{"$f":"General_INPUT_S1!R123","v":0},{"$f":"General_INPUT_S1!S123","v":0},{"$f":"General_INPUT_S1!T123","v":0},{"$f":"General_INPUT_S1!U123","v":-37.5},{"$f":"General_INPUT_S1!V123","v":-210},{"$f":"General_INPUT_S1!W123","v":0},{"$f":"General_INPUT_S1!X123","v":-185},{"$f":"General_INPUT_S1!Y123","v":-266.12903225806497},{"$f":"General_INPUT_S1!Z123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AA123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AB123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AC123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AD123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AE123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AF123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AG123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AH123","v":-266.12903225806497},{"$f":"General_INPUT_S1!AI123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AJ123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AK123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AL123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AM123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AN123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AO123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AP123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AQ123","v":-308.87096774193526},{"$f":"General_INPUT_S1!AR123","v":-308.87096774193344},{"$f":"General_INPUT_S1!AS123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AT123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AU123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AV123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AW123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AX123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AY123","v":-50.000000000000043},{"$f":"General_INPUT_S1!AZ123","v":-50.000000000000043},{"$f":"General_INPUT_S1!BA123","v":-50.000000000000043},{"$f":"General_INPUT_S1!BB123","v":-49.999999999999602}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D124","v":0},{"$f":"General_INPUT_S1!E124","v":0},{"$f":"General_INPUT_S1!F124","v":0},{"$f":"General_INPUT_S1!G124","v":0},{"$f":"General_INPUT_S1!H124","v":0},{"$f":"General_INPUT_S1!I124","v":0},{"$f":"General_INPUT_S1!J124","v":0},{"$f":"General_INPUT_S1!K124","v":0},{"$f":"General_INPUT_S1!L124","v":0},{"$f":"General_INPUT_S1!M124","v":0},{"$f":"General_INPUT_S1!N124","v":-1456.5},{"$f":"General_INPUT_S1!O124","v":0},{"$f":"General_INPUT_S1!P124","v":0},{"$f":"General_INPUT_S1!Q124","v":-225},{"$f":"General_INPUT_S1!R124","v":0},{"$f":"General_INPUT_S1!S124","v":0},{"$f":"General_INPUT_S1!T124","v":0},{"$f":"General_INPUT_S1!U124","v":-112.5},{"$f":"General_INPUT_S1!V124","v":-630},{"$f":"General_INPUT_S1!W124","v":0},{"$f":"General_INPUT_S1!X124","v":-555},{"$f":"General_INPUT_S1!Y124","v":-798.3870967741957},{"$f":"General_INPUT_S1!Z124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AA124","v":-798.38709677419217},{"$f":"General_INPUT_S1!AB124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AC124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AD124","v":-798.38709677419217},{"$f":"General_INPUT_S1!AE124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AF124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AG124","v":-798.3870967741957},{"$f":"General_INPUT_S1!AH124","v":-798.38709677419399},{"$f":"General_INPUT_S1!AI124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AJ124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AK124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AL124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AM124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AN124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AO124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AP124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AQ124","v":-926.61290322580567},{"$f":"General_INPUT_S1!AR124","v":-926.61290322580032},{"$f":"General_INPUT_S1!AS124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AT124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AU124","v":-149.99999999999946},{"$f":"General_INPUT_S1!AV124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AW124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AX124","v":-149.99999999999946},{"$f":"General_INPUT_S1!AY124","v":-150.00000000000034},{"$f":"General_INPUT_S1!AZ124","v":-150.00000000000034},{"$f":"General_INPUT_S1!BA124","v":-150.00000000000034},{"$f":"General_INPUT_S1!BB124","v":-149.99999999999858}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D125","v":0},{"$f":"General_INPUT_S1!E125","v":0},{"$f":"General_INPUT_S1!F125","v":0},{"$f":"General_INPUT_S1!G125","v":0},{"$f":"General_INPUT_S1!H125","v":0},{"$f":"General_INPUT_S1!I125","v":0},{"$f":"General_INPUT_S1!J125","v":0},{"$f":"General_INPUT_S1!K125","v":0},{"$f":"General_INPUT_S1!L125","v":0},{"$f":"General_INPUT_S1!M125","v":0},{"$f":"General_INPUT_S1!N125","v":0},{"$f":"General_INPUT_S1!O125","v":0},{"$f":"General_INPUT_S1!P125","v":0},{"$f":"General_INPUT_S1!Q125","v":0},{"$f":"General_INPUT_S1!R125","v":0},{"$f":"General_INPUT_S1!S125","v":0},{"$f":"General_INPUT_S1!T125","v":0},{"$f":"General_INPUT_S1!U125","v":0},{"$f":"General_INPUT_S1!V125","v":0},{"$f":"General_INPUT_S1!W125","v":0},{"$f":"General_INPUT_S1!X125","v":0},{"$f":"General_INPUT_S1!Y125","v":0},{"$f":"General_INPUT_S1!Z125","v":0},{"$f":"General_INPUT_S1!AA125","v":0},{"$f":"General_INPUT_S1!AB125","v":0},{"$f":"General_INPUT_S1!AC125","v":0},{"$f":"General_INPUT_S1!AD125","v":0},{"$f":"General_INPUT_S1!AE125","v":0},{"$f":"General_INPUT_S1!AF125","v":0},{"$f":"General_INPUT_S1!AG125","v":0},{"$f":"General_INPUT_S1!AH125","v":0},{"$f":"General_INPUT_S1!AI125","v":0},{"$f":"General_INPUT_S1!AJ125","v":0},{"$f":"General_INPUT_S1!AK125","v":0},{"$f":"General_INPUT_S1!AL125","v":0},{"$f":"General_INPUT_S1!AM125","v":0},{"$f":"General_INPUT_S1!AN125","v":0},{"$f":"General_INPUT_S1!AO125","v":0},{"$f":"General_INPUT_S1!AP125","v":0},{"$f":"General_INPUT_S1!AQ125","v":0},{"$f":"General_INPUT_S1!AR125","v":0},{"$f":"General_INPUT_S1!AS125","v":0},{"$f":"General_INPUT_S1!AT125","v":0},{"$f":"General_INPUT_S1!AU125","v":0},{"$f":"General_INPUT_S1!AV125","v":0},{"$f":"General_INPUT_S1!AW125","v":0},{"$f":"General_INPUT_S1!AX125","v":0},{"$f":"General_INPUT_S1!AY125","v":0},{"$f":"General_INPUT_S1!AZ125","v":0},{"$f":"General_INPUT_S1!BA125","v":0},{"$f":"General_INPUT_S1!BB125","v":0}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D126","v":0},{"$f":"General_INPUT_S1!E126","v":0},{"$f":"General_INPUT_S1!F126","v":0},{"$f":"General_INPUT_S1!G126","v":0},{"$f":"General_INPUT_S1!H126","v":0},{"$f":"General_INPUT_S1!I126","v":0},{"$f":"General_INPUT_S1!J126","v":0},{"$f":"General_INPUT_S1!K126","v":0},{"$f":"General_INPUT_S1!L126","v":0},{"$f":"General_INPUT_S1!M126","v":0},{"$f":"General_INPUT_S1!N126","v":0},{"$f":"General_INPUT_S1!O126","v":0},{"$f":"General_INPUT_S1!P126","v":-232.97491039428843},{"$f":"General_INPUT_S1!Q126","v":-232.97491039428843},{"$f":"General_INPUT_S1!R126","v":-232.97491039428843},{"$f":"General_INPUT_S1!S126","v":-232.97491039428843},{"$f":"General_INPUT_S1!T126","v":-232.97491039428843},{"$f":"General_INPUT_S1!U126","v":-232.97491039428843},{"$f":"General_INPUT_S1!V126","v":-232.97491039428843},{"$f":"General_INPUT_S1!W126","v":-232.97491039428843},{"$f":"General_INPUT_S1!X126","v":-232.97491039429019},{"$f":"General_INPUT_S1!Y126","v":-300.00000000000068},{"$f":"General_INPUT_S1!Z126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AA126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AB126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AC126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AD126","v":-300.00000000000068},{"$f":"General_INPUT_S1!AE126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AF126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AG126","v":-299.99999999999983},{"$f":"General_INPUT_S1!AH126","v":-299.99999999999625},{"$f":"General_INPUT_S1!AI126","v":-250},{"$f":"General_INPUT_S1!AJ126","v":-250},{"$f":"General_INPUT_S1!AK126","v":-250},{"$f":"General_INPUT_S1!AL126","v":-250},{"$f":"General_INPUT_S1!AM126","v":-250},{"$f":"General_INPUT_S1!AN126","v":-250},{"$f":"General_INPUT_S1!AO126","v":-250},{"$f":"General_INPUT_S1!AP126","v":-250},{"$f":"General_INPUT_S1!AQ126","v":-250},{"$f":"General_INPUT_S1!AR126","v":-250},{"$f":"General_INPUT_S1!AS126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AT126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AU126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AV126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AW126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AX126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AY126","v":-49.999999999999822},{"$f":"General_INPUT_S1!AZ126","v":-49.999999999999822},{"$f":"General_INPUT_S1!BA126","v":-49.999999999999822},{"$f":"General_INPUT_S1!BB126","v":-50.000000000001599}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D127","v":0},{"$f":"General_INPUT_S1!E127","v":0},{"$f":"General_INPUT_S1!F127","v":0},{"$f":"General_INPUT_S1!G127","v":0},{"$f":"General_INPUT_S1!H127","v":0},{"$f":"General_INPUT_S1!I127","v":0},{"$f":"General_INPUT_S1!J127","v":0},{"$f":"General_INPUT_S1!K127","v":0},{"$f":"General_INPUT_S1!L127","v":0},{"$f":"General_INPUT_S1!M127","v":0},{"$f":"General_INPUT_S1!N127","v":0},{"$f":"General_INPUT_S1!O127","v":0},{"$f":"General_INPUT_S1!P127","v":0},{"$f":"General_INPUT_S1!Q127","v":0},{"$f":"General_INPUT_S1!R127","v":0},{"$f":"General_INPUT_S1!S127","v":0},{"$f":"General_INPUT_S1!T127","v":0},{"$f":"General_INPUT_S1!U127","v":0},{"$f":"General_INPUT_S1!V127","v":0},{"$f":"General_INPUT_S1!W127","v":0},{"$f":"General_INPUT_S1!X127","v":0},{"$f":"General_INPUT_S1!Y127","v":0},{"$f":"General_INPUT_S1!Z127","v":0},{"$f":"General_INPUT_S1!AA127","v":0},{"$f":"General_INPUT_S1!AB127","v":0},{"$f":"General_INPUT_S1!AC127","v":0},{"$f":"General_INPUT_S1!AD127","v":0},{"$f":"General_INPUT_S1!AE127","v":0},{"$f":"General_INPUT_S1!AF127","v":0},{"$f":"General_INPUT_S1!AG127","v":0},{"$f":"General_INPUT_S1!AH127","v":0},{"$f":"General_INPUT_S1!AI127","v":0},{"$f":"General_INPUT_S1!AJ127","v":0},{"$f":"General_INPUT_S1!AK127","v":0},{"$f":"General_INPUT_S1!AL127","v":0},{"$f":"General_INPUT_S1!AM127","v":0},{"$f":"General_INPUT_S1!AN127","v":0},{"$f":"General_INPUT_S1!AO127","v":0},{"$f":"General_INPUT_S1!AP127","v":0},{"$f":"General_INPUT_S1!AQ127","v":0},{"$f":"General_INPUT_S1!AR127","v":0},{"$f":"General_INPUT_S1!AS127","v":0},{"$f":"General_INPUT_S1!AT127","v":0},{"$f":"General_INPUT_S1!AU127","v":0},{"$f":"General_INPUT_S1!AV127","v":0},{"$f":"General_INPUT_S1!AW127","v":0},{"$f":"General_INPUT_S1!AX127","v":0},{"$f":"General_INPUT_S1!AY127","v":0},{"$f":"General_INPUT_S1!AZ127","v":0},{"$f":"General_INPUT_S1!BA127","v":0},{"$f":"General_INPUT_S1!BB127","v":0}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D128","v":0},{"$f":"General_INPUT_S1!E128","v":0},{"$f":"General_INPUT_S1!F128","v":0},{"$f":"General_INPUT_S1!G128","v":0},{"$f":"General_INPUT_S1!H128","v":0},{"$f":"General_INPUT_S1!I128","v":0},{"$f":"General_INPUT_S1!J128","v":0},{"$f":"General_INPUT_S1!K128","v":0},{"$f":"General_INPUT_S1!L128","v":0},{"$f":"General_INPUT_S1!M128","v":0},{"$f":"General_INPUT_S1!N128","v":0},{"$f":"General_INPUT_S1!O128","v":0},{"$f":"General_INPUT_S1!P128","v":0},{"$f":"General_INPUT_S1!Q128","v":0},{"$f":"General_INPUT_S1!R128","v":0},{"$f":"General_INPUT_S1!S128","v":0},{"$f":"General_INPUT_S1!T128","v":0},{"$f":"General_INPUT_S1!U128","v":0},{"$f":"General_INPUT_S1!V128","v":0},{"$f":"General_INPUT_S1!W128","v":0},{"$f":"General_INPUT_S1!X128","v":0},{"$f":"General_INPUT_S1!Y128","v":0},{"$f":"General_INPUT_S1!Z128","v":0},{"$f":"General_INPUT_S1!AA128","v":0},{"$f":"General_INPUT_S1!AB128","v":0},{"$f":"General_INPUT_S1!AC128","v":0},{"$f":"General_INPUT_S1!AD128","v":0},{"$f":"General_INPUT_S1!AE128","v":0},{"$f":"General_INPUT_S1!AF128","v":0},{"$f":"General_INPUT_S1!AG128","v":0},{"$f":"General_INPUT_S1!AH128","v":0},{"$f":"General_INPUT_S1!AI128","v":0},{"$f":"General_INPUT_S1!AJ128","v":0},{"$f":"General_INPUT_S1!AK128","v":0},{"$f":"General_INPUT_S1!AL128","v":0},{"$f":"General_INPUT_S1!AM128","v":0},{"$f":"General_INPUT_S1!AN128","v":-26.000000000000004},{"$f":"General_INPUT_S1!AO128","v":0},{"$f":"General_INPUT_S1!AP128","v":0},{"$f":"General_INPUT_S1!AQ128","v":-10.000000000000004},{"$f":"General_INPUT_S1!AR128","v":-1705.6600000000003},{"$f":"General_INPUT_S1!AS128","v":-41.4399999999996},{"$f":"General_INPUT_S1!AT128","v":-73.710000000000264},{"$f":"General_INPUT_S1!AU128","v":-25.989999999999782},{"$f":"General_INPUT_S1!AV128","v":-8.7999999999999545},{"$f":"General_INPUT_S1!AW128","v":-8.9100000000000819},{"$f":"General_INPUT_S1!AX128","v":-383.8900000000001},{"$f":"General_INPUT_S1!AY128","v":0},{"$f":"General_INPUT_S1!AZ128","v":0},{"$f":"General_INPUT_S1!BA128","v":0},{"$f":"General_INPUT_S1!BB128","v":0}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D129","v":0},{"$f":"General_INPUT_S1!E129","v":0},{"$f":"General_INPUT_S1!F129","v":0},{"$f":"General_INPUT_S1!G129","v":0},{"$f":"General_INPUT_S1!H129","v":0},{"$f":"General_INPUT_S1!I129","v":0},{"$f":"General_INPUT_S1!J129","v":0},{"$f":"General_INPUT_S1!K129","v":0},{"$f":"General_INPUT_S1!L129","v":0},{"$f":"General_INPUT_S1!M129","v":0},{"$f":"General_INPUT_S1!N129","v":0},{"$f":"General_INPUT_S1!O129","v":0},{"$f":"General_INPUT_S1!P129","v":0},{"$f":"General_INPUT_S1!Q129","v":0},{"$f":"General_INPUT_S1!R129","v":0},{"$f":"General_INPUT_S1!S129","v":0},{"$f":"General_INPUT_S1!T129","v":0},{"$f":"General_INPUT_S1!U129","v":0},{"$f":"General_INPUT_S1!V129","v":0},{"$f":"General_INPUT_S1!W129","v":0},{"$f":"General_INPUT_S1!X129","v":0},{"$f":"General_INPUT_S1!Y129","v":0},{"$f":"General_INPUT_S1!Z129","v":0},{"$f":"General_INPUT_S1!AA129","v":0},{"$f":"General_INPUT_S1!AB129","v":0},{"$f":"General_INPUT_S1!AC129","v":0},{"$f":"General_INPUT_S1!AD129","v":0},{"$f":"General_INPUT_S1!AE129","v":0},{"$f":"General_INPUT_S1!AF129","v":0},{"$f":"General_INPUT_S1!AG129","v":0},{"$f":"General_INPUT_S1!AH129","v":0},{"$f":"General_INPUT_S1!AI129","v":0},{"$f":"General_INPUT_S1!AJ129","v":0},{"$f":"General_INPUT_S1!AK129","v":0},{"$f":"General_INPUT_S1!AL129","v":0},{"$f":"General_INPUT_S1!AM129","v":0},{"$f":"General_INPUT_S1!AN129","v":0},{"$f":"General_INPUT_S1!AO129","v":0},{"$f":"General_INPUT_S1!AP129","v":0},{"$f":"General_INPUT_S1!AQ129","v":0},{"$f":"General_INPUT_S1!AR129","v":0},{"$f":"General_INPUT_S1!AS129","v":0},{"$f":"General_INPUT_S1!AT129","v":0},{"$f":"General_INPUT_S1!AU129","v":0},{"$f":"General_INPUT_S1!AV129","v":0},{"$f":"General_INPUT_S1!AW129","v":0},{"$f":"General_INPUT_S1!AX129","v":0},{"$f":"General_INPUT_S1!AY129","v":0},{"$f":"General_INPUT_S1!AZ129","v":0},{"$f":"General_INPUT_S1!BA129","v":0},{"$f":"General_INPUT_S1!BB129","v":0}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D130","v":0},{"$f":"General_INPUT_S1!E130","v":0},{"$f":"General_INPUT_S1!F130","v":0},{"$f":"General_INPUT_S1!G130","v":0},{"$f":"General_INPUT_S1!H130","v":0},{"$f":"General_INPUT_S1!I130","v":0},{"$f":"General_INPUT_S1!J130","v":0},{"$f":"General_INPUT_S1!K130","v":0},{"$f":"General_INPUT_S1!L130","v":0},{"$f":"General_INPUT_S1!M130","v":0},{"$f":"General_INPUT_S1!N130","v":0},{"$f":"General_INPUT_S1!O130","v":0},{"$f":"General_INPUT_S1!P130","v":0},{"$f":"General_INPUT_S1!Q130","v":0},{"$f":"General_INPUT_S1!R130","v":0},{"$f":"General_INPUT_S1!S130","v":0},{"$f":"General_INPUT_S1!T130","v":0},{"$f":"General_INPUT_S1!U130","v":0},{"$f":"General_INPUT_S1!V130","v":0},{"$f":"General_INPUT_S1!W130","v":0},{"$f":"General_INPUT_S1!X130","v":0},{"$f":"General_INPUT_S1!Y130","v":0},{"$f":"General_INPUT_S1!Z130","v":0},{"$f":"General_INPUT_S1!AA130","v":0},{"$f":"General_INPUT_S1!AB130","v":0},{"$f":"General_INPUT_S1!AC130","v":0},{"$f":"General_INPUT_S1!AD130","v":0},{"$f":"General_INPUT_S1!AE130","v":0},{"$f":"General_INPUT_S1!AF130","v":0},{"$f":"General_INPUT_S1!AG130","v":0},{"$f":"General_INPUT_S1!AH130","v":0},{"$f":"General_INPUT_S1!AI130","v":0},{"$f":"General_INPUT_S1!AJ130","v":0},{"$f":"General_INPUT_S1!AK130","v":0},{"$f":"General_INPUT_S1!AL130","v":0},{"$f":"General_INPUT_S1!AM130","v":0},{"$f":"General_INPUT_S1!AN130","v":0},{"$f":"General_INPUT_S1!AO130","v":0},{"$f":"General_INPUT_S1!AP130","v":0},{"$f":"General_INPUT_S1!AQ130","v":0},{"$f":"General_INPUT_S1!AR130","v":0},{"$f":"General_INPUT_S1!AS130","v":0},{"$f":"General_INPUT_S1!AT130","v":0},{"$f":"General_INPUT_S1!AU130","v":0},{"$f":"General_INPUT_S1!AV130","v":0},{"$f":"General_INPUT_S1!AW130","v":0},{"$f":"General_INPUT_S1!AX130","v":0},{"$f":"General_INPUT_S1!AY130","v":0},{"$f":"General_INPUT_S1!AZ130","v":0},{"$f":"General_INPUT_S1!BA130","v":0},{"$f":"General_INPUT_S1!BB130","v":0}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D131","v":0},{"$f":"General_INPUT_S1!E131","v":0},{"$f":"General_INPUT_S1!F131","v":0},{"$f":"General_INPUT_S1!G131","v":0},{"$f":"General_INPUT_S1!H131","v":0},{"$f":"General_INPUT_S1!I131","v":0},{"$f":"General_INPUT_S1!J131","v":0},{"$f":"General_INPUT_S1!K131","v":0},{"$f":"General_INPUT_S1!L131","v":0},{"$f":"General_INPUT_S1!M131","v":0},{"$f":"General_INPUT_S1!N131","v":0},{"$f":"General_INPUT_S1!O131","v":0},{"$f":"General_INPUT_S1!P131","v":0},{"$f":"General_INPUT_S1!Q131","v":0},{"$f":"General_INPUT_S1!R131","v":0},{"$f":"General_INPUT_S1!S131","v":0},{"$f":"General_INPUT_S1!T131","v":0},{"$f":"General_INPUT_S1!U131","v":0},{"$f":"General_INPUT_S1!V131","v":0},{"$f":"General_INPUT_S1!W131","v":0},{"$f":"General_INPUT_S1!X131","v":0},{"$f":"General_INPUT_S1!Y131","v":0},{"$f":"General_INPUT_S1!Z131","v":0},{"$f":"General_INPUT_S1!AA131","v":0},{"$f":"General_INPUT_S1!AB131","v":0},{"$f":"General_INPUT_S1!AC131","v":0},{"$f":"General_INPUT_S1!AD131","v":0},{"$f":"General_INPUT_S1!AE131","v":0},{"$f":"General_INPUT_S1!AF131","v":0},{"$f":"General_INPUT_S1!AG131","v":0},{"$f":"General_INPUT_S1!AH131","v":0},{"$f":"General_INPUT_S1!AI131","v":0},{"$f":"General_INPUT_S1!AJ131","v":0},{"$f":"General_INPUT_S1!AK131","v":0},{"$f":"General_INPUT_S1!AL131","v":0},{"$f":"General_INPUT_S1!AM131","v":0},{"$f":"General_INPUT_S1!AN131","v":0},{"$f":"General_INPUT_S1!AO131","v":0},{"$f":"General_INPUT_S1!AP131","v":0},{"$f":"General_INPUT_S1!AQ131","v":0},{"$f":"General_INPUT_S1!AR131","v":0},{"$f":"General_INPUT_S1!AS131","v":0},{"$f":"General_INPUT_S1!AT131","v":0},{"$f":"General_INPUT_S1!AU131","v":0},{"$f":"General_INPUT_S1!AV131","v":0},{"$f":"General_INPUT_S1!AW131","v":0},{"$f":"General_INPUT_S1!AX131","v":0},{"$f":"General_INPUT_S1!AY131","v":0},{"$f":"General_INPUT_S1!AZ131","v":0},{"$f":"General_INPUT_S1!BA131","v":0},{"$f":"General_INPUT_S1!BB131","v":0}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D132","v":0},{"$f":"General_INPUT_S1!E132","v":0},{"$f":"General_INPUT_S1!F132","v":0},{"$f":"General_INPUT_S1!G132","v":0},{"$f":"General_INPUT_S1!H132","v":0},{"$f":"General_INPUT_S1!I132","v":0},{"$f":"General_INPUT_S1!J132","v":0},{"$f":"General_INPUT_S1!K132","v":0},{"$f":"General_INPUT_S1!L132","v":0},{"$f":"General_INPUT_S1!M132","v":0},{"$f":"General_INPUT_S1!N132","v":0},{"$f":"General_INPUT_S1!O132","v":0},{"$f":"General_INPUT_S1!P132","v":0},{"$f":"General_INPUT_S1!Q132","v":0},{"$f":"General_INPUT_S1!R132","v":0},{"$f":"General_INPUT_S1!S132","v":0},{"$f":"General_INPUT_S1!T132","v":0},{"$f":"General_INPUT_S1!U132","v":0},{"$f":"General_INPUT_S1!V132","v":0},{"$f":"General_INPUT_S1!W132","v":0},{"$f":"General_INPUT_S1!X132","v":0},{"$f":"General_INPUT_S1!Y132","v":0},{"$f":"General_INPUT_S1!Z132","v":0},{"$f":"General_INPUT_S1!AA132","v":0},{"$f":"General_INPUT_S1!AB132","v":0},{"$f":"General_INPUT_S1!AC132","v":0},{"$f":"General_INPUT_S1!AD132","v":0},{"$f":"General_INPUT_S1!AE132","v":0},{"$f":"General_INPUT_S1!AF132","v":0},{"$f":"General_INPUT_S1!AG132","v":0},{"$f":"General_INPUT_S1!AH132","v":0},{"$f":"General_INPUT_S1!AI132","v":0},{"$f":"General_INPUT_S1!AJ132","v":0},{"$f":"General_INPUT_S1!AK132","v":0},{"$f":"General_INPUT_S1!AL132","v":0},{"$f":"General_INPUT_S1!AM132","v":0},{"$f":"General_INPUT_S1!AN132","v":0},{"$f":"General_INPUT_S1!AO132","v":0},{"$f":"General_INPUT_S1!AP132","v":0},{"$f":"General_INPUT_S1!AQ132","v":0},{"$f":"General_INPUT_S1!AR132","v":0},{"$f":"General_INPUT_S1!AS132","v":0},{"$f":"General_INPUT_S1!AT132","v":0},{"$f":"General_INPUT_S1!AU132","v":0},{"$f":"General_INPUT_S1!AV132","v":0},{"$f":"General_INPUT_S1!AW132","v":0},{"$f":"General_INPUT_S1!AX132","v":0},{"$f":"General_INPUT_S1!AY132","v":0},{"$f":"General_INPUT_S1!AZ132","v":0},{"$f":"General_INPUT_S1!BA132","v":0},{"$f":"General_INPUT_S1!BB132","v":0}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D133","v":0},{"$f":"General_INPUT_S1!E133","v":0},{"$f":"General_INPUT_S1!F133","v":0},{"$f":"General_INPUT_S1!G133","v":0},{"$f":"General_INPUT_S1!H133","v":0},{"$f":"General_INPUT_S1!I133","v":0},{"$f":"General_INPUT_S1!J133","v":0},{"$f":"General_INPUT_S1!K133","v":0},{"$f":"General_INPUT_S1!L133","v":0},{"$f":"General_INPUT_S1!M133","v":0},{"$f":"General_INPUT_S1!N133","v":0},{"$f":"General_INPUT_S1!O133","v":0},{"$f":"General_INPUT_S1!P133","v":0},{"$f":"General_INPUT_S1!Q133","v":0},{"$f":"General_INPUT_S1!R133","v":0},{"$f":"General_INPUT_S1!S133","v":0},{"$f":"General_INPUT_S1!T133","v":0},{"$f":"General_INPUT_S1!U133","v":0},{"$f":"General_INPUT_S1!V133","v":0},{"$f":"General_INPUT_S1!W133","v":0},{"$f":"General_INPUT_S1!X133","v":0},{"$f":"General_INPUT_S1!Y133","v":0},{"$f":"General_INPUT_S1!Z133","v":0},{"$f":"General_INPUT_S1!AA133","v":0},{"$f":"General_INPUT_S1!AB133","v":0},{"$f":"General_INPUT_S1!AC133","v":0},{"$f":"General_INPUT_S1!AD133","v":0},{"$f":"General_INPUT_S1!AE133","v":0},{"$f":"General_INPUT_S1!AF133","v":0},{"$f":"General_INPUT_S1!AG133","v":0},{"$f":"General_INPUT_S1!AH133","v":0},{"$f":"General_INPUT_S1!AI133","v":0},{"$f":"General_INPUT_S1!AJ133","v":0},{"$f":"General_INPUT_S1!AK133","v":0},{"$f":"General_INPUT_S1!AL133","v":0},{"$f":"General_INPUT_S1!AM133","v":0},{"$f":"General_INPUT_S1!AN133","v":0},{"$f":"General_INPUT_S1!AO133","v":0},{"$f":"General_INPUT_S1!AP133","v":0},{"$f":"General_INPUT_S1!AQ133","v":0},{"$f":"General_INPUT_S1!AR133","v":0},{"$f":"General_INPUT_S1!AS133","v":0},{"$f":"General_INPUT_S1!AT133","v":0},{"$f":"General_INPUT_S1!AU133","v":0},{"$f":"General_INPUT_S1!AV133","v":0},{"$f":"General_INPUT_S1!AW133","v":0},{"$f":"General_INPUT_S1!AX133","v":0},{"$f":"General_INPUT_S1!AY133","v":0},{"$f":"General_INPUT_S1!AZ133","v":0},{"$f":"General_INPUT_S1!BA133","v":0},{"$f":"General_INPUT_S1!BB133","v":0}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D134","v":0},{"$f":"General_INPUT_S1!E134","v":0},{"$f":"General_INPUT_S1!F134","v":0},{"$f":"General_INPUT_S1!G134","v":0},{"$f":"General_INPUT_S1!H134","v":0},{"$f":"General_INPUT_S1!I134","v":0},{"$f":"General_INPUT_S1!J134","v":0},{"$f":"General_INPUT_S1!K134","v":0},{"$f":"General_INPUT_S1!L134","v":0},{"$f":"General_INPUT_S1!M134","v":0},{"$f":"General_INPUT_S1!N134","v":0},{"$f":"General_INPUT_S1!O134","v":0},{"$f":"General_INPUT_S1!P134","v":-165},{"$f":"General_INPUT_S1!Q134","v":0},{"$f":"General_INPUT_S1!R134","v":0},{"$f":"General_INPUT_S1!S134","v":-165},{"$f":"General_INPUT_S1!T134","v":-60},{"$f":"General_INPUT_S1!U134","v":0},{"$f":"General_INPUT_S1!V134","v":-200},{"$f":"General_INPUT_S1!W134","v":0},{"$f":"General_INPUT_S1!X134","v":0},{"$f":"General_INPUT_S1!Y134","v":0},{"$f":"General_INPUT_S1!Z134","v":0},{"$f":"General_INPUT_S1!AA134","v":0},{"$f":"General_INPUT_S1!AB134","v":0},{"$f":"General_INPUT_S1!AC134","v":0},{"$f":"General_INPUT_S1!AD134","v":-60},{"$f":"General_INPUT_S1!AE134","v":-238},{"$f":"General_INPUT_S1!AF134","v":0},{"$f":"General_INPUT_S1!AG134","v":0},{"$f":"General_INPUT_S1!AH134","v":-110},{"$f":"General_INPUT_S1!AI134","v":0},{"$f":"General_INPUT_S1!AJ134","v":-55},{"$f":"General_INPUT_S1!AK134","v":-35},{"$f":"General_INPUT_S1!AL134","v":-55},{"$f":"General_INPUT_S1!AM134","v":-275},{"$f":"General_INPUT_S1!AN134","v":-195},{"$f":"General_INPUT_S1!AO134","v":-185},{"$f":"General_INPUT_S1!AP134","v":0},{"$f":"General_INPUT_S1!AQ134","v":-136},{"$f":"General_INPUT_S1!AR134","v":-345},{"$f":"General_INPUT_S1!AS134","v":-270},{"$f":"General_INPUT_S1!AT134","v":-330},{"$f":"General_INPUT_S1!AU134","v":-165},{"$f":"General_INPUT_S1!AV134","v":0},{"$f":"General_INPUT_S1!AW134","v":0},{"$f":"General_INPUT_S1!AX134","v":-165},{"$f":"General_INPUT_S1!AY134","v":0},{"$f":"General_INPUT_S1!AZ134","v":-560},{"$f":"General_INPUT_S1!BA134","v":0},{"$f":"General_INPUT_S1!BB134","v":-310}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D135","v":0},{"$f":"General_INPUT_S1!E135","v":0},{"$f":"General_INPUT_S1!F135","v":0},{"$f":"General_INPUT_S1!G135","v":0},{"$f":"General_INPUT_S1!H135","v":0},{"$f":"General_INPUT_S1!I135","v":0},{"$f":"General_INPUT_S1!J135","v":0},{"$f":"General_INPUT_S1!K135","v":0},{"$f":"General_INPUT_S1!L135","v":0},{"$f":"General_INPUT_S1!M135","v":0},{"$f":"General_INPUT_S1!N135","v":0},{"$f":"General_INPUT_S1!O135","v":-128.25},{"$f":"General_INPUT_S1!P135","v":0},{"$f":"General_INPUT_S1!Q135","v":0},{"$f":"General_INPUT_S1!R135","v":0},{"$f":"General_INPUT_S1!S135","v":0},{"$f":"General_INPUT_S1!T135","v":-51.3},{"$f":"General_INPUT_S1!U135","v":-156.75},{"$f":"General_INPUT_S1!V135","v":0},{"$f":"General_INPUT_S1!W135","v":0},{"$f":"General_INPUT_S1!X135","v":-572.85},{"$f":"General_INPUT_S1!Y135","v":-121.125},{"$f":"General_INPUT_S1!Z135","v":0},{"$f":"General_INPUT_S1!AA135","v":-665},{"$f":"General_INPUT_S1!AB135","v":0},{"$f":"General_INPUT_S1!AC135","v":0},{"$f":"General_INPUT_S1!AD135","v":-1157.0050000000001},{"$f":"General_INPUT_S1!AE135","v":0},{"$f":"General_INPUT_S1!AF135","v":0},{"$f":"General_INPUT_S1!AG135","v":-119.69999999999999},{"$f":"General_INPUT_S1!AH135","v":0},{"$f":"General_INPUT_S1!AI135","v":-34.199999999999996},{"$f":"General_INPUT_S1!AJ135","v":0},{"$f":"General_INPUT_S1!AK135","v":0},{"$f":"General_INPUT_S1!AL135","v":0},{"$f":"General_INPUT_S1!AM135","v":-166.25},{"$f":"General_INPUT_S1!AN135","v":-274.55},{"$f":"General_INPUT_S1!AO135","v":-123.5},{"$f":"General_INPUT_S1!AP135","v":0},{"$f":"General_INPUT_S1!AQ135","v":-88.16},{"$f":"General_INPUT_S1!AR135","v":-47.5},{"$f":"General_INPUT_S1!AS135","v":-5.9849999999999994},{"$f":"General_INPUT_S1!AT135","v":0},{"$f":"General_INPUT_S1!AU135","v":0},{"$f":"General_INPUT_S1!AV135","v":-277.39999999999998},{"$f":"General_INPUT_S1!AW135","v":0},{"$f":"General_INPUT_S1!AX135","v":0},{"$f":"General_INPUT_S1!AY135","v":0},{"$f":"General_INPUT_S1!AZ135","v":-171},{"$f":"General_INPUT_S1!BA135","v":-152.095},{"$f":"General_INPUT_S1!BB135","v":-65.575649999999996}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D136","v":0},{"$f":"General_INPUT_S1!E136","v":0},{"$f":"General_INPUT_S1!F136","v":0},{"$f":"General_INPUT_S1!G136","v":0},{"$f":"General_INPUT_S1!H136","v":0},{"$f":"General_INPUT_S1!I136","v":0},{"$f":"General_INPUT_S1!J136","v":0},{"$f":"General_INPUT_S1!K136","v":0},{"$f":"General_INPUT_S1!L136","v":0},{"$f":"General_INPUT_S1!M136","v":0},{"$f":"General_INPUT_S1!N136","v":0},{"$f":"General_INPUT_S1!O136","v":-6.7500000000000062},{"$f":"General_INPUT_S1!P136","v":0},{"$f":"General_INPUT_S1!Q136","v":0},{"$f":"General_INPUT_S1!R136","v":0},{"$f":"General_INPUT_S1!S136","v":0},{"$f":"General_INPUT_S1!T136","v":-2.7000000000000024},{"$f":"General_INPUT_S1!U136","v":-8.2500000000000071},{"$f":"General_INPUT_S1!V136","v":0},{"$f":"General_INPUT_S1!W136","v":0},{"$f":"General_INPUT_S1!X136","v":-30.150000000000027},{"$f":"General_INPUT_S1!Y136","v":-6.3750000000000053},{"$f":"General_INPUT_S1!Z136","v":0},{"$f":"General_INPUT_S1!AA136","v":-35.000000000000028},{"$f":"General_INPUT_S1!AB136","v":0},{"$f":"General_INPUT_S1!AC136","v":0},{"$f":"General_INPUT_S1!AD136","v":-60.89500000000006},{"$f":"General_INPUT_S1!AE136","v":0},{"$f":"General_INPUT_S1!AF136","v":0},{"$f":"General_INPUT_S1!AG136","v":-6.300000000000006},{"$f":"General_INPUT_S1!AH136","v":0},{"$f":"General_INPUT_S1!AI136","v":-1.8000000000000016},{"$f":"General_INPUT_S1!AJ136","v":0},{"$f":"General_INPUT_S1!AK136","v":0},{"$f":"General_INPUT_S1!AL136","v":0},{"$f":"General_INPUT_S1!AM136","v":-8.7500000000000071},{"$f":"General_INPUT_S1!AN136","v":-14.450000000000014},{"$f":"General_INPUT_S1!AO136","v":-6.5000000000000053},{"$f":"General_INPUT_S1!AP136","v":0},{"$f":"General_INPUT_S1!AQ136","v":-4.6400000000000041},{"$f":"General_INPUT_S1!AR136","v":-2.5000000000000022},{"$f":"General_INPUT_S1!AS136","v":-0.31500000000000028},{"$f":"General_INPUT_S1!AT136","v":0},{"$f":"General_INPUT_S1!AU136","v":0},{"$f":"General_INPUT_S1!AV136","v":-14.600000000000012},{"$f":"General_INPUT_S1!AW136","v":0},{"$f":"General_INPUT_S1!AX136","v":0},{"$f":"General_INPUT_S1!AY136","v":0},{"$f":"General_INPUT_S1!AZ136","v":-9.0000000000000071},{"$f":"General_INPUT_S1!BA136","v":-8.0050000000000061},{"$f":"General_INPUT_S1!BB136","v":-3.4513500000000032}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D137","v":0},{"$f":"General_INPUT_S1!E137","v":0},{"$f":"General_INPUT_S1!F137","v":0},{"$f":"General_INPUT_S1!G137","v":0},{"$f":"General_INPUT_S1!H137","v":0},{"$f":"General_INPUT_S1!I137","v":0},{"$f":"General_INPUT_S1!J137","v":0},{"$f":"General_INPUT_S1!K137","v":0},{"$f":"General_INPUT_S1!L137","v":0},{"$f":"General_INPUT_S1!M137","v":0},{"$f":"General_INPUT_S1!N137","v":0},{"$f":"General_INPUT_S1!O137","v":0},{"$f":"General_INPUT_S1!P137","v":0},{"$f":"General_INPUT_S1!Q137","v":0},{"$f":"General_INPUT_S1!R137","v":0},{"$f":"General_INPUT_S1!S137","v":0},{"$f":"General_INPUT_S1!T137","v":0},{"$f":"General_INPUT_S1!U137","v":0},{"$f":"General_INPUT_S1!V137","v":0},{"$f":"General_INPUT_S1!W137","v":0},{"$f":"General_INPUT_S1!X137","v":0},{"$f":"General_INPUT_S1!Y137","v":0},{"$f":"General_INPUT_S1!Z137","v":0},{"$f":"General_INPUT_S1!AA137","v":0},{"$f":"General_INPUT_S1!AB137","v":0},{"$f":"General_INPUT_S1!AC137","v":0},{"$f":"General_INPUT_S1!AD137","v":0},{"$f":"General_INPUT_S1!AE137","v":0},{"$f":"General_INPUT_S1!AF137","v":0},{"$f":"General_INPUT_S1!AG137","v":0},{"$f":"General_INPUT_S1!AH137","v":0},{"$f":"General_INPUT_S1!AI137","v":0},{"$f":"General_INPUT_S1!AJ137","v":0},{"$f":"General_INPUT_S1!AK137","v":0},{"$f":"General_INPUT_S1!AL137","v":0},{"$f":"General_INPUT_S1!AM137","v":0},{"$f":"General_INPUT_S1!AN137","v":0},{"$f":"General_INPUT_S1!AO137","v":0},{"$f":"General_INPUT_S1!AP137","v":0},{"$f":"General_INPUT_S1!AQ137","v":0},{"$f":"General_INPUT_S1!AR137","v":0},{"$f":"General_INPUT_S1!AS137","v":0},{"$f":"General_INPUT_S1!AT137","v":0},{"$f":"General_INPUT_S1!AU137","v":0},{"$f":"General_INPUT_S1!AV137","v":0},{"$f":"General_INPUT_S1!AW137","v":0},{"$f":"General_INPUT_S1!AX137","v":0},{"$f":"General_INPUT_S1!AY137","v":0},{"$f":"General_INPUT_S1!AZ137","v":0},{"$f":"General_INPUT_S1!BA137","v":0},{"$f":"General_INPUT_S1!BB137","v":0}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D138","v":0},{"$f":"General_INPUT_S1!E138","v":0},{"$f":"General_INPUT_S1!F138","v":0},{"$f":"General_INPUT_S1!G138","v":0},{"$f":"General_INPUT_S1!H138","v":0},{"$f":"General_INPUT_S1!I138","v":0},{"$f":"General_INPUT_S1!J138","v":0},{"$f":"General_INPUT_S1!K138","v":0},{"$f":"General_INPUT_S1!L138","v":0},{"$f":"General_INPUT_S1!M138","v":0},{"$f":"General_INPUT_S1!N138","v":0},{"$f":"General_INPUT_S1!O138","v":0},{"$f":"General_INPUT_S1!P138","v":0},{"$f":"General_INPUT_S1!Q138","v":0},{"$f":"General_INPUT_S1!R138","v":0},{"$f":"General_INPUT_S1!S138","v":0},{"$f":"General_INPUT_S1!T138","v":0},{"$f":"General_INPUT_S1!U138","v":0},{"$f":"General_INPUT_S1!V138","v":0},{"$f":"General_INPUT_S1!W138","v":0},{"$f":"General_INPUT_S1!X138","v":0},{"$f":"General_INPUT_S1!Y138","v":0},{"$f":"General_INPUT_S1!Z138","v":0},{"$f":"General_INPUT_S1!AA138","v":0},{"$f":"General_INPUT_S1!AB138","v":0},{"$f":"General_INPUT_S1!AC138","v":0},{"$f":"General_INPUT_S1!AD138","v":0},{"$f":"General_INPUT_S1!AE138","v":0},{"$f":"General_INPUT_S1!AF138","v":0},{"$f":"General_INPUT_S1!AG138","v":0},{"$f":"General_INPUT_S1!AH138","v":0},{"$f":"General_INPUT_S1!AI138","v":0},{"$f":"General_INPUT_S1!AJ138","v":0},{"$f":"General_INPUT_S1!AK138","v":0},{"$f":"General_INPUT_S1!AL138","v":0},{"$f":"General_INPUT_S1!AM138","v":0},{"$f":"General_INPUT_S1!AN138","v":0},{"$f":"General_INPUT_S1!AO138","v":0},{"$f":"General_INPUT_S1!AP138","v":0},{"$f":"General_INPUT_S1!AQ138","v":0},{"$f":"General_INPUT_S1!AR138","v":0},{"$f":"General_INPUT_S1!AS138","v":0},{"$f":"General_INPUT_S1!AT138","v":0},{"$f":"General_INPUT_S1!AU138","v":0},{"$f":"General_INPUT_S1!AV138","v":0},{"$f":"General_INPUT_S1!AW138","v":0},{"$f":"General_INPUT_S1!AX138","v":0},{"$f":"General_INPUT_S1!AY138","v":0},{"$f":"General_INPUT_S1!AZ138","v":0},{"$f":"General_INPUT_S1!BA138","v":0},{"$f":"General_INPUT_S1!BB138","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D139","v":0},{"$f":"General_INPUT_S1!E139","v":0},{"$f":"General_INPUT_S1!F139","v":0},{"$f":"General_INPUT_S1!G139","v":0},{"$f":"General_INPUT_S1!H139","v":0},{"$f":"General_INPUT_S1!I139","v":0},{"$f":"General_INPUT_S1!J139","v":0},{"$f":"General_INPUT_S1!K139","v":0},{"$f":"General_INPUT_S1!L139","v":0},{"$f":"General_INPUT_S1!M139","v":0},{"$f":"General_INPUT_S1!N139","v":0},{"$f":"General_INPUT_S1!O139","v":0},{"$f":"General_INPUT_S1!P139","v":0},{"$f":"General_INPUT_S1!Q139","v":0},{"$f":"General_INPUT_S1!R139","v":0},{"$f":"General_INPUT_S1!S139","v":0},{"$f":"General_INPUT_S1!T139","v":0},{"$f":"General_INPUT_S1!U139","v":0},{"$f":"General_INPUT_S1!V139","v":0},{"$f":"General_INPUT_S1!W139","v":0},{"$f":"General_INPUT_S1!X139","v":0},{"$f":"General_INPUT_S1!Y139","v":0},{"$f":"General_INPUT_S1!Z139","v":0},{"$f":"General_INPUT_S1!AA139","v":0},{"$f":"General_INPUT_S1!AB139","v":0},{"$f":"General_INPUT_S1!AC139","v":0},{"$f":"General_INPUT_S1!AD139","v":0},{"$f":"General_INPUT_S1!AE139","v":0},{"$f":"General_INPUT_S1!AF139","v":0},{"$f":"General_INPUT_S1!AG139","v":0},{"$f":"General_INPUT_S1!AH139","v":0},{"$f":"General_INPUT_S1!AI139","v":0},{"$f":"General_INPUT_S1!AJ139","v":0},{"$f":"General_INPUT_S1!AK139","v":0},{"$f":"General_INPUT_S1!AL139","v":0},{"$f":"General_INPUT_S1!AM139","v":0},{"$f":"General_INPUT_S1!AN139","v":0},{"$f":"General_INPUT_S1!AO139","v":0},{"$f":"General_INPUT_S1!AP139","v":0},{"$f":"General_INPUT_S1!AQ139","v":0},{"$f":"General_INPUT_S1!AR139","v":0},{"$f":"General_INPUT_S1!AS139","v":0},{"$f":"General_INPUT_S1!AT139","v":0},{"$f":"General_INPUT_S1!AU139","v":0},{"$f":"General_INPUT_S1!AV139","v":0},{"$f":"General_INPUT_S1!AW139","v":0},{"$f":"General_INPUT_S1!AX139","v":0},{"$f":"General_INPUT_S1!AY139","v":0},{"$f":"General_INPUT_S1!AZ139","v":0},{"$f":"General_INPUT_S1!BA139","v":0},{"$f":"General_INPUT_S1!BB139","v":0}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D140","v":0},{"$f":"General_INPUT_S1!E140","v":0},{"$f":"General_INPUT_S1!F140","v":0},{"$f":"General_INPUT_S1!G140","v":0},{"$f":"General_INPUT_S1!H140","v":0},{"$f":"General_INPUT_S1!I140","v":0},{"$f":"General_INPUT_S1!J140","v":0},{"$f":"General_INPUT_S1!K140","v":0},{"$f":"General_INPUT_S1!L140","v":0},{"$f":"General_INPUT_S1!M140","v":0},{"$f":"General_INPUT_S1!N140","v":0},{"$f":"General_INPUT_S1!O140","v":0},{"$f":"General_INPUT_S1!P140","v":0},{"$f":"General_INPUT_S1!Q140","v":0},{"$f":"General_INPUT_S1!R140","v":0},{"$f":"General_INPUT_S1!S140","v":0},{"$f":"General_INPUT_S1!T140","v":0},{"$f":"General_INPUT_S1!U140","v":0},{"$f":"General_INPUT_S1!V140","v":0},{"$f":"General_INPUT_S1!W140","v":0},{"$f":"General_INPUT_S1!X140","v":0},{"$f":"General_INPUT_S1!Y140","v":0},{"$f":"General_INPUT_S1!Z140","v":0},{"$f":"General_INPUT_S1!AA140","v":0},{"$f":"General_INPUT_S1!AB140","v":0},{"$f":"General_INPUT_S1!AC140","v":0},{"$f":"General_INPUT_S1!AD140","v":0},{"$f":"General_INPUT_S1!AE140","v":0},{"$f":"General_INPUT_S1!AF140","v":0},{"$f":"General_INPUT_S1!AG140","v":0},{"$f":"General_INPUT_S1!AH140","v":0},{"$f":"General_INPUT_S1!AI140","v":0},{"$f":"General_INPUT_S1!AJ140","v":0},{"$f":"General_INPUT_S1!AK140","v":0},{"$f":"General_INPUT_S1!AL140","v":0},{"$f":"General_INPUT_S1!AM140","v":0},{"$f":"General_INPUT_S1!AN140","v":0},{"$f":"General_INPUT_S1!AO140","v":0},{"$f":"General_INPUT_S1!AP140","v":0},{"$f":"General_INPUT_S1!AQ140","v":0},{"$f":"General_INPUT_S1!AR140","v":0},{"$f":"General_INPUT_S1!AS140","v":0},{"$f":"General_INPUT_S1!AT140","v":0},{"$f":"General_INPUT_S1!AU140","v":0},{"$f":"General_INPUT_S1!AV140","v":0},{"$f":"General_INPUT_S1!AW140","v":0},{"$f":"General_INPUT_S1!AX140","v":0},{"$f":"General_INPUT_S1!AY140","v":0},{"$f":"General_INPUT_S1!AZ140","v":0},{"$f":"General_INPUT_S1!BA140","v":0},{"$f":"General_INPUT_S1!BB140","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D141","v":0},{"$f":"General_INPUT_S1!E141","v":0},{"$f":"General_INPUT_S1!F141","v":0},{"$f":"General_INPUT_S1!G141","v":0},{"$f":"General_INPUT_S1!H141","v":0},{"$f":"General_INPUT_S1!I141","v":0},{"$f":"General_INPUT_S1!J141","v":0},{"$f":"General_INPUT_S1!K141","v":0},{"$f":"General_INPUT_S1!L141","v":0},{"$f":"General_INPUT_S1!M141","v":0},{"$f":"General_INPUT_S1!N141","v":0},{"$f":"General_INPUT_S1!O141","v":0},{"$f":"General_INPUT_S1!P141","v":0},{"$f":"General_INPUT_S1!Q141","v":0},{"$f":"General_INPUT_S1!R141","v":0},{"$f":"General_INPUT_S1!S141","v":0},{"$f":"General_INPUT_S1!T141","v":0},{"$f":"General_INPUT_S1!U141","v":0},{"$f":"General_INPUT_S1!V141","v":0},{"$f":"General_INPUT_S1!W141","v":0},{"$f":"General_INPUT_S1!X141","v":0},{"$f":"General_INPUT_S1!Y141","v":0},{"$f":"General_INPUT_S1!Z141","v":0},{"$f":"General_INPUT_S1!AA141","v":0},{"$f":"General_INPUT_S1!AB141","v":0},{"$f":"General_INPUT_S1!AC141","v":0},{"$f":"General_INPUT_S1!AD141","v":0},{"$f":"General_INPUT_S1!AE141","v":0},{"$f":"General_INPUT_S1!AF141","v":0},{"$f":"General_INPUT_S1!AG141","v":0},{"$f":"General_INPUT_S1!AH141","v":0},{"$f":"General_INPUT_S1!AI141","v":0},{"$f":"General_INPUT_S1!AJ141","v":0},{"$f":"General_INPUT_S1!AK141","v":0},{"$f":"General_INPUT_S1!AL141","v":0},{"$f":"General_INPUT_S1!AM141","v":0},{"$f":"General_INPUT_S1!AN141","v":0},{"$f":"General_INPUT_S1!AO141","v":0},{"$f":"General_INPUT_S1!AP141","v":0},{"$f":"General_INPUT_S1!AQ141","v":0},{"$f":"General_INPUT_S1!AR141","v":0},{"$f":"General_INPUT_S1!AS141","v":0},{"$f":"General_INPUT_S1!AT141","v":0},{"$f":"General_INPUT_S1!AU141","v":0},{"$f":"General_INPUT_S1!AV141","v":0},{"$f":"General_INPUT_S1!AW141","v":0},{"$f":"General_INPUT_S1!AX141","v":0},{"$f":"General_INPUT_S1!AY141","v":0},{"$f":"General_INPUT_S1!AZ141","v":0},{"$f":"General_INPUT_S1!BA141","v":0},{"$f":"General_INPUT_S1!BB141","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D142","v":0},{"$f":"General_INPUT_S1!E142","v":0},{"$f":"General_INPUT_S1!F142","v":0},{"$f":"General_INPUT_S1!G142","v":0},{"$f":"General_INPUT_S1!H142","v":0},{"$f":"General_INPUT_S1!I142","v":0},{"$f":"General_INPUT_S1!J142","v":0},{"$f":"General_INPUT_S1!K142","v":0},{"$f":"General_INPUT_S1!L142","v":0},{"$f":"General_INPUT_S1!M142","v":0},{"$f":"General_INPUT_S1!N142","v":0},{"$f":"General_INPUT_S1!O142","v":0},{"$f":"General_INPUT_S1!P142","v":0},{"$f":"General_INPUT_S1!Q142","v":0},{"$f":"General_INPUT_S1!R142","v":0},{"$f":"General_INPUT_S1!S142","v":0},{"$f":"General_INPUT_S1!T142","v":0},{"$f":"General_INPUT_S1!U142","v":0},{"$f":"General_INPUT_S1!V142","v":0},{"$f":"General_INPUT_S1!W142","v":0},{"$f":"General_INPUT_S1!X142","v":0},{"$f":"General_INPUT_S1!Y142","v":0},{"$f":"General_INPUT_S1!Z142","v":0},{"$f":"General_INPUT_S1!AA142","v":0},{"$f":"General_INPUT_S1!AB142","v":0},{"$f":"General_INPUT_S1!AC142","v":0},{"$f":"General_INPUT_S1!AD142","v":0},{"$f":"General_INPUT_S1!AE142","v":0},{"$f":"General_INPUT_S1!AF142","v":0},{"$f":"General_INPUT_S1!AG142","v":0},{"$f":"General_INPUT_S1!AH142","v":0},{"$f":"General_INPUT_S1!AI142","v":0},{"$f":"General_INPUT_S1!AJ142","v":0},{"$f":"General_INPUT_S1!AK142","v":0},{"$f":"General_INPUT_S1!AL142","v":0},{"$f":"General_INPUT_S1!AM142","v":0},{"$f":"General_INPUT_S1!AN142","v":0},{"$f":"General_INPUT_S1!AO142","v":0},{"$f":"General_INPUT_S1!AP142","v":0},{"$f":"General_INPUT_S1!AQ142","v":0},{"$f":"General_INPUT_S1!AR142","v":0},{"$f":"General_INPUT_S1!AS142","v":0},{"$f":"General_INPUT_S1!AT142","v":0},{"$f":"General_INPUT_S1!AU142","v":0},{"$f":"General_INPUT_S1!AV142","v":0},{"$f":"General_INPUT_S1!AW142","v":0},{"$f":"General_INPUT_S1!AX142","v":0},{"$f":"General_INPUT_S1!AY142","v":0},{"$f":"General_INPUT_S1!AZ142","v":0},{"$f":"General_INPUT_S1!BA142","v":0},{"$f":"General_INPUT_S1!BB142","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D143","v":0},{"$f":"General_INPUT_S1!E143","v":0},{"$f":"General_INPUT_S1!F143","v":0},{"$f":"General_INPUT_S1!G143","v":0},{"$f":"General_INPUT_S1!H143","v":0},{"$f":"General_INPUT_S1!I143","v":0},{"$f":"General_INPUT_S1!J143","v":0},{"$f":"General_INPUT_S1!K143","v":0},{"$f":"General_INPUT_S1!L143","v":0},{"$f":"General_INPUT_S1!M143","v":0},{"$f":"General_INPUT_S1!N143","v":0},{"$f":"General_INPUT_S1!O143","v":0},{"$f":"General_INPUT_S1!P143","v":0},{"$f":"General_INPUT_S1!Q143","v":0},{"$f":"General_INPUT_S1!R143","v":0},{"$f":"General_INPUT_S1!S143","v":0},{"$f":"General_INPUT_S1!T143","v":0},{"$f":"General_INPUT_S1!U143","v":0},{"$f":"General_INPUT_S1!V143","v":0},{"$f":"General_INPUT_S1!W143","v":0},{"$f":"General_INPUT_S1!X143","v":0},{"$f":"General_INPUT_S1!Y143","v":0},{"$f":"General_INPUT_S1!Z143","v":0},{"$f":"General_INPUT_S1!AA143","v":0},{"$f":"General_INPUT_S1!AB143","v":0},{"$f":"General_INPUT_S1!AC143","v":0},{"$f":"General_INPUT_S1!AD143","v":0},{"$f":"General_INPUT_S1!AE143","v":0},{"$f":"General_INPUT_S1!AF143","v":0},{"$f":"General_INPUT_S1!AG143","v":0},{"$f":"General_INPUT_S1!AH143","v":0},{"$f":"General_INPUT_S1!AI143","v":0},{"$f":"General_INPUT_S1!AJ143","v":0},{"$f":"General_INPUT_S1!AK143","v":0},{"$f":"General_INPUT_S1!AL143","v":0},{"$f":"General_INPUT_S1!AM143","v":0},{"$f":"General_INPUT_S1!AN143","v":0},{"$f":"General_INPUT_S1!AO143","v":0},{"$f":"General_INPUT_S1!AP143","v":0},{"$f":"General_INPUT_S1!AQ143","v":0},{"$f":"General_INPUT_S1!AR143","v":0},{"$f":"General_INPUT_S1!AS143","v":0},{"$f":"General_INPUT_S1!AT143","v":0},{"$f":"General_INPUT_S1!AU143","v":0},{"$f":"General_INPUT_S1!AV143","v":0},{"$f":"General_INPUT_S1!AW143","v":0},{"$f":"General_INPUT_S1!AX143","v":0},{"$f":"General_INPUT_S1!AY143","v":0},{"$f":"General_INPUT_S1!AZ143","v":0},{"$f":"General_INPUT_S1!BA143","v":0},{"$f":"General_INPUT_S1!BB143","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D144","v":0},{"$f":"General_INPUT_S1!E144","v":0},{"$f":"General_INPUT_S1!F144","v":0},{"$f":"General_INPUT_S1!G144","v":0},{"$f":"General_INPUT_S1!H144","v":0},{"$f":"General_INPUT_S1!I144","v":0},{"$f":"General_INPUT_S1!J144","v":0},{"$f":"General_INPUT_S1!K144","v":0},{"$f":"General_INPUT_S1!L144","v":0},{"$f":"General_INPUT_S1!M144","v":0},{"$f":"General_INPUT_S1!N144","v":0},{"$f":"General_INPUT_S1!O144","v":0},{"$f":"General_INPUT_S1!P144","v":0},{"$f":"General_INPUT_S1!Q144","v":0},{"$f":"General_INPUT_S1!R144","v":0},{"$f":"General_INPUT_S1!S144","v":0},{"$f":"General_INPUT_S1!T144","v":0},{"$f":"General_INPUT_S1!U144","v":0},{"$f":"General_INPUT_S1!V144","v":0},{"$f":"General_INPUT_S1!W144","v":0},{"$f":"General_INPUT_S1!X144","v":0},{"$f":"General_INPUT_S1!Y144","v":0},{"$f":"General_INPUT_S1!Z144","v":0},{"$f":"General_INPUT_S1!AA144","v":0},{"$f":"General_INPUT_S1!AB144","v":0},{"$f":"General_INPUT_S1!AC144","v":0},{"$f":"General_INPUT_S1!AD144","v":0},{"$f":"General_INPUT_S1!AE144","v":0},{"$f":"General_INPUT_S1!AF144","v":0},{"$f":"General_INPUT_S1!AG144","v":0},{"$f":"General_INPUT_S1!AH144","v":0},{"$f":"General_INPUT_S1!AI144","v":0},{"$f":"General_INPUT_S1!AJ144","v":0},{"$f":"General_INPUT_S1!AK144","v":0},{"$f":"General_INPUT_S1!AL144","v":0},{"$f":"General_INPUT_S1!AM144","v":0},{"$f":"General_INPUT_S1!AN144","v":0},{"$f":"General_INPUT_S1!AO144","v":0},{"$f":"General_INPUT_S1!AP144","v":0},{"$f":"General_INPUT_S1!AQ144","v":0},{"$f":"General_INPUT_S1!AR144","v":0},{"$f":"General_INPUT_S1!AS144","v":0},{"$f":"General_INPUT_S1!AT144","v":0},{"$f":"General_INPUT_S1!AU144","v":0},{"$f":"General_INPUT_S1!AV144","v":0},{"$f":"General_INPUT_S1!AW144","v":0},{"$f":"General_INPUT_S1!AX144","v":0},{"$f":"General_INPUT_S1!AY144","v":0},{"$f":"General_INPUT_S1!AZ144","v":0},{"$f":"General_INPUT_S1!BA144","v":0},{"$f":"General_INPUT_S1!BB144","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D145","v":0},{"$f":"General_INPUT_S1!E145","v":0},{"$f":"General_INPUT_S1!F145","v":0},{"$f":"General_INPUT_S1!G145","v":0},{"$f":"General_INPUT_S1!H145","v":0},{"$f":"General_INPUT_S1!I145","v":0},{"$f":"General_INPUT_S1!J145","v":0},{"$f":"General_INPUT_S1!K145","v":0},{"$f":"General_INPUT_S1!L145","v":0},{"$f":"General_INPUT_S1!M145","v":0},{"$f":"General_INPUT_S1!N145","v":0},{"$f":"General_INPUT_S1!O145","v":0},{"$f":"General_INPUT_S1!P145","v":0},{"$f":"General_INPUT_S1!Q145","v":0},{"$f":"General_INPUT_S1!R145","v":0},{"$f":"General_INPUT_S1!S145","v":0},{"$f":"General_INPUT_S1!T145","v":0},{"$f":"General_INPUT_S1!U145","v":0},{"$f":"General_INPUT_S1!V145","v":0},{"$f":"General_INPUT_S1!W145","v":0},{"$f":"General_INPUT_S1!X145","v":0},{"$f":"General_INPUT_S1!Y145","v":0},{"$f":"General_INPUT_S1!Z145","v":0},{"$f":"General_INPUT_S1!AA145","v":0},{"$f":"General_INPUT_S1!AB145","v":0},{"$f":"General_INPUT_S1!AC145","v":0},{"$f":"General_INPUT_S1!AD145","v":0},{"$f":"General_INPUT_S1!AE145","v":0},{"$f":"General_INPUT_S1!AF145","v":0},{"$f":"General_INPUT_S1!AG145","v":0},{"$f":"General_INPUT_S1!AH145","v":0},{"$f":"General_INPUT_S1!AI145","v":0},{"$f":"General_INPUT_S1!AJ145","v":0},{"$f":"General_INPUT_S1!AK145","v":0},{"$f":"General_INPUT_S1!AL145","v":0},{"$f":"General_INPUT_S1!AM145","v":0},{"$f":"General_INPUT_S1!AN145","v":0},{"$f":"General_INPUT_S1!AO145","v":0},{"$f":"General_INPUT_S1!AP145","v":0},{"$f":"General_INPUT_S1!AQ145","v":0},{"$f":"General_INPUT_S1!AR145","v":0},{"$f":"General_INPUT_S1!AS145","v":0},{"$f":"General_INPUT_S1!AT145","v":0},{"$f":"General_INPUT_S1!AU145","v":0},{"$f":"General_INPUT_S1!AV145","v":0},{"$f":"General_INPUT_S1!AW145","v":0},{"$f":"General_INPUT_S1!AX145","v":0},{"$f":"General_INPUT_S1!AY145","v":0},{"$f":"General_INPUT_S1!AZ145","v":0},{"$f":"General_INPUT_S1!BA145","v":0},{"$f":"General_INPUT_S1!BB145","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D146","v":0},{"$f":"General_INPUT_S1!E146","v":0},{"$f":"General_INPUT_S1!F146","v":0},{"$f":"General_INPUT_S1!G146","v":0},{"$f":"General_INPUT_S1!H146","v":0},{"$f":"General_INPUT_S1!I146","v":0},{"$f":"General_INPUT_S1!J146","v":0},{"$f":"General_INPUT_S1!K146","v":0},{"$f":"General_INPUT_S1!L146","v":0},{"$f":"General_INPUT_S1!M146","v":0},{"$f":"General_INPUT_S1!N146","v":0},{"$f":"General_INPUT_S1!O146","v":0},{"$f":"General_INPUT_S1!P146","v":0},{"$f":"General_INPUT_S1!Q146","v":0},{"$f":"General_INPUT_S1!R146","v":0},{"$f":"General_INPUT_S1!S146","v":0},{"$f":"General_INPUT_S1!T146","v":0},{"$f":"General_INPUT_S1!U146","v":0},{"$f":"General_INPUT_S1!V146","v":0},{"$f":"General_INPUT_S1!W146","v":0},{"$f":"General_INPUT_S1!X146","v":0},{"$f":"General_INPUT_S1!Y146","v":0},{"$f":"General_INPUT_S1!Z146","v":0},{"$f":"General_INPUT_S1!AA146","v":0},{"$f":"General_INPUT_S1!AB146","v":0},{"$f":"General_INPUT_S1!AC146","v":0},{"$f":"General_INPUT_S1!AD146","v":0},{"$f":"General_INPUT_S1!AE146","v":0},{"$f":"General_INPUT_S1!AF146","v":0},{"$f":"General_INPUT_S1!AG146","v":0},{"$f":"General_INPUT_S1!AH146","v":0},{"$f":"General_INPUT_S1!AI146","v":0},{"$f":"General_INPUT_S1!AJ146","v":0},{"$f":"General_INPUT_S1!AK146","v":0},{"$f":"General_INPUT_S1!AL146","v":0},{"$f":"General_INPUT_S1!AM146","v":0},{"$f":"General_INPUT_S1!AN146","v":0},{"$f":"General_INPUT_S1!AO146","v":0},{"$f":"General_INPUT_S1!AP146","v":0},{"$f":"General_INPUT_S1!AQ146","v":0},{"$f":"General_INPUT_S1!AR146","v":0},{"$f":"General_INPUT_S1!AS146","v":0},{"$f":"General_INPUT_S1!AT146","v":0},{"$f":"General_INPUT_S1!AU146","v":0},{"$f":"General_INPUT_S1!AV146","v":0},{"$f":"General_INPUT_S1!AW146","v":0},{"$f":"General_INPUT_S1!AX146","v":0},{"$f":"General_INPUT_S1!AY146","v":0},{"$f":"General_INPUT_S1!AZ146","v":0},{"$f":"General_INPUT_S1!BA146","v":0},{"$f":"General_INPUT_S1!BB146","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D147","v":0},{"$f":"General_INPUT_S1!E147","v":0},{"$f":"General_INPUT_S1!F147","v":0},{"$f":"General_INPUT_S1!G147","v":0},{"$f":"General_INPUT_S1!H147","v":0},{"$f":"General_INPUT_S1!I147","v":0},{"$f":"General_INPUT_S1!J147","v":0},{"$f":"General_INPUT_S1!K147","v":0},{"$f":"General_INPUT_S1!L147","v":0},{"$f":"General_INPUT_S1!M147","v":0},{"$f":"General_INPUT_S1!N147","v":0},{"$f":"General_INPUT_S1!O147","v":0},{"$f":"General_INPUT_S1!P147","v":0},{"$f":"General_INPUT_S1!Q147","v":0},{"$f":"General_INPUT_S1!R147","v":0},{"$f":"General_INPUT_S1!S147","v":0},{"$f":"General_INPUT_S1!T147","v":0},{"$f":"General_INPUT_S1!U147","v":0},{"$f":"General_INPUT_S1!V147","v":0},{"$f":"General_INPUT_S1!W147","v":0},{"$f":"General_INPUT_S1!X147","v":0},{"$f":"General_INPUT_S1!Y147","v":0},{"$f":"General_INPUT_S1!Z147","v":0},{"$f":"General_INPUT_S1!AA147","v":0},{"$f":"General_INPUT_S1!AB147","v":0},{"$f":"General_INPUT_S1!AC147","v":0},{"$f":"General_INPUT_S1!AD147","v":0},{"$f":"General_INPUT_S1!AE147","v":0},{"$f":"General_INPUT_S1!AF147","v":0},{"$f":"General_INPUT_S1!AG147","v":0},{"$f":"General_INPUT_S1!AH147","v":0},{"$f":"General_INPUT_S1!AI147","v":0},{"$f":"General_INPUT_S1!AJ147","v":0},{"$f":"General_INPUT_S1!AK147","v":0},{"$f":"General_INPUT_S1!AL147","v":0},{"$f":"General_INPUT_S1!AM147","v":0},{"$f":"General_INPUT_S1!AN147","v":0},{"$f":"General_INPUT_S1!AO147","v":0},{"$f":"General_INPUT_S1!AP147","v":0},{"$f":"General_INPUT_S1!AQ147","v":0},{"$f":"General_INPUT_S1!AR147","v":0},{"$f":"General_INPUT_S1!AS147","v":0},{"$f":"General_INPUT_S1!AT147","v":0},{"$f":"General_INPUT_S1!AU147","v":0},{"$f":"General_INPUT_S1!AV147","v":0},{"$f":"General_INPUT_S1!AW147","v":0},{"$f":"General_INPUT_S1!AX147","v":0},{"$f":"General_INPUT_S1!AY147","v":0},{"$f":"General_INPUT_S1!AZ147","v":0},{"$f":"General_INPUT_S1!BA147","v":0},{"$f":"General_INPUT_S1!BB147","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D148","v":0},{"$f":"General_INPUT_S1!E148","v":0},{"$f":"General_INPUT_S1!F148","v":0},{"$f":"General_INPUT_S1!G148","v":0},{"$f":"General_INPUT_S1!H148","v":0},{"$f":"General_INPUT_S1!I148","v":0},{"$f":"General_INPUT_S1!J148","v":0},{"$f":"General_INPUT_S1!K148","v":0},{"$f":"General_INPUT_S1!L148","v":0},{"$f":"General_INPUT_S1!M148","v":0},{"$f":"General_INPUT_S1!N148","v":0},{"$f":"General_INPUT_S1!O148","v":0},{"$f":"General_INPUT_S1!P148","v":0},{"$f":"General_INPUT_S1!Q148","v":0},{"$f":"General_INPUT_S1!R148","v":0},{"$f":"General_INPUT_S1!S148","v":0},{"$f":"General_INPUT_S1!T148","v":0},{"$f":"General_INPUT_S1!U148","v":0},{"$f":"General_INPUT_S1!V148","v":0},{"$f":"General_INPUT_S1!W148","v":0},{"$f":"General_INPUT_S1!X148","v":0},{"$f":"General_INPUT_S1!Y148","v":0},{"$f":"General_INPUT_S1!Z148","v":0},{"$f":"General_INPUT_S1!AA148","v":0},{"$f":"General_INPUT_S1!AB148","v":0},{"$f":"General_INPUT_S1!AC148","v":0},{"$f":"General_INPUT_S1!AD148","v":0},{"$f":"General_INPUT_S1!AE148","v":0},{"$f":"General_INPUT_S1!AF148","v":0},{"$f":"General_INPUT_S1!AG148","v":0},{"$f":"General_INPUT_S1!AH148","v":0},{"$f":"General_INPUT_S1!AI148","v":0},{"$f":"General_INPUT_S1!AJ148","v":0},{"$f":"General_INPUT_S1!AK148","v":0},{"$f":"General_INPUT_S1!AL148","v":0},{"$f":"General_INPUT_S1!AM148","v":0},{"$f":"General_INPUT_S1!AN148","v":0},{"$f":"General_INPUT_S1!AO148","v":0},{"$f":"General_INPUT_S1!AP148","v":0},{"$f":"General_INPUT_S1!AQ148","v":0},{"$f":"General_INPUT_S1!AR148","v":0},{"$f":"General_INPUT_S1!AS148","v":0},{"$f":"General_INPUT_S1!AT148","v":0},{"$f":"General_INPUT_S1!AU148","v":0},{"$f":"General_INPUT_S1!AV148","v":0},{"$f":"General_INPUT_S1!AW148","v":0},{"$f":"General_INPUT_S1!AX148","v":0},{"$f":"General_INPUT_S1!AY148","v":0},{"$f":"General_INPUT_S1!AZ148","v":0},{"$f":"General_INPUT_S1!BA148","v":0},{"$f":"General_INPUT_S1!BB148","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D149","v":0},{"$f":"General_INPUT_S1!E149","v":0},{"$f":"General_INPUT_S1!F149","v":0},{"$f":"General_INPUT_S1!G149","v":0},{"$f":"General_INPUT_S1!H149","v":0},{"$f":"General_INPUT_S1!I149","v":0},{"$f":"General_INPUT_S1!J149","v":0},{"$f":"General_INPUT_S1!K149","v":0},{"$f":"General_INPUT_S1!L149","v":0},{"$f":"General_INPUT_S1!M149","v":0},{"$f":"General_INPUT_S1!N149","v":0},{"$f":"General_INPUT_S1!O149","v":0},{"$f":"General_INPUT_S1!P149","v":0},{"$f":"General_INPUT_S1!Q149","v":0},{"$f":"General_INPUT_S1!R149","v":0},{"$f":"General_INPUT_S1!S149","v":0},{"$f":"General_INPUT_S1!T149","v":0},{"$f":"General_INPUT_S1!U149","v":0},{"$f":"General_INPUT_S1!V149","v":0},{"$f":"General_INPUT_S1!W149","v":0},{"$f":"General_INPUT_S1!X149","v":0},{"$f":"General_INPUT_S1!Y149","v":0},{"$f":"General_INPUT_S1!Z149","v":0},{"$f":"General_INPUT_S1!AA149","v":0},{"$f":"General_INPUT_S1!AB149","v":0},{"$f":"General_INPUT_S1!AC149","v":0},{"$f":"General_INPUT_S1!AD149","v":0},{"$f":"General_INPUT_S1!AE149","v":0},{"$f":"General_INPUT_S1!AF149","v":0},{"$f":"General_INPUT_S1!AG149","v":0},{"$f":"General_INPUT_S1!AH149","v":0},{"$f":"General_INPUT_S1!AI149","v":0},{"$f":"General_INPUT_S1!AJ149","v":0},{"$f":"General_INPUT_S1!AK149","v":0},{"$f":"General_INPUT_S1!AL149","v":0},{"$f":"General_INPUT_S1!AM149","v":0},{"$f":"General_INPUT_S1!AN149","v":0},{"$f":"General_INPUT_S1!AO149","v":0},{"$f":"General_INPUT_S1!AP149","v":0},{"$f":"General_INPUT_S1!AQ149","v":0},{"$f":"General_INPUT_S1!AR149","v":0},{"$f":"General_INPUT_S1!AS149","v":0},{"$f":"General_INPUT_S1!AT149","v":0},{"$f":"General_INPUT_S1!AU149","v":0},{"$f":"General_INPUT_S1!AV149","v":0},{"$f":"General_INPUT_S1!AW149","v":0},{"$f":"General_INPUT_S1!AX149","v":0},{"$f":"General_INPUT_S1!AY149","v":0},{"$f":"General_INPUT_S1!AZ149","v":0},{"$f":"General_INPUT_S1!BA149","v":0},{"$f":"General_INPUT_S1!BB149","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D150","v":0},{"$f":"General_INPUT_S1!E150","v":0},{"$f":"General_INPUT_S1!F150","v":0},{"$f":"General_INPUT_S1!G150","v":0},{"$f":"General_INPUT_S1!H150","v":0},{"$f":"General_INPUT_S1!I150","v":0},{"$f":"General_INPUT_S1!J150","v":0},{"$f":"General_INPUT_S1!K150","v":0},{"$f":"General_INPUT_S1!L150","v":0},{"$f":"General_INPUT_S1!M150","v":0},{"$f":"General_INPUT_S1!N150","v":0},{"$f":"General_INPUT_S1!O150","v":0},{"$f":"General_INPUT_S1!P150","v":0},{"$f":"General_INPUT_S1!Q150","v":0},{"$f":"General_INPUT_S1!R150","v":0},{"$f":"General_INPUT_S1!S150","v":0},{"$f":"General_INPUT_S1!T150","v":0},{"$f":"General_INPUT_S1!U150","v":0},{"$f":"General_INPUT_S1!V150","v":0},{"$f":"General_INPUT_S1!W150","v":0},{"$f":"General_INPUT_S1!X150","v":0},{"$f":"General_INPUT_S1!Y150","v":0},{"$f":"General_INPUT_S1!Z150","v":0},{"$f":"General_INPUT_S1!AA150","v":0},{"$f":"General_INPUT_S1!AB150","v":0},{"$f":"General_INPUT_S1!AC150","v":0},{"$f":"General_INPUT_S1!AD150","v":0},{"$f":"General_INPUT_S1!AE150","v":0},{"$f":"General_INPUT_S1!AF150","v":0},{"$f":"General_INPUT_S1!AG150","v":0},{"$f":"General_INPUT_S1!AH150","v":0},{"$f":"General_INPUT_S1!AI150","v":0},{"$f":"General_INPUT_S1!AJ150","v":0},{"$f":"General_INPUT_S1!AK150","v":0},{"$f":"General_INPUT_S1!AL150","v":0},{"$f":"General_INPUT_S1!AM150","v":0},{"$f":"General_INPUT_S1!AN150","v":0},{"$f":"General_INPUT_S1!AO150","v":0},{"$f":"General_INPUT_S1!AP150","v":0},{"$f":"General_INPUT_S1!AQ150","v":0},{"$f":"General_INPUT_S1!AR150","v":0},{"$f":"General_INPUT_S1!AS150","v":0},{"$f":"General_INPUT_S1!AT150","v":0},{"$f":"General_INPUT_S1!AU150","v":0},{"$f":"General_INPUT_S1!AV150","v":0},{"$f":"General_INPUT_S1!AW150","v":0},{"$f":"General_INPUT_S1!AX150","v":0},{"$f":"General_INPUT_S1!AY150","v":0},{"$f":"General_INPUT_S1!AZ150","v":0},{"$f":"General_INPUT_S1!BA150","v":0},{"$f":"General_INPUT_S1!BB150","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D151","v":0},{"$f":"General_INPUT_S1!E151","v":0},{"$f":"General_INPUT_S1!F151","v":0},{"$f":"General_INPUT_S1!G151","v":0},{"$f":"General_INPUT_S1!H151","v":0},{"$f":"General_INPUT_S1!I151","v":0},{"$f":"General_INPUT_S1!J151","v":0},{"$f":"General_INPUT_S1!K151","v":0},{"$f":"General_INPUT_S1!L151","v":0},{"$f":"General_INPUT_S1!M151","v":0},{"$f":"General_INPUT_S1!N151","v":0},{"$f":"General_INPUT_S1!O151","v":0},{"$f":"General_INPUT_S1!P151","v":0},{"$f":"General_INPUT_S1!Q151","v":0},{"$f":"General_INPUT_S1!R151","v":0},{"$f":"General_INPUT_S1!S151","v":0},{"$f":"General_INPUT_S1!T151","v":0},{"$f":"General_INPUT_S1!U151","v":0},{"$f":"General_INPUT_S1!V151","v":0},{"$f":"General_INPUT_S1!W151","v":0},{"$f":"General_INPUT_S1!X151","v":0},{"$f":"General_INPUT_S1!Y151","v":0},{"$f":"General_INPUT_S1!Z151","v":0},{"$f":"General_INPUT_S1!AA151","v":0},{"$f":"General_INPUT_S1!AB151","v":0},{"$f":"General_INPUT_S1!AC151","v":0},{"$f":"General_INPUT_S1!AD151","v":0},{"$f":"General_INPUT_S1!AE151","v":0},{"$f":"General_INPUT_S1!AF151","v":0},{"$f":"General_INPUT_S1!AG151","v":0},{"$f":"General_INPUT_S1!AH151","v":0},{"$f":"General_INPUT_S1!AI151","v":0},{"$f":"General_INPUT_S1!AJ151","v":0},{"$f":"General_INPUT_S1!AK151","v":0},{"$f":"General_INPUT_S1!AL151","v":0},{"$f":"General_INPUT_S1!AM151","v":0},{"$f":"General_INPUT_S1!AN151","v":0},{"$f":"General_INPUT_S1!AO151","v":0},{"$f":"General_INPUT_S1!AP151","v":0},{"$f":"General_INPUT_S1!AQ151","v":0},{"$f":"General_INPUT_S1!AR151","v":0},{"$f":"General_INPUT_S1!AS151","v":0},{"$f":"General_INPUT_S1!AT151","v":0},{"$f":"General_INPUT_S1!AU151","v":0},{"$f":"General_INPUT_S1!AV151","v":0},{"$f":"General_INPUT_S1!AW151","v":0},{"$f":"General_INPUT_S1!AX151","v":0},{"$f":"General_INPUT_S1!AY151","v":0},{"$f":"General_INPUT_S1!AZ151","v":0},{"$f":"General_INPUT_S1!BA151","v":0},{"$f":"General_INPUT_S1!BB151","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D152","v":0},{"$f":"General_INPUT_S1!E152","v":0},{"$f":"General_INPUT_S1!F152","v":0},{"$f":"General_INPUT_S1!G152","v":0},{"$f":"General_INPUT_S1!H152","v":0},{"$f":"General_INPUT_S1!I152","v":0},{"$f":"General_INPUT_S1!J152","v":0},{"$f":"General_INPUT_S1!K152","v":0},{"$f":"General_INPUT_S1!L152","v":0},{"$f":"General_INPUT_S1!M152","v":0},{"$f":"General_INPUT_S1!N152","v":0},{"$f":"General_INPUT_S1!O152","v":0},{"$f":"General_INPUT_S1!P152","v":0},{"$f":"General_INPUT_S1!Q152","v":0},{"$f":"General_INPUT_S1!R152","v":0},{"$f":"General_INPUT_S1!S152","v":0},{"$f":"General_INPUT_S1!T152","v":0},{"$f":"General_INPUT_S1!U152","v":0},{"$f":"General_INPUT_S1!V152","v":0},{"$f":"General_INPUT_S1!W152","v":0},{"$f":"General_INPUT_S1!X152","v":0},{"$f":"General_INPUT_S1!Y152","v":0},{"$f":"General_INPUT_S1!Z152","v":0},{"$f":"General_INPUT_S1!AA152","v":0},{"$f":"General_INPUT_S1!AB152","v":0},{"$f":"General_INPUT_S1!AC152","v":0},{"$f":"General_INPUT_S1!AD152","v":0},{"$f":"General_INPUT_S1!AE152","v":0},{"$f":"General_INPUT_S1!AF152","v":0},{"$f":"General_INPUT_S1!AG152","v":0},{"$f":"General_INPUT_S1!AH152","v":0},{"$f":"General_INPUT_S1!AI152","v":0},{"$f":"General_INPUT_S1!AJ152","v":0},{"$f":"General_INPUT_S1!AK152","v":0},{"$f":"General_INPUT_S1!AL152","v":0},{"$f":"General_INPUT_S1!AM152","v":0},{"$f":"General_INPUT_S1!AN152","v":0},{"$f":"General_INPUT_S1!AO152","v":0},{"$f":"General_INPUT_S1!AP152","v":0},{"$f":"General_INPUT_S1!AQ152","v":0},{"$f":"General_INPUT_S1!AR152","v":0},{"$f":"General_INPUT_S1!AS152","v":0},{"$f":"General_INPUT_S1!AT152","v":0},{"$f":"General_INPUT_S1!AU152","v":0},{"$f":"General_INPUT_S1!AV152","v":0},{"$f":"General_INPUT_S1!AW152","v":0},{"$f":"General_INPUT_S1!AX152","v":0},{"$f":"General_INPUT_S1!AY152","v":0},{"$f":"General_INPUT_S1!AZ152","v":0},{"$f":"General_INPUT_S1!BA152","v":0},{"$f":"General_INPUT_S1!BB152","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D153","v":0},{"$f":"General_INPUT_S1!E153","v":0},{"$f":"General_INPUT_S1!F153","v":0},{"$f":"General_INPUT_S1!G153","v":0},{"$f":"General_INPUT_S1!H153","v":0},{"$f":"General_INPUT_S1!I153","v":0},{"$f":"General_INPUT_S1!J153","v":0},{"$f":"General_INPUT_S1!K153","v":0},{"$f":"General_INPUT_S1!L153","v":0},{"$f":"General_INPUT_S1!M153","v":0},{"$f":"General_INPUT_S1!N153","v":0},{"$f":"General_INPUT_S1!O153","v":0},{"$f":"General_INPUT_S1!P153","v":0},{"$f":"General_INPUT_S1!Q153","v":0},{"$f":"General_INPUT_S1!R153","v":0},{"$f":"General_INPUT_S1!S153","v":0},{"$f":"General_INPUT_S1!T153","v":0},{"$f":"General_INPUT_S1!U153","v":0},{"$f":"General_INPUT_S1!V153","v":0},{"$f":"General_INPUT_S1!W153","v":0},{"$f":"General_INPUT_S1!X153","v":0},{"$f":"General_INPUT_S1!Y153","v":0},{"$f":"General_INPUT_S1!Z153","v":0},{"$f":"General_INPUT_S1!AA153","v":0},{"$f":"General_INPUT_S1!AB153","v":0},{"$f":"General_INPUT_S1!AC153","v":0},{"$f":"General_INPUT_S1!AD153","v":0},{"$f":"General_INPUT_S1!AE153","v":0},{"$f":"General_INPUT_S1!AF153","v":0},{"$f":"General_INPUT_S1!AG153","v":0},{"$f":"General_INPUT_S1!AH153","v":0},{"$f":"General_INPUT_S1!AI153","v":0},{"$f":"General_INPUT_S1!AJ153","v":0},{"$f":"General_INPUT_S1!AK153","v":0},{"$f":"General_INPUT_S1!AL153","v":0},{"$f":"General_INPUT_S1!AM153","v":0},{"$f":"General_INPUT_S1!AN153","v":0},{"$f":"General_INPUT_S1!AO153","v":0},{"$f":"General_INPUT_S1!AP153","v":0},{"$f":"General_INPUT_S1!AQ153","v":0},{"$f":"General_INPUT_S1!AR153","v":0},{"$f":"General_INPUT_S1!AS153","v":0},{"$f":"General_INPUT_S1!AT153","v":0},{"$f":"General_INPUT_S1!AU153","v":0},{"$f":"General_INPUT_S1!AV153","v":0},{"$f":"General_INPUT_S1!AW153","v":0},{"$f":"General_INPUT_S1!AX153","v":0},{"$f":"General_INPUT_S1!AY153","v":0},{"$f":"General_INPUT_S1!AZ153","v":0},{"$f":"General_INPUT_S1!BA153","v":0},{"$f":"General_INPUT_S1!BB153","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D154","v":0},{"$f":"General_INPUT_S1!E154","v":0},{"$f":"General_INPUT_S1!F154","v":0},{"$f":"General_INPUT_S1!G154","v":0},{"$f":"General_INPUT_S1!H154","v":0},{"$f":"General_INPUT_S1!I154","v":0},{"$f":"General_INPUT_S1!J154","v":0},{"$f":"General_INPUT_S1!K154","v":0},{"$f":"General_INPUT_S1!L154","v":0},{"$f":"General_INPUT_S1!M154","v":0},{"$f":"General_INPUT_S1!N154","v":0},{"$f":"General_INPUT_S1!O154","v":0},{"$f":"General_INPUT_S1!P154","v":0},{"$f":"General_INPUT_S1!Q154","v":0},{"$f":"General_INPUT_S1!R154","v":0},{"$f":"General_INPUT_S1!S154","v":0},{"$f":"General_INPUT_S1!T154","v":0},{"$f":"General_INPUT_S1!U154","v":0},{"$f":"General_INPUT_S1!V154","v":0},{"$f":"General_INPUT_S1!W154","v":0},{"$f":"General_INPUT_S1!X154","v":0},{"$f":"General_INPUT_S1!Y154","v":0},{"$f":"General_INPUT_S1!Z154","v":0},{"$f":"General_INPUT_S1!AA154","v":0},{"$f":"General_INPUT_S1!AB154","v":0},{"$f":"General_INPUT_S1!AC154","v":0},{"$f":"General_INPUT_S1!AD154","v":0},{"$f":"General_INPUT_S1!AE154","v":0},{"$f":"General_INPUT_S1!AF154","v":0},{"$f":"General_INPUT_S1!AG154","v":0},{"$f":"General_INPUT_S1!AH154","v":0},{"$f":"General_INPUT_S1!AI154","v":0},{"$f":"General_INPUT_S1!AJ154","v":0},{"$f":"General_INPUT_S1!AK154","v":0},{"$f":"General_INPUT_S1!AL154","v":0},{"$f":"General_INPUT_S1!AM154","v":0},{"$f":"General_INPUT_S1!AN154","v":0},{"$f":"General_INPUT_S1!AO154","v":0},{"$f":"General_INPUT_S1!AP154","v":0},{"$f":"General_INPUT_S1!AQ154","v":0},{"$f":"General_INPUT_S1!AR154","v":0},{"$f":"General_INPUT_S1!AS154","v":0},{"$f":"General_INPUT_S1!AT154","v":0},{"$f":"General_INPUT_S1!AU154","v":0},{"$f":"General_INPUT_S1!AV154","v":0},{"$f":"General_INPUT_S1!AW154","v":0},{"$f":"General_INPUT_S1!AX154","v":0},{"$f":"General_INPUT_S1!AY154","v":0},{"$f":"General_INPUT_S1!AZ154","v":0},{"$f":"General_INPUT_S1!BA154","v":0},{"$f":"General_INPUT_S1!BB154","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D155","v":0},{"$f":"General_INPUT_S1!E155","v":0},{"$f":"General_INPUT_S1!F155","v":0},{"$f":"General_INPUT_S1!G155","v":0},{"$f":"General_INPUT_S1!H155","v":0},{"$f":"General_INPUT_S1!I155","v":0},{"$f":"General_INPUT_S1!J155","v":0},{"$f":"General_INPUT_S1!K155","v":0},{"$f":"General_INPUT_S1!L155","v":0},{"$f":"General_INPUT_S1!M155","v":0},{"$f":"General_INPUT_S1!N155","v":0},{"$f":"General_INPUT_S1!O155","v":0},{"$f":"General_INPUT_S1!P155","v":0},{"$f":"General_INPUT_S1!Q155","v":0},{"$f":"General_INPUT_S1!R155","v":0},{"$f":"General_INPUT_S1!S155","v":0},{"$f":"General_INPUT_S1!T155","v":0},{"$f":"General_INPUT_S1!U155","v":0},{"$f":"General_INPUT_S1!V155","v":0},{"$f":"General_INPUT_S1!W155","v":0},{"$f":"General_INPUT_S1!X155","v":0},{"$f":"General_INPUT_S1!Y155","v":0},{"$f":"General_INPUT_S1!Z155","v":0},{"$f":"General_INPUT_S1!AA155","v":0},{"$f":"General_INPUT_S1!AB155","v":0},{"$f":"General_INPUT_S1!AC155","v":0},{"$f":"General_INPUT_S1!AD155","v":0},{"$f":"General_INPUT_S1!AE155","v":0},{"$f":"General_INPUT_S1!AF155","v":0},{"$f":"General_INPUT_S1!AG155","v":0},{"$f":"General_INPUT_S1!AH155","v":0},{"$f":"General_INPUT_S1!AI155","v":0},{"$f":"General_INPUT_S1!AJ155","v":0},{"$f":"General_INPUT_S1!AK155","v":0},{"$f":"General_INPUT_S1!AL155","v":0},{"$f":"General_INPUT_S1!AM155","v":0},{"$f":"General_INPUT_S1!AN155","v":0},{"$f":"General_INPUT_S1!AO155","v":0},{"$f":"General_INPUT_S1!AP155","v":0},{"$f":"General_INPUT_S1!AQ155","v":0},{"$f":"General_INPUT_S1!AR155","v":0},{"$f":"General_INPUT_S1!AS155","v":0},{"$f":"General_INPUT_S1!AT155","v":0},{"$f":"General_INPUT_S1!AU155","v":0},{"$f":"General_INPUT_S1!AV155","v":0},{"$f":"General_INPUT_S1!AW155","v":0},{"$f":"General_INPUT_S1!AX155","v":0},{"$f":"General_INPUT_S1!AY155","v":0},{"$f":"General_INPUT_S1!AZ155","v":0},{"$f":"General_INPUT_S1!BA155","v":0},{"$f":"General_INPUT_S1!BB155","v":0}]
[]
[]
[null,null,"Capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B164,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D164","v":0},{"$f":"General_INPUT_S1!E164","v":0},{"$f":"General_INPUT_S1!F164","v":0},{"$f":"General_INPUT_S1!G164","v":0},{"$f":"General_INPUT_S1!H164","v":0},{"$f":"General_INPUT_S1!I164","v":0},{"$f":"General_INPUT_S1!J164","v":0},{"$f":"General_INPUT_S1!K164","v":0},{"$f":"General_INPUT_S1!L164","v":0},{"$f":"General_INPUT_S1!M164","v":0},{"$f":"General_INPUT_S1!N164","v":4686.5999999999985},{"$f":"General_INPUT_S1!O164","v":2236},{"$f":"General_INPUT_S1!P164","v":6490},{"$f":"General_INPUT_S1!Q164","v":2865.0009999999966},{"$f":"General_INPUT_S1!R164","v":7340.0009999999966},{"$f":"General_INPUT_S1!S164","v":3300.0009999999966},{"$f":"General_INPUT_S1!T164","v":1700.0009999999966},{"$f":"General_INPUT_S1!U164","v":5071.0000000000073},{"$f":"General_INPUT_S1!V164","v":1550},{"$f":"General_INPUT_S1!W164","v":270},{"$f":"General_INPUT_S1!X164","v":900},{"$f":"General_INPUT_S1!Y164","v":0},{"$f":"General_INPUT_S1!Z164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AA164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AB164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AC164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AD164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AE164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AF164","v":2.7284841053187847E-12},{"$f":"General_INPUT_S1!AG164","v":-4.5474735088646412E-12},{"$f":"General_INPUT_S1!AH164","v":3.637978807091713E-12},{"$f":"General_INPUT_S1!AI164","v":0},{"$f":"General_INPUT_S1!AJ164","v":0},{"$f":"General_INPUT_S1!AK164","v":0},{"$f":"General_INPUT_S1!AL164","v":0},{"$f":"General_INPUT_S1!AM164","v":0},{"$f":"General_INPUT_S1!AN164","v":0},{"$f":"General_INPUT_S1!AO164","v":0},{"$f":"General_INPUT_S1!AP164","v":0},{"$f":"General_INPUT_S1!AQ164","v":0},{"$f":"General_INPUT_S1!AR164","v":0},{"$f":"General_INPUT_S1!AS164","v":0},{"$f":"General_INPUT_S1!AT164","v":0},{"$f":"General_INPUT_S1!AU164","v":0},{"$f":"General_INPUT_S1!AV164","v":0},{"$f":"General_INPUT_S1!AW164","v":0},{"$f":"General_INPUT_S1!AX164","v":0},{"$f":"General_INPUT_S1!AY164","v":0},{"$f":"General_INPUT_S1!AZ164","v":0},{"$f":"General_INPUT_S1!BA164","v":0},{"$f":"General_INPUT_S1!BB164","v":0}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D165","v":0},{"$f":"General_INPUT_S1!E165","v":0},{"$f":"General_INPUT_S1!F165","v":0},{"$f":"General_INPUT_S1!G165","v":0},{"$f":"General_INPUT_S1!H165","v":0},{"$f":"General_INPUT_S1!I165","v":0},{"$f":"General_INPUT_S1!J165","v":0},{"$f":"General_INPUT_S1!K165","v":0},{"$f":"General_INPUT_S1!L165","v":0},{"$f":"General_INPUT_S1!M165","v":0},{"$f":"General_INPUT_S1!N165","v":0},{"$f":"General_INPUT_S1!O165","v":0},{"$f":"General_INPUT_S1!P165","v":0},{"$f":"General_INPUT_S1!Q165","v":0},{"$f":"General_INPUT_S1!R165","v":0},{"$f":"General_INPUT_S1!S165","v":0},{"$f":"General_INPUT_S1!T165","v":0},{"$f":"General_INPUT_S1!U165","v":0},{"$f":"General_INPUT_S1!V165","v":0},{"$f":"General_INPUT_S1!W165","v":0},{"$f":"General_INPUT_S1!X165","v":0},{"$f":"General_INPUT_S1!Y165","v":301.06913756231449},{"$f":"General_INPUT_S1!Z165","v":301.06913756231449},{"$f":"General_INPUT_S1!AA165","v":301.06913756231449},{"$f":"General_INPUT_S1!AB165","v":301.06913756231449},{"$f":"General_INPUT_S1!AC165","v":301.06913756231461},{"$f":"General_INPUT_S1!AD165","v":301.06913756231438},{"$f":"General_INPUT_S1!AE165","v":301.06913756231484},{"$f":"General_INPUT_S1!AF165","v":301.06913756231415},{"$f":"General_INPUT_S1!AG165","v":301.06913756231461},{"$f":"General_INPUT_S1!AH165","v":301.06913756231461},{"$f":"General_INPUT_S1!AI165","v":84.618674269522216},{"$f":"General_INPUT_S1!AJ165","v":85.074839629465714},{"$f":"General_INPUT_S1!AK165","v":85.531004989409212},{"$f":"General_INPUT_S1!AL165","v":85.987170349353164},{"$f":"General_INPUT_S1!AM165","v":86.443335709296207},{"$f":"General_INPUT_S1!AN165","v":86.899501069240159},{"$f":"General_INPUT_S1!AO165","v":87.355666429184112},{"$f":"General_INPUT_S1!AP165","v":87.811831789127154},{"$f":"General_INPUT_S1!AQ165","v":88.267997149071107},{"$f":"General_INPUT_S1!AR165","v":88.724162509011876},{"$f":"General_INPUT_S1!AS165","v":283.62081254454461},{"$f":"General_INPUT_S1!AT165","v":285.21739130434435},{"$f":"General_INPUT_S1!AU165","v":286.813970064145},{"$f":"General_INPUT_S1!AV165","v":288.41054882394565},{"$f":"General_INPUT_S1!AW165","v":290.0071275837463},{"$f":"General_INPUT_S1!AX165","v":291.60370634354695},{"$f":"General_INPUT_S1!AY165","v":293.20028510334669},{"$f":"General_INPUT_S1!AZ165","v":294.79686386314643},{"$f":"General_INPUT_S1!BA165","v":296.39344262294799},{"$f":"General_INPUT_S1!BB165","v":297.990021382745}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D166","v":0},{"$f":"General_INPUT_S1!E166","v":0},{"$f":"General_INPUT_S1!F166","v":0},{"$f":"General_INPUT_S1!G166","v":0},{"$f":"General_INPUT_S1!H166","v":0},{"$f":"General_INPUT_S1!I166","v":0},{"$f":"General_INPUT_S1!J166","v":0},{"$f":"General_INPUT_S1!K166","v":0},{"$f":"General_INPUT_S1!L166","v":0},{"$f":"General_INPUT_S1!M166","v":0},{"$f":"General_INPUT_S1!N166","v":485.5},{"$f":"General_INPUT_S1!O166","v":0},{"$f":"General_INPUT_S1!P166","v":273.29749103942777},{"$f":"General_INPUT_S1!Q166","v":348.29749103942686},{"$f":"General_INPUT_S1!R166","v":273.29749103942777},{"$f":"General_INPUT_S1!S166","v":273.29749103942686},{"$f":"General_INPUT_S1!T166","v":273.29749103942686},{"$f":"General_INPUT_S1!U166","v":310.79749103942777},{"$f":"General_INPUT_S1!V166","v":483.29749103942686},{"$f":"General_INPUT_S1!W166","v":273.29749103942777},{"$f":"General_INPUT_S1!X166","v":458.2974910394305},{"$f":"General_INPUT_S1!Y166","v":0},{"$f":"General_INPUT_S1!Z166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AA166","v":0},{"$f":"General_INPUT_S1!AB166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AC166","v":0},{"$f":"General_INPUT_S1!AD166","v":0},{"$f":"General_INPUT_S1!AE166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AF166","v":0},{"$f":"General_INPUT_S1!AG166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AH166","v":0},{"$f":"General_INPUT_S1!AI166","v":0},{"$f":"General_INPUT_S1!AJ166","v":5.6843418860808015E-13},{"$f":"General_INPUT_S1!AK166","v":0},{"$f":"General_INPUT_S1!AL166","v":0},{"$f":"General_INPUT_S1!AM166","v":0},{"$f":"General_INPUT_S1!AN166","v":0},{"$f":"General_INPUT_S1!AO166","v":0},{"$f":"General_INPUT_S1!AP166","v":0},{"$f":"General_INPUT_S1!AQ166","v":0},{"$f":"General_INPUT_S1!AR166","v":0},{"$f":"General_INPUT_S1!AS166","v":0},{"$f":"General_INPUT_S1!AT166","v":0},{"$f":"General_INPUT_S1!AU166","v":-1.8474111129762605E-13},{"$f":"General_INPUT_S1!AV166","v":0},{"$f":"General_INPUT_S1!AW166","v":0},{"$f":"General_INPUT_S1!AX166","v":0},{"$f":"General_INPUT_S1!AY166","v":0},{"$f":"General_INPUT_S1!AZ166","v":-1.8474111129762605E-13},{"$f":"General_INPUT_S1!BA166","v":0},{"$f":"General_INPUT_S1!BB166","v":5.6843418860808015E-14}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D167","v":0},{"$f":"General_INPUT_S1!E167","v":0},{"$f":"General_INPUT_S1!F167","v":0},{"$f":"General_INPUT_S1!G167","v":0},{"$f":"General_INPUT_S1!H167","v":0},{"$f":"General_INPUT_S1!I167","v":0},{"$f":"General_INPUT_S1!J167","v":0},{"$f":"General_INPUT_S1!K167","v":0},{"$f":"General_INPUT_S1!L167","v":0},{"$f":"General_INPUT_S1!M167","v":0},{"$f":"General_INPUT_S1!N167","v":1456.5},{"$f":"General_INPUT_S1!O167","v":0},{"$f":"General_INPUT_S1!P167","v":819.89247311828149},{"$f":"General_INPUT_S1!Q167","v":1044.8924731182833},{"$f":"General_INPUT_S1!R167","v":819.89247311828149},{"$f":"General_INPUT_S1!S167","v":819.89247311827785},{"$f":"General_INPUT_S1!T167","v":819.89247311828512},{"$f":"General_INPUT_S1!U167","v":932.39247311828149},{"$f":"General_INPUT_S1!V167","v":1449.8924731182815},{"$f":"General_INPUT_S1!W167","v":819.89247311828149},{"$f":"General_INPUT_S1!X167","v":1374.8924731182924},{"$f":"General_INPUT_S1!Y167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!Z167","v":2.5011104298755527E-12},{"$f":"General_INPUT_S1!AA167","v":-1.0231815394945443E-12},{"$f":"General_INPUT_S1!AB167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AC167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AD167","v":2.6147972675971687E-12},{"$f":"General_INPUT_S1!AE167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AF167","v":0},{"$f":"General_INPUT_S1!AG167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AH167","v":0},{"$f":"General_INPUT_S1!AI167","v":0},{"$f":"General_INPUT_S1!AJ167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AK167","v":0},{"$f":"General_INPUT_S1!AL167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AM167","v":0},{"$f":"General_INPUT_S1!AN167","v":0},{"$f":"General_INPUT_S1!AO167","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AP167","v":0},{"$f":"General_INPUT_S1!AQ167","v":0},{"$f":"General_INPUT_S1!AR167","v":0},{"$f":"General_INPUT_S1!AS167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!AT167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AU167","v":3.694822225952521E-13},{"$f":"General_INPUT_S1!AV167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AW167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!AX167","v":3.694822225952521E-13},{"$f":"General_INPUT_S1!AY167","v":-5.6843418860808015E-13},{"$f":"General_INPUT_S1!AZ167","v":3.4106051316484809E-13},{"$f":"General_INPUT_S1!BA167","v":0},{"$f":"General_INPUT_S1!BB167","v":0}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D168","v":0},{"$f":"General_INPUT_S1!E168","v":0},{"$f":"General_INPUT_S1!F168","v":0},{"$f":"General_INPUT_S1!G168","v":0},{"$f":"General_INPUT_S1!H168","v":0},{"$f":"General_INPUT_S1!I168","v":0},{"$f":"General_INPUT_S1!J168","v":0},{"$f":"General_INPUT_S1!K168","v":0},{"$f":"General_INPUT_S1!L168","v":0},{"$f":"General_INPUT_S1!M168","v":0},{"$f":"General_INPUT_S1!N168","v":0},{"$f":"General_INPUT_S1!O168","v":0},{"$f":"General_INPUT_S1!P168","v":0},{"$f":"General_INPUT_S1!Q168","v":0},{"$f":"General_INPUT_S1!R168","v":0},{"$f":"General_INPUT_S1!S168","v":0},{"$f":"General_INPUT_S1!T168","v":0},{"$f":"General_INPUT_S1!U168","v":0},{"$f":"General_INPUT_S1!V168","v":0},{"$f":"General_INPUT_S1!W168","v":0},{"$f":"General_INPUT_S1!X168","v":0},{"$f":"General_INPUT_S1!Y168","v":155.09622238058623},{"$f":"General_INPUT_S1!Z168","v":155.09622238058623},{"$f":"General_INPUT_S1!AA168","v":155.09622238058625},{"$f":"General_INPUT_S1!AB168","v":155.0962223805862},{"$f":"General_INPUT_S1!AC168","v":155.09622238058637},{"$f":"General_INPUT_S1!AD168","v":155.09622238058614},{"$f":"General_INPUT_S1!AE168","v":155.09622238058625},{"$f":"General_INPUT_S1!AF168","v":155.09622238058614},{"$f":"General_INPUT_S1!AG168","v":155.09622238058637},{"$f":"General_INPUT_S1!AH168","v":155.09622238058637},{"$f":"General_INPUT_S1!AI168","v":29.42266571637515},{"$f":"General_INPUT_S1!AJ168","v":28.966500356431879},{"$f":"General_INPUT_S1!AK168","v":28.510334996488155},{"$f":"General_INPUT_S1!AL168","v":28.05416963654443},{"$f":"General_INPUT_S1!AM168","v":27.598004276600932},{"$f":"General_INPUT_S1!AN168","v":27.141838916657434},{"$f":"General_INPUT_S1!AO168","v":26.685673556713709},{"$f":"General_INPUT_S1!AP168","v":26.229508196770439},{"$f":"General_INPUT_S1!AQ168","v":25.773342836826487},{"$f":"General_INPUT_S1!AR168","v":25.317177476881852},{"$f":"General_INPUT_S1!AS168","v":115.52387740555582},{"$f":"General_INPUT_S1!AT168","v":113.92729864575585},{"$f":"General_INPUT_S1!AU168","v":112.33071988595475},{"$f":"General_INPUT_S1!AV168","v":110.73414112615455},{"$f":"General_INPUT_S1!AW168","v":109.13756236635436},{"$f":"General_INPUT_S1!AX168","v":107.54098360655371},{"$f":"General_INPUT_S1!AY168","v":105.94440484675351},{"$f":"General_INPUT_S1!AZ168","v":104.34782608695332},{"$f":"General_INPUT_S1!BA168","v":102.75124732715267},{"$f":"General_INPUT_S1!BB168","v":101.15466856735247}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D169","v":0},{"$f":"General_INPUT_S1!E169","v":0},{"$f":"General_INPUT_S1!F169","v":0},{"$f":"General_INPUT_S1!G169","v":0},{"$f":"General_INPUT_S1!H169","v":0},{"$f":"General_INPUT_S1!I169","v":0},{"$f":"General_INPUT_S1!J169","v":0},{"$f":"General_INPUT_S1!K169","v":0},{"$f":"General_INPUT_S1!L169","v":0},{"$f":"General_INPUT_S1!M169","v":0},{"$f":"General_INPUT_S1!N169","v":0},{"$f":"General_INPUT_S1!O169","v":0},{"$f":"General_INPUT_S1!P169","v":0},{"$f":"General_INPUT_S1!Q169","v":0},{"$f":"General_INPUT_S1!R169","v":0},{"$f":"General_INPUT_S1!S169","v":0},{"$f":"General_INPUT_S1!T169","v":1.6484591469634324E-12},{"$f":"General_INPUT_S1!U169","v":0},{"$f":"General_INPUT_S1!V169","v":0},{"$f":"General_INPUT_S1!W169","v":0},{"$f":"General_INPUT_S1!X169","v":-2.2737367544323206E-13},{"$f":"General_INPUT_S1!Y169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!Z169","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AA169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AB169","v":-1.1368683772161603E-12},{"$f":"General_INPUT_S1!AC169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AD169","v":6.8212102632969618E-13},{"$f":"General_INPUT_S1!AE169","v":0},{"$f":"General_INPUT_S1!AF169","v":0},{"$f":"General_INPUT_S1!AG169","v":0},{"$f":"General_INPUT_S1!AH169","v":0},{"$f":"General_INPUT_S1!AI169","v":0},{"$f":"General_INPUT_S1!AJ169","v":0},{"$f":"General_INPUT_S1!AK169","v":0},{"$f":"General_INPUT_S1!AL169","v":0},{"$f":"General_INPUT_S1!AM169","v":0},{"$f":"General_INPUT_S1!AN169","v":0},{"$f":"General_INPUT_S1!AO169","v":0},{"$f":"General_INPUT_S1!AP169","v":0},{"$f":"General_INPUT_S1!AQ169","v":0},{"$f":"General_INPUT_S1!AR169","v":0},{"$f":"General_INPUT_S1!AS169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AT169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AU169","v":7.3185901783290319E-13},{"$f":"General_INPUT_S1!AV169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AW169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AX169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AY169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!AZ169","v":7.3185901783290319E-13},{"$f":"General_INPUT_S1!BA169","v":-1.7763568394002505E-13},{"$f":"General_INPUT_S1!BB169","v":-2.2026824808563106E-13}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D170","v":0},{"$f":"General_INPUT_S1!E170","v":0},{"$f":"General_INPUT_S1!F170","v":0},{"$f":"General_INPUT_S1!G170","v":0},{"$f":"General_INPUT_S1!H170","v":0},{"$f":"General_INPUT_S1!I170","v":0},{"$f":"General_INPUT_S1!J170","v":0},{"$f":"General_INPUT_S1!K170","v":0},{"$f":"General_INPUT_S1!L170","v":0},{"$f":"General_INPUT_S1!M170","v":0},{"$f":"General_INPUT_S1!N170","v":0},{"$f":"General_INPUT_S1!O170","v":0},{"$f":"General_INPUT_S1!P170","v":0},{"$f":"General_INPUT_S1!Q170","v":0},{"$f":"General_INPUT_S1!R170","v":0},{"$f":"General_INPUT_S1!S170","v":0},{"$f":"General_INPUT_S1!T170","v":0},{"$f":"General_INPUT_S1!U170","v":0},{"$f":"General_INPUT_S1!V170","v":0},{"$f":"General_INPUT_S1!W170","v":0},{"$f":"General_INPUT_S1!X170","v":0},{"$f":"General_INPUT_S1!Y170","v":350},{"$f":"General_INPUT_S1!Z170","v":350},{"$f":"General_INPUT_S1!AA170","v":349.99999999999977},{"$f":"General_INPUT_S1!AB170","v":350.00000000000023},{"$f":"General_INPUT_S1!AC170","v":350},{"$f":"General_INPUT_S1!AD170","v":350},{"$f":"General_INPUT_S1!AE170","v":350},{"$f":"General_INPUT_S1!AF170","v":350.00000000000045},{"$f":"General_INPUT_S1!AG170","v":350},{"$f":"General_INPUT_S1!AH170","v":349.99999999999955},{"$f":"General_INPUT_S1!AI170","v":500},{"$f":"General_INPUT_S1!AJ170","v":500},{"$f":"General_INPUT_S1!AK170","v":500},{"$f":"General_INPUT_S1!AL170","v":500},{"$f":"General_INPUT_S1!AM170","v":500},{"$f":"General_INPUT_S1!AN170","v":500},{"$f":"General_INPUT_S1!AO170","v":500},{"$f":"General_INPUT_S1!AP170","v":500},{"$f":"General_INPUT_S1!AQ170","v":500},{"$f":"General_INPUT_S1!AR170","v":500},{"$f":"General_INPUT_S1!AS170","v":150},{"$f":"General_INPUT_S1!AT170","v":150},{"$f":"General_INPUT_S1!AU170","v":150.00000000000182},{"$f":"General_INPUT_S1!AV170","v":150},{"$f":"General_INPUT_S1!AW170","v":150},{"$f":"General_INPUT_S1!AX170","v":150},{"$f":"General_INPUT_S1!AY170","v":150},{"$f":"General_INPUT_S1!AZ170","v":150.00000000000182},{"$f":"General_INPUT_S1!BA170","v":150},{"$f":"General_INPUT_S1!BB170","v":149.99999999999636}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D171","v":0},{"$f":"General_INPUT_S1!E171","v":0},{"$f":"General_INPUT_S1!F171","v":0},{"$f":"General_INPUT_S1!G171","v":0},{"$f":"General_INPUT_S1!H171","v":0},{"$f":"General_INPUT_S1!I171","v":0},{"$f":"General_INPUT_S1!J171","v":0},{"$f":"General_INPUT_S1!K171","v":0},{"$f":"General_INPUT_S1!L171","v":0},{"$f":"General_INPUT_S1!M171","v":0},{"$f":"General_INPUT_S1!N171","v":0},{"$f":"General_INPUT_S1!O171","v":0},{"$f":"General_INPUT_S1!P171","v":63.356299992118693},{"$f":"General_INPUT_S1!Q171","v":63.356299992118693},{"$f":"General_INPUT_S1!R171","v":63.356299992119602},{"$f":"General_INPUT_S1!S171","v":63.356299992118693},{"$f":"General_INPUT_S1!T171","v":63.356299992118693},{"$f":"General_INPUT_S1!U171","v":63.356299992118693},{"$f":"General_INPUT_S1!V171","v":63.356299992119602},{"$f":"General_INPUT_S1!W171","v":63.356299992118693},{"$f":"General_INPUT_S1!X171","v":63.356299992120512},{"$f":"General_INPUT_S1!Y171","v":627.22736992158025},{"$f":"General_INPUT_S1!Z171","v":627.22736992157934},{"$f":"General_INPUT_S1!AA171","v":627.22736992158025},{"$f":"General_INPUT_S1!AB171","v":627.22736992158025},{"$f":"General_INPUT_S1!AC171","v":627.22736992158025},{"$f":"General_INPUT_S1!AD171","v":627.22736992157934},{"$f":"General_INPUT_S1!AE171","v":627.22736992158025},{"$f":"General_INPUT_S1!AF171","v":627.22736992157843},{"$f":"General_INPUT_S1!AG171","v":627.22736992157843},{"$f":"General_INPUT_S1!AH171","v":627.22736992158025},{"$f":"General_INPUT_S1!AI171","v":912.33071988598931},{"$f":"General_INPUT_S1!AJ171","v":912.33071988598931},{"$f":"General_INPUT_S1!AK171","v":912.33071988599113},{"$f":"General_INPUT_S1!AL171","v":912.33071988598931},{"$f":"General_INPUT_S1!AM171","v":912.33071988598931},{"$f":"General_INPUT_S1!AN171","v":938.33071988598931},{"$f":"General_INPUT_S1!AO171","v":912.33071988599113},{"$f":"General_INPUT_S1!AP171","v":912.33071988598749},{"$f":"General_INPUT_S1!AQ171","v":922.33071988599113},{"$f":"General_INPUT_S1!AR171","v":2617.9907198859987},{"$f":"General_INPUT_S1!AS171","v":545.7165502494363},{"$f":"General_INPUT_S1!AT171","v":577.9865502494406},{"$f":"General_INPUT_S1!AU171","v":530.26655024944012},{"$f":"General_INPUT_S1!AV171","v":513.07655024944029},{"$f":"General_INPUT_S1!AW171","v":513.18655024944042},{"$f":"General_INPUT_S1!AX171","v":888.16655024944043},{"$f":"General_INPUT_S1!AY171","v":504.2765502494367},{"$f":"General_INPUT_S1!AZ171","v":504.27655024944033},{"$f":"General_INPUT_S1!BA171","v":504.27655024944033},{"$f":"General_INPUT_S1!BB171","v":504.27655024944033}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D172","v":0},{"$f":"General_INPUT_S1!E172","v":0},{"$f":"General_INPUT_S1!F172","v":0},{"$f":"General_INPUT_S1!G172","v":0},{"$f":"General_INPUT_S1!H172","v":0},{"$f":"General_INPUT_S1!I172","v":0},{"$f":"General_INPUT_S1!J172","v":0},{"$f":"General_INPUT_S1!K172","v":0},{"$f":"General_INPUT_S1!L172","v":0},{"$f":"General_INPUT_S1!M172","v":0},{"$f":"General_INPUT_S1!N172","v":0},{"$f":"General_INPUT_S1!O172","v":0},{"$f":"General_INPUT_S1!P172","v":2374.4775745097159},{"$f":"General_INPUT_S1!Q172","v":2242.2804308229051},{"$f":"General_INPUT_S1!R172","v":2110.0832871360917},{"$f":"General_INPUT_S1!S172","v":1977.8861434492792},{"$f":"General_INPUT_S1!T172","v":1845.6889997624676},{"$f":"General_INPUT_S1!U172","v":1713.4918560756541},{"$f":"General_INPUT_S1!V172","v":1581.2947123888443},{"$f":"General_INPUT_S1!W172","v":1449.0975687020327},{"$f":"General_INPUT_S1!X172","v":1316.9004250152102},{"$f":"General_INPUT_S1!Y172","v":7244.4761225943876},{"$f":"General_INPUT_S1!Z172","v":6822.5231646471366},{"$f":"General_INPUT_S1!AA172","v":6400.5702066998856},{"$f":"General_INPUT_S1!AB172","v":5978.6172487526273},{"$f":"General_INPUT_S1!AC172","v":5556.6642908053691},{"$f":"General_INPUT_S1!AD172","v":5134.7113328581181},{"$f":"General_INPUT_S1!AE172","v":4712.7583749108599},{"$f":"General_INPUT_S1!AF172","v":4290.8054169636162},{"$f":"General_INPUT_S1!AG172","v":3868.8524590163506},{"$f":"General_INPUT_S1!AH172","v":3446.8995010691142},{"$f":"General_INPUT_S1!AI172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AJ172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AK172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AL172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AM172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AN172","v":9718.6920883820421},{"$f":"General_INPUT_S1!AO172","v":9718.6920883820276},{"$f":"General_INPUT_S1!AP172","v":9718.6920883820567},{"$f":"General_INPUT_S1!AQ172","v":9718.6920883820276},{"$f":"General_INPUT_S1!AR172","v":9718.6920883819694},{"$f":"General_INPUT_S1!AS172","v":2606.3257305773732},{"$f":"General_INPUT_S1!AT172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AU172","v":2606.325730577315},{"$f":"General_INPUT_S1!AV172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AW172","v":2606.3257305773732},{"$f":"General_INPUT_S1!AX172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AY172","v":2606.3257305773441},{"$f":"General_INPUT_S1!AZ172","v":2606.3257305773441},{"$f":"General_INPUT_S1!BA172","v":2606.325730577315},{"$f":"General_INPUT_S1!BB172","v":2606.3257305774896}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D173","v":0},{"$f":"General_INPUT_S1!E173","v":0},{"$f":"General_INPUT_S1!F173","v":0},{"$f":"General_INPUT_S1!G173","v":0},{"$f":"General_INPUT_S1!H173","v":0},{"$f":"General_INPUT_S1!I173","v":0},{"$f":"General_INPUT_S1!J173","v":0},{"$f":"General_INPUT_S1!K173","v":0},{"$f":"General_INPUT_S1!L173","v":0},{"$f":"General_INPUT_S1!M173","v":0},{"$f":"General_INPUT_S1!N173","v":0},{"$f":"General_INPUT_S1!O173","v":0},{"$f":"General_INPUT_S1!P173","v":38.025615304067252},{"$f":"General_INPUT_S1!Q173","v":60.058472585202658},{"$f":"General_INPUT_S1!R173","v":82.0913298663381},{"$f":"General_INPUT_S1!S173","v":104.12418714747349},{"$f":"General_INPUT_S1!T173","v":126.1570444286088},{"$f":"General_INPUT_S1!U173","v":148.18990170974428},{"$f":"General_INPUT_S1!V173","v":170.2227589908797},{"$f":"General_INPUT_S1!W173","v":192.25561627201512},{"$f":"General_INPUT_S1!X173","v":214.28847355315042},{"$f":"General_INPUT_S1!Y173","v":861.01211689237675},{"$f":"General_INPUT_S1!Z173","v":1071.9885958660032},{"$f":"General_INPUT_S1!AA173","v":1282.9650748396302},{"$f":"General_INPUT_S1!AB173","v":1493.9415538132571},{"$f":"General_INPUT_S1!AC173","v":1704.9180327868844},{"$f":"General_INPUT_S1!AD173","v":1915.8945117605108},{"$f":"General_INPUT_S1!AE173","v":2126.8709907341363},{"$f":"General_INPUT_S1!AF173","v":2337.8474697077672},{"$f":"General_INPUT_S1!AG173","v":2548.8239486813909},{"$f":"General_INPUT_S1!AH173","v":2759.8004276550164},{"$f":"General_INPUT_S1!AI173","v":3380.3866714183896},{"$f":"General_INPUT_S1!AJ173","v":3557.0901639344265},{"$f":"General_INPUT_S1!AK173","v":3733.7936564504671},{"$f":"General_INPUT_S1!AL173","v":3910.497148966504},{"$f":"General_INPUT_S1!AM173","v":4087.2006414825373},{"$f":"General_INPUT_S1!AN173","v":4263.9041339985706},{"$f":"General_INPUT_S1!AO173","v":4440.6076265146257},{"$f":"General_INPUT_S1!AP173","v":4617.3111190306445},{"$f":"General_INPUT_S1!AQ173","v":4794.014611546685},{"$f":"General_INPUT_S1!AR173","v":4970.7181040626965},{"$f":"General_INPUT_S1!AS173","v":947.75481111904082},{"$f":"General_INPUT_S1!AT173","v":947.75481111903355},{"$f":"General_INPUT_S1!AU173","v":947.75481111903355},{"$f":"General_INPUT_S1!AV173","v":947.75481111904082},{"$f":"General_INPUT_S1!AW173","v":947.75481111902627},{"$f":"General_INPUT_S1!AX173","v":947.75481111904082},{"$f":"General_INPUT_S1!AY173","v":947.75481111902627},{"$f":"General_INPUT_S1!AZ173","v":947.75481111904082},{"$f":"General_INPUT_S1!BA173","v":947.75481111904082},{"$f":"General_INPUT_S1!BB173","v":947.75481111906993}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D174","v":0},{"$f":"General_INPUT_S1!E174","v":0},{"$f":"General_INPUT_S1!F174","v":0},{"$f":"General_INPUT_S1!G174","v":0},{"$f":"General_INPUT_S1!H174","v":0},{"$f":"General_INPUT_S1!I174","v":0},{"$f":"General_INPUT_S1!J174","v":0},{"$f":"General_INPUT_S1!K174","v":0},{"$f":"General_INPUT_S1!L174","v":0},{"$f":"General_INPUT_S1!M174","v":0},{"$f":"General_INPUT_S1!N174","v":0},{"$f":"General_INPUT_S1!O174","v":0},{"$f":"General_INPUT_S1!P174","v":66.193254313949623},{"$f":"General_INPUT_S1!Q174","v":176.35754071962663},{"$f":"General_INPUT_S1!R174","v":286.52182712530373},{"$f":"General_INPUT_S1!S174","v":396.68611353098072},{"$f":"General_INPUT_S1!T174","v":506.85039993665782},{"$f":"General_INPUT_S1!U174","v":617.01468634233447},{"$f":"General_INPUT_S1!V174","v":727.1789727480118},{"$f":"General_INPUT_S1!W174","v":837.3432591536889},{"$f":"General_INPUT_S1!X174","v":947.50754555936555},{"$f":"General_INPUT_S1!Y174","v":2443.3357091945791},{"$f":"General_INPUT_S1!Z174","v":2654.3121881682046},{"$f":"General_INPUT_S1!AA174","v":2865.288667141831},{"$f":"General_INPUT_S1!AB174","v":3076.2651461154583},{"$f":"General_INPUT_S1!AC174","v":3287.2416250890819},{"$f":"General_INPUT_S1!AD174","v":3498.2181040627111},{"$f":"General_INPUT_S1!AE174","v":3709.1945830363402},{"$f":"General_INPUT_S1!AF174","v":3920.1710620099657},{"$f":"General_INPUT_S1!AG174","v":4131.1475409835948},{"$f":"General_INPUT_S1!AH174","v":4342.124019957213},{"$f":"General_INPUT_S1!AI174","v":4571.2704918032759},{"$f":"General_INPUT_S1!AJ174","v":4394.5669992872427},{"$f":"General_INPUT_S1!AK174","v":4217.8635067712021},{"$f":"General_INPUT_S1!AL174","v":4041.1600142551615},{"$f":"General_INPUT_S1!AM174","v":3864.4565217391282},{"$f":"General_INPUT_S1!AN174","v":3687.7530292230949},{"$f":"General_INPUT_S1!AO174","v":3511.0495367070471},{"$f":"General_INPUT_S1!AP174","v":3334.3460441910283},{"$f":"General_INPUT_S1!AQ174","v":3157.6425516749587},{"$f":"General_INPUT_S1!AR174","v":2980.9390591589472},{"$f":"General_INPUT_S1!AS174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AT174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AU174","v":1184.6935138988047},{"$f":"General_INPUT_S1!AV174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AW174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AX174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AY174","v":1184.6935138987901},{"$f":"General_INPUT_S1!AZ174","v":1184.6935138988047},{"$f":"General_INPUT_S1!BA174","v":1184.6935138987901},{"$f":"General_INPUT_S1!BB174","v":1184.6935138988483}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D175","v":0},{"$f":"General_INPUT_S1!E175","v":0},{"$f":"General_INPUT_S1!F175","v":0},{"$f":"General_INPUT_S1!G175","v":0},{"$f":"General_INPUT_S1!H175","v":0},{"$f":"General_INPUT_S1!I175","v":0},{"$f":"General_INPUT_S1!J175","v":0},{"$f":"General_INPUT_S1!K175","v":0},{"$f":"General_INPUT_S1!L175","v":0},{"$f":"General_INPUT_S1!M175","v":0},{"$f":"General_INPUT_S1!N175","v":0},{"$f":"General_INPUT_S1!O175","v":0},{"$f":"General_INPUT_S1!P175","v":570.20669992874434},{"$f":"General_INPUT_S1!Q175","v":570.20669992874434},{"$f":"General_INPUT_S1!R175","v":570.20669992874446},{"$f":"General_INPUT_S1!S175","v":570.20669992874423},{"$f":"General_INPUT_S1!T175","v":570.20669992874491},{"$f":"General_INPUT_S1!U175","v":570.20669992874446},{"$f":"General_INPUT_S1!V175","v":570.20669992874446},{"$f":"General_INPUT_S1!W175","v":570.20669992874355},{"$f":"General_INPUT_S1!X175","v":570.20669992874446},{"$f":"General_INPUT_S1!Y175","v":2998.7170349250982},{"$f":"General_INPUT_S1!Z175","v":2803.7063435494811},{"$f":"General_INPUT_S1!AA175","v":2608.6956521738575},{"$f":"General_INPUT_S1!AB175","v":2413.6849607982385},{"$f":"General_INPUT_S1!AC175","v":2218.6742694226177},{"$f":"General_INPUT_S1!AD175","v":2023.6635780469987},{"$f":"General_INPUT_S1!AE175","v":1828.6528866713779},{"$f":"General_INPUT_S1!AF175","v":1633.6421952957571},{"$f":"General_INPUT_S1!AG175","v":1438.6315039201363},{"$f":"General_INPUT_S1!AH175","v":1243.6208125445228},{"$f":"General_INPUT_S1!AI175","v":3443.9422665716629},{"$f":"General_INPUT_S1!AJ175","v":3333.2095509622523},{"$f":"General_INPUT_S1!AK175","v":3222.4768353528489},{"$f":"General_INPUT_S1!AL175","v":3111.7441197434382},{"$f":"General_INPUT_S1!AM175","v":3001.0114041340275},{"$f":"General_INPUT_S1!AN175","v":2890.2786885246169},{"$f":"General_INPUT_S1!AO175","v":2779.5459729152062},{"$f":"General_INPUT_S1!AP175","v":2668.8132573058028},{"$f":"General_INPUT_S1!AQ175","v":2558.0805416963776},{"$f":"General_INPUT_S1!AR175","v":2447.3478260869815},{"$f":"General_INPUT_S1!AS175","v":2579.9999999999927},{"$f":"General_INPUT_S1!AT175","v":2580},{"$f":"General_INPUT_S1!AU175","v":2580},{"$f":"General_INPUT_S1!AV175","v":2579.9999999999927},{"$f":"General_INPUT_S1!AW175","v":2580},{"$f":"General_INPUT_S1!AX175","v":2580},{"$f":"General_INPUT_S1!AY175","v":2580},{"$f":"General_INPUT_S1!AZ175","v":2580},{"$f":"General_INPUT_S1!BA175","v":2580.0000000000146},{"$f":"General_INPUT_S1!BB175","v":2580}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D176","v":0},{"$f":"General_INPUT_S1!E176","v":0},{"$f":"General_INPUT_S1!F176","v":0},{"$f":"General_INPUT_S1!G176","v":0},{"$f":"General_INPUT_S1!H176","v":0},{"$f":"General_INPUT_S1!I176","v":0},{"$f":"General_INPUT_S1!J176","v":0},{"$f":"General_INPUT_S1!K176","v":0},{"$f":"General_INPUT_S1!L176","v":0},{"$f":"General_INPUT_S1!M176","v":0},{"$f":"General_INPUT_S1!N176","v":0},{"$f":"General_INPUT_S1!O176","v":0},{"$f":"General_INPUT_S1!P176","v":0},{"$f":"General_INPUT_S1!Q176","v":0},{"$f":"General_INPUT_S1!R176","v":0},{"$f":"General_INPUT_S1!S176","v":0},{"$f":"General_INPUT_S1!T176","v":0},{"$f":"General_INPUT_S1!U176","v":0},{"$f":"General_INPUT_S1!V176","v":0},{"$f":"General_INPUT_S1!W176","v":0},{"$f":"General_INPUT_S1!X176","v":0},{"$f":"General_INPUT_S1!Y176","v":251.46115466857117},{"$f":"General_INPUT_S1!Z176","v":446.47184604419141},{"$f":"General_INPUT_S1!AA176","v":641.48253741981171},{"$f":"General_INPUT_S1!AB176","v":836.49322879543183},{"$f":"General_INPUT_S1!AC176","v":1031.5039201710524},{"$f":"General_INPUT_S1!AD176","v":1226.5146115466723},{"$f":"General_INPUT_S1!AE176","v":1421.5253029222931},{"$f":"General_INPUT_S1!AF176","v":1616.5359942979139},{"$f":"General_INPUT_S1!AG176","v":1811.5466856735311},{"$f":"General_INPUT_S1!AH176","v":2006.5573770491555},{"$f":"General_INPUT_S1!AI176","v":2092.6935138987992},{"$f":"General_INPUT_S1!AJ176","v":2203.4262295082062},{"$f":"General_INPUT_S1!AK176","v":2314.1589451176169},{"$f":"General_INPUT_S1!AL176","v":2424.8916607270221},{"$f":"General_INPUT_S1!AM176","v":2535.6243763364364},{"$f":"General_INPUT_S1!AN176","v":2646.3570919458471},{"$f":"General_INPUT_S1!AO176","v":2757.0898075552504},{"$f":"General_INPUT_S1!AP176","v":2867.8225231646684},{"$f":"General_INPUT_S1!AQ176","v":2978.5552387740718},{"$f":"General_INPUT_S1!AR176","v":3089.287954383457},{"$f":"General_INPUT_S1!AS176","v":1720},{"$f":"General_INPUT_S1!AT176","v":1720},{"$f":"General_INPUT_S1!AU176","v":1720},{"$f":"General_INPUT_S1!AV176","v":1720},{"$f":"General_INPUT_S1!AW176","v":1720},{"$f":"General_INPUT_S1!AX176","v":1719.9999999999927},{"$f":"General_INPUT_S1!AY176","v":1720},{"$f":"General_INPUT_S1!AZ176","v":1720},{"$f":"General_INPUT_S1!BA176","v":1720.0000000000073},{"$f":"General_INPUT_S1!BB176","v":1720.0000000000073}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D177","v":0},{"$f":"General_INPUT_S1!E177","v":0},{"$f":"General_INPUT_S1!F177","v":0},{"$f":"General_INPUT_S1!G177","v":0},{"$f":"General_INPUT_S1!H177","v":0},{"$f":"General_INPUT_S1!I177","v":0},{"$f":"General_INPUT_S1!J177","v":0},{"$f":"General_INPUT_S1!K177","v":0},{"$f":"General_INPUT_S1!L177","v":0},{"$f":"General_INPUT_S1!M177","v":0},{"$f":"General_INPUT_S1!N177","v":0},{"$f":"General_INPUT_S1!O177","v":0},{"$f":"General_INPUT_S1!P177","v":671.85039993656028},{"$f":"General_INPUT_S1!Q177","v":506.85039993655982},{"$f":"General_INPUT_S1!R177","v":506.85039993656028},{"$f":"General_INPUT_S1!S177","v":671.85039993656119},{"$f":"General_INPUT_S1!T177","v":566.85039993656028},{"$f":"General_INPUT_S1!U177","v":506.85039993656028},{"$f":"General_INPUT_S1!V177","v":706.85039993656028},{"$f":"General_INPUT_S1!W177","v":506.85039993656028},{"$f":"General_INPUT_S1!X177","v":506.85039993655846},{"$f":"General_INPUT_S1!Y177","v":1083.3927298646295},{"$f":"General_INPUT_S1!Z177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AA177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AB177","v":1083.3927298646304},{"$f":"General_INPUT_S1!AC177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AD177","v":1143.3927298646286},{"$f":"General_INPUT_S1!AE177","v":1321.3927298646286},{"$f":"General_INPUT_S1!AF177","v":1083.3927298646286},{"$f":"General_INPUT_S1!AG177","v":1083.392729864634},{"$f":"General_INPUT_S1!AH177","v":1193.3927298646304},{"$f":"General_INPUT_S1!AI177","v":57.020669992838521},{"$f":"General_INPUT_S1!AJ177","v":112.02066999284216},{"$f":"General_INPUT_S1!AK177","v":92.020669992842159},{"$f":"General_INPUT_S1!AL177","v":112.02066999284216},{"$f":"General_INPUT_S1!AM177","v":332.02066999283852},{"$f":"General_INPUT_S1!AN177","v":252.02066999284216},{"$f":"General_INPUT_S1!AO177","v":242.02066999284216},{"$f":"General_INPUT_S1!AP177","v":57.020669992842159},{"$f":"General_INPUT_S1!AQ177","v":193.02066999283852},{"$f":"General_INPUT_S1!AR177","v":402.02066999282761},{"$f":"General_INPUT_S1!AS177","v":531.29722024236253},{"$f":"General_INPUT_S1!AT177","v":591.29722024236253},{"$f":"General_INPUT_S1!AU177","v":426.29722024236253},{"$f":"General_INPUT_S1!AV177","v":261.29722024236253},{"$f":"General_INPUT_S1!AW177","v":261.29722024236253},{"$f":"General_INPUT_S1!AX177","v":426.29722024235889},{"$f":"General_INPUT_S1!AY177","v":261.29722024236253},{"$f":"General_INPUT_S1!AZ177","v":821.29722024236253},{"$f":"General_INPUT_S1!BA177","v":261.29722024236253},{"$f":"General_INPUT_S1!BB177","v":571.29722024234798}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D178","v":0},{"$f":"General_INPUT_S1!E178","v":0},{"$f":"General_INPUT_S1!F178","v":0},{"$f":"General_INPUT_S1!G178","v":0},{"$f":"General_INPUT_S1!H178","v":0},{"$f":"General_INPUT_S1!I178","v":0},{"$f":"General_INPUT_S1!J178","v":0},{"$f":"General_INPUT_S1!K178","v":0},{"$f":"General_INPUT_S1!L178","v":0},{"$f":"General_INPUT_S1!M178","v":0},{"$f":"General_INPUT_S1!N178","v":0},{"$f":"General_INPUT_S1!O178","v":128.25},{"$f":"General_INPUT_S1!P178","v":932.04156877237619},{"$f":"General_INPUT_S1!Q178","v":920.7782265515616},{"$f":"General_INPUT_S1!R178","v":909.51488433074701},{"$f":"General_INPUT_S1!S178","v":898.25154210993333},{"$f":"General_INPUT_S1!T178","v":938.28819988911869},{"$f":"General_INPUT_S1!U178","v":1032.474857668305},{"$f":"General_INPUT_S1!V178","v":864.46151544749046},{"$f":"General_INPUT_S1!W178","v":853.19817322667586},{"$f":"General_INPUT_S1!X178","v":1414.7848310058575},{"$f":"General_INPUT_S1!Y178","v":2502.3081789023654},{"$f":"General_INPUT_S1!Z178","v":2353.8132573057883},{"$f":"General_INPUT_S1!AA178","v":2991.4433357092094},{"$f":"General_INPUT_S1!AB178","v":2299.0734141126304},{"$f":"General_INPUT_S1!AC178","v":2271.7034925160551},{"$f":"General_INPUT_S1!AD178","v":3401.3385709194727},{"$f":"General_INPUT_S1!AE178","v":2216.96364932289},{"$f":"General_INPUT_S1!AF178","v":2189.5937277263147},{"$f":"General_INPUT_S1!AG178","v":2281.9238061297283},{"$f":"General_INPUT_S1!AH178","v":2134.8538845331677},{"$f":"General_INPUT_S1!AI178","v":1260.7880256593155},{"$f":"General_INPUT_S1!AJ178","v":1209.642908054193},{"$f":"General_INPUT_S1!AK178","v":1192.6977904490486},{"$f":"General_INPUT_S1!AL178","v":1175.7526728439334},{"$f":"General_INPUT_S1!AM178","v":1325.0575552387891},{"$f":"General_INPUT_S1!AN178","v":1416.4124376336592},{"$f":"General_INPUT_S1!AO178","v":1248.4173200285295},{"$f":"General_INPUT_S1!AP178","v":1107.9722024233997},{"$f":"General_INPUT_S1!AQ178","v":1179.1870848182627},{"$f":"General_INPUT_S1!AR178","v":1121.5819672131547},{"$f":"General_INPUT_S1!AS178","v":816.74551318601823},{"$f":"General_INPUT_S1!AT178","v":796.91446899499715},{"$f":"General_INPUT_S1!AU178","v":783.06842480397609},{"$f":"General_INPUT_S1!AV178","v":1046.6223806129697},{"$f":"General_INPUT_S1!AW178","v":755.37633642194123},{"$f":"General_INPUT_S1!AX178","v":741.53029223092017},{"$f":"General_INPUT_S1!AY178","v":727.68424803989183},{"$f":"General_INPUT_S1!AZ178","v":884.83820384888531},{"$f":"General_INPUT_S1!BA178","v":852.087159657857},{"$f":"General_INPUT_S1!BB178","v":751.72176546686501}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D179","v":0},{"$f":"General_INPUT_S1!E179","v":0},{"$f":"General_INPUT_S1!F179","v":0},{"$f":"General_INPUT_S1!G179","v":0},{"$f":"General_INPUT_S1!H179","v":0},{"$f":"General_INPUT_S1!I179","v":0},{"$f":"General_INPUT_S1!J179","v":0},{"$f":"General_INPUT_S1!K179","v":0},{"$f":"General_INPUT_S1!L179","v":0},{"$f":"General_INPUT_S1!M179","v":0},{"$f":"General_INPUT_S1!N179","v":0},{"$f":"General_INPUT_S1!O179","v":6.7500000000000062},{"$f":"General_INPUT_S1!P179","v":81.659231100901593},{"$f":"General_INPUT_S1!Q179","v":92.922573321715731},{"$f":"General_INPUT_S1!R179","v":104.18591554252993},{"$f":"General_INPUT_S1!S179","v":115.44925776334406},{"$f":"General_INPUT_S1!T179","v":129.41259998415825},{"$f":"General_INPUT_S1!U179","v":146.22594220497251},{"$f":"General_INPUT_S1!V179","v":149.23928442578654},{"$f":"General_INPUT_S1!W179","v":160.5026266466009},{"$f":"General_INPUT_S1!X179","v":201.91596886741439},{"$f":"General_INPUT_S1!Y179","v":362.18398075552341},{"$f":"General_INPUT_S1!Z179","v":383.17890235210257},{"$f":"General_INPUT_S1!AA179","v":445.54882394868127},{"$f":"General_INPUT_S1!AB179","v":437.91874554526066},{"$f":"General_INPUT_S1!AC179","v":465.28866714183914},{"$f":"General_INPUT_S1!AD179","v":553.55358873841817},{"$f":"General_INPUT_S1!AE179","v":520.02851033499701},{"$f":"General_INPUT_S1!AF179","v":547.39843193157594},{"$f":"General_INPUT_S1!AG179","v":581.06835352815483},{"$f":"General_INPUT_S1!AH179","v":602.13827512473381},{"$f":"General_INPUT_S1!AI179","v":469.72373485388727},{"$f":"General_INPUT_S1!AJ179","v":484.86885245901885},{"$f":"General_INPUT_S1!AK179","v":501.81397006415136},{"$f":"General_INPUT_S1!AL179","v":518.75908766928387},{"$f":"General_INPUT_S1!AM179","v":544.45420527441456},{"$f":"General_INPUT_S1!AN179","v":567.09932287954803},{"$f":"General_INPUT_S1!AO179","v":576.09444048467958},{"$f":"General_INPUT_S1!AP179","v":586.539558089813},{"$f":"General_INPUT_S1!AQ179","v":608.12467569494277},{"$f":"General_INPUT_S1!AR179","v":622.92979330007256},{"$f":"General_INPUT_S1!AS179","v":574.15890591589186},{"$f":"General_INPUT_S1!AT179","v":587.68995010691106},{"$f":"General_INPUT_S1!AU179","v":601.5359942979303},{"$f":"General_INPUT_S1!AV179","v":629.98203848894775},{"$f":"General_INPUT_S1!AW179","v":629.22808267996879},{"$f":"General_INPUT_S1!AX179","v":643.07412687098622},{"$f":"General_INPUT_S1!AY179","v":656.92017106200547},{"$f":"General_INPUT_S1!AZ179","v":679.76621525302289},{"$f":"General_INPUT_S1!BA179","v":692.61725944404577},{"$f":"General_INPUT_S1!BB179","v":701.90965363506689}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D180","v":0},{"$f":"General_INPUT_S1!E180","v":0},{"$f":"General_INPUT_S1!F180","v":0},{"$f":"General_INPUT_S1!G180","v":0},{"$f":"General_INPUT_S1!H180","v":0},{"$f":"General_INPUT_S1!I180","v":0},{"$f":"General_INPUT_S1!J180","v":0},{"$f":"General_INPUT_S1!K180","v":0},{"$f":"General_INPUT_S1!L180","v":0},{"$f":"General_INPUT_S1!M180","v":0},{"$f":"General_INPUT_S1!N180","v":0},{"$f":"General_INPUT_S1!O180","v":0},{"$f":"General_INPUT_S1!P180","v":0},{"$f":"General_INPUT_S1!Q180","v":0},{"$f":"General_INPUT_S1!R180","v":0},{"$f":"General_INPUT_S1!S180","v":0},{"$f":"General_INPUT_S1!T180","v":0},{"$f":"General_INPUT_S1!U180","v":0},{"$f":"General_INPUT_S1!V180","v":0},{"$f":"General_INPUT_S1!W180","v":0},{"$f":"General_INPUT_S1!X180","v":0},{"$f":"General_INPUT_S1!Y180","v":456.16535994300023},{"$f":"General_INPUT_S1!Z180","v":456.16535994300023},{"$f":"General_INPUT_S1!AA180","v":456.16535994300034},{"$f":"General_INPUT_S1!AB180","v":456.16535994300011},{"$f":"General_INPUT_S1!AC180","v":456.16535994300011},{"$f":"General_INPUT_S1!AD180","v":456.16535994300057},{"$f":"General_INPUT_S1!AE180","v":456.16535994300011},{"$f":"General_INPUT_S1!AF180","v":456.16535994300011},{"$f":"General_INPUT_S1!AG180","v":456.16535994300011},{"$f":"General_INPUT_S1!AH180","v":456.16535994300011},{"$f":"General_INPUT_S1!AI180","v":643.83464005699989},{"$f":"General_INPUT_S1!AJ180","v":643.83464005699898},{"$f":"General_INPUT_S1!AK180","v":643.83464005699989},{"$f":"General_INPUT_S1!AL180","v":643.83464005699898},{"$f":"General_INPUT_S1!AM180","v":643.83464005699989},{"$f":"General_INPUT_S1!AN180","v":643.83464005699898},{"$f":"General_INPUT_S1!AO180","v":643.83464005699898},{"$f":"General_INPUT_S1!AP180","v":643.8346400570008},{"$f":"General_INPUT_S1!AQ180","v":643.83464005699898},{"$f":"General_INPUT_S1!AR180","v":643.83464005700262},{"$f":"General_INPUT_S1!AS180","v":0},{"$f":"General_INPUT_S1!AT180","v":0},{"$f":"General_INPUT_S1!AU180","v":0},{"$f":"General_INPUT_S1!AV180","v":0},{"$f":"General_INPUT_S1!AW180","v":0},{"$f":"General_INPUT_S1!AX180","v":0},{"$f":"General_INPUT_S1!AY180","v":0},{"$f":"General_INPUT_S1!AZ180","v":0},{"$f":"General_INPUT_S1!BA180","v":0},{"$f":"General_INPUT_S1!BB180","v":0}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D181","v":0},{"$f":"General_INPUT_S1!E181","v":0},{"$f":"General_INPUT_S1!F181","v":0},{"$f":"General_INPUT_S1!G181","v":0},{"$f":"General_INPUT_S1!H181","v":0},{"$f":"General_INPUT_S1!I181","v":0},{"$f":"General_INPUT_S1!J181","v":0},{"$f":"General_INPUT_S1!K181","v":0},{"$f":"General_INPUT_S1!L181","v":0},{"$f":"General_INPUT_S1!M181","v":0},{"$f":"General_INPUT_S1!N181","v":0},{"$f":"General_INPUT_S1!O181","v":0},{"$f":"General_INPUT_S1!P181","v":0},{"$f":"General_INPUT_S1!Q181","v":0},{"$f":"General_INPUT_S1!R181","v":0},{"$f":"General_INPUT_S1!S181","v":0},{"$f":"General_INPUT_S1!T181","v":0},{"$f":"General_INPUT_S1!U181","v":0},{"$f":"General_INPUT_S1!V181","v":0},{"$f":"General_INPUT_S1!W181","v":0},{"$f":"General_INPUT_S1!X181","v":0},{"$f":"General_INPUT_S1!Y181","v":0},{"$f":"General_INPUT_S1!Z181","v":0},{"$f":"General_INPUT_S1!AA181","v":0},{"$f":"General_INPUT_S1!AB181","v":0},{"$f":"General_INPUT_S1!AC181","v":0},{"$f":"General_INPUT_S1!AD181","v":0},{"$f":"General_INPUT_S1!AE181","v":0},{"$f":"General_INPUT_S1!AF181","v":0},{"$f":"General_INPUT_S1!AG181","v":0},{"$f":"General_INPUT_S1!AH181","v":0},{"$f":"General_INPUT_S1!AI181","v":0},{"$f":"General_INPUT_S1!AJ181","v":0},{"$f":"General_INPUT_S1!AK181","v":0},{"$f":"General_INPUT_S1!AL181","v":0},{"$f":"General_INPUT_S1!AM181","v":0},{"$f":"General_INPUT_S1!AN181","v":0},{"$f":"General_INPUT_S1!AO181","v":0},{"$f":"General_INPUT_S1!AP181","v":0},{"$f":"General_INPUT_S1!AQ181","v":0},{"$f":"General_INPUT_S1!AR181","v":0},{"$f":"General_INPUT_S1!AS181","v":0},{"$f":"General_INPUT_S1!AT181","v":0},{"$f":"General_INPUT_S1!AU181","v":0},{"$f":"General_INPUT_S1!AV181","v":0},{"$f":"General_INPUT_S1!AW181","v":0},{"$f":"General_INPUT_S1!AX181","v":0},{"$f":"General_INPUT_S1!AY181","v":0},{"$f":"General_INPUT_S1!AZ181","v":0},{"$f":"General_INPUT_S1!BA181","v":0},{"$f":"General_INPUT_S1!BB181","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D182","v":0},{"$f":"General_INPUT_S1!E182","v":0},{"$f":"General_INPUT_S1!F182","v":0},{"$f":"General_INPUT_S1!G182","v":0},{"$f":"General_INPUT_S1!H182","v":0},{"$f":"General_INPUT_S1!I182","v":0},{"$f":"General_INPUT_S1!J182","v":0},{"$f":"General_INPUT_S1!K182","v":0},{"$f":"General_INPUT_S1!L182","v":0},{"$f":"General_INPUT_S1!M182","v":0},{"$f":"General_INPUT_S1!N182","v":0},{"$f":"General_INPUT_S1!O182","v":0},{"$f":"General_INPUT_S1!P182","v":886.98819988910009},{"$f":"General_INPUT_S1!Q182","v":886.98819988910009},{"$f":"General_INPUT_S1!R182","v":886.98819988910009},{"$f":"General_INPUT_S1!S182","v":886.98819988910009},{"$f":"General_INPUT_S1!T182","v":886.98819988909963},{"$f":"General_INPUT_S1!U182","v":886.98819988909963},{"$f":"General_INPUT_S1!V182","v":886.98819988909963},{"$f":"General_INPUT_S1!W182","v":886.98819988909963},{"$f":"General_INPUT_S1!X182","v":886.98819988910145},{"$f":"General_INPUT_S1!Y182","v":2851.0334996438123},{"$f":"General_INPUT_S1!Z182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AA182","v":2851.0334996438123},{"$f":"General_INPUT_S1!AB182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AC182","v":2851.0334996438141},{"$f":"General_INPUT_S1!AD182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AE182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AF182","v":2851.0334996438141},{"$f":"General_INPUT_S1!AG182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AH182","v":2851.0334996438105},{"$f":"General_INPUT_S1!AI182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AJ182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AK182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AL182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AM182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AN182","v":3850.6771204559918},{"$f":"General_INPUT_S1!AO182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AP182","v":3850.6771204559991},{"$f":"General_INPUT_S1!AQ182","v":3850.6771204560064},{"$f":"General_INPUT_S1!AR182","v":3850.6771204559918},{"$f":"General_INPUT_S1!AS182","v":1700},{"$f":"General_INPUT_S1!AT182","v":1700},{"$f":"General_INPUT_S1!AU182","v":1700.0000000000146},{"$f":"General_INPUT_S1!AV182","v":1700},{"$f":"General_INPUT_S1!AW182","v":1700},{"$f":"General_INPUT_S1!AX182","v":1700},{"$f":"General_INPUT_S1!AY182","v":1700},{"$f":"General_INPUT_S1!AZ182","v":1700.0000000000146},{"$f":"General_INPUT_S1!BA182","v":1700},{"$f":"General_INPUT_S1!BB182","v":1699.9999999999709}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D183","v":0},{"$f":"General_INPUT_S1!E183","v":0},{"$f":"General_INPUT_S1!F183","v":0},{"$f":"General_INPUT_S1!G183","v":0},{"$f":"General_INPUT_S1!H183","v":0},{"$f":"General_INPUT_S1!I183","v":0},{"$f":"General_INPUT_S1!J183","v":0},{"$f":"General_INPUT_S1!K183","v":0},{"$f":"General_INPUT_S1!L183","v":0},{"$f":"General_INPUT_S1!M183","v":0},{"$f":"General_INPUT_S1!N183","v":0},{"$f":"General_INPUT_S1!O183","v":0},{"$f":"General_INPUT_S1!P183","v":0},{"$f":"General_INPUT_S1!Q183","v":0},{"$f":"General_INPUT_S1!R183","v":0},{"$f":"General_INPUT_S1!S183","v":0},{"$f":"General_INPUT_S1!T183","v":0},{"$f":"General_INPUT_S1!U183","v":0},{"$f":"General_INPUT_S1!V183","v":0},{"$f":"General_INPUT_S1!W183","v":0},{"$f":"General_INPUT_S1!X183","v":0},{"$f":"General_INPUT_S1!Y183","v":0},{"$f":"General_INPUT_S1!Z183","v":0},{"$f":"General_INPUT_S1!AA183","v":0},{"$f":"General_INPUT_S1!AB183","v":0},{"$f":"General_INPUT_S1!AC183","v":0},{"$f":"General_INPUT_S1!AD183","v":0},{"$f":"General_INPUT_S1!AE183","v":0},{"$f":"General_INPUT_S1!AF183","v":0},{"$f":"General_INPUT_S1!AG183","v":0},{"$f":"General_INPUT_S1!AH183","v":0},{"$f":"General_INPUT_S1!AI183","v":0},{"$f":"General_INPUT_S1!AJ183","v":0},{"$f":"General_INPUT_S1!AK183","v":0},{"$f":"General_INPUT_S1!AL183","v":0},{"$f":"General_INPUT_S1!AM183","v":0},{"$f":"General_INPUT_S1!AN183","v":0},{"$f":"General_INPUT_S1!AO183","v":0},{"$f":"General_INPUT_S1!AP183","v":0},{"$f":"General_INPUT_S1!AQ183","v":0},{"$f":"General_INPUT_S1!AR183","v":0},{"$f":"General_INPUT_S1!AS183","v":0},{"$f":"General_INPUT_S1!AT183","v":0},{"$f":"General_INPUT_S1!AU183","v":0},{"$f":"General_INPUT_S1!AV183","v":0},{"$f":"General_INPUT_S1!AW183","v":0},{"$f":"General_INPUT_S1!AX183","v":0},{"$f":"General_INPUT_S1!AY183","v":0},{"$f":"General_INPUT_S1!AZ183","v":0},{"$f":"General_INPUT_S1!BA183","v":0},{"$f":"General_INPUT_S1!BB183","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D184","v":0},{"$f":"General_INPUT_S1!E184","v":0},{"$f":"General_INPUT_S1!F184","v":0},{"$f":"General_INPUT_S1!G184","v":0},{"$f":"General_INPUT_S1!H184","v":0},{"$f":"General_INPUT_S1!I184","v":0},{"$f":"General_INPUT_S1!J184","v":0},{"$f":"General_INPUT_S1!K184","v":0},{"$f":"General_INPUT_S1!L184","v":0},{"$f":"General_INPUT_S1!M184","v":0},{"$f":"General_INPUT_S1!N184","v":0},{"$f":"General_INPUT_S1!O184","v":0},{"$f":"General_INPUT_S1!P184","v":0},{"$f":"General_INPUT_S1!Q184","v":0},{"$f":"General_INPUT_S1!R184","v":0},{"$f":"General_INPUT_S1!S184","v":0},{"$f":"General_INPUT_S1!T184","v":0},{"$f":"General_INPUT_S1!U184","v":0},{"$f":"General_INPUT_S1!V184","v":0},{"$f":"General_INPUT_S1!W184","v":0},{"$f":"General_INPUT_S1!X184","v":0},{"$f":"General_INPUT_S1!Y184","v":0},{"$f":"General_INPUT_S1!Z184","v":0},{"$f":"General_INPUT_S1!AA184","v":0},{"$f":"General_INPUT_S1!AB184","v":0},{"$f":"General_INPUT_S1!AC184","v":0},{"$f":"General_INPUT_S1!AD184","v":0},{"$f":"General_INPUT_S1!AE184","v":0},{"$f":"General_INPUT_S1!AF184","v":0},{"$f":"General_INPUT_S1!AG184","v":0},{"$f":"General_INPUT_S1!AH184","v":0},{"$f":"General_INPUT_S1!AI184","v":0},{"$f":"General_INPUT_S1!AJ184","v":0},{"$f":"General_INPUT_S1!AK184","v":0},{"$f":"General_INPUT_S1!AL184","v":0},{"$f":"General_INPUT_S1!AM184","v":0},{"$f":"General_INPUT_S1!AN184","v":0},{"$f":"General_INPUT_S1!AO184","v":0},{"$f":"General_INPUT_S1!AP184","v":0},{"$f":"General_INPUT_S1!AQ184","v":0},{"$f":"General_INPUT_S1!AR184","v":0},{"$f":"General_INPUT_S1!AS184","v":0},{"$f":"General_INPUT_S1!AT184","v":0},{"$f":"General_INPUT_S1!AU184","v":0},{"$f":"General_INPUT_S1!AV184","v":0},{"$f":"General_INPUT_S1!AW184","v":0},{"$f":"General_INPUT_S1!AX184","v":0},{"$f":"General_INPUT_S1!AY184","v":0},{"$f":"General_INPUT_S1!AZ184","v":0},{"$f":"General_INPUT_S1!BA184","v":0},{"$f":"General_INPUT_S1!BB184","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D185","v":0},{"$f":"General_INPUT_S1!E185","v":0},{"$f":"General_INPUT_S1!F185","v":0},{"$f":"General_INPUT_S1!G185","v":0},{"$f":"General_INPUT_S1!H185","v":0},{"$f":"General_INPUT_S1!I185","v":0},{"$f":"General_INPUT_S1!J185","v":0},{"$f":"General_INPUT_S1!K185","v":0},{"$f":"General_INPUT_S1!L185","v":0},{"$f":"General_INPUT_S1!M185","v":0},{"$f":"General_INPUT_S1!N185","v":0},{"$f":"General_INPUT_S1!O185","v":0},{"$f":"General_INPUT_S1!P185","v":0},{"$f":"General_INPUT_S1!Q185","v":0},{"$f":"General_INPUT_S1!R185","v":0},{"$f":"General_INPUT_S1!S185","v":0},{"$f":"General_INPUT_S1!T185","v":0},{"$f":"General_INPUT_S1!U185","v":0},{"$f":"General_INPUT_S1!V185","v":0},{"$f":"General_INPUT_S1!W185","v":0},{"$f":"General_INPUT_S1!X185","v":0},{"$f":"General_INPUT_S1!Y185","v":0},{"$f":"General_INPUT_S1!Z185","v":0},{"$f":"General_INPUT_S1!AA185","v":0},{"$f":"General_INPUT_S1!AB185","v":0},{"$f":"General_INPUT_S1!AC185","v":0},{"$f":"General_INPUT_S1!AD185","v":0},{"$f":"General_INPUT_S1!AE185","v":0},{"$f":"General_INPUT_S1!AF185","v":0},{"$f":"General_INPUT_S1!AG185","v":0},{"$f":"General_INPUT_S1!AH185","v":0},{"$f":"General_INPUT_S1!AI185","v":0},{"$f":"General_INPUT_S1!AJ185","v":0},{"$f":"General_INPUT_S1!AK185","v":0},{"$f":"General_INPUT_S1!AL185","v":0},{"$f":"General_INPUT_S1!AM185","v":0},{"$f":"General_INPUT_S1!AN185","v":0},{"$f":"General_INPUT_S1!AO185","v":0},{"$f":"General_INPUT_S1!AP185","v":0},{"$f":"General_INPUT_S1!AQ185","v":0},{"$f":"General_INPUT_S1!AR185","v":0},{"$f":"General_INPUT_S1!AS185","v":0},{"$f":"General_INPUT_S1!AT185","v":0},{"$f":"General_INPUT_S1!AU185","v":0},{"$f":"General_INPUT_S1!AV185","v":0},{"$f":"General_INPUT_S1!AW185","v":0},{"$f":"General_INPUT_S1!AX185","v":0},{"$f":"General_INPUT_S1!AY185","v":0},{"$f":"General_INPUT_S1!AZ185","v":0},{"$f":"General_INPUT_S1!BA185","v":0},{"$f":"General_INPUT_S1!BB185","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D186","v":0},{"$f":"General_INPUT_S1!E186","v":0},{"$f":"General_INPUT_S1!F186","v":0},{"$f":"General_INPUT_S1!G186","v":0},{"$f":"General_INPUT_S1!H186","v":0},{"$f":"General_INPUT_S1!I186","v":0},{"$f":"General_INPUT_S1!J186","v":0},{"$f":"General_INPUT_S1!K186","v":0},{"$f":"General_INPUT_S1!L186","v":0},{"$f":"General_INPUT_S1!M186","v":0},{"$f":"General_INPUT_S1!N186","v":0},{"$f":"General_INPUT_S1!O186","v":0},{"$f":"General_INPUT_S1!P186","v":0},{"$f":"General_INPUT_S1!Q186","v":0},{"$f":"General_INPUT_S1!R186","v":0},{"$f":"General_INPUT_S1!S186","v":0},{"$f":"General_INPUT_S1!T186","v":0},{"$f":"General_INPUT_S1!U186","v":0},{"$f":"General_INPUT_S1!V186","v":0},{"$f":"General_INPUT_S1!W186","v":0},{"$f":"General_INPUT_S1!X186","v":0},{"$f":"General_INPUT_S1!Y186","v":0},{"$f":"General_INPUT_S1!Z186","v":0},{"$f":"General_INPUT_S1!AA186","v":0},{"$f":"General_INPUT_S1!AB186","v":0},{"$f":"General_INPUT_S1!AC186","v":0},{"$f":"General_INPUT_S1!AD186","v":0},{"$f":"General_INPUT_S1!AE186","v":0},{"$f":"General_INPUT_S1!AF186","v":0},{"$f":"General_INPUT_S1!AG186","v":0},{"$f":"General_INPUT_S1!AH186","v":0},{"$f":"General_INPUT_S1!AI186","v":0},{"$f":"General_INPUT_S1!AJ186","v":0},{"$f":"General_INPUT_S1!AK186","v":0},{"$f":"General_INPUT_S1!AL186","v":0},{"$f":"General_INPUT_S1!AM186","v":0},{"$f":"General_INPUT_S1!AN186","v":0},{"$f":"General_INPUT_S1!AO186","v":0},{"$f":"General_INPUT_S1!AP186","v":0},{"$f":"General_INPUT_S1!AQ186","v":0},{"$f":"General_INPUT_S1!AR186","v":0},{"$f":"General_INPUT_S1!AS186","v":0},{"$f":"General_INPUT_S1!AT186","v":0},{"$f":"General_INPUT_S1!AU186","v":0},{"$f":"General_INPUT_S1!AV186","v":0},{"$f":"General_INPUT_S1!AW186","v":0},{"$f":"General_INPUT_S1!AX186","v":0},{"$f":"General_INPUT_S1!AY186","v":0},{"$f":"General_INPUT_S1!AZ186","v":0},{"$f":"General_INPUT_S1!BA186","v":0},{"$f":"General_INPUT_S1!BB186","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D187","v":0},{"$f":"General_INPUT_S1!E187","v":0},{"$f":"General_INPUT_S1!F187","v":0},{"$f":"General_INPUT_S1!G187","v":0},{"$f":"General_INPUT_S1!H187","v":0},{"$f":"General_INPUT_S1!I187","v":0},{"$f":"General_INPUT_S1!J187","v":0},{"$f":"General_INPUT_S1!K187","v":0},{"$f":"General_INPUT_S1!L187","v":0},{"$f":"General_INPUT_S1!M187","v":0},{"$f":"General_INPUT_S1!N187","v":0},{"$f":"General_INPUT_S1!O187","v":0},{"$f":"General_INPUT_S1!P187","v":0},{"$f":"General_INPUT_S1!Q187","v":0},{"$f":"General_INPUT_S1!R187","v":0},{"$f":"General_INPUT_S1!S187","v":0},{"$f":"General_INPUT_S1!T187","v":0},{"$f":"General_INPUT_S1!U187","v":0},{"$f":"General_INPUT_S1!V187","v":0},{"$f":"General_INPUT_S1!W187","v":0},{"$f":"General_INPUT_S1!X187","v":0},{"$f":"General_INPUT_S1!Y187","v":0},{"$f":"General_INPUT_S1!Z187","v":0},{"$f":"General_INPUT_S1!AA187","v":0},{"$f":"General_INPUT_S1!AB187","v":0},{"$f":"General_INPUT_S1!AC187","v":0},{"$f":"General_INPUT_S1!AD187","v":0},{"$f":"General_INPUT_S1!AE187","v":0},{"$f":"General_INPUT_S1!AF187","v":0},{"$f":"General_INPUT_S1!AG187","v":0},{"$f":"General_INPUT_S1!AH187","v":0},{"$f":"General_INPUT_S1!AI187","v":0},{"$f":"General_INPUT_S1!AJ187","v":0},{"$f":"General_INPUT_S1!AK187","v":0},{"$f":"General_INPUT_S1!AL187","v":0},{"$f":"General_INPUT_S1!AM187","v":0},{"$f":"General_INPUT_S1!AN187","v":0},{"$f":"General_INPUT_S1!AO187","v":0},{"$f":"General_INPUT_S1!AP187","v":0},{"$f":"General_INPUT_S1!AQ187","v":0},{"$f":"General_INPUT_S1!AR187","v":0},{"$f":"General_INPUT_S1!AS187","v":0},{"$f":"General_INPUT_S1!AT187","v":0},{"$f":"General_INPUT_S1!AU187","v":0},{"$f":"General_INPUT_S1!AV187","v":0},{"$f":"General_INPUT_S1!AW187","v":0},{"$f":"General_INPUT_S1!AX187","v":0},{"$f":"General_INPUT_S1!AY187","v":0},{"$f":"General_INPUT_S1!AZ187","v":0},{"$f":"General_INPUT_S1!BA187","v":0},{"$f":"General_INPUT_S1!BB187","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D188","v":0},{"$f":"General_INPUT_S1!E188","v":0},{"$f":"General_INPUT_S1!F188","v":0},{"$f":"General_INPUT_S1!G188","v":0},{"$f":"General_INPUT_S1!H188","v":0},{"$f":"General_INPUT_S1!I188","v":0},{"$f":"General_INPUT_S1!J188","v":0},{"$f":"General_INPUT_S1!K188","v":0},{"$f":"General_INPUT_S1!L188","v":0},{"$f":"General_INPUT_S1!M188","v":0},{"$f":"General_INPUT_S1!N188","v":0},{"$f":"General_INPUT_S1!O188","v":0},{"$f":"General_INPUT_S1!P188","v":0},{"$f":"General_INPUT_S1!Q188","v":0},{"$f":"General_INPUT_S1!R188","v":0},{"$f":"General_INPUT_S1!S188","v":0},{"$f":"General_INPUT_S1!T188","v":0},{"$f":"General_INPUT_S1!U188","v":0},{"$f":"General_INPUT_S1!V188","v":0},{"$f":"General_INPUT_S1!W188","v":0},{"$f":"General_INPUT_S1!X188","v":0},{"$f":"General_INPUT_S1!Y188","v":0},{"$f":"General_INPUT_S1!Z188","v":0},{"$f":"General_INPUT_S1!AA188","v":0},{"$f":"General_INPUT_S1!AB188","v":0},{"$f":"General_INPUT_S1!AC188","v":0},{"$f":"General_INPUT_S1!AD188","v":0},{"$f":"General_INPUT_S1!AE188","v":0},{"$f":"General_INPUT_S1!AF188","v":0},{"$f":"General_INPUT_S1!AG188","v":0},{"$f":"General_INPUT_S1!AH188","v":0},{"$f":"General_INPUT_S1!AI188","v":0},{"$f":"General_INPUT_S1!AJ188","v":0},{"$f":"General_INPUT_S1!AK188","v":0},{"$f":"General_INPUT_S1!AL188","v":0},{"$f":"General_INPUT_S1!AM188","v":0},{"$f":"General_INPUT_S1!AN188","v":0},{"$f":"General_INPUT_S1!AO188","v":0},{"$f":"General_INPUT_S1!AP188","v":0},{"$f":"General_INPUT_S1!AQ188","v":0},{"$f":"General_INPUT_S1!AR188","v":0},{"$f":"General_INPUT_S1!AS188","v":0},{"$f":"General_INPUT_S1!AT188","v":0},{"$f":"General_INPUT_S1!AU188","v":0},{"$f":"General_INPUT_S1!AV188","v":0},{"$f":"General_INPUT_S1!AW188","v":0},{"$f":"General_INPUT_S1!AX188","v":0},{"$f":"General_INPUT_S1!AY188","v":0},{"$f":"General_INPUT_S1!AZ188","v":0},{"$f":"General_INPUT_S1!BA188","v":0},{"$f":"General_INPUT_S1!BB188","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D189","v":0},{"$f":"General_INPUT_S1!E189","v":0},{"$f":"General_INPUT_S1!F189","v":0},{"$f":"General_INPUT_S1!G189","v":0},{"$f":"General_INPUT_S1!H189","v":0},{"$f":"General_INPUT_S1!I189","v":0},{"$f":"General_INPUT_S1!J189","v":0},{"$f":"General_INPUT_S1!K189","v":0},{"$f":"General_INPUT_S1!L189","v":0},{"$f":"General_INPUT_S1!M189","v":0},{"$f":"General_INPUT_S1!N189","v":0},{"$f":"General_INPUT_S1!O189","v":0},{"$f":"General_INPUT_S1!P189","v":0},{"$f":"General_INPUT_S1!Q189","v":0},{"$f":"General_INPUT_S1!R189","v":0},{"$f":"General_INPUT_S1!S189","v":0},{"$f":"General_INPUT_S1!T189","v":0},{"$f":"General_INPUT_S1!U189","v":0},{"$f":"General_INPUT_S1!V189","v":0},{"$f":"General_INPUT_S1!W189","v":0},{"$f":"General_INPUT_S1!X189","v":0},{"$f":"General_INPUT_S1!Y189","v":0},{"$f":"General_INPUT_S1!Z189","v":0},{"$f":"General_INPUT_S1!AA189","v":0},{"$f":"General_INPUT_S1!AB189","v":0},{"$f":"General_INPUT_S1!AC189","v":0},{"$f":"General_INPUT_S1!AD189","v":0},{"$f":"General_INPUT_S1!AE189","v":0},{"$f":"General_INPUT_S1!AF189","v":0},{"$f":"General_INPUT_S1!AG189","v":0},{"$f":"General_INPUT_S1!AH189","v":0},{"$f":"General_INPUT_S1!AI189","v":0},{"$f":"General_INPUT_S1!AJ189","v":0},{"$f":"General_INPUT_S1!AK189","v":0},{"$f":"General_INPUT_S1!AL189","v":0},{"$f":"General_INPUT_S1!AM189","v":0},{"$f":"General_INPUT_S1!AN189","v":0},{"$f":"General_INPUT_S1!AO189","v":0},{"$f":"General_INPUT_S1!AP189","v":0},{"$f":"General_INPUT_S1!AQ189","v":0},{"$f":"General_INPUT_S1!AR189","v":0},{"$f":"General_INPUT_S1!AS189","v":0},{"$f":"General_INPUT_S1!AT189","v":0},{"$f":"General_INPUT_S1!AU189","v":0},{"$f":"General_INPUT_S1!AV189","v":0},{"$f":"General_INPUT_S1!AW189","v":0},{"$f":"General_INPUT_S1!AX189","v":0},{"$f":"General_INPUT_S1!AY189","v":0},{"$f":"General_INPUT_S1!AZ189","v":0},{"$f":"General_INPUT_S1!BA189","v":0},{"$f":"General_INPUT_S1!BB189","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D190","v":0},{"$f":"General_INPUT_S1!E190","v":0},{"$f":"General_INPUT_S1!F190","v":0},{"$f":"General_INPUT_S1!G190","v":0},{"$f":"General_INPUT_S1!H190","v":0},{"$f":"General_INPUT_S1!I190","v":0},{"$f":"General_INPUT_S1!J190","v":0},{"$f":"General_INPUT_S1!K190","v":0},{"$f":"General_INPUT_S1!L190","v":0},{"$f":"General_INPUT_S1!M190","v":0},{"$f":"General_INPUT_S1!N190","v":0},{"$f":"General_INPUT_S1!O190","v":0},{"$f":"General_INPUT_S1!P190","v":0},{"$f":"General_INPUT_S1!Q190","v":0},{"$f":"General_INPUT_S1!R190","v":0},{"$f":"General_INPUT_S1!S190","v":0},{"$f":"General_INPUT_S1!T190","v":0},{"$f":"General_INPUT_S1!U190","v":0},{"$f":"General_INPUT_S1!V190","v":0},{"$f":"General_INPUT_S1!W190","v":0},{"$f":"General_INPUT_S1!X190","v":0},{"$f":"General_INPUT_S1!Y190","v":0},{"$f":"General_INPUT_S1!Z190","v":0},{"$f":"General_INPUT_S1!AA190","v":0},{"$f":"General_INPUT_S1!AB190","v":0},{"$f":"General_INPUT_S1!AC190","v":0},{"$f":"General_INPUT_S1!AD190","v":0},{"$f":"General_INPUT_S1!AE190","v":0},{"$f":"General_INPUT_S1!AF190","v":0},{"$f":"General_INPUT_S1!AG190","v":0},{"$f":"General_INPUT_S1!AH190","v":0},{"$f":"General_INPUT_S1!AI190","v":0},{"$f":"General_INPUT_S1!AJ190","v":0},{"$f":"General_INPUT_S1!AK190","v":0},{"$f":"General_INPUT_S1!AL190","v":0},{"$f":"General_INPUT_S1!AM190","v":0},{"$f":"General_INPUT_S1!AN190","v":0},{"$f":"General_INPUT_S1!AO190","v":0},{"$f":"General_INPUT_S1!AP190","v":0},{"$f":"General_INPUT_S1!AQ190","v":0},{"$f":"General_INPUT_S1!AR190","v":0},{"$f":"General_INPUT_S1!AS190","v":0},{"$f":"General_INPUT_S1!AT190","v":0},{"$f":"General_INPUT_S1!AU190","v":0},{"$f":"General_INPUT_S1!AV190","v":0},{"$f":"General_INPUT_S1!AW190","v":0},{"$f":"General_INPUT_S1!AX190","v":0},{"$f":"General_INPUT_S1!AY190","v":0},{"$f":"General_INPUT_S1!AZ190","v":0},{"$f":"General_INPUT_S1!BA190","v":0},{"$f":"General_INPUT_S1!BB190","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D191","v":0},{"$f":"General_INPUT_S1!E191","v":0},{"$f":"General_INPUT_S1!F191","v":0},{"$f":"General_INPUT_S1!G191","v":0},{"$f":"General_INPUT_S1!H191","v":0},{"$f":"General_INPUT_S1!I191","v":0},{"$f":"General_INPUT_S1!J191","v":0},{"$f":"General_INPUT_S1!K191","v":0},{"$f":"General_INPUT_S1!L191","v":0},{"$f":"General_INPUT_S1!M191","v":0},{"$f":"General_INPUT_S1!N191","v":0},{"$f":"General_INPUT_S1!O191","v":0},{"$f":"General_INPUT_S1!P191","v":0},{"$f":"General_INPUT_S1!Q191","v":0},{"$f":"General_INPUT_S1!R191","v":0},{"$f":"General_INPUT_S1!S191","v":0},{"$f":"General_INPUT_S1!T191","v":0},{"$f":"General_INPUT_S1!U191","v":0},{"$f":"General_INPUT_S1!V191","v":0},{"$f":"General_INPUT_S1!W191","v":0},{"$f":"General_INPUT_S1!X191","v":0},{"$f":"General_INPUT_S1!Y191","v":0},{"$f":"General_INPUT_S1!Z191","v":0},{"$f":"General_INPUT_S1!AA191","v":0},{"$f":"General_INPUT_S1!AB191","v":0},{"$f":"General_INPUT_S1!AC191","v":0},{"$f":"General_INPUT_S1!AD191","v":0},{"$f":"General_INPUT_S1!AE191","v":0},{"$f":"General_INPUT_S1!AF191","v":0},{"$f":"General_INPUT_S1!AG191","v":0},{"$f":"General_INPUT_S1!AH191","v":0},{"$f":"General_INPUT_S1!AI191","v":0},{"$f":"General_INPUT_S1!AJ191","v":0},{"$f":"General_INPUT_S1!AK191","v":0},{"$f":"General_INPUT_S1!AL191","v":0},{"$f":"General_INPUT_S1!AM191","v":0},{"$f":"General_INPUT_S1!AN191","v":0},{"$f":"General_INPUT_S1!AO191","v":0},{"$f":"General_INPUT_S1!AP191","v":0},{"$f":"General_INPUT_S1!AQ191","v":0},{"$f":"General_INPUT_S1!AR191","v":0},{"$f":"General_INPUT_S1!AS191","v":0},{"$f":"General_INPUT_S1!AT191","v":0},{"$f":"General_INPUT_S1!AU191","v":0},{"$f":"General_INPUT_S1!AV191","v":0},{"$f":"General_INPUT_S1!AW191","v":0},{"$f":"General_INPUT_S1!AX191","v":0},{"$f":"General_INPUT_S1!AY191","v":0},{"$f":"General_INPUT_S1!AZ191","v":0},{"$f":"General_INPUT_S1!BA191","v":0},{"$f":"General_INPUT_S1!BB191","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D192","v":0},{"$f":"General_INPUT_S1!E192","v":0},{"$f":"General_INPUT_S1!F192","v":0},{"$f":"General_INPUT_S1!G192","v":0},{"$f":"General_INPUT_S1!H192","v":0},{"$f":"General_INPUT_S1!I192","v":0},{"$f":"General_INPUT_S1!J192","v":0},{"$f":"General_INPUT_S1!K192","v":0},{"$f":"General_INPUT_S1!L192","v":0},{"$f":"General_INPUT_S1!M192","v":0},{"$f":"General_INPUT_S1!N192","v":0},{"$f":"General_INPUT_S1!O192","v":0},{"$f":"General_INPUT_S1!P192","v":0},{"$f":"General_INPUT_S1!Q192","v":0},{"$f":"General_INPUT_S1!R192","v":0},{"$f":"General_INPUT_S1!S192","v":0},{"$f":"General_INPUT_S1!T192","v":0},{"$f":"General_INPUT_S1!U192","v":0},{"$f":"General_INPUT_S1!V192","v":0},{"$f":"General_INPUT_S1!W192","v":0},{"$f":"General_INPUT_S1!X192","v":0},{"$f":"General_INPUT_S1!Y192","v":0},{"$f":"General_INPUT_S1!Z192","v":0},{"$f":"General_INPUT_S1!AA192","v":0},{"$f":"General_INPUT_S1!AB192","v":0},{"$f":"General_INPUT_S1!AC192","v":0},{"$f":"General_INPUT_S1!AD192","v":0},{"$f":"General_INPUT_S1!AE192","v":0},{"$f":"General_INPUT_S1!AF192","v":0},{"$f":"General_INPUT_S1!AG192","v":0},{"$f":"General_INPUT_S1!AH192","v":0},{"$f":"General_INPUT_S1!AI192","v":0},{"$f":"General_INPUT_S1!AJ192","v":0},{"$f":"General_INPUT_S1!AK192","v":0},{"$f":"General_INPUT_S1!AL192","v":0},{"$f":"General_INPUT_S1!AM192","v":0},{"$f":"General_INPUT_S1!AN192","v":0},{"$f":"General_INPUT_S1!AO192","v":0},{"$f":"General_INPUT_S1!AP192","v":0},{"$f":"General_INPUT_S1!AQ192","v":0},{"$f":"General_INPUT_S1!AR192","v":0},{"$f":"General_INPUT_S1!AS192","v":0},{"$f":"General_INPUT_S1!AT192","v":0},{"$f":"General_INPUT_S1!AU192","v":0},{"$f":"General_INPUT_S1!AV192","v":0},{"$f":"General_INPUT_S1!AW192","v":0},{"$f":"General_INPUT_S1!AX192","v":0},{"$f":"General_INPUT_S1!AY192","v":0},{"$f":"General_INPUT_S1!AZ192","v":0},{"$f":"General_INPUT_S1!BA192","v":0},{"$f":"General_INPUT_S1!BB192","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D193","v":0},{"$f":"General_INPUT_S1!E193","v":0},{"$f":"General_INPUT_S1!F193","v":0},{"$f":"General_INPUT_S1!G193","v":0},{"$f":"General_INPUT_S1!H193","v":0},{"$f":"General_INPUT_S1!I193","v":0},{"$f":"General_INPUT_S1!J193","v":0},{"$f":"General_INPUT_S1!K193","v":0},{"$f":"General_INPUT_S1!L193","v":0},{"$f":"General_INPUT_S1!M193","v":0},{"$f":"General_INPUT_S1!N193","v":0},{"$f":"General_INPUT_S1!O193","v":0},{"$f":"General_INPUT_S1!P193","v":0},{"$f":"General_INPUT_S1!Q193","v":0},{"$f":"General_INPUT_S1!R193","v":0},{"$f":"General_INPUT_S1!S193","v":0},{"$f":"General_INPUT_S1!T193","v":0},{"$f":"General_INPUT_S1!U193","v":0},{"$f":"General_INPUT_S1!V193","v":0},{"$f":"General_INPUT_S1!W193","v":0},{"$f":"General_INPUT_S1!X193","v":0},{"$f":"General_INPUT_S1!Y193","v":0},{"$f":"General_INPUT_S1!Z193","v":0},{"$f":"General_INPUT_S1!AA193","v":0},{"$f":"General_INPUT_S1!AB193","v":0},{"$f":"General_INPUT_S1!AC193","v":0},{"$f":"General_INPUT_S1!AD193","v":0},{"$f":"General_INPUT_S1!AE193","v":0},{"$f":"General_INPUT_S1!AF193","v":0},{"$f":"General_INPUT_S1!AG193","v":0},{"$f":"General_INPUT_S1!AH193","v":0},{"$f":"General_INPUT_S1!AI193","v":0},{"$f":"General_INPUT_S1!AJ193","v":0},{"$f":"General_INPUT_S1!AK193","v":0},{"$f":"General_INPUT_S1!AL193","v":0},{"$f":"General_INPUT_S1!AM193","v":0},{"$f":"General_INPUT_S1!AN193","v":0},{"$f":"General_INPUT_S1!AO193","v":0},{"$f":"General_INPUT_S1!AP193","v":0},{"$f":"General_INPUT_S1!AQ193","v":0},{"$f":"General_INPUT_S1!AR193","v":0},{"$f":"General_INPUT_S1!AS193","v":0},{"$f":"General_INPUT_S1!AT193","v":0},{"$f":"General_INPUT_S1!AU193","v":0},{"$f":"General_INPUT_S1!AV193","v":0},{"$f":"General_INPUT_S1!AW193","v":0},{"$f":"General_INPUT_S1!AX193","v":0},{"$f":"General_INPUT_S1!AY193","v":0},{"$f":"General_INPUT_S1!AZ193","v":0},{"$f":"General_INPUT_S1!BA193","v":0},{"$f":"General_INPUT_S1!BB193","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D194","v":0},{"$f":"General_INPUT_S1!E194","v":0},{"$f":"General_INPUT_S1!F194","v":0},{"$f":"General_INPUT_S1!G194","v":0},{"$f":"General_INPUT_S1!H194","v":0},{"$f":"General_INPUT_S1!I194","v":0},{"$f":"General_INPUT_S1!J194","v":0},{"$f":"General_INPUT_S1!K194","v":0},{"$f":"General_INPUT_S1!L194","v":0},{"$f":"General_INPUT_S1!M194","v":0},{"$f":"General_INPUT_S1!N194","v":0},{"$f":"General_INPUT_S1!O194","v":0},{"$f":"General_INPUT_S1!P194","v":0},{"$f":"General_INPUT_S1!Q194","v":0},{"$f":"General_INPUT_S1!R194","v":0},{"$f":"General_INPUT_S1!S194","v":0},{"$f":"General_INPUT_S1!T194","v":0},{"$f":"General_INPUT_S1!U194","v":0},{"$f":"General_INPUT_S1!V194","v":0},{"$f":"General_INPUT_S1!W194","v":0},{"$f":"General_INPUT_S1!X194","v":0},{"$f":"General_INPUT_S1!Y194","v":0},{"$f":"General_INPUT_S1!Z194","v":0},{"$f":"General_INPUT_S1!AA194","v":0},{"$f":"General_INPUT_S1!AB194","v":0},{"$f":"General_INPUT_S1!AC194","v":0},{"$f":"General_INPUT_S1!AD194","v":0},{"$f":"General_INPUT_S1!AE194","v":0},{"$f":"General_INPUT_S1!AF194","v":0},{"$f":"General_INPUT_S1!AG194","v":0},{"$f":"General_INPUT_S1!AH194","v":0},{"$f":"General_INPUT_S1!AI194","v":0},{"$f":"General_INPUT_S1!AJ194","v":0},{"$f":"General_INPUT_S1!AK194","v":0},{"$f":"General_INPUT_S1!AL194","v":0},{"$f":"General_INPUT_S1!AM194","v":0},{"$f":"General_INPUT_S1!AN194","v":0},{"$f":"General_INPUT_S1!AO194","v":0},{"$f":"General_INPUT_S1!AP194","v":0},{"$f":"General_INPUT_S1!AQ194","v":0},{"$f":"General_INPUT_S1!AR194","v":0},{"$f":"General_INPUT_S1!AS194","v":0},{"$f":"General_INPUT_S1!AT194","v":0},{"$f":"General_INPUT_S1!AU194","v":0},{"$f":"General_INPUT_S1!AV194","v":0},{"$f":"General_INPUT_S1!AW194","v":0},{"$f":"General_INPUT_S1!AX194","v":0},{"$f":"General_INPUT_S1!AY194","v":0},{"$f":"General_INPUT_S1!AZ194","v":0},{"$f":"General_INPUT_S1!BA194","v":0},{"$f":"General_INPUT_S1!BB194","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D195","v":0},{"$f":"General_INPUT_S1!E195","v":0},{"$f":"General_INPUT_S1!F195","v":0},{"$f":"General_INPUT_S1!G195","v":0},{"$f":"General_INPUT_S1!H195","v":0},{"$f":"General_INPUT_S1!I195","v":0},{"$f":"General_INPUT_S1!J195","v":0},{"$f":"General_INPUT_S1!K195","v":0},{"$f":"General_INPUT_S1!L195","v":0},{"$f":"General_INPUT_S1!M195","v":0},{"$f":"General_INPUT_S1!N195","v":0},{"$f":"General_INPUT_S1!O195","v":0},{"$f":"General_INPUT_S1!P195","v":0},{"$f":"General_INPUT_S1!Q195","v":0},{"$f":"General_INPUT_S1!R195","v":0},{"$f":"General_INPUT_S1!S195","v":0},{"$f":"General_INPUT_S1!T195","v":0},{"$f":"General_INPUT_S1!U195","v":0},{"$f":"General_INPUT_S1!V195","v":0},{"$f":"General_INPUT_S1!W195","v":0},{"$f":"General_INPUT_S1!X195","v":0},{"$f":"General_INPUT_S1!Y195","v":0},{"$f":"General_INPUT_S1!Z195","v":0},{"$f":"General_INPUT_S1!AA195","v":0},{"$f":"General_INPUT_S1!AB195","v":0},{"$f":"General_INPUT_S1!AC195","v":0},{"$f":"General_INPUT_S1!AD195","v":0},{"$f":"General_INPUT_S1!AE195","v":0},{"$f":"General_INPUT_S1!AF195","v":0},{"$f":"General_INPUT_S1!AG195","v":0},{"$f":"General_INPUT_S1!AH195","v":0},{"$f":"General_INPUT_S1!AI195","v":0},{"$f":"General_INPUT_S1!AJ195","v":0},{"$f":"General_INPUT_S1!AK195","v":0},{"$f":"General_INPUT_S1!AL195","v":0},{"$f":"General_INPUT_S1!AM195","v":0},{"$f":"General_INPUT_S1!AN195","v":0},{"$f":"General_INPUT_S1!AO195","v":0},{"$f":"General_INPUT_S1!AP195","v":0},{"$f":"General_INPUT_S1!AQ195","v":0},{"$f":"General_INPUT_S1!AR195","v":0},{"$f":"General_INPUT_S1!AS195","v":0},{"$f":"General_INPUT_S1!AT195","v":0},{"$f":"General_INPUT_S1!AU195","v":0},{"$f":"General_INPUT_S1!AV195","v":0},{"$f":"General_INPUT_S1!AW195","v":0},{"$f":"General_INPUT_S1!AX195","v":0},{"$f":"General_INPUT_S1!AY195","v":0},{"$f":"General_INPUT_S1!AZ195","v":0},{"$f":"General_INPUT_S1!BA195","v":0},{"$f":"General_INPUT_S1!BB195","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D196","v":0},{"$f":"General_INPUT_S1!E196","v":0},{"$f":"General_INPUT_S1!F196","v":0},{"$f":"General_INPUT_S1!G196","v":0},{"$f":"General_INPUT_S1!H196","v":0},{"$f":"General_INPUT_S1!I196","v":0},{"$f":"General_INPUT_S1!J196","v":0},{"$f":"General_INPUT_S1!K196","v":0},{"$f":"General_INPUT_S1!L196","v":0},{"$f":"General_INPUT_S1!M196","v":0},{"$f":"General_INPUT_S1!N196","v":0},{"$f":"General_INPUT_S1!O196","v":0},{"$f":"General_INPUT_S1!P196","v":0},{"$f":"General_INPUT_S1!Q196","v":0},{"$f":"General_INPUT_S1!R196","v":0},{"$f":"General_INPUT_S1!S196","v":0},{"$f":"General_INPUT_S1!T196","v":0},{"$f":"General_INPUT_S1!U196","v":0},{"$f":"General_INPUT_S1!V196","v":0},{"$f":"General_INPUT_S1!W196","v":0},{"$f":"General_INPUT_S1!X196","v":0},{"$f":"General_INPUT_S1!Y196","v":0},{"$f":"General_INPUT_S1!Z196","v":0},{"$f":"General_INPUT_S1!AA196","v":0},{"$f":"General_INPUT_S1!AB196","v":0},{"$f":"General_INPUT_S1!AC196","v":0},{"$f":"General_INPUT_S1!AD196","v":0},{"$f":"General_INPUT_S1!AE196","v":0},{"$f":"General_INPUT_S1!AF196","v":0},{"$f":"General_INPUT_S1!AG196","v":0},{"$f":"General_INPUT_S1!AH196","v":0},{"$f":"General_INPUT_S1!AI196","v":0},{"$f":"General_INPUT_S1!AJ196","v":0},{"$f":"General_INPUT_S1!AK196","v":0},{"$f":"General_INPUT_S1!AL196","v":0},{"$f":"General_INPUT_S1!AM196","v":0},{"$f":"General_INPUT_S1!AN196","v":0},{"$f":"General_INPUT_S1!AO196","v":0},{"$f":"General_INPUT_S1!AP196","v":0},{"$f":"General_INPUT_S1!AQ196","v":0},{"$f":"General_INPUT_S1!AR196","v":0},{"$f":"General_INPUT_S1!AS196","v":0},{"$f":"General_INPUT_S1!AT196","v":0},{"$f":"General_INPUT_S1!AU196","v":0},{"$f":"General_INPUT_S1!AV196","v":0},{"$f":"General_INPUT_S1!AW196","v":0},{"$f":"General_INPUT_S1!AX196","v":0},{"$f":"General_INPUT_S1!AY196","v":0},{"$f":"General_INPUT_S1!AZ196","v":0},{"$f":"General_INPUT_S1!BA196","v":0},{"$f":"General_INPUT_S1!BB196","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D197","v":0},{"$f":"General_INPUT_S1!E197","v":0},{"$f":"General_INPUT_S1!F197","v":0},{"$f":"General_INPUT_S1!G197","v":0},{"$f":"General_INPUT_S1!H197","v":0},{"$f":"General_INPUT_S1!I197","v":0},{"$f":"General_INPUT_S1!J197","v":0},{"$f":"General_INPUT_S1!K197","v":0},{"$f":"General_INPUT_S1!L197","v":0},{"$f":"General_INPUT_S1!M197","v":0},{"$f":"General_INPUT_S1!N197","v":0},{"$f":"General_INPUT_S1!O197","v":0},{"$f":"General_INPUT_S1!P197","v":0},{"$f":"General_INPUT_S1!Q197","v":0},{"$f":"General_INPUT_S1!R197","v":0},{"$f":"General_INPUT_S1!S197","v":0},{"$f":"General_INPUT_S1!T197","v":0},{"$f":"General_INPUT_S1!U197","v":0},{"$f":"General_INPUT_S1!V197","v":0},{"$f":"General_INPUT_S1!W197","v":0},{"$f":"General_INPUT_S1!X197","v":0},{"$f":"General_INPUT_S1!Y197","v":0},{"$f":"General_INPUT_S1!Z197","v":0},{"$f":"General_INPUT_S1!AA197","v":0},{"$f":"General_INPUT_S1!AB197","v":0},{"$f":"General_INPUT_S1!AC197","v":0},{"$f":"General_INPUT_S1!AD197","v":0},{"$f":"General_INPUT_S1!AE197","v":0},{"$f":"General_INPUT_S1!AF197","v":0},{"$f":"General_INPUT_S1!AG197","v":0},{"$f":"General_INPUT_S1!AH197","v":0},{"$f":"General_INPUT_S1!AI197","v":0},{"$f":"General_INPUT_S1!AJ197","v":0},{"$f":"General_INPUT_S1!AK197","v":0},{"$f":"General_INPUT_S1!AL197","v":0},{"$f":"General_INPUT_S1!AM197","v":0},{"$f":"General_INPUT_S1!AN197","v":0},{"$f":"General_INPUT_S1!AO197","v":0},{"$f":"General_INPUT_S1!AP197","v":0},{"$f":"General_INPUT_S1!AQ197","v":0},{"$f":"General_INPUT_S1!AR197","v":0},{"$f":"General_INPUT_S1!AS197","v":0},{"$f":"General_INPUT_S1!AT197","v":0},{"$f":"General_INPUT_S1!AU197","v":0},{"$f":"General_INPUT_S1!AV197","v":0},{"$f":"General_INPUT_S1!AW197","v":0},{"$f":"General_INPUT_S1!AX197","v":0},{"$f":"General_INPUT_S1!AY197","v":0},{"$f":"General_INPUT_S1!AZ197","v":0},{"$f":"General_INPUT_S1!BA197","v":0},{"$f":"General_INPUT_S1!BB197","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D198","v":0},{"$f":"General_INPUT_S1!E198","v":0},{"$f":"General_INPUT_S1!F198","v":0},{"$f":"General_INPUT_S1!G198","v":0},{"$f":"General_INPUT_S1!H198","v":0},{"$f":"General_INPUT_S1!I198","v":0},{"$f":"General_INPUT_S1!J198","v":0},{"$f":"General_INPUT_S1!K198","v":0},{"$f":"General_INPUT_S1!L198","v":0},{"$f":"General_INPUT_S1!M198","v":0},{"$f":"General_INPUT_S1!N198","v":0},{"$f":"General_INPUT_S1!O198","v":0},{"$f":"General_INPUT_S1!P198","v":0},{"$f":"General_INPUT_S1!Q198","v":0},{"$f":"General_INPUT_S1!R198","v":0},{"$f":"General_INPUT_S1!S198","v":0},{"$f":"General_INPUT_S1!T198","v":0},{"$f":"General_INPUT_S1!U198","v":0},{"$f":"General_INPUT_S1!V198","v":0},{"$f":"General_INPUT_S1!W198","v":0},{"$f":"General_INPUT_S1!X198","v":0},{"$f":"General_INPUT_S1!Y198","v":0},{"$f":"General_INPUT_S1!Z198","v":0},{"$f":"General_INPUT_S1!AA198","v":0},{"$f":"General_INPUT_S1!AB198","v":0},{"$f":"General_INPUT_S1!AC198","v":0},{"$f":"General_INPUT_S1!AD198","v":0},{"$f":"General_INPUT_S1!AE198","v":0},{"$f":"General_INPUT_S1!AF198","v":0},{"$f":"General_INPUT_S1!AG198","v":0},{"$f":"General_INPUT_S1!AH198","v":0},{"$f":"General_INPUT_S1!AI198","v":0},{"$f":"General_INPUT_S1!AJ198","v":0},{"$f":"General_INPUT_S1!AK198","v":0},{"$f":"General_INPUT_S1!AL198","v":0},{"$f":"General_INPUT_S1!AM198","v":0},{"$f":"General_INPUT_S1!AN198","v":0},{"$f":"General_INPUT_S1!AO198","v":0},{"$f":"General_INPUT_S1!AP198","v":0},{"$f":"General_INPUT_S1!AQ198","v":0},{"$f":"General_INPUT_S1!AR198","v":0},{"$f":"General_INPUT_S1!AS198","v":0},{"$f":"General_INPUT_S1!AT198","v":0},{"$f":"General_INPUT_S1!AU198","v":0},{"$f":"General_INPUT_S1!AV198","v":0},{"$f":"General_INPUT_S1!AW198","v":0},{"$f":"General_INPUT_S1!AX198","v":0},{"$f":"General_INPUT_S1!AY198","v":0},{"$f":"General_INPUT_S1!AZ198","v":0},{"$f":"General_INPUT_S1!BA198","v":0},{"$f":"General_INPUT_S1!BB198","v":0}]
[]
[]
[null,null,"Generation"]
[null,null,"Electricity generation can be calculated using annual average load factors from capacity information (drag formula for 2010 to the right) or manually input where modelled data exists"]
[null,null,"Unit","GWh"]
[null,null,"Source","IEA (2022) and Global Energy Monitor (2023)"]
[null,null,null,"Load factor"]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B207,TechRef_List,0))","v":"Coal"},{"$f":"General_INPUT_S1!D207","v":189069.423929098},{"$f":"General_INPUT_S1!E207","v":189069.423929098},{"$f":"General_INPUT_S1!F207","v":189069.423929098},{"$f":"General_INPUT_S1!G207","v":189069.423929098},{"$f":"General_INPUT_S1!H207","v":189069.423929098},{"$f":"General_INPUT_S1!I207","v":189069.423929098},{"$f":"General_INPUT_S1!J207","v":189069.423929098},{"$f":"General_INPUT_S1!K207","v":189069.423929098},{"$f":"General_INPUT_S1!L207","v":189069.423929098},{"$f":"General_INPUT_S1!M207","v":189069.423929098},{"$f":"General_INPUT_S1!N207","v":189069.423929098},{"$f":"General_INPUT_S1!O207","v":189069.423929098},{"$f":"General_INPUT_S1!P207","v":194977.84342688299},{"$f":"General_INPUT_S1!Q207","v":200886.26292466698},{"$f":"General_INPUT_S1!R207","v":212703.10192023602},{"$f":"General_INPUT_S1!S207","v":224519.94091580401},{"$f":"General_INPUT_S1!T207","v":233382.57016248099},{"$f":"General_INPUT_S1!U207","v":242245.19940915701},{"$f":"General_INPUT_S1!V207","v":248153.61890694199},{"$f":"General_INPUT_S1!W207","v":259970.457902511},{"$f":"General_INPUT_S1!X207","v":262924.667651403},{"$f":"General_INPUT_S1!Y207","v":265878.87740029499},{"$f":"General_INPUT_S1!Z207","v":262924.667651403},{"$f":"General_INPUT_S1!AA207","v":259970.457902511},{"$f":"General_INPUT_S1!AB207","v":251107.82865583399},{"$f":"General_INPUT_S1!AC207","v":239290.98966026501},{"$f":"General_INPUT_S1!AD207","v":230428.36041358899},{"$f":"General_INPUT_S1!AE207","v":209748.89217134402},{"$f":"General_INPUT_S1!AF207","v":192023.63367799099},{"$f":"General_INPUT_S1!AG207","v":180206.79468242198},{"$f":"General_INPUT_S1!AH207","v":162481.53618906901},{"$f":"General_INPUT_S1!AI207","v":141802.06794682398},{"$f":"General_INPUT_S1!AJ207","v":124076.809453471},{"$f":"General_INPUT_S1!AK207","v":106351.55096011801},{"$f":"General_INPUT_S1!AL207","v":85672.082717872792},{"$f":"General_INPUT_S1!AM207","v":70901.033973412195},{"$f":"General_INPUT_S1!AN207","v":56129.985228951198},{"$f":"General_INPUT_S1!AO207","v":44313.146233382598},{"$f":"General_INPUT_S1!AP207","v":38404.726735598102},{"$f":"General_INPUT_S1!AQ207","v":32496.307237813602},{"$f":"General_INPUT_S1!AR207","v":23633.677991137498},{"$f":"General_INPUT_S1!AS207","v":20679.468242245497},{"$f":"General_INPUT_S1!AT207","v":17179.468242245497},{"$f":"General_INPUT_S1!AU207","v":13679.468242245499},{"$f":"General_INPUT_S1!AV207","v":10179.468242245499},{"$f":"General_INPUT_S1!AW207","v":6679.468242245498},{"$f":"General_INPUT_S1!AX207","v":3179.4682422454985},{"$f":"General_INPUT_S1!AY207","v":1000},{"$f":"General_INPUT_S1!AZ207","v":1000},{"$f":"General_INPUT_S1!BA207","v":500},{"$f":"General_INPUT_S1!BB207","v":250}]
[null,"Tech2","Coal CCS",{"$f":"General_INPUT_S1!D208","v":0},{"$f":"General_INPUT_S1!E208","v":0},{"$f":"General_INPUT_S1!F208","v":0},{"$f":"General_INPUT_S1!G208","v":0},{"$f":"General_INPUT_S1!H208","v":0},{"$f":"General_INPUT_S1!I208","v":0},{"$f":"General_INPUT_S1!J208","v":0},{"$f":"General_INPUT_S1!K208","v":0},{"$f":"General_INPUT_S1!L208","v":0},{"$f":"General_INPUT_S1!M208","v":0},{"$f":"General_INPUT_S1!N208","v":0},{"$f":"General_INPUT_S1!O208","v":0},{"$f":"General_INPUT_S1!P208","v":0},{"$f":"General_INPUT_S1!Q208","v":0},{"$f":"General_INPUT_S1!R208","v":0},{"$f":"General_INPUT_S1!S208","v":0},{"$f":"General_INPUT_S1!T208","v":0},{"$f":"General_INPUT_S1!U208","v":0},{"$f":"General_INPUT_S1!V208","v":0},{"$f":"General_INPUT_S1!W208","v":0},{"$f":"General_INPUT_S1!X208","v":0},{"$f":"General_INPUT_S1!Y208","v":0},{"$f":"General_INPUT_S1!Z208","v":0},{"$f":"General_INPUT_S1!AA208","v":0},{"$f":"General_INPUT_S1!AB208","v":0},{"$f":"General_INPUT_S1!AC208","v":6.5999999999939982},{"$f":"General_INPUT_S1!AD208","v":5842.7353028068192},{"$f":"General_INPUT_S1!AE208","v":5849.335302806212},{"$f":"General_INPUT_S1!AF208","v":3899.5568685374747},{"$f":"General_INPUT_S1!AG208","v":1949.7784342687373},{"$f":"General_INPUT_S1!AH208","v":5849.3353028068123},{"$f":"General_INPUT_S1!AI208","v":11734.121122599656},{"$f":"General_INPUT_S1!AJ208","v":13731.166912850742},{"$f":"General_INPUT_S1!AK208","v":15740.029542097929},{"$f":"General_INPUT_S1!AL208","v":15787.296898074812},{"$f":"General_INPUT_S1!AM208","v":17813.884785820141},{"$f":"General_INPUT_S1!AN208","v":21837.518463815057},{"$f":"General_INPUT_S1!AO208","v":25884.785819794539},{"$f":"General_INPUT_S1!AP208","v":19970.457902509945},{"$f":"General_INPUT_S1!AQ208","v":24035.450516989382},{"$f":"General_INPUT_S1!AR208","v":28124.076809453174},{"$f":"General_INPUT_S1!AS208","v":22162.481536193256},{"$f":"General_INPUT_S1!AT208","v":24248.15361890964},{"$f":"General_INPUT_S1!AU208","v":24319.05465288306},{"$f":"General_INPUT_S1!AV208","v":28454.948301329092},{"$f":"General_INPUT_S1!AW208","v":26499.261447563989},{"$f":"General_INPUT_S1!AX208","v":26576.070901035186},{"$f":"General_INPUT_S1!AY208","v":24602.658788776742},{"$f":"General_INPUT_S1!AZ208","v":26729.689807977589},{"$f":"General_INPUT_S1!BA208","v":28868.537666174154},{"$f":"General_INPUT_S1!BB208","v":28951.255539142971}]
[null,"Tech3","Gas Open",{"$f":"General_INPUT_S1!D209","v":13293.943870014751},{"$f":"General_INPUT_S1!E209","v":13293.943870014751},{"$f":"General_INPUT_S1!F209","v":13293.943870014751},{"$f":"General_INPUT_S1!G209","v":13293.943870014751},{"$f":"General_INPUT_S1!H209","v":13293.943870014751},{"$f":"General_INPUT_S1!I209","v":13293.943870014751},{"$f":"General_INPUT_S1!J209","v":13293.943870014751},{"$f":"General_INPUT_S1!K209","v":13293.943870014751},{"$f":"General_INPUT_S1!L209","v":13293.943870014751},{"$f":"General_INPUT_S1!M209","v":13293.943870014751},{"$f":"General_INPUT_S1!N209","v":13293.943870014751},{"$f":"General_INPUT_S1!O209","v":13293.943870014751},{"$f":"General_INPUT_S1!P209","v":13293.943870014751},{"$f":"General_INPUT_S1!Q209","v":14032.49630723775},{"$f":"General_INPUT_S1!R209","v":16986.706056130002},{"$f":"General_INPUT_S1!S209","v":15509.601181684005},{"$f":"General_INPUT_S1!T209","v":14771.048744460757},{"$f":"General_INPUT_S1!U209","v":16248.153618906998},{"$f":"General_INPUT_S1!V209","v":17725.258493353002},{"$f":"General_INPUT_S1!W209","v":16986.706056130002},{"$f":"General_INPUT_S1!X209","v":16248.153618906998},{"$f":"General_INPUT_S1!Y209","v":16248.153618907012},{"$f":"General_INPUT_S1!Z209","v":17725.258493352994},{"$f":"General_INPUT_S1!AA209","v":16248.153618906756},{"$f":"General_INPUT_S1!AB209","v":16986.706056130002},{"$f":"General_INPUT_S1!AC209","v":16986.706056129995},{"$f":"General_INPUT_S1!AD209","v":14771.04874446075},{"$f":"General_INPUT_S1!AE209","v":14771.04874446075},{"$f":"General_INPUT_S1!AF209","v":14771.04874446075},{"$f":"General_INPUT_S1!AG209","v":11816.838995568751},{"$f":"General_INPUT_S1!AH209","v":11078.286558345751},{"$f":"General_INPUT_S1!AI209","v":11078.286558345504},{"$f":"General_INPUT_S1!AJ209","v":9601.1816838995019},{"$f":"General_INPUT_S1!AK209","v":8862.6292466764971},{"$f":"General_INPUT_S1!AL209","v":8862.6292466765517},{"$f":"General_INPUT_S1!AM209","v":7385.5243722302002},{"$f":"General_INPUT_S1!AN209","v":7385.5243722303994},{"$f":"General_INPUT_S1!AO209","v":6646.9719350074001},{"$f":"General_INPUT_S1!AP209","v":5908.419497784399},{"$f":"General_INPUT_S1!AQ209","v":5169.8670605613997},{"$f":"General_INPUT_S1!AR209","v":5169.8670605612742},{"$f":"General_INPUT_S1!AS209","v":4431.3146233381513},{"$f":"General_INPUT_S1!AT209","v":3692.7621861151501},{"$f":"General_INPUT_S1!AU209","v":2954.2097488920263},{"$f":"General_INPUT_S1!AV209","v":2954.2097488920263},{"$f":"General_INPUT_S1!AW209","v":2954.2097488921495},{"$f":"General_INPUT_S1!AX209","v":2215.6573116691502},{"$f":"General_INPUT_S1!AY209","v":738.55243722312468},{"$f":"General_INPUT_S1!AZ209","v":1477.1048744461245},{"$f":"General_INPUT_S1!BA209","v":738.55243722312514},{"$f":"General_INPUT_S1!BB209","v":738.55243722312002}]
[null,"Tech4","Gas Combined",{"$f":"General_INPUT_S1!D210","v":39881.831610044253},{"$f":"General_INPUT_S1!E210","v":39881.831610044253},{"$f":"General_INPUT_S1!F210","v":39881.831610044253},{"$f":"General_INPUT_S1!G210","v":39881.831610044253},{"$f":"General_INPUT_S1!H210","v":39881.831610044253},{"$f":"General_INPUT_S1!I210","v":39881.831610044253},{"$f":"General_INPUT_S1!J210","v":39881.831610044253},{"$f":"General_INPUT_S1!K210","v":39881.831610044253},{"$f":"General_INPUT_S1!L210","v":39881.831610044253},{"$f":"General_INPUT_S1!M210","v":39881.831610044253},{"$f":"General_INPUT_S1!N210","v":39881.831610044253},{"$f":"General_INPUT_S1!O210","v":39881.831610044253},{"$f":"General_INPUT_S1!P210","v":39881.831610044253},{"$f":"General_INPUT_S1!Q210","v":42097.488921713251},{"$f":"General_INPUT_S1!R210","v":50960.118168390014},{"$f":"General_INPUT_S1!S210","v":46528.803545052011},{"$f":"General_INPUT_S1!T210","v":44313.146233382271},{"$f":"General_INPUT_S1!U210","v":48744.460856720994},{"$f":"General_INPUT_S1!V210","v":53175.775480059012},{"$f":"General_INPUT_S1!W210","v":50960.118168390014},{"$f":"General_INPUT_S1!X210","v":48744.460856720994},{"$f":"General_INPUT_S1!Y210","v":48744.460856721031},{"$f":"General_INPUT_S1!Z210","v":53175.77548005899},{"$f":"General_INPUT_S1!AA210","v":48744.460856720267},{"$f":"General_INPUT_S1!AB210","v":50960.118168390014},{"$f":"General_INPUT_S1!AC210","v":50960.118168389992},{"$f":"General_INPUT_S1!AD210","v":44313.146233382249},{"$f":"General_INPUT_S1!AE210","v":44313.146233382249},{"$f":"General_INPUT_S1!AF210","v":44313.146233382249},{"$f":"General_INPUT_S1!AG210","v":35450.516986706258},{"$f":"General_INPUT_S1!AH210","v":33234.85967503726},{"$f":"General_INPUT_S1!AI210","v":33234.85967503651},{"$f":"General_INPUT_S1!AJ210","v":28803.545051698504},{"$f":"General_INPUT_S1!AK210","v":26587.887740029495},{"$f":"General_INPUT_S1!AL210","v":26587.887740029655},{"$f":"General_INPUT_S1!AM210","v":22156.573116690601},{"$f":"General_INPUT_S1!AN210","v":22156.573116691197},{"$f":"General_INPUT_S1!AO210","v":19940.915805022199},{"$f":"General_INPUT_S1!AP210","v":17725.258493353194},{"$f":"General_INPUT_S1!AQ210","v":15509.601181684198},{"$f":"General_INPUT_S1!AR210","v":15509.601181683824},{"$f":"General_INPUT_S1!AS210","v":13293.943870014455},{"$f":"General_INPUT_S1!AT210","v":11078.28655834545},{"$f":"General_INPUT_S1!AU210","v":8862.6292466760788},{"$f":"General_INPUT_S1!AV210","v":8862.6292466760788},{"$f":"General_INPUT_S1!AW210","v":8862.629246676448},{"$f":"General_INPUT_S1!AX210","v":6646.9719350074511},{"$f":"General_INPUT_S1!AY210","v":2215.6573116693739},{"$f":"General_INPUT_S1!AZ210","v":4431.3146233383732},{"$f":"General_INPUT_S1!BA210","v":2215.6573116693753},{"$f":"General_INPUT_S1!BB210","v":2215.6573116693598}]
[null,"Tech5","Gas Combined CCS",{"$f":"General_INPUT_S1!D211","v":0},{"$f":"General_INPUT_S1!E211","v":0},{"$f":"General_INPUT_S1!F211","v":0},{"$f":"General_INPUT_S1!G211","v":0},{"$f":"General_INPUT_S1!H211","v":0},{"$f":"General_INPUT_S1!I211","v":0},{"$f":"General_INPUT_S1!J211","v":0},{"$f":"General_INPUT_S1!K211","v":0},{"$f":"General_INPUT_S1!L211","v":0},{"$f":"General_INPUT_S1!M211","v":0},{"$f":"General_INPUT_S1!N211","v":0},{"$f":"General_INPUT_S1!O211","v":0},{"$f":"General_INPUT_S1!P211","v":0},{"$f":"General_INPUT_S1!Q211","v":0},{"$f":"General_INPUT_S1!R211","v":0},{"$f":"General_INPUT_S1!S211","v":0},{"$f":"General_INPUT_S1!T211","v":0},{"$f":"General_INPUT_S1!U211","v":0},{"$f":"General_INPUT_S1!V211","v":0},{"$f":"General_INPUT_S1!W211","v":0},{"$f":"General_INPUT_S1!X211","v":0},{"$f":"General_INPUT_S1!Y211","v":0},{"$f":"General_INPUT_S1!Z211","v":0},{"$f":"General_INPUT_S1!AA211","v":0},{"$f":"General_INPUT_S1!AB211","v":0},{"$f":"General_INPUT_S1!AC211","v":3.3999999999969073},{"$f":"General_INPUT_S1!AD211","v":3009.8939438701786},{"$f":"General_INPUT_S1!AE211","v":3013.2939438698668},{"$f":"General_INPUT_S1!AF211","v":2008.8626292465776},{"$f":"General_INPUT_S1!AG211","v":1004.4313146232888},{"$f":"General_INPUT_S1!AH211","v":3013.293943870176},{"$f":"General_INPUT_S1!AI211","v":5991.1373707532975},{"$f":"General_INPUT_S1!AJ211","v":6948.3013293943504},{"$f":"General_INPUT_S1!AK211","v":7893.6484490401008},{"$f":"General_INPUT_S1!AL211","v":7846.3810930551454},{"$f":"General_INPUT_S1!AM211","v":8774.0029542099182},{"$f":"General_INPUT_S1!AN211","v":10658.788774004965},{"$f":"General_INPUT_S1!AO211","v":12519.940915805666},{"$f":"General_INPUT_S1!AP211","v":9571.6395864100905},{"$f":"General_INPUT_S1!AQ211","v":11415.066469720618},{"$f":"General_INPUT_S1!AR211","v":13234.859675036785},{"$f":"General_INPUT_S1!AS211","v":10333.825701626765},{"$f":"General_INPUT_S1!AT211","v":11202.363367800357},{"$f":"General_INPUT_S1!AU211","v":11131.462333826939},{"$f":"General_INPUT_S1!AV211","v":12903.988183160864},{"$f":"General_INPUT_S1!AW211","v":11905.465288035992},{"$f":"General_INPUT_S1!AX211","v":11828.655834564792},{"$f":"General_INPUT_S1!AY211","v":10847.858197933258},{"$f":"General_INPUT_S1!AZ211","v":11675.036927622392},{"$f":"General_INPUT_S1!BA211","v":12490.398818316035},{"$f":"General_INPUT_S1!BB211","v":12407.680945346989}]
[null,"Tech6","Oil",{"$f":"General_INPUT_S1!D212","v":11816.838995568985},{"$f":"General_INPUT_S1!E212","v":11816.838995568985},{"$f":"General_INPUT_S1!F212","v":11816.838995568985},{"$f":"General_INPUT_S1!G212","v":11816.838995568985},{"$f":"General_INPUT_S1!H212","v":11816.838995568985},{"$f":"General_INPUT_S1!I212","v":11816.838995568985},{"$f":"General_INPUT_S1!J212","v":11816.838995568985},{"$f":"General_INPUT_S1!K212","v":11816.838995568985},{"$f":"General_INPUT_S1!L212","v":11816.838995568985},{"$f":"General_INPUT_S1!M212","v":11816.838995568985},{"$f":"General_INPUT_S1!N212","v":11816.838995568985},{"$f":"General_INPUT_S1!O212","v":11816.838995568985},{"$f":"General_INPUT_S1!P212","v":8862.6292466759933},{"$f":"General_INPUT_S1!Q212","v":8862.6292466769883},{"$f":"General_INPUT_S1!R212","v":8862.629246675966},{"$f":"General_INPUT_S1!S212","v":8862.629246675966},{"$f":"General_INPUT_S1!T212","v":8862.6292466769883},{"$f":"General_INPUT_S1!U212","v":5908.4194977850184},{"$f":"General_INPUT_S1!V212","v":5908.4194977839961},{"$f":"General_INPUT_S1!W212","v":5908.4194977839961},{"$f":"General_INPUT_S1!X212","v":5908.4194977839961},{"$f":"General_INPUT_S1!Y212","v":8862.629246675966},{"$f":"General_INPUT_S1!Z212","v":5908.4194977839961},{"$f":"General_INPUT_S1!AA212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AB212","v":8862.6292466769883},{"$f":"General_INPUT_S1!AC212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AD212","v":8862.6292466769883},{"$f":"General_INPUT_S1!AE212","v":5908.4194977850184},{"$f":"General_INPUT_S1!AF212","v":5908.4194977839961},{"$f":"General_INPUT_S1!AG212","v":8862.6292466759933},{"$f":"General_INPUT_S1!AH212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AI212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AJ212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AK212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AL212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AM212","v":10.000000000005116},{"$f":"General_INPUT_S1!AN212","v":2954.2097488919981},{"$f":"General_INPUT_S1!AO212","v":5908.4194977841089},{"$f":"General_INPUT_S1!AP212","v":11.000000000002785},{"$f":"General_INPUT_S1!AQ212","v":5908.4194977845},{"$f":"General_INPUT_S1!AR212","v":2954.2097488920049},{"$f":"General_INPUT_S1!AS212","v":9.9999999999980105},{"$f":"General_INPUT_S1!AT212","v":2954.2097488920049},{"$f":"General_INPUT_S1!AU212","v":2954.2097488924951},{"$f":"General_INPUT_S1!AV212","v":2954.2097488924951},{"$f":"General_INPUT_S1!AW212","v":10.000000000001563},{"$f":"General_INPUT_S1!AX212","v":9.9999999999980105},{"$f":"General_INPUT_S1!AY212","v":2964.2097488920031},{"$f":"General_INPUT_S1!AZ212","v":2954.2097488920012},{"$f":"General_INPUT_S1!BA212","v":5908.4194977844982},{"$f":"General_INPUT_S1!BB212","v":2954.2097488920299}]
[null,"Tech7","Nuclear",{"$f":"General_INPUT_S1!D213","v":0},{"$f":"General_INPUT_S1!E213","v":0},{"$f":"General_INPUT_S1!F213","v":0},{"$f":"General_INPUT_S1!G213","v":0},{"$f":"General_INPUT_S1!H213","v":0},{"$f":"General_INPUT_S1!I213","v":0},{"$f":"General_INPUT_S1!J213","v":0},{"$f":"General_INPUT_S1!K213","v":0},{"$f":"General_INPUT_S1!L213","v":0},{"$f":"General_INPUT_S1!M213","v":0},{"$f":"General_INPUT_S1!N213","v":0},{"$f":"General_INPUT_S1!O213","v":0},{"$f":"General_INPUT_S1!P213","v":0},{"$f":"General_INPUT_S1!Q213","v":0},{"$f":"General_INPUT_S1!R213","v":0},{"$f":"General_INPUT_S1!S213","v":0},{"$f":"General_INPUT_S1!T213","v":0},{"$f":"General_INPUT_S1!U213","v":0},{"$f":"General_INPUT_S1!V213","v":0},{"$f":"General_INPUT_S1!W213","v":0},{"$f":"General_INPUT_S1!X213","v":0},{"$f":"General_INPUT_S1!Y213","v":0},{"$f":"General_INPUT_S1!Z213","v":0},{"$f":"General_INPUT_S1!AA213","v":0},{"$f":"General_INPUT_S1!AB213","v":0},{"$f":"General_INPUT_S1!AC213","v":0},{"$f":"General_INPUT_S1!AD213","v":5000},{"$f":"General_INPUT_S1!AE213","v":11816.838995569924},{"$f":"General_INPUT_S1!AF213","v":20679.468242246003},{"$f":"General_INPUT_S1!AG213","v":20679.468242246003},{"$f":"General_INPUT_S1!AH213","v":23633.677991137007},{"$f":"General_INPUT_S1!AI213","v":26587.887740029033},{"$f":"General_INPUT_S1!AJ213","v":32496.307237813995},{"$f":"General_INPUT_S1!AK213","v":35450.516986706018},{"$f":"General_INPUT_S1!AL213","v":41358.936484489961},{"$f":"General_INPUT_S1!AM213","v":41358.936484488026},{"$f":"General_INPUT_S1!AN213","v":47267.355982269917},{"$f":"General_INPUT_S1!AO213","v":53175.775480059885},{"$f":"General_INPUT_S1!AP213","v":56129.985228950092},{"$f":"General_INPUT_S1!AQ213","v":59084.194977839841},{"$f":"General_INPUT_S1!AR213","v":56129.985228950092},{"$f":"General_INPUT_S1!AS213","v":70901.033973409998},{"$f":"General_INPUT_S1!AT213","v":64992.61447562003},{"$f":"General_INPUT_S1!AU213","v":67946.824224520009},{"$f":"General_INPUT_S1!AV213","v":62038.404726730048},{"$f":"General_INPUT_S1!AW213","v":64992.61447562003},{"$f":"General_INPUT_S1!AX213","v":62038.404726740053},{"$f":"General_INPUT_S1!AY213","v":64992.614475630035},{"$f":"General_INPUT_S1!AZ213","v":64992.61447562003},{"$f":"General_INPUT_S1!BA213","v":64992.614475629809},{"$f":"General_INPUT_S1!BB213","v":62038.404726740053}]
[null,"Tech8","Biomass",{"$f":"General_INPUT_S1!D214","v":17725.258493351987},{"$f":"General_INPUT_S1!E214","v":17725.258493351987},{"$f":"General_INPUT_S1!F214","v":17725.258493351987},{"$f":"General_INPUT_S1!G214","v":17725.258493351987},{"$f":"General_INPUT_S1!H214","v":17725.258493351987},{"$f":"General_INPUT_S1!I214","v":17725.258493351987},{"$f":"General_INPUT_S1!J214","v":17725.258493351987},{"$f":"General_INPUT_S1!K214","v":17725.258493351987},{"$f":"General_INPUT_S1!L214","v":17725.258493351987},{"$f":"General_INPUT_S1!M214","v":17725.258493351987},{"$f":"General_INPUT_S1!N214","v":17725.258493351987},{"$f":"General_INPUT_S1!O214","v":17725.258493351987},{"$f":"General_INPUT_S1!P214","v":17725.258493351987},{"$f":"General_INPUT_S1!Q214","v":20679.468242244981},{"$f":"General_INPUT_S1!R214","v":17725.258493353009},{"$f":"General_INPUT_S1!S214","v":17725.258493353009},{"$f":"General_INPUT_S1!T214","v":23633.677991136949},{"$f":"General_INPUT_S1!U214","v":23633.677991137971},{"$f":"General_INPUT_S1!V214","v":23633.677991137971},{"$f":"General_INPUT_S1!W214","v":29542.097488921969},{"$f":"General_INPUT_S1!X214","v":26587.887740028975},{"$f":"General_INPUT_S1!Y214","v":32496.307237813995},{"$f":"General_INPUT_S1!Z214","v":32496.307237813995},{"$f":"General_INPUT_S1!AA214","v":32496.307237813995},{"$f":"General_INPUT_S1!AB214","v":44313.146233383006},{"$f":"General_INPUT_S1!AC214","v":41358.936484489961},{"$f":"General_INPUT_S1!AD214","v":47267.355982274014},{"$f":"General_INPUT_S1!AE214","v":50221.565731167007},{"$f":"General_INPUT_S1!AF214","v":53175.775480059034},{"$f":"General_INPUT_S1!AG214","v":53175.775480058976},{"$f":"General_INPUT_S1!AH214","v":62038.404726734996},{"$f":"General_INPUT_S1!AI214","v":67946.824224520009},{"$f":"General_INPUT_S1!AJ214","v":73855.243722304978},{"$f":"General_INPUT_S1!AK214","v":76809.453471195986},{"$f":"General_INPUT_S1!AL214","v":79763.663220088012},{"$f":"General_INPUT_S1!AM214","v":85672.082717872996},{"$f":"General_INPUT_S1!AN214","v":91580.502215658009},{"$f":"General_INPUT_S1!AO214","v":94534.711964549017},{"$f":"General_INPUT_S1!AP214","v":100443.13146233401},{"$f":"General_INPUT_S1!AQ214","v":97488.921713441989},{"$f":"General_INPUT_S1!AR214","v":103397.34121122598},{"$f":"General_INPUT_S1!AS214","v":109305.76070900998},{"$f":"General_INPUT_S1!AT214","v":112259.97045790299},{"$f":"General_INPUT_S1!AU214","v":118168.38995568702},{"$f":"General_INPUT_S1!AV214","v":118168.38995568702},{"$f":"General_INPUT_S1!AW214","v":121122.59970457898},{"$f":"General_INPUT_S1!AX214","v":127031.01920236301},{"$f":"General_INPUT_S1!AY214","v":129985.22895125501},{"$f":"General_INPUT_S1!AZ214","v":127031.01920236401},{"$f":"General_INPUT_S1!BA214","v":132939.43870014799},{"$f":"General_INPUT_S1!BB214","v":132939.43870014697}]
[null,"Tech9","Solar utility",{"$f":"General_INPUT_S1!D215","v":823.87800000000004},{"$f":"General_INPUT_S1!E215","v":823.87800000000004},{"$f":"General_INPUT_S1!F215","v":823.87800000000004},{"$f":"General_INPUT_S1!G215","v":823.87800000000004},{"$f":"General_INPUT_S1!H215","v":823.87800000000004},{"$f":"General_INPUT_S1!I215","v":823.87800000000004},{"$f":"General_INPUT_S1!J215","v":823.87800000000004},{"$f":"General_INPUT_S1!K215","v":823.87800000000004},{"$f":"General_INPUT_S1!L215","v":823.87800000000004},{"$f":"General_INPUT_S1!M215","v":823.87800000000004},{"$f":"General_INPUT_S1!N215","v":823.87800000000004},{"$f":"General_INPUT_S1!O215","v":823.87800000000004},{"$f":"General_INPUT_S1!P215","v":4775.9584750139711},{"$f":"General_INPUT_S1!Q215","v":8508.0100240756128},{"$f":"General_INPUT_S1!R215","v":12020.032647184924},{"$f":"General_INPUT_S1!S215","v":15312.02634434191},{"$f":"General_INPUT_S1!T215","v":18383.991115546552},{"$f":"General_INPUT_S1!U215","v":21235.926960798879},{"$f":"General_INPUT_S1!V215","v":23867.833880098864},{"$f":"General_INPUT_S1!W215","v":26279.711873446526},{"$f":"General_INPUT_S1!X215","v":28471.560940841839},{"$f":"General_INPUT_S1!Y215","v":40529.266999287938},{"$f":"General_INPUT_S1!Z215","v":51884.674554526639},{"$f":"General_INPUT_S1!AA215","v":62537.783606557925},{"$f":"General_INPUT_S1!AB215","v":72488.594155381783},{"$f":"General_INPUT_S1!AC215","v":81737.106200998256},{"$f":"General_INPUT_S1!AD215","v":90283.319743407308},{"$f":"General_INPUT_S1!AE215","v":98127.234782608968},{"$f":"General_INPUT_S1!AF215","v":105268.85131860318},{"$f":"General_INPUT_S1!AG215","v":111708.16935139},{"$f":"General_INPUT_S1!AH215","v":117445.18888096944},{"$f":"General_INPUT_S1!AI215","v":133620.97999287248},{"$f":"General_INPUT_S1!AJ215","v":149796.77110477557},{"$f":"General_INPUT_S1!AK215","v":165972.56221667863},{"$f":"General_INPUT_S1!AL215","v":182148.35332858172},{"$f":"General_INPUT_S1!AM215","v":198324.14444048482},{"$f":"General_INPUT_S1!AN215","v":214499.93555238785},{"$f":"General_INPUT_S1!AO215","v":230675.72666429094},{"$f":"General_INPUT_S1!AP215","v":246851.51777619403},{"$f":"General_INPUT_S1!AQ215","v":263027.308888097},{"$f":"General_INPUT_S1!AR215","v":279203.10000000003},{"$f":"General_INPUT_S1!AS215","v":283541.06854597304},{"$f":"General_INPUT_S1!AT215","v":287879.03709194594},{"$f":"General_INPUT_S1!AU215","v":292217.00563791877},{"$f":"General_INPUT_S1!AV215","v":296554.97418389178},{"$f":"General_INPUT_S1!AW215","v":300892.94272986468},{"$f":"General_INPUT_S1!AX215","v":305230.91127583763},{"$f":"General_INPUT_S1!AY215","v":309568.87982181052},{"$f":"General_INPUT_S1!AZ215","v":313906.84836778347},{"$f":"General_INPUT_S1!BA215","v":318244.81691375648},{"$f":"General_INPUT_S1!BB215","v":322582.78545972955}]
[null,"Tech10","Solar rooftop",{"$f":"General_INPUT_S1!D216","v":8.322000000000001},{"$f":"General_INPUT_S1!E216","v":8.322000000000001},{"$f":"General_INPUT_S1!F216","v":8.322000000000001},{"$f":"General_INPUT_S1!G216","v":8.322000000000001},{"$f":"General_INPUT_S1!H216","v":8.322000000000001},{"$f":"General_INPUT_S1!I216","v":8.322000000000001},{"$f":"General_INPUT_S1!J216","v":8.322000000000001},{"$f":"General_INPUT_S1!K216","v":8.322000000000001},{"$f":"General_INPUT_S1!L216","v":8.322000000000001},{"$f":"General_INPUT_S1!M216","v":8.322000000000001},{"$f":"General_INPUT_S1!N216","v":8.322000000000001},{"$f":"General_INPUT_S1!O216","v":8.322000000000001},{"$f":"General_INPUT_S1!P216","v":71.611834112089525},{"$f":"General_INPUT_S1!Q216","v":171.57315588290083},{"$f":"General_INPUT_S1!R216","v":308.20596531243393},{"$f":"General_INPUT_S1!S216","v":481.51026240068887},{"$f":"General_INPUT_S1!T216","v":691.48604714766532},{"$f":"General_INPUT_S1!U216","v":938.13331955336366},{"$f":"General_INPUT_S1!V216","v":1221.4520796177837},{"$f":"General_INPUT_S1!W216","v":1541.4423273409257},{"$f":"General_INPUT_S1!X216","v":1898.1040627227896},{"$f":"General_INPUT_S1!Y216","v":3331.1726300784608},{"$f":"General_INPUT_S1!Z216","v":5115.3904490378372},{"$f":"General_INPUT_S1!AA216","v":7250.7575196009184},{"$f":"General_INPUT_S1!AB216","v":9737.2738417677028},{"$f":"General_INPUT_S1!AC216","v":12574.939415538192},{"$f":"General_INPUT_S1!AD216","v":15763.754240912385},{"$f":"General_INPUT_S1!AE216","v":19303.718317890285},{"$f":"General_INPUT_S1!AF216","v":23194.831646471888},{"$f":"General_INPUT_S1!AG216","v":27437.094226657198},{"$f":"General_INPUT_S1!AH216","v":32030.506058446208},{"$f":"General_INPUT_S1!AI216","v":37656.821634354972},{"$f":"General_INPUT_S1!AJ216","v":43577.242503207439},{"$f":"General_INPUT_S1!AK216","v":49791.76866500359},{"$f":"General_INPUT_S1!AL216","v":56300.400119743434},{"$f":"General_INPUT_S1!AM216","v":63103.136867426983},{"$f":"General_INPUT_S1!AN216","v":70199.97890805421},{"$f":"General_INPUT_S1!AO216","v":77590.926241625144},{"$f":"General_INPUT_S1!AP216","v":85275.978868139762},{"$f":"General_INPUT_S1!AQ216","v":93255.13678759805},{"$f":"General_INPUT_S1!AR216","v":101528.40000000001},{"$f":"General_INPUT_S1!AS216","v":103105.84310762654},{"$f":"General_INPUT_S1!AT216","v":104683.28621525304},{"$f":"General_INPUT_S1!AU216","v":106260.72932287956},{"$f":"General_INPUT_S1!AV216","v":107838.17243050611},{"$f":"General_INPUT_S1!AW216","v":109415.61553813261},{"$f":"General_INPUT_S1!AX216","v":110993.05864575914},{"$f":"General_INPUT_S1!AY216","v":112570.50175338564},{"$f":"General_INPUT_S1!AZ216","v":114147.94486101216},{"$f":"General_INPUT_S1!BA216","v":115725.38796863871},{"$f":"General_INPUT_S1!BB216","v":117302.8310762653}]
[null,"Tech11","Solar floating",{"$f":"General_INPUT_S1!D217","v":0},{"$f":"General_INPUT_S1!E217","v":0},{"$f":"General_INPUT_S1!F217","v":0},{"$f":"General_INPUT_S1!G217","v":0},{"$f":"General_INPUT_S1!H217","v":0},{"$f":"General_INPUT_S1!I217","v":0},{"$f":"General_INPUT_S1!J217","v":0},{"$f":"General_INPUT_S1!K217","v":0},{"$f":"General_INPUT_S1!L217","v":0},{"$f":"General_INPUT_S1!M217","v":0},{"$f":"General_INPUT_S1!N217","v":0},{"$f":"General_INPUT_S1!O217","v":0},{"$f":"General_INPUT_S1!P217","v":110.17205248013775},{"$f":"General_INPUT_S1!Q217","v":403.70154325388438},{"$f":"General_INPUT_S1!R217","v":880.58847232123969},{"$f":"General_INPUT_S1!S217","v":1540.8328396822044},{"$f":"General_INPUT_S1!T217","v":2384.4346453367771},{"$f":"General_INPUT_S1!U217","v":3411.3938892849587},{"$f":"General_INPUT_S1!V217","v":4621.7105715267498},{"$f":"General_INPUT_S1!W217","v":6015.384692062149},{"$f":"General_INPUT_S1!X217","v":7592.4162508911586},{"$f":"General_INPUT_S1!Y217","v":11659.104205274614},{"$f":"General_INPUT_S1!Z217","v":16076.941411261774},{"$f":"General_INPUT_S1!AA217","v":20845.927868852639},{"$f":"General_INPUT_S1!AB217","v":25966.063578047204},{"$f":"General_INPUT_S1!AC217","v":31437.348538845476},{"$f":"General_INPUT_S1!AD217","v":37259.782751247447},{"$f":"General_INPUT_S1!AE217","v":43433.36621525314},{"$f":"General_INPUT_S1!AF217","v":49958.098930862529},{"$f":"General_INPUT_S1!AG217","v":56833.980898075613},{"$f":"General_INPUT_S1!AH217","v":64061.012116892402},{"$f":"General_INPUT_S1!AI217","v":71669.434723449769},{"$f":"General_INPUT_S1!AJ217","v":78983.752037063459},{"$f":"General_INPUT_S1!AK217","v":86003.964057733436},{"$f":"General_INPUT_S1!AL217","v":92730.070785459742},{"$f":"General_INPUT_S1!AM217","v":99162.072220242364},{"$f":"General_INPUT_S1!AN217","v":105299.96836208126},{"$f":"General_INPUT_S1!AO217","v":111143.7592109765},{"$f":"General_INPUT_S1!AP217","v":116693.44476692802},{"$f":"General_INPUT_S1!AQ217","v":121949.02502993584},{"$f":"General_INPUT_S1!AR217","v":126910.49999999997},{"$f":"General_INPUT_S1!AS217","v":128882.30388453315},{"$f":"General_INPUT_S1!AT217","v":130854.10776906628},{"$f":"General_INPUT_S1!AU217","v":132825.91165359941},{"$f":"General_INPUT_S1!AV217","v":134797.71553813259},{"$f":"General_INPUT_S1!AW217","v":136769.51942266573},{"$f":"General_INPUT_S1!AX217","v":138741.32330719888},{"$f":"General_INPUT_S1!AY217","v":140713.12719173203},{"$f":"General_INPUT_S1!AZ217","v":142684.93107626517},{"$f":"General_INPUT_S1!BA217","v":144656.73496079835},{"$f":"General_INPUT_S1!BB217","v":146628.53884533158}]
[null,"Tech12","Wind onshore",{"$f":"General_INPUT_S1!D218","v":9.9999999999909051},{"$f":"General_INPUT_S1!E218","v":9.9999999999909051},{"$f":"General_INPUT_S1!F218","v":9.9999999999909051},{"$f":"General_INPUT_S1!G218","v":9.9999999999909051},{"$f":"General_INPUT_S1!H218","v":9.9999999999909051},{"$f":"General_INPUT_S1!I218","v":9.9999999999909051},{"$f":"General_INPUT_S1!J218","v":9.9999999999909051},{"$f":"General_INPUT_S1!K218","v":9.9999999999909051},{"$f":"General_INPUT_S1!L218","v":9.9999999999909051},{"$f":"General_INPUT_S1!M218","v":9.9999999999909051},{"$f":"General_INPUT_S1!N218","v":9.9999999999909051},{"$f":"General_INPUT_S1!O218","v":9.9999999999909051},{"$f":"General_INPUT_S1!P218","v":1.0000000000331966},{"$f":"General_INPUT_S1!Q218","v":9.9999999999909051},{"$f":"General_INPUT_S1!R218","v":9.9999999999909051},{"$f":"General_INPUT_S1!S218","v":10.000000000047748},{"$f":"General_INPUT_S1!T218","v":2954.2097488919694},{"$f":"General_INPUT_S1!U218","v":5908.4194977839961},{"$f":"General_INPUT_S1!V218","v":8862.6292466769883},{"$f":"General_INPUT_S1!W218","v":11816.838995568958},{"$f":"General_INPUT_S1!X218","v":8862.6292466760224},{"$f":"General_INPUT_S1!Y218","v":17193.500738552419},{"$f":"General_INPUT_S1!Z218","v":22215.657311669693},{"$f":"General_INPUT_S1!AA218","v":18818.316100442928},{"$f":"General_INPUT_S1!AB218","v":25997.045790251326},{"$f":"General_INPUT_S1!AC218","v":35155.096011817324},{"$f":"General_INPUT_S1!AD218","v":33914.327917282601},{"$f":"General_INPUT_S1!AE218","v":46676.514032495885},{"$f":"General_INPUT_S1!AF218","v":53884.785819793055},{"$f":"General_INPUT_S1!AG218","v":56070.901033973045},{"$f":"General_INPUT_S1!AH218","v":66174.298375184968},{"$f":"General_INPUT_S1!AI218","v":75420.974889216915},{"$f":"General_INPUT_S1!AJ218","v":82363.367799113708},{"$f":"General_INPUT_S1!AK218","v":95007.385524372061},{"$f":"General_INPUT_S1!AL218","v":101388.47858197941},{"$f":"General_INPUT_S1!AM218","v":111373.70753323488},{"$f":"General_INPUT_S1!AN218","v":119113.7370753318},{"$f":"General_INPUT_S1!AO218","v":120974.88921713429},{"$f":"General_INPUT_S1!AP218","v":130044.3131462333},{"$f":"General_INPUT_S1!AQ218","v":133353.0280649928},{"$f":"General_INPUT_S1!AR218","v":136484.49039881819},{"$f":"General_INPUT_S1!AS218","v":143574.59379615961},{"$f":"General_INPUT_S1!AT218","v":150664.69719350038},{"$f":"General_INPUT_S1!AU218","v":155982.27474150661},{"$f":"General_INPUT_S1!AV218","v":166617.4298375184},{"$f":"General_INPUT_S1!AW218","v":171935.0073855246},{"$f":"General_INPUT_S1!AX218","v":179025.11078286538},{"$f":"General_INPUT_S1!AY218","v":187887.74002954201},{"$f":"General_INPUT_S1!AZ218","v":198522.89512555383},{"$f":"General_INPUT_S1!BA218","v":205612.99852289513},{"$f":"General_INPUT_S1!BB218","v":212703.10192023599}]
[null,"Tech13","Wind offshore",{"$f":"General_INPUT_S1!D219","v":0},{"$f":"General_INPUT_S1!E219","v":0},{"$f":"General_INPUT_S1!F219","v":0},{"$f":"General_INPUT_S1!G219","v":0},{"$f":"General_INPUT_S1!H219","v":0},{"$f":"General_INPUT_S1!I219","v":0},{"$f":"General_INPUT_S1!J219","v":0},{"$f":"General_INPUT_S1!K219","v":0},{"$f":"General_INPUT_S1!L219","v":0},{"$f":"General_INPUT_S1!M219","v":0},{"$f":"General_INPUT_S1!N219","v":0},{"$f":"General_INPUT_S1!O219","v":0},{"$f":"General_INPUT_S1!P219","v":0},{"$f":"General_INPUT_S1!Q219","v":0},{"$f":"General_INPUT_S1!R219","v":0},{"$f":"General_INPUT_S1!S219","v":0},{"$f":"General_INPUT_S1!T219","v":0},{"$f":"General_INPUT_S1!U219","v":0},{"$f":"General_INPUT_S1!V219","v":0},{"$f":"General_INPUT_S1!W219","v":0},{"$f":"General_INPUT_S1!X219","v":0},{"$f":"General_INPUT_S1!Y219","v":531.75775480059042},{"$f":"General_INPUT_S1!Z219","v":1418.0206794682786},{"$f":"General_INPUT_S1!AA219","v":1861.1521418020486},{"$f":"General_INPUT_S1!AB219","v":3545.0516986706371},{"$f":"General_INPUT_S1!AC219","v":6203.840472673648},{"$f":"General_INPUT_S1!AD219","v":7444.6085672083773},{"$f":"General_INPUT_S1!AE219","v":12407.680945347012},{"$f":"General_INPUT_S1!AF219","v":17016.248153618864},{"$f":"General_INPUT_S1!AG219","v":20738.552437222916},{"$f":"General_INPUT_S1!AH219","v":28360.413589364991},{"$f":"General_INPUT_S1!AI219","v":33884.785819793113},{"$f":"General_INPUT_S1!AJ219","v":38759.231905465283},{"$f":"General_INPUT_S1!AK219","v":46794.682422451922},{"$f":"General_INPUT_S1!AL219","v":52230.428360413651},{"$f":"General_INPUT_S1!AM219","v":59970.457902511116},{"$f":"General_INPUT_S1!AN219","v":67001.477104874153},{"$f":"General_INPUT_S1!AO219","v":71048.744460856688},{"$f":"General_INPUT_S1!AP219","v":79704.579025110754},{"$f":"General_INPUT_S1!AQ219","v":85258.493353028229},{"$f":"General_INPUT_S1!AR219","v":90989.660265878803},{"$f":"General_INPUT_S1!AS219","v":95716.395864106409},{"$f":"General_INPUT_S1!AT219","v":100443.13146233361},{"$f":"General_INPUT_S1!AU219","v":103988.18316100443},{"$f":"General_INPUT_S1!AV219","v":111078.28655834562},{"$f":"General_INPUT_S1!AW219","v":114623.33825701642},{"$f":"General_INPUT_S1!AX219","v":119350.07385524359},{"$f":"General_INPUT_S1!AY219","v":125258.49335302801},{"$f":"General_INPUT_S1!AZ219","v":132348.59675036921},{"$f":"General_INPUT_S1!BA219","v":137075.3323485968},{"$f":"General_INPUT_S1!BB219","v":141802.06794682398}]
[null,"Tech14","Geothermal",{"$f":"General_INPUT_S1!D220","v":14771.048744460984},{"$f":"General_INPUT_S1!E220","v":14771.048744460984},{"$f":"General_INPUT_S1!F220","v":14771.048744460984},{"$f":"General_INPUT_S1!G220","v":14771.048744460984},{"$f":"General_INPUT_S1!H220","v":14771.048744460984},{"$f":"General_INPUT_S1!I220","v":14771.048744460984},{"$f":"General_INPUT_S1!J220","v":14771.048744460984},{"$f":"General_INPUT_S1!K220","v":14771.048744460984},{"$f":"General_INPUT_S1!L220","v":14771.048744460984},{"$f":"General_INPUT_S1!M220","v":14771.048744460984},{"$f":"General_INPUT_S1!N220","v":14771.048744460984},{"$f":"General_INPUT_S1!O220","v":14771.048744460984},{"$f":"General_INPUT_S1!P220","v":14771.048744462007},{"$f":"General_INPUT_S1!Q220","v":14771.048744460984},{"$f":"General_INPUT_S1!R220","v":20679.468242244981},{"$f":"General_INPUT_S1!S220","v":23633.677991136949},{"$f":"General_INPUT_S1!T220","v":23633.677991138029},{"$f":"General_INPUT_S1!U220","v":35450.516986706018},{"$f":"General_INPUT_S1!V220","v":41358.936484490019},{"$f":"General_INPUT_S1!W220","v":44313.146233382045},{"$f":"General_INPUT_S1!X220","v":62038.404726736022},{"$f":"General_INPUT_S1!Y220","v":62038.404726735964},{"$f":"General_INPUT_S1!Z220","v":70901.033973411977},{"$f":"General_INPUT_S1!AA220","v":85672.082717873025},{"$f":"General_INPUT_S1!AB220","v":88626.292466764993},{"$f":"General_INPUT_S1!AC220","v":97488.921713442032},{"$f":"General_INPUT_S1!AD220","v":106351.55096011795},{"$f":"General_INPUT_S1!AE220","v":112259.97045790206},{"$f":"General_INPUT_S1!AF220","v":118168.38995568702},{"$f":"General_INPUT_S1!AG220","v":127031.01920236401},{"$f":"General_INPUT_S1!AH220","v":127031.01920236304},{"$f":"General_INPUT_S1!AI220","v":129985.22895125501},{"$f":"General_INPUT_S1!AJ220","v":135893.64844904002},{"$f":"General_INPUT_S1!AK220","v":135893.64844904002},{"$f":"General_INPUT_S1!AL220","v":141802.067946825},{"$f":"General_INPUT_S1!AM220","v":141802.06794682401},{"$f":"General_INPUT_S1!AN220","v":138847.85819793199},{"$f":"General_INPUT_S1!AO220","v":147710.487444609},{"$f":"General_INPUT_S1!AP220","v":147710.487444609},{"$f":"General_INPUT_S1!AQ220","v":153618.90694239305},{"$f":"General_INPUT_S1!AR220","v":153618.90694239305},{"$f":"General_INPUT_S1!AS220","v":153618.90694239305},{"$f":"General_INPUT_S1!AT220","v":156573.11669128502},{"$f":"General_INPUT_S1!AU220","v":156573.11669128496},{"$f":"General_INPUT_S1!AV220","v":153618.90694239299},{"$f":"General_INPUT_S1!AW220","v":156573.11669128502},{"$f":"General_INPUT_S1!AX220","v":159527.326440178},{"$f":"General_INPUT_S1!AY220","v":159527.326440178},{"$f":"General_INPUT_S1!AZ220","v":159527.32644017698},{"$f":"General_INPUT_S1!BA220","v":156573.11669128502},{"$f":"General_INPUT_S1!BB220","v":162481.53618907003}]
[null,"Tech15","Hydro large",{"$f":"General_INPUT_S1!D221","v":19645.494830133728},{"$f":"General_INPUT_S1!E221","v":19645.494830133728},{"$f":"General_INPUT_S1!F221","v":19645.494830133728},{"$f":"General_INPUT_S1!G221","v":19645.494830133728},{"$f":"General_INPUT_S1!H221","v":19645.494830133728},{"$f":"General_INPUT_S1!I221","v":19645.494830133728},{"$f":"General_INPUT_S1!J221","v":19645.494830133728},{"$f":"General_INPUT_S1!K221","v":19645.494830133728},{"$f":"General_INPUT_S1!L221","v":19645.494830133728},{"$f":"General_INPUT_S1!M221","v":19645.494830133728},{"$f":"General_INPUT_S1!N221","v":19645.494830133728},{"$f":"General_INPUT_S1!O221","v":19645.494830133728},{"$f":"General_INPUT_S1!P221","v":19530.608895454559},{"$f":"General_INPUT_S1!Q221","v":19415.722960774507},{"$f":"General_INPUT_S1!R221","v":22058.099458395493},{"$f":"General_INPUT_S1!S221","v":21926.801247333617},{"$f":"General_INPUT_S1!T221","v":27244.378795339202},{"$f":"General_INPUT_S1!U221","v":27080.256031510922},{"$f":"General_INPUT_S1!V221","v":29607.746594452754},{"$f":"General_INPUT_S1!W221","v":32102.412604628236},{"$f":"General_INPUT_S1!X221","v":39881.831610044705},{"$f":"General_INPUT_S1!Y221","v":42304.283604136159},{"$f":"General_INPUT_S1!Z221","v":47326.440177252538},{"$f":"General_INPUT_S1!AA221","v":57518.463810929868},{"$f":"General_INPUT_S1!AB221","v":54593.796159526799},{"$f":"General_INPUT_S1!AC221","v":64623.338257016003},{"$f":"General_INPUT_S1!AD221","v":69394.387001477458},{"$f":"General_INPUT_S1!AE221","v":79217.134416543267},{"$f":"General_INPUT_S1!AF221","v":83840.4726735601},{"$f":"General_INPUT_S1!AG221","v":90930.576070900919},{"$f":"General_INPUT_S1!AH221","v":100443.13146233394},{"$f":"General_INPUT_S1!AI221","v":102348.59675037008},{"$f":"General_INPUT_S1!AJ221","v":106706.05612998494},{"$f":"General_INPUT_S1!AK221","v":111004.43131462358},{"$f":"General_INPUT_S1!AL221","v":115243.72230428355},{"$f":"General_INPUT_S1!AM221","v":121852.90214180242},{"$f":"General_INPUT_S1!AN221","v":123545.05169867017},{"$f":"General_INPUT_S1!AO221","v":125199.40915805004},{"$f":"General_INPUT_S1!AP221","v":131601.1343131453},{"$f":"General_INPUT_S1!AQ221","v":133175.77548005804},{"$f":"General_INPUT_S1!AR221","v":137075.33234859633},{"$f":"General_INPUT_S1!AS221","v":138559.25827178714},{"$f":"General_INPUT_S1!AT221","v":140029.54209748862},{"$f":"General_INPUT_S1!AU221","v":139143.27917282097},{"$f":"General_INPUT_S1!AV221","v":142865.58345642485},{"$f":"General_INPUT_S1!AW221","v":146521.05354505128},{"$f":"General_INPUT_S1!AX221","v":145575.75642540579},{"$f":"General_INPUT_S1!AY221","v":144630.45930576036},{"$f":"General_INPUT_S1!AZ221","v":148183.1610044307},{"$f":"General_INPUT_S1!BA221","v":149438.70014770978},{"$f":"General_INPUT_S1!BB221","v":148449.03988183159}]
[null,"Tech16","Hydro small",{"$f":"General_INPUT_S1!D222","v":1033.9734121123026},{"$f":"General_INPUT_S1!E222","v":1033.9734121123026},{"$f":"General_INPUT_S1!F222","v":1033.9734121123026},{"$f":"General_INPUT_S1!G222","v":1033.9734121123026},{"$f":"General_INPUT_S1!H222","v":1033.9734121123026},{"$f":"General_INPUT_S1!I222","v":1033.9734121123026},{"$f":"General_INPUT_S1!J222","v":1033.9734121123026},{"$f":"General_INPUT_S1!K222","v":1033.9734121123026},{"$f":"General_INPUT_S1!L222","v":1033.9734121123026},{"$f":"General_INPUT_S1!M222","v":1033.9734121123026},{"$f":"General_INPUT_S1!N222","v":1033.9734121123026},{"$f":"General_INPUT_S1!O222","v":1033.9734121123026},{"$f":"General_INPUT_S1!P222","v":1148.8593467914454},{"$f":"General_INPUT_S1!Q222","v":1263.7452814705307},{"$f":"General_INPUT_S1!R222","v":1575.578532742536},{"$f":"General_INPUT_S1!S222","v":1706.8767438044138},{"$f":"General_INPUT_S1!T222","v":2297.7186935828245},{"$f":"General_INPUT_S1!U222","v":2461.8414574100839},{"$f":"General_INPUT_S1!V222","v":2888.5606433612438},{"$f":"General_INPUT_S1!W222","v":3348.1043820777909},{"$f":"General_INPUT_S1!X222","v":4431.3146233382995},{"$f":"General_INPUT_S1!Y222","v":4963.0723781388779},{"$f":"General_INPUT_S1!Z222","v":5849.335302806493},{"$f":"General_INPUT_S1!AA222","v":7474.1506646971011},{"$f":"General_INPUT_S1!AB222","v":7444.608567208199},{"$f":"General_INPUT_S1!AC222","v":9231.9054652880004},{"$f":"General_INPUT_S1!AD222","v":10369.276218611574},{"$f":"General_INPUT_S1!AE222","v":12363.36779911369},{"$f":"General_INPUT_S1!AF222","v":13648.449039881878},{"$f":"General_INPUT_S1!AG222","v":15420.974889217117},{"$f":"General_INPUT_S1!AH222","v":17725.258493353052},{"$f":"General_INPUT_S1!AI222","v":18774.0029542099},{"$f":"General_INPUT_S1!AJ222","v":20324.963072378087},{"$f":"General_INPUT_S1!AK222","v":21935.007385524426},{"$f":"General_INPUT_S1!AL222","v":23604.135893648443},{"$f":"General_INPUT_S1!AM222","v":25847.585302806583},{"$f":"General_INPUT_S1!AN222","v":27119.645494830045},{"$f":"General_INPUT_S1!AO222","v":28419.497784342657},{"$f":"General_INPUT_S1!AP222","v":30869.401875922984},{"$f":"General_INPUT_S1!AQ222","v":32259.970457902269},{"$f":"General_INPUT_S1!AR222","v":34268.833087149069},{"$f":"General_INPUT_S1!AS222","v":35729.116912850761},{"$f":"General_INPUT_S1!AT222","v":37223.04283604127},{"$f":"General_INPUT_S1!AU222","v":38109.305760708921},{"$f":"General_INPUT_S1!AV222","v":40295.420974889057},{"$f":"General_INPUT_S1!AW222","v":42538.370384047143},{"$f":"General_INPUT_S1!AX222","v":43483.667503692632},{"$f":"General_INPUT_S1!AY222","v":44428.964623338143},{"$f":"General_INPUT_S1!AZ222","v":46794.682422451799},{"$f":"General_INPUT_S1!BA222","v":48493.353028064754},{"$f":"General_INPUT_S1!BB222","v":49483.01329394387}]
[null,"Tech17","Hydrogen",{"$f":"General_INPUT_S1!D223","v":0},{"$f":"General_INPUT_S1!E223","v":0},{"$f":"General_INPUT_S1!F223","v":0},{"$f":"General_INPUT_S1!G223","v":0},{"$f":"General_INPUT_S1!H223","v":0},{"$f":"General_INPUT_S1!I223","v":0},{"$f":"General_INPUT_S1!J223","v":0},{"$f":"General_INPUT_S1!K223","v":0},{"$f":"General_INPUT_S1!L223","v":0},{"$f":"General_INPUT_S1!M223","v":0},{"$f":"General_INPUT_S1!N223","v":0},{"$f":"General_INPUT_S1!O223","v":0},{"$f":"General_INPUT_S1!P223","v":0},{"$f":"General_INPUT_S1!Q223","v":0},{"$f":"General_INPUT_S1!R223","v":0},{"$f":"General_INPUT_S1!S223","v":0},{"$f":"General_INPUT_S1!T223","v":0},{"$f":"General_INPUT_S1!U223","v":0},{"$f":"General_INPUT_S1!V223","v":0},{"$f":"General_INPUT_S1!W223","v":0},{"$f":"General_INPUT_S1!X223","v":0},{"$f":"General_INPUT_S1!Y223","v":0},{"$f":"General_INPUT_S1!Z223","v":0},{"$f":"General_INPUT_S1!AA223","v":0},{"$f":"General_INPUT_S1!AB223","v":0},{"$f":"General_INPUT_S1!AC223","v":2944.2097488920353},{"$f":"General_INPUT_S1!AD223","v":5908.4194977840525},{"$f":"General_INPUT_S1!AE223","v":8862.629246675966},{"$f":"General_INPUT_S1!AF223","v":11816.838995567992},{"$f":"General_INPUT_S1!AG223","v":17725.258493352954},{"$f":"General_INPUT_S1!AH223","v":20679.468242244981},{"$f":"General_INPUT_S1!AI223","v":14771.048744461041},{"$f":"General_INPUT_S1!AJ223","v":20679.468242246003},{"$f":"General_INPUT_S1!AK223","v":23633.677991137007},{"$f":"General_INPUT_S1!AL223","v":26587.887740029943},{"$f":"General_INPUT_S1!AM223","v":41358.936484489961},{"$f":"General_INPUT_S1!AN223","v":38404.726735589975},{"$f":"General_INPUT_S1!AO223","v":38404.726735589975},{"$f":"General_INPUT_S1!AP223","v":47267.355982269917},{"$f":"General_INPUT_S1!AQ223","v":47267.35598227015},{"$f":"General_INPUT_S1!AR223","v":53175.775480059885},{"$f":"General_INPUT_S1!AS223","v":62038.404726729823},{"$f":"General_INPUT_S1!AT223","v":56129.985228949867},{"$f":"General_INPUT_S1!AU223","v":59084.194977840074},{"$f":"General_INPUT_S1!AV223","v":53175.775480060111},{"$f":"General_INPUT_S1!AW223","v":53175.775480060111},{"$f":"General_INPUT_S1!AX223","v":59084.194977839841},{"$f":"General_INPUT_S1!AY223","v":56129.985228950092},{"$f":"General_INPUT_S1!AZ223","v":62038.404726740053},{"$f":"General_INPUT_S1!BA223","v":56129.985228949867},{"$f":"General_INPUT_S1!BB223","v":62038.404726730048}]
[null,"Tech18","Pumped storage",{"$f":"General_INPUT_S1!D224","v":0},{"$f":"General_INPUT_S1!E224","v":0},{"$f":"General_INPUT_S1!F224","v":0},{"$f":"General_INPUT_S1!G224","v":0},{"$f":"General_INPUT_S1!H224","v":0},{"$f":"General_INPUT_S1!I224","v":0},{"$f":"General_INPUT_S1!J224","v":0},{"$f":"General_INPUT_S1!K224","v":0},{"$f":"General_INPUT_S1!L224","v":0},{"$f":"General_INPUT_S1!M224","v":0},{"$f":"General_INPUT_S1!N224","v":0},{"$f":"General_INPUT_S1!O224","v":0},{"$f":"General_INPUT_S1!P224","v":0},{"$f":"General_INPUT_S1!Q224","v":0},{"$f":"General_INPUT_S1!R224","v":0},{"$f":"General_INPUT_S1!S224","v":0},{"$f":"General_INPUT_S1!T224","v":0},{"$f":"General_INPUT_S1!U224","v":0},{"$f":"General_INPUT_S1!V224","v":0},{"$f":"General_INPUT_S1!W224","v":0},{"$f":"General_INPUT_S1!X224","v":0},{"$f":"General_INPUT_S1!Y224","v":0},{"$f":"General_INPUT_S1!Z224","v":0},{"$f":"General_INPUT_S1!AA224","v":0},{"$f":"General_INPUT_S1!AB224","v":0},{"$f":"General_INPUT_S1!AC224","v":0},{"$f":"General_INPUT_S1!AD224","v":0},{"$f":"General_INPUT_S1!AE224","v":0},{"$f":"General_INPUT_S1!AF224","v":0},{"$f":"General_INPUT_S1!AG224","v":0},{"$f":"General_INPUT_S1!AH224","v":0},{"$f":"General_INPUT_S1!AI224","v":0},{"$f":"General_INPUT_S1!AJ224","v":0},{"$f":"General_INPUT_S1!AK224","v":0},{"$f":"General_INPUT_S1!AL224","v":0},{"$f":"General_INPUT_S1!AM224","v":0},{"$f":"General_INPUT_S1!AN224","v":0},{"$f":"General_INPUT_S1!AO224","v":0},{"$f":"General_INPUT_S1!AP224","v":0},{"$f":"General_INPUT_S1!AQ224","v":0},{"$f":"General_INPUT_S1!AR224","v":0},{"$f":"General_INPUT_S1!AS224","v":0},{"$f":"General_INPUT_S1!AT224","v":0},{"$f":"General_INPUT_S1!AU224","v":0},{"$f":"General_INPUT_S1!AV224","v":0},{"$f":"General_INPUT_S1!AW224","v":0},{"$f":"General_INPUT_S1!AX224","v":0},{"$f":"General_INPUT_S1!AY224","v":0},{"$f":"General_INPUT_S1!AZ224","v":0},{"$f":"General_INPUT_S1!BA224","v":0},{"$f":"General_INPUT_S1!BB224","v":0}]
[null,"Tech19","Batteries",{"$f":"General_INPUT_S1!D225","v":0},{"$f":"General_INPUT_S1!E225","v":0},{"$f":"General_INPUT_S1!F225","v":0},{"$f":"General_INPUT_S1!G225","v":0},{"$f":"General_INPUT_S1!H225","v":0},{"$f":"General_INPUT_S1!I225","v":0},{"$f":"General_INPUT_S1!J225","v":0},{"$f":"General_INPUT_S1!K225","v":0},{"$f":"General_INPUT_S1!L225","v":0},{"$f":"General_INPUT_S1!M225","v":0},{"$f":"General_INPUT_S1!N225","v":0},{"$f":"General_INPUT_S1!O225","v":0},{"$f":"General_INPUT_S1!P225","v":0},{"$f":"General_INPUT_S1!Q225","v":0},{"$f":"General_INPUT_S1!R225","v":0},{"$f":"General_INPUT_S1!S225","v":0},{"$f":"General_INPUT_S1!T225","v":0},{"$f":"General_INPUT_S1!U225","v":0},{"$f":"General_INPUT_S1!V225","v":0},{"$f":"General_INPUT_S1!W225","v":0},{"$f":"General_INPUT_S1!X225","v":0},{"$f":"General_INPUT_S1!Y225","v":0},{"$f":"General_INPUT_S1!Z225","v":0},{"$f":"General_INPUT_S1!AA225","v":0},{"$f":"General_INPUT_S1!AB225","v":0},{"$f":"General_INPUT_S1!AC225","v":0},{"$f":"General_INPUT_S1!AD225","v":0},{"$f":"General_INPUT_S1!AE225","v":0},{"$f":"General_INPUT_S1!AF225","v":0},{"$f":"General_INPUT_S1!AG225","v":0},{"$f":"General_INPUT_S1!AH225","v":0},{"$f":"General_INPUT_S1!AI225","v":0},{"$f":"General_INPUT_S1!AJ225","v":0},{"$f":"General_INPUT_S1!AK225","v":0},{"$f":"General_INPUT_S1!AL225","v":0},{"$f":"General_INPUT_S1!AM225","v":0},{"$f":"General_INPUT_S1!AN225","v":0},{"$f":"General_INPUT_S1!AO225","v":0},{"$f":"General_INPUT_S1!AP225","v":0},{"$f":"General_INPUT_S1!AQ225","v":0},{"$f":"General_INPUT_S1!AR225","v":0},{"$f":"General_INPUT_S1!AS225","v":0},{"$f":"General_INPUT_S1!AT225","v":0},{"$f":"General_INPUT_S1!AU225","v":0},{"$f":"General_INPUT_S1!AV225","v":0},{"$f":"General_INPUT_S1!AW225","v":0},{"$f":"General_INPUT_S1!AX225","v":0},{"$f":"General_INPUT_S1!AY225","v":0},{"$f":"General_INPUT_S1!AZ225","v":0},{"$f":"General_INPUT_S1!BA225","v":0},{"$f":"General_INPUT_S1!BB225","v":0}]
[null,"Tech20","unassigned1",{"$f":"General_INPUT_S1!D226","v":0},{"$f":"General_INPUT_S1!E226","v":0},{"$f":"General_INPUT_S1!F226","v":0},{"$f":"General_INPUT_S1!G226","v":0},{"$f":"General_INPUT_S1!H226","v":0},{"$f":"General_INPUT_S1!I226","v":0},{"$f":"General_INPUT_S1!J226","v":0},{"$f":"General_INPUT_S1!K226","v":0},{"$f":"General_INPUT_S1!L226","v":0},{"$f":"General_INPUT_S1!M226","v":0},{"$f":"General_INPUT_S1!N226","v":0},{"$f":"General_INPUT_S1!O226","v":0},{"$f":"General_INPUT_S1!P226","v":0},{"$f":"General_INPUT_S1!Q226","v":0},{"$f":"General_INPUT_S1!R226","v":0},{"$f":"General_INPUT_S1!S226","v":0},{"$f":"General_INPUT_S1!T226","v":0},{"$f":"General_INPUT_S1!U226","v":0},{"$f":"General_INPUT_S1!V226","v":0},{"$f":"General_INPUT_S1!W226","v":0},{"$f":"General_INPUT_S1!X226","v":0},{"$f":"General_INPUT_S1!Y226","v":0},{"$f":"General_INPUT_S1!Z226","v":0},{"$f":"General_INPUT_S1!AA226","v":0},{"$f":"General_INPUT_S1!AB226","v":0},{"$f":"General_INPUT_S1!AC226","v":0},{"$f":"General_INPUT_S1!AD226","v":0},{"$f":"General_INPUT_S1!AE226","v":0},{"$f":"General_INPUT_S1!AF226","v":0},{"$f":"General_INPUT_S1!AG226","v":0},{"$f":"General_INPUT_S1!AH226","v":0},{"$f":"General_INPUT_S1!AI226","v":0},{"$f":"General_INPUT_S1!AJ226","v":0},{"$f":"General_INPUT_S1!AK226","v":0},{"$f":"General_INPUT_S1!AL226","v":0},{"$f":"General_INPUT_S1!AM226","v":0},{"$f":"General_INPUT_S1!AN226","v":0},{"$f":"General_INPUT_S1!AO226","v":0},{"$f":"General_INPUT_S1!AP226","v":0},{"$f":"General_INPUT_S1!AQ226","v":0},{"$f":"General_INPUT_S1!AR226","v":0},{"$f":"General_INPUT_S1!AS226","v":0},{"$f":"General_INPUT_S1!AT226","v":0},{"$f":"General_INPUT_S1!AU226","v":0},{"$f":"General_INPUT_S1!AV226","v":0},{"$f":"General_INPUT_S1!AW226","v":0},{"$f":"General_INPUT_S1!AX226","v":0},{"$f":"General_INPUT_S1!AY226","v":0},{"$f":"General_INPUT_S1!AZ226","v":0},{"$f":"General_INPUT_S1!BA226","v":0},{"$f":"General_INPUT_S1!BB226","v":0}]
[null,"Tech21","unassigned2",{"$f":"General_INPUT_S1!D227","v":0},{"$f":"General_INPUT_S1!E227","v":0},{"$f":"General_INPUT_S1!F227","v":0},{"$f":"General_INPUT_S1!G227","v":0},{"$f":"General_INPUT_S1!H227","v":0},{"$f":"General_INPUT_S1!I227","v":0},{"$f":"General_INPUT_S1!J227","v":0},{"$f":"General_INPUT_S1!K227","v":0},{"$f":"General_INPUT_S1!L227","v":0},{"$f":"General_INPUT_S1!M227","v":0},{"$f":"General_INPUT_S1!N227","v":0},{"$f":"General_INPUT_S1!O227","v":0},{"$f":"General_INPUT_S1!P227","v":0},{"$f":"General_INPUT_S1!Q227","v":0},{"$f":"General_INPUT_S1!R227","v":0},{"$f":"General_INPUT_S1!S227","v":0},{"$f":"General_INPUT_S1!T227","v":0},{"$f":"General_INPUT_S1!U227","v":0},{"$f":"General_INPUT_S1!V227","v":0},{"$f":"General_INPUT_S1!W227","v":0},{"$f":"General_INPUT_S1!X227","v":0},{"$f":"General_INPUT_S1!Y227","v":0},{"$f":"General_INPUT_S1!Z227","v":0},{"$f":"General_INPUT_S1!AA227","v":0},{"$f":"General_INPUT_S1!AB227","v":0},{"$f":"General_INPUT_S1!AC227","v":0},{"$f":"General_INPUT_S1!AD227","v":0},{"$f":"General_INPUT_S1!AE227","v":0},{"$f":"General_INPUT_S1!AF227","v":0},{"$f":"General_INPUT_S1!AG227","v":0},{"$f":"General_INPUT_S1!AH227","v":0},{"$f":"General_INPUT_S1!AI227","v":0},{"$f":"General_INPUT_S1!AJ227","v":0},{"$f":"General_INPUT_S1!AK227","v":0},{"$f":"General_INPUT_S1!AL227","v":0},{"$f":"General_INPUT_S1!AM227","v":0},{"$f":"General_INPUT_S1!AN227","v":0},{"$f":"General_INPUT_S1!AO227","v":0},{"$f":"General_INPUT_S1!AP227","v":0},{"$f":"General_INPUT_S1!AQ227","v":0},{"$f":"General_INPUT_S1!AR227","v":0},{"$f":"General_INPUT_S1!AS227","v":0},{"$f":"General_INPUT_S1!AT227","v":0},{"$f":"General_INPUT_S1!AU227","v":0},{"$f":"General_INPUT_S1!AV227","v":0},{"$f":"General_INPUT_S1!AW227","v":0},{"$f":"General_INPUT_S1!AX227","v":0},{"$f":"General_INPUT_S1!AY227","v":0},{"$f":"General_INPUT_S1!AZ227","v":0},{"$f":"General_INPUT_S1!BA227","v":0},{"$f":"General_INPUT_S1!BB227","v":0}]
[null,"Tech22","unassigned3",{"$f":"General_INPUT_S1!D228","v":0},{"$f":"General_INPUT_S1!E228","v":0},{"$f":"General_INPUT_S1!F228","v":0},{"$f":"General_INPUT_S1!G228","v":0},{"$f":"General_INPUT_S1!H228","v":0},{"$f":"General_INPUT_S1!I228","v":0},{"$f":"General_INPUT_S1!J228","v":0},{"$f":"General_INPUT_S1!K228","v":0},{"$f":"General_INPUT_S1!L228","v":0},{"$f":"General_INPUT_S1!M228","v":0},{"$f":"General_INPUT_S1!N228","v":0},{"$f":"General_INPUT_S1!O228","v":0},{"$f":"General_INPUT_S1!P228","v":0},{"$f":"General_INPUT_S1!Q228","v":0},{"$f":"General_INPUT_S1!R228","v":0},{"$f":"General_INPUT_S1!S228","v":0},{"$f":"General_INPUT_S1!T228","v":0},{"$f":"General_INPUT_S1!U228","v":0},{"$f":"General_INPUT_S1!V228","v":0},{"$f":"General_INPUT_S1!W228","v":0},{"$f":"General_INPUT_S1!X228","v":0},{"$f":"General_INPUT_S1!Y228","v":0},{"$f":"General_INPUT_S1!Z228","v":0},{"$f":"General_INPUT_S1!AA228","v":0},{"$f":"General_INPUT_S1!AB228","v":0},{"$f":"General_INPUT_S1!AC228","v":0},{"$f":"General_INPUT_S1!AD228","v":0},{"$f":"General_INPUT_S1!AE228","v":0},{"$f":"General_INPUT_S1!AF228","v":0},{"$f":"General_INPUT_S1!AG228","v":0},{"$f":"General_INPUT_S1!AH228","v":0},{"$f":"General_INPUT_S1!AI228","v":0},{"$f":"General_INPUT_S1!AJ228","v":0},{"$f":"General_INPUT_S1!AK228","v":0},{"$f":"General_INPUT_S1!AL228","v":0},{"$f":"General_INPUT_S1!AM228","v":0},{"$f":"General_INPUT_S1!AN228","v":0},{"$f":"General_INPUT_S1!AO228","v":0},{"$f":"General_INPUT_S1!AP228","v":0},{"$f":"General_INPUT_S1!AQ228","v":0},{"$f":"General_INPUT_S1!AR228","v":0},{"$f":"General_INPUT_S1!AS228","v":0},{"$f":"General_INPUT_S1!AT228","v":0},{"$f":"General_INPUT_S1!AU228","v":0},{"$f":"General_INPUT_S1!AV228","v":0},{"$f":"General_INPUT_S1!AW228","v":0},{"$f":"General_INPUT_S1!AX228","v":0},{"$f":"General_INPUT_S1!AY228","v":0},{"$f":"General_INPUT_S1!AZ228","v":0},{"$f":"General_INPUT_S1!BA228","v":0},{"$f":"General_INPUT_S1!BB228","v":0}]
[null,"Tech23","unassigned4",{"$f":"General_INPUT_S1!D229","v":0},{"$f":"General_INPUT_S1!E229","v":0},{"$f":"General_INPUT_S1!F229","v":0},{"$f":"General_INPUT_S1!G229","v":0},{"$f":"General_INPUT_S1!H229","v":0},{"$f":"General_INPUT_S1!I229","v":0},{"$f":"General_INPUT_S1!J229","v":0},{"$f":"General_INPUT_S1!K229","v":0},{"$f":"General_INPUT_S1!L229","v":0},{"$f":"General_INPUT_S1!M229","v":0},{"$f":"General_INPUT_S1!N229","v":0},{"$f":"General_INPUT_S1!O229","v":0},{"$f":"General_INPUT_S1!P229","v":0},{"$f":"General_INPUT_S1!Q229","v":0},{"$f":"General_INPUT_S1!R229","v":0},{"$f":"General_INPUT_S1!S229","v":0},{"$f":"General_INPUT_S1!T229","v":0},{"$f":"General_INPUT_S1!U229","v":0},{"$f":"General_INPUT_S1!V229","v":0},{"$f":"General_INPUT_S1!W229","v":0},{"$f":"General_INPUT_S1!X229","v":0},{"$f":"General_INPUT_S1!Y229","v":0},{"$f":"General_INPUT_S1!Z229","v":0},{"$f":"General_INPUT_S1!AA229","v":0},{"$f":"General_INPUT_S1!AB229","v":0},{"$f":"General_INPUT_S1!AC229","v":0},{"$f":"General_INPUT_S1!AD229","v":0},{"$f":"General_INPUT_S1!AE229","v":0},{"$f":"General_INPUT_S1!AF229","v":0},{"$f":"General_INPUT_S1!AG229","v":0},{"$f":"General_INPUT_S1!AH229","v":0},{"$f":"General_INPUT_S1!AI229","v":0},{"$f":"General_INPUT_S1!AJ229","v":0},{"$f":"General_INPUT_S1!AK229","v":0},{"$f":"General_INPUT_S1!AL229","v":0},{"$f":"General_INPUT_S1!AM229","v":0},{"$f":"General_INPUT_S1!AN229","v":0},{"$f":"General_INPUT_S1!AO229","v":0},{"$f":"General_INPUT_S1!AP229","v":0},{"$f":"General_INPUT_S1!AQ229","v":0},{"$f":"General_INPUT_S1!AR229","v":0},{"$f":"General_INPUT_S1!AS229","v":0},{"$f":"General_INPUT_S1!AT229","v":0},{"$f":"General_INPUT_S1!AU229","v":0},{"$f":"General_INPUT_S1!AV229","v":0},{"$f":"General_INPUT_S1!AW229","v":0},{"$f":"General_INPUT_S1!AX229","v":0},{"$f":"General_INPUT_S1!AY229","v":0},{"$f":"General_INPUT_S1!AZ229","v":0},{"$f":"General_INPUT_S1!BA229","v":0},{"$f":"General_INPUT_S1!BB229","v":0}]
[null,"Tech24","unassigned5",{"$f":"General_INPUT_S1!D230","v":0},{"$f":"General_INPUT_S1!E230","v":0},{"$f":"General_INPUT_S1!F230","v":0},{"$f":"General_INPUT_S1!G230","v":0},{"$f":"General_INPUT_S1!H230","v":0},{"$f":"General_INPUT_S1!I230","v":0},{"$f":"General_INPUT_S1!J230","v":0},{"$f":"General_INPUT_S1!K230","v":0},{"$f":"General_INPUT_S1!L230","v":0},{"$f":"General_INPUT_S1!M230","v":0},{"$f":"General_INPUT_S1!N230","v":0},{"$f":"General_INPUT_S1!O230","v":0},{"$f":"General_INPUT_S1!P230","v":0},{"$f":"General_INPUT_S1!Q230","v":0},{"$f":"General_INPUT_S1!R230","v":0},{"$f":"General_INPUT_S1!S230","v":0},{"$f":"General_INPUT_S1!T230","v":0},{"$f":"General_INPUT_S1!U230","v":0},{"$f":"General_INPUT_S1!V230","v":0},{"$f":"General_INPUT_S1!W230","v":0},{"$f":"General_INPUT_S1!X230","v":0},{"$f":"General_INPUT_S1!Y230","v":0},{"$f":"General_INPUT_S1!Z230","v":0},{"$f":"General_INPUT_S1!AA230","v":0},{"$f":"General_INPUT_S1!AB230","v":0},{"$f":"General_INPUT_S1!AC230","v":0},{"$f":"General_INPUT_S1!AD230","v":0},{"$f":"General_INPUT_S1!AE230","v":0},{"$f":"General_INPUT_S1!AF230","v":0},{"$f":"General_INPUT_S1!AG230","v":0},{"$f":"General_INPUT_S1!AH230","v":0},{"$f":"General_INPUT_S1!AI230","v":0},{"$f":"General_INPUT_S1!AJ230","v":0},{"$f":"General_INPUT_S1!AK230","v":0},{"$f":"General_INPUT_S1!AL230","v":0},{"$f":"General_INPUT_S1!AM230","v":0},{"$f":"General_INPUT_S1!AN230","v":0},{"$f":"General_INPUT_S1!AO230","v":0},{"$f":"General_INPUT_S1!AP230","v":0},{"$f":"General_INPUT_S1!AQ230","v":0},{"$f":"General_INPUT_S1!AR230","v":0},{"$f":"General_INPUT_S1!AS230","v":0},{"$f":"General_INPUT_S1!AT230","v":0},{"$f":"General_INPUT_S1!AU230","v":0},{"$f":"General_INPUT_S1!AV230","v":0},{"$f":"General_INPUT_S1!AW230","v":0},{"$f":"General_INPUT_S1!AX230","v":0},{"$f":"General_INPUT_S1!AY230","v":0},{"$f":"General_INPUT_S1!AZ230","v":0},{"$f":"General_INPUT_S1!BA230","v":0},{"$f":"General_INPUT_S1!BB230","v":0}]
[null,"Tech25","unassigned6",{"$f":"General_INPUT_S1!D231","v":0},{"$f":"General_INPUT_S1!E231","v":0},{"$f":"General_INPUT_S1!F231","v":0},{"$f":"General_INPUT_S1!G231","v":0},{"$f":"General_INPUT_S1!H231","v":0},{"$f":"General_INPUT_S1!I231","v":0},{"$f":"General_INPUT_S1!J231","v":0},{"$f":"General_INPUT_S1!K231","v":0},{"$f":"General_INPUT_S1!L231","v":0},{"$f":"General_INPUT_S1!M231","v":0},{"$f":"General_INPUT_S1!N231","v":0},{"$f":"General_INPUT_S1!O231","v":0},{"$f":"General_INPUT_S1!P231","v":0},{"$f":"General_INPUT_S1!Q231","v":0},{"$f":"General_INPUT_S1!R231","v":0},{"$f":"General_INPUT_S1!S231","v":0},{"$f":"General_INPUT_S1!T231","v":0},{"$f":"General_INPUT_S1!U231","v":0},{"$f":"General_INPUT_S1!V231","v":0},{"$f":"General_INPUT_S1!W231","v":0},{"$f":"General_INPUT_S1!X231","v":0},{"$f":"General_INPUT_S1!Y231","v":0},{"$f":"General_INPUT_S1!Z231","v":0},{"$f":"General_INPUT_S1!AA231","v":0},{"$f":"General_INPUT_S1!AB231","v":0},{"$f":"General_INPUT_S1!AC231","v":0},{"$f":"General_INPUT_S1!AD231","v":0},{"$f":"General_INPUT_S1!AE231","v":0},{"$f":"General_INPUT_S1!AF231","v":0},{"$f":"General_INPUT_S1!AG231","v":0},{"$f":"General_INPUT_S1!AH231","v":0},{"$f":"General_INPUT_S1!AI231","v":0},{"$f":"General_INPUT_S1!AJ231","v":0},{"$f":"General_INPUT_S1!AK231","v":0},{"$f":"General_INPUT_S1!AL231","v":0},{"$f":"General_INPUT_S1!AM231","v":0},{"$f":"General_INPUT_S1!AN231","v":0},{"$f":"General_INPUT_S1!AO231","v":0},{"$f":"General_INPUT_S1!AP231","v":0},{"$f":"General_INPUT_S1!AQ231","v":0},{"$f":"General_INPUT_S1!AR231","v":0},{"$f":"General_INPUT_S1!AS231","v":0},{"$f":"General_INPUT_S1!AT231","v":0},{"$f":"General_INPUT_S1!AU231","v":0},{"$f":"General_INPUT_S1!AV231","v":0},{"$f":"General_INPUT_S1!AW231","v":0},{"$f":"General_INPUT_S1!AX231","v":0},{"$f":"General_INPUT_S1!AY231","v":0},{"$f":"General_INPUT_S1!AZ231","v":0},{"$f":"General_INPUT_S1!BA231","v":0},{"$f":"General_INPUT_S1!BB231","v":0}]
[null,"Tech26","unassigned7",{"$f":"General_INPUT_S1!D232","v":0},{"$f":"General_INPUT_S1!E232","v":0},{"$f":"General_INPUT_S1!F232","v":0},{"$f":"General_INPUT_S1!G232","v":0},{"$f":"General_INPUT_S1!H232","v":0},{"$f":"General_INPUT_S1!I232","v":0},{"$f":"General_INPUT_S1!J232","v":0},{"$f":"General_INPUT_S1!K232","v":0},{"$f":"General_INPUT_S1!L232","v":0},{"$f":"General_INPUT_S1!M232","v":0},{"$f":"General_INPUT_S1!N232","v":0},{"$f":"General_INPUT_S1!O232","v":0},{"$f":"General_INPUT_S1!P232","v":0},{"$f":"General_INPUT_S1!Q232","v":0},{"$f":"General_INPUT_S1!R232","v":0},{"$f":"General_INPUT_S1!S232","v":0},{"$f":"General_INPUT_S1!T232","v":0},{"$f":"General_INPUT_S1!U232","v":0},{"$f":"General_INPUT_S1!V232","v":0},{"$f":"General_INPUT_S1!W232","v":0},{"$f":"General_INPUT_S1!X232","v":0},{"$f":"General_INPUT_S1!Y232","v":0},{"$f":"General_INPUT_S1!Z232","v":0},{"$f":"General_INPUT_S1!AA232","v":0},{"$f":"General_INPUT_S1!AB232","v":0},{"$f":"General_INPUT_S1!AC232","v":0},{"$f":"General_INPUT_S1!AD232","v":0},{"$f":"General_INPUT_S1!AE232","v":0},{"$f":"General_INPUT_S1!AF232","v":0},{"$f":"General_INPUT_S1!AG232","v":0},{"$f":"General_INPUT_S1!AH232","v":0},{"$f":"General_INPUT_S1!AI232","v":0},{"$f":"General_INPUT_S1!AJ232","v":0},{"$f":"General_INPUT_S1!AK232","v":0},{"$f":"General_INPUT_S1!AL232","v":0},{"$f":"General_INPUT_S1!AM232","v":0},{"$f":"General_INPUT_S1!AN232","v":0},{"$f":"General_INPUT_S1!AO232","v":0},{"$f":"General_INPUT_S1!AP232","v":0},{"$f":"General_INPUT_S1!AQ232","v":0},{"$f":"General_INPUT_S1!AR232","v":0},{"$f":"General_INPUT_S1!AS232","v":0},{"$f":"General_INPUT_S1!AT232","v":0},{"$f":"General_INPUT_S1!AU232","v":0},{"$f":"General_INPUT_S1!AV232","v":0},{"$f":"General_INPUT_S1!AW232","v":0},{"$f":"General_INPUT_S1!AX232","v":0},{"$f":"General_INPUT_S1!AY232","v":0},{"$f":"General_INPUT_S1!AZ232","v":0},{"$f":"General_INPUT_S1!BA232","v":0},{"$f":"General_INPUT_S1!BB232","v":0}]
[null,"Tech27","unassigned8",{"$f":"General_INPUT_S1!D233","v":0},{"$f":"General_INPUT_S1!E233","v":0},{"$f":"General_INPUT_S1!F233","v":0},{"$f":"General_INPUT_S1!G233","v":0},{"$f":"General_INPUT_S1!H233","v":0},{"$f":"General_INPUT_S1!I233","v":0},{"$f":"General_INPUT_S1!J233","v":0},{"$f":"General_INPUT_S1!K233","v":0},{"$f":"General_INPUT_S1!L233","v":0},{"$f":"General_INPUT_S1!M233","v":0},{"$f":"General_INPUT_S1!N233","v":0},{"$f":"General_INPUT_S1!O233","v":0},{"$f":"General_INPUT_S1!P233","v":0},{"$f":"General_INPUT_S1!Q233","v":0},{"$f":"General_INPUT_S1!R233","v":0},{"$f":"General_INPUT_S1!S233","v":0},{"$f":"General_INPUT_S1!T233","v":0},{"$f":"General_INPUT_S1!U233","v":0},{"$f":"General_INPUT_S1!V233","v":0},{"$f":"General_INPUT_S1!W233","v":0},{"$f":"General_INPUT_S1!X233","v":0},{"$f":"General_INPUT_S1!Y233","v":0},{"$f":"General_INPUT_S1!Z233","v":0},{"$f":"General_INPUT_S1!AA233","v":0},{"$f":"General_INPUT_S1!AB233","v":0},{"$f":"General_INPUT_S1!AC233","v":0},{"$f":"General_INPUT_S1!AD233","v":0},{"$f":"General_INPUT_S1!AE233","v":0},{"$f":"General_INPUT_S1!AF233","v":0},{"$f":"General_INPUT_S1!AG233","v":0},{"$f":"General_INPUT_S1!AH233","v":0},{"$f":"General_INPUT_S1!AI233","v":0},{"$f":"General_INPUT_S1!AJ233","v":0},{"$f":"General_INPUT_S1!AK233","v":0},{"$f":"General_INPUT_S1!AL233","v":0},{"$f":"General_INPUT_S1!AM233","v":0},{"$f":"General_INPUT_S1!AN233","v":0},{"$f":"General_INPUT_S1!AO233","v":0},{"$f":"General_INPUT_S1!AP233","v":0},{"$f":"General_INPUT_S1!AQ233","v":0},{"$f":"General_INPUT_S1!AR233","v":0},{"$f":"General_INPUT_S1!AS233","v":0},{"$f":"General_INPUT_S1!AT233","v":0},{"$f":"General_INPUT_S1!AU233","v":0},{"$f":"General_INPUT_S1!AV233","v":0},{"$f":"General_INPUT_S1!AW233","v":0},{"$f":"General_INPUT_S1!AX233","v":0},{"$f":"General_INPUT_S1!AY233","v":0},{"$f":"General_INPUT_S1!AZ233","v":0},{"$f":"General_INPUT_S1!BA233","v":0},{"$f":"General_INPUT_S1!BB233","v":0}]
[null,"Tech28","unassigned9",{"$f":"General_INPUT_S1!D234","v":0},{"$f":"General_INPUT_S1!E234","v":0},{"$f":"General_INPUT_S1!F234","v":0},{"$f":"General_INPUT_S1!G234","v":0},{"$f":"General_INPUT_S1!H234","v":0},{"$f":"General_INPUT_S1!I234","v":0},{"$f":"General_INPUT_S1!J234","v":0},{"$f":"General_INPUT_S1!K234","v":0},{"$f":"General_INPUT_S1!L234","v":0},{"$f":"General_INPUT_S1!M234","v":0},{"$f":"General_INPUT_S1!N234","v":0},{"$f":"General_INPUT_S1!O234","v":0},{"$f":"General_INPUT_S1!P234","v":0},{"$f":"General_INPUT_S1!Q234","v":0},{"$f":"General_INPUT_S1!R234","v":0},{"$f":"General_INPUT_S1!S234","v":0},{"$f":"General_INPUT_S1!T234","v":0},{"$f":"General_INPUT_S1!U234","v":0},{"$f":"General_INPUT_S1!V234","v":0},{"$f":"General_INPUT_S1!W234","v":0},{"$f":"General_INPUT_S1!X234","v":0},{"$f":"General_INPUT_S1!Y234","v":0},{"$f":"General_INPUT_S1!Z234","v":0},{"$f":"General_INPUT_S1!AA234","v":0},{"$f":"General_INPUT_S1!AB234","v":0},{"$f":"General_INPUT_S1!AC234","v":0},{"$f":"General_INPUT_S1!AD234","v":0},{"$f":"General_INPUT_S1!AE234","v":0},{"$f":"General_INPUT_S1!AF234","v":0},{"$f":"General_INPUT_S1!AG234","v":0},{"$f":"General_INPUT_S1!AH234","v":0},{"$f":"General_INPUT_S1!AI234","v":0},{"$f":"General_INPUT_S1!AJ234","v":0},{"$f":"General_INPUT_S1!AK234","v":0},{"$f":"General_INPUT_S1!AL234","v":0},{"$f":"General_INPUT_S1!AM234","v":0},{"$f":"General_INPUT_S1!AN234","v":0},{"$f":"General_INPUT_S1!AO234","v":0},{"$f":"General_INPUT_S1!AP234","v":0},{"$f":"General_INPUT_S1!AQ234","v":0},{"$f":"General_INPUT_S1!AR234","v":0},{"$f":"General_INPUT_S1!AS234","v":0},{"$f":"General_INPUT_S1!AT234","v":0},{"$f":"General_INPUT_S1!AU234","v":0},{"$f":"General_INPUT_S1!AV234","v":0},{"$f":"General_INPUT_S1!AW234","v":0},{"$f":"General_INPUT_S1!AX234","v":0},{"$f":"General_INPUT_S1!AY234","v":0},{"$f":"General_INPUT_S1!AZ234","v":0},{"$f":"General_INPUT_S1!BA234","v":0},{"$f":"General_INPUT_S1!BB234","v":0}]
[null,"Tech29","unassigned10",{"$f":"General_INPUT_S1!D235","v":0},{"$f":"General_INPUT_S1!E235","v":0},{"$f":"General_INPUT_S1!F235","v":0},{"$f":"General_INPUT_S1!G235","v":0},{"$f":"General_INPUT_S1!H235","v":0},{"$f":"General_INPUT_S1!I235","v":0},{"$f":"General_INPUT_S1!J235","v":0},{"$f":"General_INPUT_S1!K235","v":0},{"$f":"General_INPUT_S1!L235","v":0},{"$f":"General_INPUT_S1!M235","v":0},{"$f":"General_INPUT_S1!N235","v":0},{"$f":"General_INPUT_S1!O235","v":0},{"$f":"General_INPUT_S1!P235","v":0},{"$f":"General_INPUT_S1!Q235","v":0},{"$f":"General_INPUT_S1!R235","v":0},{"$f":"General_INPUT_S1!S235","v":0},{"$f":"General_INPUT_S1!T235","v":0},{"$f":"General_INPUT_S1!U235","v":0},{"$f":"General_INPUT_S1!V235","v":0},{"$f":"General_INPUT_S1!W235","v":0},{"$f":"General_INPUT_S1!X235","v":0},{"$f":"General_INPUT_S1!Y235","v":0},{"$f":"General_INPUT_S1!Z235","v":0},{"$f":"General_INPUT_S1!AA235","v":0},{"$f":"General_INPUT_S1!AB235","v":0},{"$f":"General_INPUT_S1!AC235","v":0},{"$f":"General_INPUT_S1!AD235","v":0},{"$f":"General_INPUT_S1!AE235","v":0},{"$f":"General_INPUT_S1!AF235","v":0},{"$f":"General_INPUT_S1!AG235","v":0},{"$f":"General_INPUT_S1!AH235","v":0},{"$f":"General_INPUT_S1!AI235","v":0},{"$f":"General_INPUT_S1!AJ235","v":0},{"$f":"General_INPUT_S1!AK235","v":0},{"$f":"General_INPUT_S1!AL235","v":0},{"$f":"General_INPUT_S1!AM235","v":0},{"$f":"General_INPUT_S1!AN235","v":0},{"$f":"General_INPUT_S1!AO235","v":0},{"$f":"General_INPUT_S1!AP235","v":0},{"$f":"General_INPUT_S1!AQ235","v":0},{"$f":"General_INPUT_S1!AR235","v":0},{"$f":"General_INPUT_S1!AS235","v":0},{"$f":"General_INPUT_S1!AT235","v":0},{"$f":"General_INPUT_S1!AU235","v":0},{"$f":"General_INPUT_S1!AV235","v":0},{"$f":"General_INPUT_S1!AW235","v":0},{"$f":"General_INPUT_S1!AX235","v":0},{"$f":"General_INPUT_S1!AY235","v":0},{"$f":"General_INPUT_S1!AZ235","v":0},{"$f":"General_INPUT_S1!BA235","v":0},{"$f":"General_INPUT_S1!BB235","v":0}]
[null,"Tech30","unassigned11",{"$f":"General_INPUT_S1!D236","v":0},{"$f":"General_INPUT_S1!E236","v":0},{"$f":"General_INPUT_S1!F236","v":0},{"$f":"General_INPUT_S1!G236","v":0},{"$f":"General_INPUT_S1!H236","v":0},{"$f":"General_INPUT_S1!I236","v":0},{"$f":"General_INPUT_S1!J236","v":0},{"$f":"General_INPUT_S1!K236","v":0},{"$f":"General_INPUT_S1!L236","v":0},{"$f":"General_INPUT_S1!M236","v":0},{"$f":"General_INPUT_S1!N236","v":0},{"$f":"General_INPUT_S1!O236","v":0},{"$f":"General_INPUT_S1!P236","v":0},{"$f":"General_INPUT_S1!Q236","v":0},{"$f":"General_INPUT_S1!R236","v":0},{"$f":"General_INPUT_S1!S236","v":0},{"$f":"General_INPUT_S1!T236","v":0},{"$f":"General_INPUT_S1!U236","v":0},{"$f":"General_INPUT_S1!V236","v":0},{"$f":"General_INPUT_S1!W236","v":0},{"$f":"General_INPUT_S1!X236","v":0},{"$f":"General_INPUT_S1!Y236","v":0},{"$f":"General_INPUT_S1!Z236","v":0},{"$f":"General_INPUT_S1!AA236","v":0},{"$f":"General_INPUT_S1!AB236","v":0},{"$f":"General_INPUT_S1!AC236","v":0},{"$f":"General_INPUT_S1!AD236","v":0},{"$f":"General_INPUT_S1!AE236","v":0},{"$f":"General_INPUT_S1!AF236","v":0},{"$f":"General_INPUT_S1!AG236","v":0},{"$f":"General_INPUT_S1!AH236","v":0},{"$f":"General_INPUT_S1!AI236","v":0},{"$f":"General_INPUT_S1!AJ236","v":0},{"$f":"General_INPUT_S1!AK236","v":0},{"$f":"General_INPUT_S1!AL236","v":0},{"$f":"General_INPUT_S1!AM236","v":0},{"$f":"General_INPUT_S1!AN236","v":0},{"$f":"General_INPUT_S1!AO236","v":0},{"$f":"General_INPUT_S1!AP236","v":0},{"$f":"General_INPUT_S1!AQ236","v":0},{"$f":"General_INPUT_S1!AR236","v":0},{"$f":"General_INPUT_S1!AS236","v":0},{"$f":"General_INPUT_S1!AT236","v":0},{"$f":"General_INPUT_S1!AU236","v":0},{"$f":"General_INPUT_S1!AV236","v":0},{"$f":"General_INPUT_S1!AW236","v":0},{"$f":"General_INPUT_S1!AX236","v":0},{"$f":"General_INPUT_S1!AY236","v":0},{"$f":"General_INPUT_S1!AZ236","v":0},{"$f":"General_INPUT_S1!BA236","v":0},{"$f":"General_INPUT_S1!BB236","v":0}]
[null,"Tech31","unassigned12",{"$f":"General_INPUT_S1!D237","v":0},{"$f":"General_INPUT_S1!E237","v":0},{"$f":"General_INPUT_S1!F237","v":0},{"$f":"General_INPUT_S1!G237","v":0},{"$f":"General_INPUT_S1!H237","v":0},{"$f":"General_INPUT_S1!I237","v":0},{"$f":"General_INPUT_S1!J237","v":0},{"$f":"General_INPUT_S1!K237","v":0},{"$f":"General_INPUT_S1!L237","v":0},{"$f":"General_INPUT_S1!M237","v":0},{"$f":"General_INPUT_S1!N237","v":0},{"$f":"General_INPUT_S1!O237","v":0},{"$f":"General_INPUT_S1!P237","v":0},{"$f":"General_INPUT_S1!Q237","v":0},{"$f":"General_INPUT_S1!R237","v":0},{"$f":"General_INPUT_S1!S237","v":0},{"$f":"General_INPUT_S1!T237","v":0},{"$f":"General_INPUT_S1!U237","v":0},{"$f":"General_INPUT_S1!V237","v":0},{"$f":"General_INPUT_S1!W237","v":0},{"$f":"General_INPUT_S1!X237","v":0},{"$f":"General_INPUT_S1!Y237","v":0},{"$f":"General_INPUT_S1!Z237","v":0},{"$f":"General_INPUT_S1!AA237","v":0},{"$f":"General_INPUT_S1!AB237","v":0},{"$f":"General_INPUT_S1!AC237","v":0},{"$f":"General_INPUT_S1!AD237","v":0},{"$f":"General_INPUT_S1!AE237","v":0},{"$f":"General_INPUT_S1!AF237","v":0},{"$f":"General_INPUT_S1!AG237","v":0},{"$f":"General_INPUT_S1!AH237","v":0},{"$f":"General_INPUT_S1!AI237","v":0},{"$f":"General_INPUT_S1!AJ237","v":0},{"$f":"General_INPUT_S1!AK237","v":0},{"$f":"General_INPUT_S1!AL237","v":0},{"$f":"General_INPUT_S1!AM237","v":0},{"$f":"General_INPUT_S1!AN237","v":0},{"$f":"General_INPUT_S1!AO237","v":0},{"$f":"General_INPUT_S1!AP237","v":0},{"$f":"General_INPUT_S1!AQ237","v":0},{"$f":"General_INPUT_S1!AR237","v":0},{"$f":"General_INPUT_S1!AS237","v":0},{"$f":"General_INPUT_S1!AT237","v":0},{"$f":"General_INPUT_S1!AU237","v":0},{"$f":"General_INPUT_S1!AV237","v":0},{"$f":"General_INPUT_S1!AW237","v":0},{"$f":"General_INPUT_S1!AX237","v":0},{"$f":"General_INPUT_S1!AY237","v":0},{"$f":"General_INPUT_S1!AZ237","v":0},{"$f":"General_INPUT_S1!BA237","v":0},{"$f":"General_INPUT_S1!BB237","v":0}]
[null,"Tech32","unassigned13",{"$f":"General_INPUT_S1!D238","v":0},{"$f":"General_INPUT_S1!E238","v":0},{"$f":"General_INPUT_S1!F238","v":0},{"$f":"General_INPUT_S1!G238","v":0},{"$f":"General_INPUT_S1!H238","v":0},{"$f":"General_INPUT_S1!I238","v":0},{"$f":"General_INPUT_S1!J238","v":0},{"$f":"General_INPUT_S1!K238","v":0},{"$f":"General_INPUT_S1!L238","v":0},{"$f":"General_INPUT_S1!M238","v":0},{"$f":"General_INPUT_S1!N238","v":0},{"$f":"General_INPUT_S1!O238","v":0},{"$f":"General_INPUT_S1!P238","v":0},{"$f":"General_INPUT_S1!Q238","v":0},{"$f":"General_INPUT_S1!R238","v":0},{"$f":"General_INPUT_S1!S238","v":0},{"$f":"General_INPUT_S1!T238","v":0},{"$f":"General_INPUT_S1!U238","v":0},{"$f":"General_INPUT_S1!V238","v":0},{"$f":"General_INPUT_S1!W238","v":0},{"$f":"General_INPUT_S1!X238","v":0},{"$f":"General_INPUT_S1!Y238","v":0},{"$f":"General_INPUT_S1!Z238","v":0},{"$f":"General_INPUT_S1!AA238","v":0},{"$f":"General_INPUT_S1!AB238","v":0},{"$f":"General_INPUT_S1!AC238","v":0},{"$f":"General_INPUT_S1!AD238","v":0},{"$f":"General_INPUT_S1!AE238","v":0},{"$f":"General_INPUT_S1!AF238","v":0},{"$f":"General_INPUT_S1!AG238","v":0},{"$f":"General_INPUT_S1!AH238","v":0},{"$f":"General_INPUT_S1!AI238","v":0},{"$f":"General_INPUT_S1!AJ238","v":0},{"$f":"General_INPUT_S1!AK238","v":0},{"$f":"General_INPUT_S1!AL238","v":0},{"$f":"General_INPUT_S1!AM238","v":0},{"$f":"General_INPUT_S1!AN238","v":0},{"$f":"General_INPUT_S1!AO238","v":0},{"$f":"General_INPUT_S1!AP238","v":0},{"$f":"General_INPUT_S1!AQ238","v":0},{"$f":"General_INPUT_S1!AR238","v":0},{"$f":"General_INPUT_S1!AS238","v":0},{"$f":"General_INPUT_S1!AT238","v":0},{"$f":"General_INPUT_S1!AU238","v":0},{"$f":"General_INPUT_S1!AV238","v":0},{"$f":"General_INPUT_S1!AW238","v":0},{"$f":"General_INPUT_S1!AX238","v":0},{"$f":"General_INPUT_S1!AY238","v":0},{"$f":"General_INPUT_S1!AZ238","v":0},{"$f":"General_INPUT_S1!BA238","v":0},{"$f":"General_INPUT_S1!BB238","v":0}]
[null,"Tech33","unassigned14",{"$f":"General_INPUT_S1!D239","v":0},{"$f":"General_INPUT_S1!E239","v":0},{"$f":"General_INPUT_S1!F239","v":0},{"$f":"General_INPUT_S1!G239","v":0},{"$f":"General_INPUT_S1!H239","v":0},{"$f":"General_INPUT_S1!I239","v":0},{"$f":"General_INPUT_S1!J239","v":0},{"$f":"General_INPUT_S1!K239","v":0},{"$f":"General_INPUT_S1!L239","v":0},{"$f":"General_INPUT_S1!M239","v":0},{"$f":"General_INPUT_S1!N239","v":0},{"$f":"General_INPUT_S1!O239","v":0},{"$f":"General_INPUT_S1!P239","v":0},{"$f":"General_INPUT_S1!Q239","v":0},{"$f":"General_INPUT_S1!R239","v":0},{"$f":"General_INPUT_S1!S239","v":0},{"$f":"General_INPUT_S1!T239","v":0},{"$f":"General_INPUT_S1!U239","v":0},{"$f":"General_INPUT_S1!V239","v":0},{"$f":"General_INPUT_S1!W239","v":0},{"$f":"General_INPUT_S1!X239","v":0},{"$f":"General_INPUT_S1!Y239","v":0},{"$f":"General_INPUT_S1!Z239","v":0},{"$f":"General_INPUT_S1!AA239","v":0},{"$f":"General_INPUT_S1!AB239","v":0},{"$f":"General_INPUT_S1!AC239","v":0},{"$f":"General_INPUT_S1!AD239","v":0},{"$f":"General_INPUT_S1!AE239","v":0},{"$f":"General_INPUT_S1!AF239","v":0},{"$f":"General_INPUT_S1!AG239","v":0},{"$f":"General_INPUT_S1!AH239","v":0},{"$f":"General_INPUT_S1!AI239","v":0},{"$f":"General_INPUT_S1!AJ239","v":0},{"$f":"General_INPUT_S1!AK239","v":0},{"$f":"General_INPUT_S1!AL239","v":0},{"$f":"General_INPUT_S1!AM239","v":0},{"$f":"General_INPUT_S1!AN239","v":0},{"$f":"General_INPUT_S1!AO239","v":0},{"$f":"General_INPUT_S1!AP239","v":0},{"$f":"General_INPUT_S1!AQ239","v":0},{"$f":"General_INPUT_S1!AR239","v":0},{"$f":"General_INPUT_S1!AS239","v":0},{"$f":"General_INPUT_S1!AT239","v":0},{"$f":"General_INPUT_S1!AU239","v":0},{"$f":"General_INPUT_S1!AV239","v":0},{"$f":"General_INPUT_S1!AW239","v":0},{"$f":"General_INPUT_S1!AX239","v":0},{"$f":"General_INPUT_S1!AY239","v":0},{"$f":"General_INPUT_S1!AZ239","v":0},{"$f":"General_INPUT_S1!BA239","v":0},{"$f":"General_INPUT_S1!BB239","v":0}]
[null,"Tech34","unassigned15",{"$f":"General_INPUT_S1!D240","v":0},{"$f":"General_INPUT_S1!E240","v":0},{"$f":"General_INPUT_S1!F240","v":0},{"$f":"General_INPUT_S1!G240","v":0},{"$f":"General_INPUT_S1!H240","v":0},{"$f":"General_INPUT_S1!I240","v":0},{"$f":"General_INPUT_S1!J240","v":0},{"$f":"General_INPUT_S1!K240","v":0},{"$f":"General_INPUT_S1!L240","v":0},{"$f":"General_INPUT_S1!M240","v":0},{"$f":"General_INPUT_S1!N240","v":0},{"$f":"General_INPUT_S1!O240","v":0},{"$f":"General_INPUT_S1!P240","v":0},{"$f":"General_INPUT_S1!Q240","v":0},{"$f":"General_INPUT_S1!R240","v":0},{"$f":"General_INPUT_S1!S240","v":0},{"$f":"General_INPUT_S1!T240","v":0},{"$f":"General_INPUT_S1!U240","v":0},{"$f":"General_INPUT_S1!V240","v":0},{"$f":"General_INPUT_S1!W240","v":0},{"$f":"General_INPUT_S1!X240","v":0},{"$f":"General_INPUT_S1!Y240","v":0},{"$f":"General_INPUT_S1!Z240","v":0},{"$f":"General_INPUT_S1!AA240","v":0},{"$f":"General_INPUT_S1!AB240","v":0},{"$f":"General_INPUT_S1!AC240","v":0},{"$f":"General_INPUT_S1!AD240","v":0},{"$f":"General_INPUT_S1!AE240","v":0},{"$f":"General_INPUT_S1!AF240","v":0},{"$f":"General_INPUT_S1!AG240","v":0},{"$f":"General_INPUT_S1!AH240","v":0},{"$f":"General_INPUT_S1!AI240","v":0},{"$f":"General_INPUT_S1!AJ240","v":0},{"$f":"General_INPUT_S1!AK240","v":0},{"$f":"General_INPUT_S1!AL240","v":0},{"$f":"General_INPUT_S1!AM240","v":0},{"$f":"General_INPUT_S1!AN240","v":0},{"$f":"General_INPUT_S1!AO240","v":0},{"$f":"General_INPUT_S1!AP240","v":0},{"$f":"General_INPUT_S1!AQ240","v":0},{"$f":"General_INPUT_S1!AR240","v":0},{"$f":"General_INPUT_S1!AS240","v":0},{"$f":"General_INPUT_S1!AT240","v":0},{"$f":"General_INPUT_S1!AU240","v":0},{"$f":"General_INPUT_S1!AV240","v":0},{"$f":"General_INPUT_S1!AW240","v":0},{"$f":"General_INPUT_S1!AX240","v":0},{"$f":"General_INPUT_S1!AY240","v":0},{"$f":"General_INPUT_S1!AZ240","v":0},{"$f":"General_INPUT_S1!BA240","v":0},{"$f":"General_INPUT_S1!BB240","v":0}]
[null,"Tech35","unassigned16",{"$f":"General_INPUT_S1!D241","v":0},{"$f":"General_INPUT_S1!E241","v":0},{"$f":"General_INPUT_S1!F241","v":0},{"$f":"General_INPUT_S1!G241","v":0},{"$f":"General_INPUT_S1!H241","v":0},{"$f":"General_INPUT_S1!I241","v":0},{"$f":"General_INPUT_S1!J241","v":0},{"$f":"General_INPUT_S1!K241","v":0},{"$f":"General_INPUT_S1!L241","v":0},{"$f":"General_INPUT_S1!M241","v":0},{"$f":"General_INPUT_S1!N241","v":0},{"$f":"General_INPUT_S1!O241","v":0},{"$f":"General_INPUT_S1!P241","v":0},{"$f":"General_INPUT_S1!Q241","v":0},{"$f":"General_INPUT_S1!R241","v":0},{"$f":"General_INPUT_S1!S241","v":0},{"$f":"General_INPUT_S1!T241","v":0},{"$f":"General_INPUT_S1!U241","v":0},{"$f":"General_INPUT_S1!V241","v":0},{"$f":"General_INPUT_S1!W241","v":0},{"$f":"General_INPUT_S1!X241","v":0},{"$f":"General_INPUT_S1!Y241","v":0},{"$f":"General_INPUT_S1!Z241","v":0},{"$f":"General_INPUT_S1!AA241","v":0},{"$f":"General_INPUT_S1!AB241","v":0},{"$f":"General_INPUT_S1!AC241","v":0},{"$f":"General_INPUT_S1!AD241","v":0},{"$f":"General_INPUT_S1!AE241","v":0},{"$f":"General_INPUT_S1!AF241","v":0},{"$f":"General_INPUT_S1!AG241","v":0},{"$f":"General_INPUT_S1!AH241","v":0},{"$f":"General_INPUT_S1!AI241","v":0},{"$f":"General_INPUT_S1!AJ241","v":0},{"$f":"General_INPUT_S1!AK241","v":0},{"$f":"General_INPUT_S1!AL241","v":0},{"$f":"General_INPUT_S1!AM241","v":0},{"$f":"General_INPUT_S1!AN241","v":0},{"$f":"General_INPUT_S1!AO241","v":0},{"$f":"General_INPUT_S1!AP241","v":0},{"$f":"General_INPUT_S1!AQ241","v":0},{"$f":"General_INPUT_S1!AR241","v":0},{"$f":"General_INPUT_S1!AS241","v":0},{"$f":"General_INPUT_S1!AT241","v":0},{"$f":"General_INPUT_S1!AU241","v":0},{"$f":"General_INPUT_S1!AV241","v":0},{"$f":"General_INPUT_S1!AW241","v":0},{"$f":"General_INPUT_S1!AX241","v":0},{"$f":"General_INPUT_S1!AY241","v":0},{"$f":"General_INPUT_S1!AZ241","v":0},{"$f":"General_INPUT_S1!BA241","v":0},{"$f":"General_INPUT_S1!BB241","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D207:D241)","v":308080.013884785},{"$f":"SUM(E207:E241)","v":308080.013884785},308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,308080.013884785,315150.76599528431,331102.14735245839,364769.7872029866,377757.95881126897,402552.96941512096,433266.39951675618,461025.61986950034,488784.84022224369,513589.85082609474,554780.99139741808,593017.92221984814,625346.43354449351,660629.15461803263,695911.87569157104,736184.59676510911,778294.15683421551,813576.87790775357,837042.75998572365,878233.90055704594,919461.26884698332,969551.26638359949,1016687.0541713207,1060868.6322101438,1116867.0492445475,1164002.8370322641,1214092.8345688807,1264182.8321054929,1314272.8296421107,1361408.617429836,1395883.7207079977,1412087.7752416951,1434200.249273187,1453358.5135557745,1475470.9875872605,1500537.6713676464,1518062.2576591047,1558445.7804350439,1580604.0447176402,1605966.5187491232]
[]
[]
[null,null,"Cumulative capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B251,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2865.0009999999966,10205.001999999993,13505.00299999999,15205.003999999986,20276.003999999994,21826.003999999994,22096.003999999994,22996.003999999994,22996.003999999994,22996.00399999999,22996.003999999994,22996.00399999999,22996.003999999994,22996.003999999997,22996.003999999994,22996.003999999997,22996.003999999994,22996.003999999997,22996.003999999997,22996.003999999997,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":22996.003999999997},22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997,22996.003999999997]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301.06913756231449,602.13827512462899,903.20741268694348,1204.276550249258,1505.3456878115726,1806.414825373887,2107.4839629362018,2408.553100498516,2709.6222380608306,3010.6913756231452,3095.3100498926674,3180.3848895221331,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":3265.9158945115423},3351.9030648608955,3438.3464005701917,3525.2459016394318,3612.601568068616,3700.4133998577431,3788.6813970068142,3877.4055595158261,4161.0263720603707,4446.2437633647151,4733.05773342886,5021.4682822528057,5311.475409836552,5603.0791161800989,5896.2794012834456,6191.076265146592,6487.46970776954,6785.459729152285]
[null,"Tech3","Gas Open",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,348.29749103942686,621.59498207885463,894.89247311828149,1168.1899641577083,1478.9874551971361,1962.284946236563,2235.5824372759907,2693.8799283154212,2693.8799283154212,2693.8799283154217,2693.8799283154217,2693.8799283154221,2693.8799283154221,2693.8799283154221,2693.8799283154226,2693.8799283154226,2693.8799283154231,2693.8799283154231,2693.8799283154231,2693.8799283154235,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":2693.8799283154235},2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1044.8924731182833,1864.7849462365648,2684.6774193548426,3504.5698924731278,4436.9623655914093,5886.8548387096907,6706.7473118279722,8081.6397849462646,8081.6397849462637,8081.6397849462664,8081.6397849462655,8081.6397849462646,8081.6397849462637,8081.6397849462664,8081.6397849462655,8081.6397849462655,8081.6397849462646,8081.6397849462646,8081.6397849462646,8081.6397849462637,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":8081.6397849462637},8081.6397849462628,8081.6397849462628,8081.6397849462628,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.639784946261,8081.639784946261,8081.6397849462601,8081.6397849462601,8081.6397849462601,8081.6397849462592,8081.6397849462592,8081.6397849462592,8081.6397849462592]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155.09622238058623,310.19244476117245,465.28866714175871,620.38488952234491,775.48111190293127,930.57733428351742,1085.6735566641037,1240.7697790446898,1395.8660014252762,1550.9622238058625,1580.3848895222377,1609.3513898786696,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1637.8617248751577},1665.9158945117022,1693.5138987883031,1720.6557377049605,1747.3414112616742,1773.5709194584447,1799.3442622952712,1824.661439772153,1940.1853171777088,2054.1126158234647,2166.4433357094194,2277.177476835574,2386.3150392019284,2493.8560228084821,2599.8004276552356,2704.1482537421889,2806.8995010693416,2908.054169636694]
[null,"Tech6","Oil",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.6484591469634324E-12,1.4210854715202004E-12,2.1032064978498966E-12,9.6633812063373625E-13,1.6484591469634324E-12,5.1159076974727213E-13,1.1937117960769683E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1.8758328224066645E-12},1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.6981971384666394E-12,1.5205614545266144E-12,2.2524204723595176E-12,2.0747847884194925E-12,1.8971491044794675E-12,1.7195134205394424E-12,1.5418777365994174E-12,2.2737367544323206E-12,2.0961010704922955E-12,1.8758328224066645E-12]
[null,"Tech7","Nuclear",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350,700,1049.9999999999998,1400,1750,2100,2450,2800.0000000000005,3150.0000000000005,3500,4000,4500,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":5000},5500,6000,6500,7000,7500,8000,8500,8650,8800,8950.0000000000018,9100.0000000000018,9250.0000000000018,9400.0000000000018,9550.0000000000018,9700.0000000000036,9850.0000000000036,10000]
[null,"Tech8","Biomass",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,63.356299992118693,126.7125999842383,190.06889997635699,253.42519996847568,316.78149996059437,380.13779995271398,443.49409994483267,506.85039993695318,1134.0777698585334,1761.3051397801128,2388.532509701693,3015.7598796232733,3642.9872495448535,4270.2146194664329,4897.4419893880131,5524.6693593095915,6151.89672923117,6779.1240991527502,7691.4548190387395,8603.7855389247288,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":9516.11625881072},10428.446978696709,11340.777698582699,12279.108418468688,13191.439138354679,14103.769858240667,15026.100578126658,17644.091298012656,18189.807848262091,18767.794398511531,19298.060948760969,19811.137499010409,20324.324049259849,21212.490599509289,21716.767149758725,22221.043700008166,22725.320250257606,23229.596800507046]
[null,"Tech9","Solar utility",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2242.2804308229051,4352.3637179589969,6330.249861408276,8175.9388611707436,9889.4307172463978,11470.725429635242,12919.822998337275,14236.723423352485,21481.199545946874,28303.722710594011,34704.292917293897,40682.910166046524,46239.574456851893,51374.285789710011,56087.044164620871,60377.849581584487,64246.702040600838,67693.601541669952,77412.293630051994,87130.985718434036,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":96849.677806816078},106568.36989519812,116287.06198358016,126005.7540719622,135724.44616034423,145443.13824872629,155161.83033710832,164880.52242549029,167486.84815606766,170093.173886645,172699.49961722232,175305.82534779966,177912.15107837704,180518.47680895438,183124.80253953172,185731.12827010907,188337.45400068638,190943.77973126387]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,60.058472585202658,142.14980245154075,246.27398959901424,372.43103402762301,520.62093573736729,690.84369472824699,883.09931100026211,1097.3877845534125,1958.3999014457893,3030.3884973117924,4313.3535721514227,5807.2951259646798,7512.2131587515642,9428.1076705120759,11554.978661246212,13892.826130953979,16441.650079635372,19201.450507290388,22581.837178708778,26138.927342643205,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":29872.720999093672},33783.218148060172,37870.418789542709,42134.32292354128,46574.930550055906,51192.24166908655,55986.256280633235,60956.974384695932,61904.729195814973,62852.484006934006,63800.23881805304,64747.993629172081,65695.748440291107,66643.503251410148,67591.258062529174,68539.012873648215,69486.767684767256,70434.522495886325]
[null,"Tech11","Solar floating",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,176.35754071962663,462.87936784493036,859.56548137591108,1366.4158813125689,1983.4305676549034,2710.6095404029152,3547.9527995566041,4495.4603451159692,6938.7960543105482,9593.1082424787528,12458.396909620584,15534.662055736042,18821.903680825126,22320.121784887837,26029.316367924177,29949.487429934143,34080.634970917738,38422.758990874951,42994.029482678226,47388.596481965469,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":51606.459988736671},55647.620002991833,59512.076524730961,63199.829553954056,66710.879090661096,70045.225134852124,73202.867686527083,76183.80674568603,77368.50025958482,78553.19377348361,79737.887287382415,80922.580801281205,82107.274315179995,83291.967829078785,84476.661342977575,85661.35485687638,86846.04837077517,88030.741884674018]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,570.20669992874434,1140.4133998574889,1710.6200997862331,2280.8267997149778,2851.0334996437223,3421.2401995724667,3991.4468995012103,4561.6535994299547,7560.370634355053,10364.076977904533,12972.772630078391,15386.457590876629,17605.131860299247,19628.795438346246,21457.448325017624,23091.090520313381,24529.722024233517,25773.34283677804,29217.285103349703,32550.494654311955,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":35772.971489664807},38884.715609408246,41885.727013542273,44776.00570206689,47555.551674982096,50224.364932287899,52782.445473984277,55229.793300071258,57809.793300071251,60389.793300071251,62969.793300071251,65549.793300071236,68129.793300071236,70709.793300071236,73289.793300071236,75869.793300071236,78449.793300071251,81029.793300071251]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251.46115466857117,697.93300071276258,1339.4155381325743,2175.9087669280061,3207.4126870990585,4433.9272986457308,5855.452601568024,7471.9885958659379,9283.535281539469,11290.092658588625,13382.786172487424,15586.21240199563,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":17900.371347113247},20325.263007840269,22860.887384176705,25507.244476122552,28264.334283677803,31132.156806842471,34110.712045616543,37200,38920,40640,42360,44080,45800,47519.999999999993,49239.999999999993,50959.999999999993,52680,54400.000000000007]
[null,"Tech14","Geothermal",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,506.85039993655982,1013.7007998731201,1685.5511998096813,2252.4015997462416,2759.2519996828019,3466.1023996193621,3972.9527995559224,4479.8031994924804,5563.1959293571099,6646.5886592217385,7729.981389086367,8813.3741189509965,9896.7668488156251,11040.159578680254,12361.552308544882,13444.945038409511,14528.337768274145,15721.730498138775,15778.751168131614,15890.771838124456,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":15982.792508117298},16094.81317811014,16426.833848102979,16678.854518095821,16920.875188088663,16977.895858081505,17170.916528074344,17572.937198067171,18104.234418309534,18695.531638551896,19121.828858794259,19383.126079036621,19644.423299278984,20070.720519521343,20332.017739763705,21153.314960006068,21414.61218024843,21985.909400490778]
[null,"Tech15","Hydro large",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,920.7782265515616,1830.2931108823086,2728.5446529922419,3666.8328528813609,4699.3077105496659,5563.7692259971564,6416.9673992238322,7831.7522302296893,10334.060409132055,12687.873666437843,15679.317002147052,17978.390416259681,20250.093908775736,23651.43247969521,25868.3961290181,28057.989856744414,30339.913662874143,32474.767547407311,33735.555573066624,34945.198481120817,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":36137.896271569865},37313.648944413799,38638.706499652588,40055.11893728625,41303.53625731478,42411.508459738179,43590.695544556445,44712.2775117696,45529.023024955619,46325.937493950616,47109.005918754592,48155.628299367563,48911.004635789504,49652.534928020425,50380.219176060316,51265.057379909202,52117.14453956706,52868.866305033924]
[null,"Tech16","Hydro small",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,92.922573321715731,197.10848886424566,312.55774662758972,441.97034661174797,588.19628881672043,737.43557324250696,897.93819988910786,1099.8541687565223,1462.0381495120457,1845.2170518641483,2290.7658758128296,2728.6846213580902,3193.9732884999294,3747.5268772383474,4267.555387573344,4814.9538195049199,5396.022173033075,5998.1604481578088,6467.8841830116962,6952.7530354707151,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":7454.5670055348664},7973.3260932041503,8517.7802984785649,9084.8796213581136,9660.9740618427932,10247.513619932606,10855.638295627548,11478.568088927621,12052.726994843513,12640.416944950424,13241.952939248355,13871.934977737303,14501.163060417271,15144.237187288258,15801.157358350263,16480.923573603286,17173.540833047333,17875.450486682399]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.16535994300023,912.33071988600045,1368.4960798290008,1824.6614397720009,2280.826799715001,2736.9921596580016,3193.1575196010017,3649.3228795440018,4105.4882394870019,4561.653599430002,5205.4882394870019,5849.3228795440009,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":6493.1575196010008},7136.9921596579998,7780.8267997149997,8424.6614397719986,9068.4960798289976,9712.3307198859984,10356.165359942997,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,886.98819988910009,1773.9763997782002,2660.9645996673003,3547.9527995563999,4434.9409994455,5321.9291993345996,6208.9173992236992,7095.9055991128007,9946.939098756613,12797.972598400424,15649.006098044236,18500.039597688046,21351.07309733186,24202.106596975671,27053.140096619481,29904.173596263296,32755.207095907106,35606.240595550917,39456.917716006916,43307.594836462915,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":47158.271956918914},51008.949077374913,54859.626197830912,58710.303318286904,62560.980438742903,66411.657559198909,70262.334679654916,74113.011800110908,75813.011800110908,77513.011800110908,79213.011800110922,80913.011800110922,82613.011800110922,84313.011800110922,86013.011800110922,87713.011800110937,89413.011800110937,91113.011800110908]
[null,"Tech20","unassigned1",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation from capacity added"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B294,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E78=0,0,E251/E78*E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,11447.231624385444,37936.500388503024,50436.849180892226,57404.083678992181,73575.005136429521,79757.226033941013,84751.056213782649,88036.394988610031,139592.50521033542,141929.96969507824,144402.93936734236,143643.69731842968,141095.80911260034,140183.37295725755,131786.51266032233,124739.44203823779,121170.64828491688,{"$f":"IF(AH78=0,0,AH251/AH78*AH207)","v":113225.03200393864},106217.61959978618,100467.28191898789,93703.474761880381,82777.964574308135,75834.44003984757,67227.362752338697,60297.354321624334,60490.085591145282,60754.895221625273,54348.015361890975,52838.348268505593,49382.390052068797,44939.015202364346,39014.515402758407,30720.215683310085,18278.766104137609,7665.3346666666657,11498.001999999999,11498.001999999999,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E79=0,0,E252/E79*E208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5999999999939982,5842.7353028068192,5849.335302806212,3899.5568685374747,{"$f":"IF(AG79=0,0,AG252/AG79*AG208)","v":1949.7784342687373},5849.3353028068123,11734.121122599656,13731.166912850742,15740.029542097929,15787.296898074812,17813.884785820141,21837.518463815057,25884.785819794539,19970.457902509945,24035.450516989382,28124.076809453174,22162.481536193256,24248.15361890964,24319.05465288306,28454.948301329092,26499.261447563989,26576.070901035186,24602.658788776742,26729.689807977589,28868.537666174154,28951.255539142971]
[null,"Tech3","Gas Open",null,{"$f":"IF(E80=0,0,E253/E80*E209)","v":0},0,0,0,0,0,0,0,0,0,0,0,874.80855086180065,1801.7856255561817,2262.8836669317557,2693.2889857557411,3597.3695446930956,5002.154745770461,5254.8422574704809,5836.0766541545518,6050.7818153441904,6852.9687984390221,6531.3493241439883,7110.5992043953993,7417.33093478108,6740.6250476449077,7058.8519812247114,7408.6149172313426,{"$f":"IF(AG80=0,0,AG253/AG80*AG209)","v":6235.8768213284529},6167.6719185952006,6588.2199593324503,6127.60679722861,6102.8293566803995,6625.9680414630266,6039.3360279999515,6664.1511816262737,6689.8520358368651,6722.2582219021251,6764.3875331244535,7958.2863465743276,7022.0173646242747,6029.0048080107799,4973.9289666087361,5134.3782881122443,5305.5242310495405,4116.3550068488521,1421.1225618884378,2947.5134616942887,1530.4396820337035,1591.6572693150399]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E81=0,0,E254/E81*E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,2624.4256525854089,5405.3568766685485,6788.651000795262,8079.8669572672279,10792.10863407929,15006.464237311389,15764.526772411444,17508.229962463654,18152.345446032567,20558.906395317073,19594.047972431963,21331.797613186198,22251.992804343241,20221.875142934718,21176.555943674128,22225.844751694018,{"$f":"IF(AG81=0,0,AG254/AG81*AG210)","v":18707.630463985355},18503.015755785593,19764.659877997339,18382.820391685815,18308.488070041185,19877.904124389061,18118.008083999837,19992.453544878801,20069.556107510572,20166.774665706347,20293.162599373336,23874.85903972296,21066.0520938728,18087.014424032321,14921.786899826189,15403.134864336713,15916.572693148601,12349.065020546539,4263.3676856653074,8842.5403850828534,4591.3190461011036,4774.9718079451122]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E82=0,0,E255/E82*E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3999999999969073,3009.8939438701786,3013.2939438698668,2008.8626292465776,{"$f":"IF(AG82=0,0,AG255/AG82*AG211)","v":1004.4313146232888},3013.293943870176,5991.1373707532975,6948.3013293943504,7893.6484490401008,7846.3810930551454,8774.0029542099182,10658.788774004965,12519.940915805666,9571.6395864100905,11415.066469720618,13234.859675036785,10333.825701626765,11202.363367800357,11131.462333826939,12903.988183160864,11905.465288035992,11828.655834564792,10847.858197933258,11675.036927622392,12490.398818316035,12407.680945346989]
[null,"Tech6","Oil",null,{"$f":"IF(E83=0,0,E256/E83*E212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3364266711949584E-12,9.1035205966384793E-13,9.3061674592332928E-13,9.5180416745923901E-13,8.396369107947516E-13,1.9216432391384975E-12,6.0739691419194801E-13,1.0703063917825061E-12,5.1523174071501921E-13,8.2975882949142777E-13,2.0274159553338968E-12,1.4029376231003346E-12,1.4583167398014115E-12,{"$f":"IF(AG83=0,0,AG256/AG83*AG212)","v":2.2773713470871352E-12},7.9165765874933717E-13,8.209783127770904E-13,8.5255440173005547E-13,8.8665657779925767E-13,9.2360060187422665E-13,3.2623179520132595E-15,1.0075642929537018E-12,2.1110870899982728E-12,4.126832209295707E-15,2.3333067836824561E-12,1.2314674691656384E-12,3.8161733448680938E-15,1.0209221528981663E-12,1.5296833374826493E-12,1.4254301043727247E-12,4.4638802458347381E-15,4.094079572712143E-15,1.1013130164885609E-12,1.6383159235019554E-12,3.0579368973391688E-12,1.3854009028113551E-12]
[null,"Tech7","Nuclear",null,{"$f":"IF(E84=0,0,E257/E84*E213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,11816.838995569924,20679.468242246003,{"$f":"IF(AG84=0,0,AG257/AG84*AG213)","v":20679.468242246003},23633.677991137007,26587.887740029033,32496.307237813995,35450.516986706018,41358.936484489961,41358.936484488026,47267.355982269917,53175.775480059885,56129.985228950092,59084.194977839841,56129.985228950092,70901.033973409998,64992.61447562003,67946.824224520009,62038.404726730048,64992.61447562003,62038.404726740053,64992.614475630035,64992.61447562003,64992.614475629809,62038.404726740053]
[null,"Tech8","Biomass",null,{"$f":"IF(E85=0,0,E258/E85*E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,318.14566526551198,537.12904525346539,793.66829074764848,1390.2163524206799,1712.5853616777067,2025.7438278130446,2912.601160881356,2954.2097488938425,7102.3675159586155,9840.9296428252619,12046.320382160371,18900.589253666567,19573.159241632206,24245.203905672919,27474.359738282848,30667.510726595952,{"$f":"IF(AG85=0,0,AG258/AG85*AG214)","v":32050.700180719312},38819.352665267957,44491.609821234808,50197.908395842103,53859.850193155435,57432.628897754868,63108.242002055857,68955.911833941733,72417.616133159943,78126.077610456632,76917.077661517498,91413.072714591704,97170.281283950011,100490.95627284869,106213.97196744097,106535.62960404274,109514.51945831921,117245.649057178,120187.27279901643,117657.00671479735,123331.3775993465,123525.18239560547]
[null,"Tech9","Solar utility",null,{"$f":"IF(E86=0,0,E259/E86*E215)","v":0},0,0,0,0,0,0,0,0,0,0,0,3732.0515490616426,7244.0741721709537,10536.067869327937,13608.032640532581,16459.968485784906,19091.875405084895,21503.753398432556,23695.602465827869,35753.308524273969,47108.716079512677,57761.825131543963,67712.635680367806,76961.147725984294,85507.361268393346,93351.276307594992,100492.89284358922,{"$f":"IF(AG86=0,0,AG259/AG86*AG215)","v":106932.21087637602},112669.23040595546,128845.02151785852,145020.81262976161,161196.60374166467,177372.39485356776,193548.18596547085,209723.97707737386,225899.76818927698,242075.55930118007,258251.35041308304,274427.14152498607,278765.11007095908,283103.07861693198,287441.04716290481,291779.01570887782,296116.98425485071,300454.95280082367,304792.92134679656,309130.88989276951,313468.85843874252,317806.82698471559]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E87=0,0,E260/E87*E216)","v":0},0,0,0,0,0,0,0,0,0,0,0,99.96132177081131,236.59413120034438,409.89842828859929,619.87421303557574,866.52148544127408,1149.8402455056942,1469.8304932288361,1826.4922286107001,3259.5607959663712,5043.7786149257472,7179.1456854888283,9665.6620076556137,12503.327581426101,15692.142406800298,19232.106483778196,23123.219812359803,{"$f":"IF(AG87=0,0,AG260/AG87*AG216)","v":27365.482392545113},31958.894224334123,37585.20980024289,43505.63066909535,49720.156830891508,56228.788285631344,63031.525033314894,70128.367073942121,77519.314407513055,85204.367034027673,93183.524953485961,101456.78816588792,103034.23127351445,104611.67438114095,106189.11748876747,107766.56059639402,109344.00370402052,110921.44681164705,112498.88991927356,114076.33302690007,115653.77613452662,117231.21924215321]
[null,"Tech11","Solar floating",null,{"$f":"IF(E88=0,0,E261/E88*E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,293.5294907737466,770.41641984110197,1430.6607872020666,2274.2625928566395,3301.2218368048207,4511.5385190466122,5905.2126395820114,7482.2441984110201,11548.932152794476,15966.769358781636,20735.755816372501,25855.891525567065,31327.176486365337,37149.610698767312,43323.194162773005,49847.926878382394,{"$f":"IF(AG88=0,0,AG261/AG88*AG217)","v":56723.808845595478},63950.840064412267,71559.262670969634,78873.579984583324,85893.792005253301,92619.898732979607,99051.900167762229,105189.79630960112,111033.58715849635,116583.27271444787,121838.8529774557,126800.32794751982,128772.131832053,130743.93571658613,132715.73960111925,134687.54348565242,136659.3473701856,138631.15125471874,140602.95513925186,142574.75902378504,144546.56290831821,146518.36679285142]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E89=0,0,E262/E89*E218)","v":0},0,0,0,0,0,0,0,0,0,0,0,4.9999999999954525,6.6666666666606043,7.5000000000358114,2363.3677991135755,4923.6829148199968,7596.5393542945612,10339.734121122838,7877.8926637120194,15987.700841045385,21057.143684653089,18025.999309552288,25068.049013870095,34052.191038897516,32956.945128289713,45468.248286527676,52586.232084016221,{"$f":"IF(AG89=0,0,AG262/AG89*AG218)","v":54797.112419193618},64741.954254509903,73977.229793758568,80945.39830488569,93516.766088556673,99923.201592463069,109877.89696739153,117615.93941294278,119541.54676843205,128584.46938220828,131927.81700312128,135089.78841204819,142172.27801469134,149255.41209208191,154582.49290128419,165180.55181546364,170507.95508328988,177592.99353224982,186437.22759792386,197042.00704483897,204129.29934103996,211216.76939804791]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E90=0,0,E263/E90*E219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531.75775480059042,1418.0206794682786,1861.1521418020486,3545.0516986706371,6203.840472673648,7444.6085672083773,12407.680945347012,17016.248153618864,{"$f":"IF(AG90=0,0,AG263/AG90*AG219)","v":20738.552437222916},28360.413589364991,33884.785819793113,38759.231905465283,46794.682422451922,52230.428360413651,59970.457902511116,67001.477104874153,71048.744460856688,79704.579025110754,85258.493353028229,90989.660265878803,95716.395864106409,100443.13146233361,103988.18316100443,111078.28655834562,114623.33825701642,119350.07385524359,125258.49335302801,132348.59675036921,137075.3323485968,141802.06794682398]
[null,"Tech14","Geothermal",null,{"$f":"IF(E91=0,0,E264/E91*E220)","v":0},0,0,0,0,0,0,0,0,0,0,0,1688.1198565094912,4241.9422035366761,7311.1384012904182,8938.3937270175284,15136.447562775089,20569.714314486693,23549.092613221219,34814.423313635547,38067.603482496874,46430.039444783084,58954.808234628174,63418.902269450868,72002.641241604433,81068.688284346426,89146.227941868347,95421.267724694888,{"$f":"IF(AG91=0,0,AG264/AG91*AG220)","v":104071.78554220828},106136.28297997032,108669.16277060845,114070.60660168836,114386.63141230687,119836.66699098,121943.68247389149,120874.25548834154,130068.44150581754,130120.63690800327,136460.24084894368,139244.41808825755,141546.55421504777,147025.27360125651,148429.74052064295,145731.35593822968,148635.39351579733,152796.8143458688,152879.70721542466,157120.08471254687,154238.85250958064,162377.46972297534]
[null,"Tech15","Hydro large",null,{"$f":"IF(E92=0,0,E265/E92*E221)","v":0},0,0,0,0,0,0,0,0,0,0,0,2889.8231261599922,5689.589146014896,7483.9980305272602,11248.614833566975,13042.958795172841,15509.417630999798,17952.816990399169,25359.925173127463,29744.556774193105,35215.275019807588,46540.131726623324,45278.847724357598,54643.036362191815,62660.85292758741,72130.297628899803,76876.732306545629,{"$f":"IF(AG92=0,0,AG265/AG92*AG221)","v":84208.625637685938},93472.219901962846,95583.534555747974,99881.504287364995,104124.75954075101,108312.83591597031,115228.15728512844,117818.47464290305,119906.0467561937,126176.47521270579,128077.37680375634,132089.44612044151,133623.51276707364,135124.22371886496,134347.23688118535,138817.3261294197,142431.5452634391,141571.64331681229,140708.24795499447,144701.9146148928,146401.39993969412,145650.9314418039]
[null,"Tech16","Hydro small",null,{"$f":"IF(E93=0,0,E266/E93*E222)","v":0},0,0,0,0,0,0,0,0,0,0,0,291.63352649320552,612.72498495544119,857.30008399227438,1355.8169669465703,1632.542585216816,2055.6561238975492,2512.1711189069606,3561.4277113309149,4208.1887489033697,5121.4118031865473,6799.5656698938928,6872.233420102446,8618.646379103262,9928.4992863924472,11899.463682179365,13192.602810834745,{"$f":"IF(AG93=0,0,AG266/AG93*AG222)","v":14976.694269819802},17264.52303620028,18325.568404245983,19872.585142034219,21478.975729486068,23144.709383000092,25401.681807388697,26722.34380276503,28046.247671215904,30486.893657289958,31895.83600503028,33910.097751632442,35373.649871440328,36869.767123271966,37763.899993280487,39988.366673973069,42228.187259539707,43179.961476127115,44131.470722364924,46519.428975743802,48241.906614258944,49245.920998295333]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E94=0,0,E267/E94*E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2944.2097488920353,5908.4194977840525,8862.629246675966,11816.838995567992,{"$f":"IF(AG94=0,0,AG267/AG94*AG223)","v":17725.258493352954},20679.468242244981,14771.048744461041,20679.468242246003,23633.677991137007,26587.887740029943,41358.936484489961,38404.726735589975,38404.726735589975,47267.355982269917,47267.35598227015,53175.775480059885,62038.404726729823,56129.985228949867,59084.194977840074,53175.775480060111,53175.775480060111,59084.194977839841,56129.985228950092,62038.404726740053,56129.985228949867,62038.404726730048]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E95=0,0,E268/E95*E224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG95=0,0,AG268/AG95*AG224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E96=0,0,E269/E96*E225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG96=0,0,AG269/AG96*AG225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E97=0,0,E270/E97*E226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG97=0,0,AG270/AG97*AG226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E98=0,0,E271/E98*E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG98=0,0,AG271/AG98*AG227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E99=0,0,E272/E99*E228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG99=0,0,AG272/AG99*AG228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E100=0,0,E273/E100*E229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG100=0,0,AG273/AG100*AG229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E101=0,0,E274/E101*E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG101=0,0,AG274/AG101*AG230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E102=0,0,E275/E102*E231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG102=0,0,AG275/AG102*AG231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E103=0,0,E276/E103*E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG103=0,0,AG276/AG103*AG232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E104=0,0,E277/E104*E233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG104=0,0,AG277/AG104*AG233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E105=0,0,E278/E105*E234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG105=0,0,AG278/AG105*AG234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E106=0,0,E279/E106*E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG106=0,0,AG279/AG106*AG235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E107=0,0,E280/E107*E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG107=0,0,AG280/AG107*AG236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E108=0,0,E281/E108*E237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG108=0,0,AG281/AG108*AG237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E109=0,0,E282/E109*E238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG109=0,0,AG282/AG109*AG238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E110=0,0,E283/E110*E239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG110=0,0,AG283/AG110*AG239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E111=0,0,E284/E111*E240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG111=0,0,AG284/AG111*AG240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E112=0,0,E285/E112*E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG112=0,0,AG285/AG112*AG241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D294:D328)","v":0},{"$f":"SUM(E294:E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,24264.730363867056,64482.779660367298,88318.615739995468,109975.81874750527,145040.41234289535,172276.17043815169,191915.63777943951,218952.91910877763,309999.60906214494,356543.9292167782,400433.04076198372,438403.95672972,489604.50913049531,543560.83436575648,603996.87325139449,652003.2617833988,689338.06465608801,748445.20628035651,804576.07956941891,869960.21075092827,931804.88312210049,987963.89196857077,1060459.2744657705,1116082.900181209,1172523.304467184,1237380.8880243239,1293425.0833203648,1362266.5989329321,1402536.3088577986,1417738.9789607087,1438987.6969354993,1457689.7817568863,1478576.7034652471,1496016.199022382,1497420.1276535848,1549894.8225413805,1567188.6627513091,1587177.1299384921]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Cost_INPUT_S6","index":15,"n_rows":1999,"n_cols":21,"rows_kept":562,"cut":true,"hidden":false,"merged":[[18,6,18,8]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Cost Input","S6"]
[]
[]
[null,null,"Step 3.5","Complete all yellow shaded cells in the tables below for each technology included in the scenario"]
[]
[null,null,"General","Cost items included in the model can be used as-is, or replaced with an alternative aggregation of cost items to best suit the available data"]
[null,null,"General","Cost items are categorised into capital expenditure (Capex - expressed in cost per MW), fixed operational expenditure (OpexFixed - expressed in cost per MW per year) and variable operational expenditure (OpexVariable - expressed in cost per MWh of electrical output)"]
[null,null,"General","If applicable fuel costs are included in the \"Fuel_Costs\" sheet, variable operational expenditure (OpexVariable) should exclude any fuel costs to avoid double counting"]
[null,null,"General","If cost data is only available at the level of total capex, fixed opex and variable opex, these values can be added in the first three rows of the input tables for each technology and will then be automatically apportioned to the detailed cost items based on the \"Share Input\" percentage values"]
[null,null,"General","Values between 0-100% should be entered in the \"In-country Share\" column for each item; this should reflect the share of the total cost that is spent within the country (i.e. on domestically produced goods and domestic labour/services)"]
[null,null,"General","If the share of the cost that is directly spent on labour is known it can be added to the \"Labour Share Override\" column; if this is left as \"na\" then the average share of spending on labour corresponding to the particular sector will be extracted from the national input output table and used as a proxy"]
[]
[]
[null,null,"Summary"]
[]
[]
[null,null,null,null,null,null,"Local share"]
[null,null,null,"Links","Technology","LCOE","Capex","OpexFixed","OpexVariable"]
[null,null,null,null,null,"USD/MWh","%","%","%"]
[null,null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($D22,TechRef_List,0))","v":"Coal"},{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D22,CostInput_CostCat,F$20)","v":63.46326378010982},{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D22,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0.52200890655849475},0.57499999999999996,0.4]
[null,null,null,"Tech2","Coal CCS",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D23,CostInput_CostCat,F$20)","v":82.894572739494791},0.6,0.6,0.40000000000000008]
[null,null,null,"Tech3","Gas Open",125.26858649329685,0.49134491610384551,0.65,0]
[null,null,null,"Tech4","Gas Combined",87.75434436109407,0.35792200969305715,0.47001783252739487,0.7]
[null,null,null,"Tech5","Gas Combined CCS",108.41856915150814,0.5,0.5,0.7]
[null,null,null,"Tech6","Oil",178.73525315996349,0.49134491610384551,0.65,0]
[null,null,null,"Tech7","Nuclear",83.851180455233347,0.10000000000000002,0,0.1]
[null,null,null,"Tech8","Biomass",66.060055677408286,0.50102709636286358,0.9,0.4]
[null,null,null,"Tech9","Solar utility",57.992217288487609,0.58638637477014066,1,0]
[null,null,null,"Tech10","Solar rooftop",95.935065168863929,0.58638637477014077,1,0]
[null,null,null,"Tech11","Solar floating",62.16555355583202,0.58638637477014077,1,0]
[null,null,null,"Tech12","Wind onshore",74.666419357462729,0.36175065164705628,0.45551730232056442,0]
[null,null,null,"Tech13","Wind offshore",107.37769881245788,0.33489166609688709,0.37252801933788637,0]
[null,null,null,"Tech14","Geothermal",67.682219322279622,0.36687474389236913,0.4,0]
[null,null,null,"Tech15","Hydro large",78.47763889394011,0.58395314335431603,0.5,0]
[null,null,null,"Tech16","Hydro small",40.985867064049309,0.58395314335431592,0.5,0]
[null,null,null,"Tech17","Hydrogen",0,0,0,0]
[null,null,null,"Tech18","Pumped storage",27.280860186209086,0.5,0.5,0.5]
[null,null,null,"Tech19","Batteries",114.94439901461688,0.36479902557856275,0.75,0.2]
[null,null,null,"Tech20","unassigned1",0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D42,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0},0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Manual","Bases the In-country share on manual entries in column L; any blanks will be read as zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Bases the In-country share on sectoral level data contained in the country Input Output table, based on the sector defined in column P"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mix","Bases the In-country share on manual entries in column L where populated and the sectoral level shares in column M where column L is left blank"]
[null,null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($C69,TechRef_List,0))","v":"Coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech1","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))*10^3","v":1400},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F73,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))/10^3","v":41.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F74,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))","v":0.12},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F75,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C77,\"_\",$B77)","v":"Coal_1"},1,"Coal","Tech1",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Project planning and management"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":0.10718550063697257},{"$f":"IF(ISNUMBER(INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75,0))),INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75))*$H77,$G77)","v":150.05970089176159},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F77,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N77=\"\",0,INDEX(LocalShare_Value,MATCH($N77,LocalShare_Sector,0)))","v":0.82302463891248945},{"$f":"I77*IF($M$65=\"Manual\",K77,IF($M$65=\"Sector\",L77,IF(K77=\"\",L77,K77)))","v":112.54477566882119},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"D69T75: Professional, scientific and technical activities"},{"$f":"IF(N77<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N77,IO_Direct_Requirements_T,0)),\"\")","v":0.24120703882953812},"na",{"$f":"IF(P77=\"na\",IF(N77<>\"\",O77*M77,\"\"),P77*M77)","v":27.146592074811011},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C78,\"_\",$B78)","v":"Coal_2"},2,{"$f":"C77","v":"Coal"},"Tech1","Civil works","Capex",null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A78,DefaultComp_Tech,0)),\"\")","v":9.3873274402849219E-2},131.42258416398892,"USDk/MW",0.75,0.82701841895905759,98.566938122991687,"D41T43: Construction",0.17943570085223248,"na",{"$f":"IF(P78=\"na\",IF(N78<>\"\",O78*M78,\"\"),P78*M78)","v":17.686427622957645},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_3",3,{"$f":"C78","v":"Coal"},"Tech1","Generating unit","Capex",null,0.14264209386717988,199.69893141405183,"USDk/MW",0.4,0.66287645272507256,79.879572565620734,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P79=\"na\",IF(N79<>\"\",O79*M79,\"\"),P79*M79)","v":14.31090903553965},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_4",4,"Coal","Tech1","Mechanical equipment (ash handling, coal handling...)","Capex",null,0.40060957391197144,560.85340347676004,"USDk/MW",0.4,0.64619889974390599,{"$f":"I80*IF($M$65=\"Manual\",K80,IF($M$65=\"Sector\",L80,IF(K80=\"\",L80,K80)))","v":224.34136139070404},"D28: Machinery and equipment, nec",0.255250375952846,"na",57.263216836750495,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_5",5,"Coal","Tech1","Electrical balance of plants","Capex",null,0.10815145633943501,151.41203887520902,"USDk/MW",0.4,0.66287645272507256,60.564815550083608,"D27: Electrical equipment",0.17915605424382183,"na",10.850553379957843,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_6",6,"Coal","Tech1","Contingency and finance","Capex",null,0.14753810084159191,206.55334117822866,"USDk/MW",0.75,0.8780192765442697,154.91500588367148,"D64T66: Financial and insurance activities",0.40735340219112987,"na",63.10515469717248,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_7",7,"Coal","Tech1","Fixed operation","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.75,0.93045819510553396,15.450000000000001,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.90016652742466874,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_8",8,"Coal","Tech1","Maintenance","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.4,0.64619889974390599,8.24,"D28: Machinery and equipment, nec",0.255250375952846,"na",2.103263097851451,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_9",9,"Coal","Tech1","Variable maintenance","OpexVariable",null,1,0.12,"USD/MWh",0.4,0.64619889974390599,4.8000000000000001E-2,"D28: Machinery and equipment, nec",0.255250375952846,"na",1.2252018045736609E-2,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_10",10,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_11",11,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_12",12,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_13",13,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_14",14,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_15",15,"Coal","Tech1","","",null,"",0,null,null,0,0,"","","na",""]
["Coal_16",16,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_17",17,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_18",18,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_19",19,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_20",20,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_21",21,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_22",22,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_23",23,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_24",24,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_25",25,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_26",26,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_27",27,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_28",28,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_29",29,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_30",30,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech1",{"$f":"INDEX(TechFuelType,MATCH($D110,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D110,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D110,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E110,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G110","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F110,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N110=\"\",0,INDEX(LocalShare_Value,MATCH($N110,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I110*IF($M$65=\"Manual\",K110,IF($M$65=\"Sector\",L110,IF(K110=\"\",L110,K110)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N110),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N110,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P110=\"na\",IF(ISTEXT(N110),O110*M110,\"\"),P110*M110)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech1",null,"Capex",null,null,{"$f":"SUMIF($F$77:$F$110,$F113,I$77:I$110)","v":1400},"USDk/MW","Summary",{"$f":"IFERROR(M113/I113,0)","v":0.52200890655849475},{"$f":"SUMIF($F$77:$F$110,$F113,M$77:M$110)","v":730.81246918189265},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F113,Q$77:Q$110)","v":190.36285364718913}]
[null,null,null,"Tech1",null,"OpexFixed",null,null,41.2,"USDk/MW/yr","Summary",{"$f":"IFERROR(M114/I114,0)","v":0.57499999999999996},{"$f":"SUMIF($F$77:$F$110,$F114,M$77:M$110)","v":23.69},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F114,Q$77:Q$110)","v":3.0034296252761199}]
[null,null,null,"Tech1",null,"OpexVariable",null,null,0.12,"USD/MWh","Summary",{"$f":"IFERROR(M115/I115,0)","v":0.4},4.8000000000000001E-2,null,null,null,1.2252018045736609E-2]
[null,null,null,"Tech1",null,"Fuel",null,null,{"$f":"SUMIF($F$77:$F$110,$F116,I$77:I$110)","v":32.405405405405411},"USD/MWh","Summary",{"$f":"IFERROR(M116/I116,0)","v":1},{"$f":"SUMIF($F$77:$F$110,$F116,M$77:M$110)","v":32.405405405405411},null,null,null,1.2962162162162165]
[null,null,null,"Tech1",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D117,TechRef_List,0),MATCH($F117,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D118,TechRef_List,0),MATCH($F118,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D119,TechRef_List,0),MATCH($F119,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Capital recovery factor",null,null,{"$f":"(I119*(1+I119)^I118)/(((1+I119)^I118)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"LCOE",null,null,{"$f":"((I113*I120+I114)/(8760*I117))*10^3+(I115+I116)","v":63.46326378010982},""]
[]
[]
[null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($C124,TechRef_List,0))","v":"Coal CCS"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech2","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))*10^3","v":1950},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F128,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexFixed",{"$f":"(INDEX(Technology_Data!$H$9:$H$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))/10^3) +\n(INDEX(Technology_Data!$H$9:$H$28, MATCH($D$73, Technology_Data!$C$9:$C$28,0))/10^3)","v":83},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F129,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexVariable",{"$f":"(INDEX(Technology_Data!$K$9:$K$28,MATCH($D128,Technology_Data!$C$9:$C$28,0)))+\n(INDEX(Technology_Data!$K$9:$K$28,MATCH($D$73,Technology_Data!$C$9:$C$28,0)))","v":3.22},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F130,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C132,\"_\",$B132)","v":"_1"},1,null,"Tech2","Capital investment","Capex",null,1,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130))*$H132,$G132)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F132,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.6,{"$f":"IF($N132=\"\",0,INDEX(LocalShare_Value,MATCH($N132,LocalShare_Sector,0)))","v":0.93045819510553396},{"$f":"I132*IF($M$65=\"Manual\",K132,IF($M$65=\"Sector\",L132,IF(K132=\"\",L132,K132)))","v":1170},"D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF(N132<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N132,IO_Direct_Requirements_T,0)),\"\")","v":5.8263205658554605E-2},"na",{"$f":"IF(P132=\"na\",IF(N132<>\"\",O132*M132,\"\"),P132*M132)","v":68.16795062050889},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C133,\"_\",$B133)","v":"0_2"},2,{"$f":"C132","v":0},"Tech2","Fixed operation","OpexFixed",null,1,83,"USDk/MW/yr",0.6,{"$f":"IF($N133=\"\",0,INDEX(LocalShare_Value,MATCH($N133,LocalShare_Sector,0)))","v":0.93045819510553396},49.8,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P133=\"na\",IF(N133<>\"\",O133*M133,\"\"),P133*M133)","v":2.9015076417960191},null,null,"Informed by NewClimate Institute (2022)"]
["0_3",3,{"$f":"C133","v":0},"Tech2","Variable operation","OpexVariable",null,1,3.22,"USD/MWh",0.4,{"$f":"IF($N134=\"\",0,INDEX(LocalShare_Value,MATCH($N134,LocalShare_Sector,0)))","v":0.93045819510553396},1.2880000000000003,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",7.504300888821834E-2,null,null,"Informed by NewClimate Institute (2022)"]
["0_4",4,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_5",5,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_6",6,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_7",7,0,"Tech2",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130))*$H138,$G138)","v":0},"",null,null,0,null,"","na",""]
["0_8",8,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_9",9,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_10",10,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_11",11,{"$f":"C141","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_12",12,{"$f":"C142","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_13",13,{"$f":"C143","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_14",14,{"$f":"C144","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_15",15,{"$f":"C145","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_16",16,0,"Tech2",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$f":"IF($N147=\"\",0,INDEX(LocalShare_Value,MATCH($N147,LocalShare_Sector,0)))","v":0},0,{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},"","na",""]
["0_17",17,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_18",18,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_19",19,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_20",20,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_21",21,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_22",22,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_24",24,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_25",25,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_27",27,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_28",28,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_29",29,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_30",30,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech2",{"$f":"INDEX(TechFuelType,MATCH($D165,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D165,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D165,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E165,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G165","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F165,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N165=\"\",0,INDEX(LocalShare_Value,MATCH($N165,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I165*IF($M$65=\"Manual\",K165,IF($M$65=\"Sector\",L165,IF(K165=\"\",L165,K165)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N165),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N165,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P165=\"na\",IF(ISTEXT(N165),O165*M165,\"\"),P165*M165)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech2",null,"Capex",null,null,{"$f":"SUMIF($F$132:$F$165,$F168,I$132:I$165)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F168,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M168/I168,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F168,M$132:M$165)","v":1170},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F168,Q$132:Q$165)","v":68.16795062050889}]
[null,null,null,"Tech2",null,"OpexFixed",null,null,{"$f":"SUMIF($F$132:$F$165,$F169,I$132:I$165)","v":83},"USDk/MW/yr","Summary",{"$f":"IFERROR(M169/I169,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F169,M$132:M$165)","v":49.8},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F169,Q$132:Q$165)","v":2.9015076417960191}]
[null,null,null,"Tech2",null,"OpexVariable",null,null,3.22,"USD/MWh","Summary",{"$f":"IFERROR(M170/I170,0)","v":0.40000000000000008},1.2880000000000003,null,null,null,7.504300888821834E-2]
[null,null,null,"Tech2",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",{"$f":"IFERROR(M171/I171,0)","v":1},32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech2",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D172,TechRef_List,0),MATCH($F172,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D173,TechRef_List,0),MATCH($F173,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D174,TechRef_List,0),MATCH($F174,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Capital recovery factor",null,null,{"$f":"(I174*(1+I174)^I173)/(((1+I174)^I173)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"LCOE",null,null,{"$f":"((I168*I175+I169)/(8760*I172))*10^3+(I170+I171)","v":82.894572739494791},""]
[]
[]
[null,null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($C179,TechRef_List,0))","v":"Gas Open"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech3","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))*10^3","v":772.80000000000007},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F183,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))/10^3","v":23.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F184,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F185,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C187,\"_\",$B187)","v":"OCGT_1"},1,"OCGT","Tech3",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185,0))),INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185))*$H187,$G187)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F187,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N187=\"\",0,INDEX(LocalShare_Value,MATCH($N187,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I187*IF($M$65=\"Manual\",K187,IF($M$65=\"Sector\",L187,IF(K187=\"\",L187,K187)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N187<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N187,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P187=\"na\",IF(N187<>\"\",O187*M187,\"\"),P187*M187)","v":7.5582087866444203},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C188,\"_\",$B188)","v":"OCGT_2"},2,{"$f":"C187","v":"OCGT"},"Tech3","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",{"$f":"IF(P188=\"na\",IF(N188<>\"\",O188*M188,\"\"),P188*M188)","v":35.802034188526548},null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_3",3,{"$f":"C188","v":"OCGT"},"Tech3","Balance of plant / Electrical equipment","Capex",null,0.23602605116792025,182.40093234256878,"USDk/MW",0.35,0.66287645272507256,63.84032631989907,"D27: Electrical equipment",0.17915605424382183,"na",11.437380965111124,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_4",4,"OCGT","Tech3","Project Planning and Management","Capex",null,0.12964767333857377,100.19172195604982,"USDk/MW",1,0.82302463891248945,100.19172195604982,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",24.166948568251197,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_5",5,"OCGT","Tech3","Contingency and finance","Capex",null,4.3083315705663018E-2,33.294786377336386,"USDk/MW",1,0.8780192765442697,33.294786377336386,"D64T66: Financial and insurance activities",0.40735340219112987,"na",13.562744506034861,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_6",6,"OCGT","Tech3","Operation ","OpexFixed",null,0.41666666666666669,9.6666666666666661,"USDk/MW/yr",1,0.93045819510553396,9.6666666666666661,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.56321098803269454,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_7",7,"OCGT","Tech3","Maintenance","OpexFixed",null,0.58333333333333337,13.533333333333333,"USDk/MW/yr",0.4,0.66287645272507256,5.413333333333334,"D27: Electrical equipment",0.17915605424382183,"na",0.96983144030655566,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_8",8,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_9",9,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_10",10,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_11",11,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_12",12,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_13",13,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_15",15,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_16",16,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_17",17,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_18",18,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_19",19,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_20",20,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_21",21,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_23",23,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_24",24,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_25",25,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_26",26,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_27",27,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_28",28,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_29",29,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech3",{"$f":"INDEX(TechFuelType,MATCH($D220,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D220,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D220,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E220,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G220","v":89.933333333333337},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F220,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N220=\"\",0,INDEX(LocalShare_Value,MATCH($N220,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I220*IF($M$65=\"Manual\",K220,IF($M$65=\"Sector\",L220,IF(K220=\"\",L220,K220)))","v":89.933333333333337},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N220),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N220,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},"na",{"$f":"IF(P220=\"na\",IF(ISTEXT(N220),O220*M220,\"\"),P220*M220)","v":7.4946988988105341}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech3",null,"Capex",null,null,{"$f":"SUMIF($F$187:$F$220,$F223,I$187:I$220)","v":772.80000000000018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F223,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M223/I223,0)","v":0.49134491610384551},{"$f":"SUMIF($F$187:$F$220,$F223,M$187:M$220)","v":379.71135116505189},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F223,Q$187:Q$220)","v":92.527317014568155}]
[null,null,null,"Tech3",null,"OpexFixed",null,null,{"$f":"SUMIF($F$187:$F$220,$F224,I$187:I$220)","v":23.2},"USDk/MW/yr","Summary",{"$f":"IFERROR(M224/I224,0)","v":0.65},{"$f":"SUMIF($F$187:$F$220,$F224,M$187:M$220)","v":15.08},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F224,Q$187:Q$220)","v":1.5330424283392503}]
[null,null,null,"Tech3",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M225/I225,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech3",null,"Fuel",null,null,89.933333333333337,"USD/MWh","Summary",{"$f":"IFERROR(M226/I226,0)","v":1},89.933333333333337,null,null,null,7.4946988988105341]
[null,null,null,"Tech3",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D227,TechRef_List,0),MATCH($F227,TechInputs_T,0))","v":0.35},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D228,TechRef_List,0),MATCH($F228,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D229,TechRef_List,0),MATCH($F229,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Capital recovery factor",null,null,{"$f":"(I229*(1+I229)^I228)/(((1+I229)^I228)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"LCOE",null,null,{"$f":"((I223*I230+I224)/(8760*I227))*10^3+(I225+I226)","v":125.26858649329685},""]
[]
[]
[null,null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($C234,TechRef_List,0))","v":"Gas Combined"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech4","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))*10^3","v":690},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F238,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))/10^3","v":23.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F239,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))","v":2.2999999999999998},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F240,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C242,\"_\",$B242)","v":"CCGT_1"},1,"CCGT","Tech4",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":0.10236022390755364},{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240))*$H242,$G242)","v":70.628554496212018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F242,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N242=\"\",0,INDEX(LocalShare_Value,MATCH($N242,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I242*IF($M$65=\"Manual\",K242,IF($M$65=\"Sector\",L242,IF(K242=\"\",L242,K242)))","v":52.971415872159014},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N242<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N242,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P242=\"na\",IF(N242<>\"\",O242*M242,\"\"),P242*M242)","v":9.5049631321559236},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C243,\"_\",$B243)","v":"CCGT_2"},2,{"$f":"C242","v":"CCGT"},"Tech4","Generating unit ","Capex",null,0.35175553795411618,{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240))*$H243,$G243)","v":242.71132118834018},"USDk/MW",0.2,0.66287645272507256,48.542264237668036,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P243=\"na\",IF(N243<>\"\",O243*M243,\"\"),P243*M243)","v":8.6966405248815875},null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_3",3,{"$f":"C243","v":"CCGT"},"Tech4","Electrical / I&C system","Capex",null,0.34263646505052475,236.41916088486207,"USDk/MW",0.2,0.66287645272507256,47.283832176972417,"D27: Electrical equipment",0.17915605424382183,"na",8.471184802353438,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_4",4,"CCGT","Tech4","Project Planning and Management","Capex",null,4.9503887990747675E-2,34.157682713615898,"USDk/MW",0.7,0.82302463891248945,23.910377899531127,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",5.7673514504411347,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_5",5,"CCGT","Tech4","Fees and contingency","Capex",null,0.15374388509705772,106.08328071696982,"USDk/MW",0.7,0.8780192765442697,74.258296501878874,"D64T66: Financial and insurance activities",0.40735340219112987,"na",30.249369720958036,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_6",6,"CCGT","Tech4","Operations","OpexFixed",null,0.42504458131848721,9.9885476609844499,"USDk/MW/yr",0.7,0.93045819510553396,6.9919833626891146,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.40737536462154805,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_7",7,"CCGT","Tech4","Maintenance","OpexFixed",null,0.57495541868151279,13.51145233901555,"USDk/MW/yr",0.3,0.66287645272507256,4.0534357017046645,"D27: Electrical equipment",0.17915605424382183,"na",0.72619754644844492,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_8",8,"CCGT","Tech4","Utilities","OpexVariable",null,1,2.2999999999999998,"USD/MWh",0.7,0.93045819510553396,1.6099999999999999,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",9.3803761110272901E-2,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_9",9,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_13",13,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_18",18,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_26",26,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech4",null,"OpexFixed",null,null,{"$f":"SUMIF($F$242:$F$275,$F279,I$242:I$275)","v":23.5},"USDk/MW/yr","Summary",{"$f":"IFERROR(M279/I279,0)","v":0.47001783252739487},{"$f":"SUMIF($F$242:$F$275,$F279,M$242:M$275)","v":11.04541906439378},null,null,null,{"$f":"SUMIF($F$242:$F$275,$F279,Q$242:Q$275)","v":1.133572911069993}]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C298,\"_\",$B298)","v":"CCGT_2"},2,{"$f":"C297","v":"CCGT"},"Tech5","Fixed operation","OpexFixed",null,1,{"$f":"IF(ISNUMBER(INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295,0))),INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295))*$H298,$G298)","v":32.5},"USDk/MW/yr",0.5,0.93045819510553396,16.25,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P298=\"na\",IF(N298<>\"\",O298*M298,\"\"),P298*M298)","v":0.94677709195151238},null,null,"Informed by average fixed opex share for gas combined"]
["CCGT_8",8,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
["CCGT_16",16,"CCGT","Tech5",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":0},{"$error":"#N/A"},"na",{"$error":"#N/A"}]
["CCGT_24",24,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech5",null,"Capital recovery factor",null,null,{"$f":"(I339*(1+I339)^I338)/(((1+I339)^I338)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[{"$f":"CONCATENATE($C352,\"_\",$B352)","v":"OCGT_1"},1,"OCGT","Tech6",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350,0))),INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350))*$H352,$G352)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F352,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N352=\"\",0,INDEX(LocalShare_Value,MATCH($N352,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I352*IF($M$65=\"Manual\",K352,IF($M$65=\"Sector\",L352,IF(K352=\"\",L352,K352)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N352<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N352,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P352=\"na\",IF(N352<>\"\",O352*M352,\"\"),P352*M352)","v":7.5582087866444203},null,null,"As per open gas"]
["OCGT_13",13,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech6",{"$f":"INDEX(TechFuelType,MATCH($D385,TechRef_List,0))","v":"Fuel oil "},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D385,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D385,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E385,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G385","v":143.39999999999998},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F385,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N385=\"\",0,INDEX(LocalShare_Value,MATCH($N385,LocalShare_Sector,0)))","v":0.83546452287825956},{"$f":"I385*IF($M$65=\"Manual\",K385,IF($M$65=\"Sector\",L385,IF(K385=\"\",L385,K385)))","v":143.39999999999998},"D19: Coke and refined petroleum products",{"$f":"IF(ISTEXT(N385),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N385,IO_Direct_Requirements_T,0)),\"\")","v":3.5828927543725679E-2},"na",{"$f":"IF(P385=\"na\",IF(ISTEXT(N385),O385*M385,\"\"),P385*M385)","v":5.1378682097702617}]
[]
[null,null,null,"Tech7","Total","OpexVariable",{"$f":"Technology_Data!L56","v":17.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F405,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"IESR (2023)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Nuclear_11",11,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_19",19,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_20",20,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_29",29,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech7",null,"OpexVariable",null,null,17.5,"USD/MWh","Summary",{"$f":"IFERROR(M445/I445,0)","v":0.1},1.75,null,null,null,0.31352309492668823]
[null,null,null,"Tech7",null,"Capital recovery factor",null,null,{"$f":"(I449*(1+I449)^I448)/(((1+I449)^I448)-1)","v":0.10032950922550407},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech8","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))*10^3","v":2000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F458,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech8","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))","v":3.0430000000000001},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F460,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Biomass_9",9,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_17",17,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_25",25,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_28",28,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech8",null,"Capex",null,null,{"$f":"SUMIF($F$462:$F$495,$F498,I$462:I$495)","v":2000},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F498,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M498/I498,0)","v":0.50102709636286358},{"$f":"SUMIF($F$462:$F$495,$F498,M$462:M$495)","v":1002.0541927257273},null,null,null,{"$f":"SUMIF($F$462:$F$495,$F498,Q$462:Q$495)","v":264.97504184344865}]
[null,null,null,"Tech8",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D503,TechRef_List,0),MATCH($F503,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Tech9","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D513, Technology_Data!$C$9:$C$28,0))/10^3","v":14.4},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F514,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_7",7,"Solar PV","Tech9","Land","Capex",null,2.6067439381839233E-3,2.0645411990416673,"USDk/MW",1,0.92772917459109927,2.0645411990416673,"D68: Real estate activities",0.12145047598285008,"na",0.25073951130981453,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_15",15,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_20",20,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_27",27,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech9",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M556/I556,0)","v":0},0,null,null,null,0]
[null,null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($C564,TechRef_List,0))","v":"Solar rooftop"}]
[null,null,null,"Tech10","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D568, Technology_Data!$C$9:$C$28,0))*10^3","v":1320},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F568,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_5",5,"Solar PV","Tech10","BOS, grid connection","Capex",null,0.17168191945546854,226.62013368121848,"USDk/MW",0.3,0.66287645272507256,67.986040104365543,"D27: Electrical equipment",0.17915605424382183,"na",12.18011068876036,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_13",13,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_18",18,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_26",26,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech10",null,"OpexFixed",null,null,{"$f":"SUMIF($F$572:$F$605,$F609,I$572:I$605)","v":14.399999999999999},"USDk/MW/yr","Summary",{"$f":"IFERROR(M609/I609,0)","v":1},{"$f":"SUMIF($F$572:$F$605,$F609,M$572:M$605)","v":14.399999999999999},null,null,null,{"$f":"SUMIF($F$572:$F$605,$F609,Q$572:Q$605)","v":1.6157275686141688}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Solar PV_3",3,{"$f":"C628","v":"Solar PV"},"Tech11","Racking/Mounting","Capex",null,9.2439051375561715E-2,82.363194775625502,"USDk/MW",0.42399999999999999,0.73545452158003621,34.92199458486521,"D25: Fabricated metal products",0.16775131609978383,"na",5.8582105524406627,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_11",11,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_16",16,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_25",25,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech11",null,"Capital recovery factor",null,null,{"$f":"(I669*(1+I669)^I668)/(((1+I669)^I668)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D678, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F680,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[{"$f":"CONCATENATE($C682,\"_\",$B682)","v":"Onshore_Wind_1"},1,"Onshore_Wind","Tech12",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Nacelle"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":0.37327952807383236},{"$f":"IF(ISNUMBER(INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680,0))),INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680))*$H682,$G682)","v":559.91929211074853},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F682,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.2,{"$f":"IF($N682=\"\",0,INDEX(LocalShare_Value,MATCH($N682,LocalShare_Sector,0)))","v":0.66287645272507256},{"$f":"I682*IF($M$65=\"Manual\",K682,IF($M$65=\"Sector\",L682,IF(K682=\"\",L682,K682)))","v":111.98385842214971},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"D27: Electrical equipment"},{"$f":"IF(N682<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N682,IO_Direct_Requirements_T,0)),\"\")","v":0.17915605424382183},"na",{"$f":"IF(P682=\"na\",IF(N682<>\"\",O682*M682,\"\"),P682*M682)","v":20.062586213911118},null,null,"Informed by Local Content Requirements for goods for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_9",9,"Onshore_Wind","Tech12","Contingency and finance ","Capex",null,3.593261795656813E-2,53.898926934852199,"USDk/MW",1,0.8780192765442697,53.898926934852199,"D64T66: Financial and insurance activities",0.40735340219112987,"na",21.95591126136317,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Onshore_Wind_21",21,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_24",24,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_29",29,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech12",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D722,TechRef_List,0),MATCH($F722,TechInputs_T,0))","v":0.34},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D723,TechRef_List,0),MATCH($F723,TechInputs_T,0))","v":27},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech13","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D733, Technology_Data!$C$9:$C$28,0))/10^3","v":72.599999999999994},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F734,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Offshore_Wind_6",6,"Offshore_Wind","Tech13","Contingency and Finance","Capex",null,8.2196283956279925E-2,287.68699384697976,"USDk/MW",1,0.8780192765442697,287.68699384697976,"D64T66: Financial and insurance activities",0.40735340219112987,"na",117.19027570970584,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Offshore_Wind_7",7,"Offshore_Wind","Tech13","Operation ","OpexFixed",null,0.31368730788706606,22.773698552600994,"USDk/MW/yr",0.75,0.93045819510553396,17.080273914450746,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.99515151178208938,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_19",19,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
["Offshore_Wind_23",23,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech13",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M775/I775,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech14","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D788, Technology_Data!$C$9:$C$28,0))*10^3","v":4000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F788,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Geothermal_4",4,"Geothermal","Tech14","Wells/drilling","Capex",null,0.36233765454047084,1449.3506181618834,"USDk/MW",0.15,0.82302463891248945,217.4025927242825,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",52.43903562488827,null,null,"Informed by Local Content Requirements for geothermal power plant 10-110MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Geothermal_12",12,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_17",17,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_22",22,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_29",29,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech14",null,"Capex",null,null,{"$f":"SUMIF($F$792:$F$825,$F828,I$792:I$825)","v":3999.9999999999995},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F828,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M828/I828,0)","v":0.36687474389236913},{"$f":"SUMIF($F$792:$F$825,$F828,M$792:M$825)","v":1467.4989755694764},null,null,null,{"$f":"SUMIF($F$792:$F$825,$F828,Q$792:Q$825)","v":282.72905037699604}]
[null,null,null,"Tech14",null,"LCOE",null,null,{"$f":"((I828*I835+I829)/(8760*I832))*10^3+(I830+I831)","v":67.682219322279622},""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C848,\"_\",$B848)","v":"Hydro_2"},2,{"$f":"C847","v":"Hydro"},"Tech15","Generating unit","Capex",null,0.1174714268617419,244.34056787242315,"USDk/MW",0.5,0.66287645272507256,122.17028393621158,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P848=\"na\",IF(N848<>\"\",O848*M848,\"\"),P848*M848)","v":21.887546015859037},null,null,"Informed by Local Content Requirements for hydro power plant 50-150 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_10",10,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_15",15,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_21",21,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_27",27,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech15",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D889,TechRef_List,0),MATCH($F889,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Hydro_5",5,"Hydro","Tech16","Electrical Balance of Plant","Capex",null,9.2157486045889012E-2,211.04064304508583,"USDk/MW",0.5,0.66287645272507256,105.52032152254291,"D27: Electrical equipment",0.17915605424382183,"na",18.904604446518221,null,null,"Informed by Local Content Requirements for hydro power plant 15-50 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_13",13,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_20",20,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_25",25,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech16",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D942,TechRef_List,0),MATCH($F942,TechInputs_T,0))","v":0.76},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech17","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D953, Technology_Data!$C$9:$C$28,0))/10^3","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F954,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["0_3",3,{"$f":"C958","v":0},"Tech17","OpexVariable","OpexVariable",null,1,{"$f":"IF(ISNUMBER(INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955,0))),INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955))*$H959,$G959)","v":0},"USD/MWh",null,0.93045819510553396,0,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0]
["0_11",11,0,"Tech17",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_19",19,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech17",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D999,TechRef_List,0),MATCH($F999,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($C1004,TechRef_List,0))","v":"Pumped storage"}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["Hydro_8",8,"Hydro","Tech18",null,null,null,null,0,"",null,0,0,null,"","na",""]
["Hydro_9",9,"Hydro","Tech18",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010,0))),INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010))*$H1020,$G1020)","v":0},"",null,0,0,null,"","na",""]
["Hydro_18",18,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_28",28,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_29",29,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech18",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1052,TechRef_List,0),MATCH($F1052,TechInputs_T,0))","v":0.41666666666666669},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[]
["0_6",6,0,"Tech19","Engineering, procurement, and construction","Capex",null,0.1364190012180268,188.12180267965897,"USD/kW",0.75,0.82701841895905759,141.09135200974424,"D41T43: Construction",0.17943570085223248,"na",25.316825632057498,null,"US Department of Energy (2020)","Informed by Local Content Requirements for services other technologies as there are none for batteries, in particular solar, and reduced due to limited role of batteries in Indonesia (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["0_14",14,0,"Tech19",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_17",17,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech19",{"$f":"INDEX(TechFuelType,MATCH($D1100,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0)))","v":0.95},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1100,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1100","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1100,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1100=\"\",0,INDEX(LocalShare_Value,MATCH($N1100,LocalShare_Sector,0)))","v":0},{"$f":"I1100*IF($M$65=\"Manual\",K1100,IF($M$65=\"Sector\",L1100,IF(K1100=\"\",L1100,K1100)))","v":0},null,{"$f":"IF(ISTEXT(N1100),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1100,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1100=\"na\",IF(ISTEXT(N1100),O1100*M1100,\"\"),P1100*M1100)","v":""}]
[null,null,null,"Technology",null,"Summary of costs"]
[]
[null,null,null,"Tech20","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D1118, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1120,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Other 1_4",4,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_12",12,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_16",16,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_24",24,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[]
[null,null,null,"Tech20",null,"Capital recovery factor",null,null,{"$f":"(I1164*(1+I1164)^I1163)/(((1+I1164)^I1163)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech21","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1173,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[{"$f":"CONCATENATE($C1178,\"_\",$B1178)","v":"_2"},2,{"$f":"C1177","v":""},"Tech21","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175,0))),INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175))*$H1178,$G1178)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1178=\"na\",IF(N1178<>\"\",O1178*M1178,\"\"),P1178*M1178)","v":""}]
["_11",11,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech21",{"$f":"INDEX(TechFuelType,MATCH($D1210,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1210,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1210","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1210,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1210=\"\",0,INDEX(LocalShare_Value,MATCH($N1210,LocalShare_Sector,0)))","v":0},{"$f":"I1210*IF($M$65=\"Manual\",K1210,IF($M$65=\"Sector\",L1210,IF(K1210=\"\",L1210,K1210)))","v":0},null,{"$f":"IF(ISTEXT(N1210),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1210,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1210=\"na\",IF(ISTEXT(N1210),O1210*M1210,\"\"),P1210*M1210)","v":""}]
[null,null,null,"Tech21",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1218,TechRef_List,0),MATCH($F1218,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_10",10,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech22",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1271/I1271,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech22",null,"LCOE",null,null,{"$f":"((I1268*I1275+I1269)/(8760*I1272))*10^3+(I1270+I1271)","v":0},""]
[null,null,null,"Tech23","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1284,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_9",9,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech23",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,I$1287:I$1320)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1324/I1324,0)","v":0},{"$f":"SUMIF($F$1287:$F$1320,$F1324,M$1287:M$1320)","v":0},null,null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,Q$1287:Q$1320)","v":0}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["_8",8,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,"Tech25",{"$f":"INDEX(TechName_List,MATCH($C1389,TechRef_List,0))","v":"unassigned6"}]
[{"$f":"CONCATENATE($C1397,\"_\",$B1397)","v":"_1"},1,"","Tech25",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395,0))),INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395))*$H1397,$G1397)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1397,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1397=\"\",0,INDEX(LocalShare_Value,MATCH($N1397,LocalShare_Sector,0)))","v":0},{"$f":"I1397*IF($M$65=\"Manual\",K1397,IF($M$65=\"Sector\",L1397,IF(K1397=\"\",L1397,K1397)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1397<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1397,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1397=\"na\",IF(N1397<>\"\",O1397*M1397,\"\"),P1397*M1397)","v":""}]
["_7",7,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech25",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1437,TechRef_List,0),MATCH($F1437,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech26","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1450,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_6",6,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech26",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1490/I1490,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech26",null,"Capital recovery factor",null,null,{"$f":"(I1494*(1+I1494)^I1493)/(((1+I1494)^I1493)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech27","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1503,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_3",3,{"$f":"C1508","v":""},"Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech27",null,"Capex",null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,I$1507:I$1540)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1543,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1543/I1543,0)","v":0},{"$f":"SUMIF($F$1507:$F$1540,$F1543,M$1507:M$1540)","v":0},null,null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,Q$1507:Q$1540)","v":0}]
[null,null,null,"Tech27",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1548,TechRef_List,0),MATCH($F1548,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[{"$f":"CONCATENATE($C1563,\"_\",$B1563)","v":"_2"},2,{"$f":"C1562","v":""},"Tech28","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560,0))),INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560))*$H1563,$G1563)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1563=\"na\",IF(N1563<>\"\",O1563*M1563,\"\"),P1563*M1563)","v":""}]
["_7",7,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech28",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1601/I1601,0)","v":0},0,null,null,null,0]
[null,null,"Tech29",{"$f":"INDEX(TechName_List,MATCH($C1609,TechRef_List,0))","v":"unassigned10"}]
[{"$f":"CONCATENATE($C1617,\"_\",$B1617)","v":"_1"},1,"","Tech29",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615,0))),INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615))*$H1617,$G1617)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1617,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1617=\"\",0,INDEX(LocalShare_Value,MATCH($N1617,LocalShare_Sector,0)))","v":0},{"$f":"I1617*IF($M$65=\"Manual\",K1617,IF($M$65=\"Sector\",L1617,IF(K1617=\"\",L1617,K1617)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1617<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1617,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1617=\"na\",IF(N1617<>\"\",O1617*M1617,\"\"),P1617*M1617)","v":""}]
["_5",5,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech29",null,"Capex",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,I$1617:I$1650)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1653,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1653/I1653,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1653,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,Q$1617:Q$1650)","v":0}]
[null,null,null,"Tech29",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,I$1617:I$1650)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1654/I1654,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1654,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,Q$1617:Q$1650)","v":0}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_3",3,{"$f":"C1673","v":""},"Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech30",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1714,TechRef_List,0),MATCH($F1714,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech30",null,"Capital recovery factor",null,null,{"$f":"(I1714*(1+I1714)^I1713)/(((1+I1714)^I1713)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech31","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1725,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_8",8,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech31",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1767,TechRef_List,0),MATCH($F1767,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech32","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1779,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_6",6,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech32",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1820/I1820,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech33","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1833,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_4",4,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech33",null,"Capex",null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,I$1837:I$1870)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1873,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1873/I1873,0)","v":0},{"$f":"SUMIF($F$1837:$F$1870,$F1873,M$1837:M$1870)","v":0},null,null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,Q$1837:Q$1870)","v":0}]
[null,null,null,"Tech33",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1878,TechRef_List,0),MATCH($F1878,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C1893,\"_\",$B1893)","v":"_2"},2,{"$f":"C1892","v":""},"Tech34","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890,0))),INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890))*$H1893,$G1893)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1893=\"na\",IF(N1893<>\"\",O1893*M1893,\"\"),P1893*M1893)","v":""}]
["_7",7,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech34",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1931/I1931,0)","v":0},0,null,null,null,0]
[]
[null,null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($C1939,TechRef_List,0))","v":"unassigned16"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech35","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1943,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech35","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1944,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech35","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1945,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C1947,\"_\",$B1947)","v":"_1"},1,"","Tech35",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945))*$H1947,$G1947)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1947,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1947=\"\",0,INDEX(LocalShare_Value,MATCH($N1947,LocalShare_Sector,0)))","v":0},{"$f":"I1947*IF($M$65=\"Manual\",K1947,IF($M$65=\"Sector\",L1947,IF(K1947=\"\",L1947,K1947)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1947<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1947,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1947=\"na\",IF(N1947<>\"\",O1947*M1947,\"\"),P1947*M1947)","v":""}]
[{"$f":"CONCATENATE($C1948,\"_\",$B1948)","v":"_2"},2,{"$f":"C1947","v":""},"Tech35","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945))*$H1948,$G1948)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1948=\"na\",IF(N1948<>\"\",O1948*M1948,\"\"),P1948*M1948)","v":""}]
["_3",3,{"$f":"C1948","v":""},"Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_4",4,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_5",5,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_6",6,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_7",7,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_8",8,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech35",{"$f":"INDEX(TechFuelType,MATCH($D1980,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1980,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1980","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1980,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1980=\"\",0,INDEX(LocalShare_Value,MATCH($N1980,LocalShare_Sector,0)))","v":0},{"$f":"I1980*IF($M$65=\"Manual\",K1980,IF($M$65=\"Sector\",L1980,IF(K1980=\"\",L1980,K1980)))","v":0},null,{"$f":"IF(ISTEXT(N1980),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1980,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1980=\"na\",IF(ISTEXT(N1980),O1980*M1980,\"\"),P1980*M1980)","v":""}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech35",null,"Capex",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,I$1947:I$1980)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1983,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1983/I1983,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1983,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,I$1947:I$1980)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1984/I1984,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1984,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1985/I1985,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1986/I1986,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1987,TechRef_List,0),MATCH($F1987,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1988,TechRef_List,0),MATCH($F1988,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1989,TechRef_List,0),MATCH($F1989,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Capital recovery factor",null,null,{"$f":"(I1989*(1+I1989)^I1988)/(((1+I1989)^I1988)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"LCOE",null,null,{"$f":"((I1983*I1990+I1984)/(8760*I1987))*10^3+(I1985+I1986)","v":0},""]
[]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"General_INPUT_S7","index":16,"n_rows":332,"n_cols":54,"rows_kept":332,"cut":false,"hidden":false,"merged":[[6,3,6,14]]}
["Return to Cover"]
[]
[null,"General Input","S7"]
[]
[]
[null,null,"Scenario name","Scenario description"]
[null,null,{"$f":"INDIRECT(\"ScenarioName_\"&$C$3)","v":"Scenario 7 (CIPPv1)"},{"$f":"INDIRECT(\"ScenarioDescrip_\"&$C$3)","v":"Based on first version of CIPP published in November 2023, covering on-grid electricity supply"}]
[]
[]
[null,"Step 3.1","Enter average annual salaries for all sectors corresponding to the sectoral breakdown in the national input output table"]
[null,"Step 3.2","Enter historic and future (projections) capacity data for all technologies for all years of the modeling horizon (enter historic data for at least as many years as the construction period for the relevant technology to avoid the model considering it as new)"]
[null,"Step 3.3","Enter capacity retirements for all technologies over the years of the modeling horizon (this is required to calculate the capacity additions in each year)"]
[null,"Step 3.4","Either enter generation data for all technologies over the years of the modeling horizon or estimate generation using the load factor assumptions entered on the scenario setup sheet (note these may not be representative for all years)"]
[]
[]
[null,null,"Average annual salaries"]
[]
[null,null,"The average annual salary should be a Full-time Equivalent (FTE). Investment estimates are divided by the annual salary to calculate the number of annual FTE jobs."]
[null,null,null,"Salary"]
[null,null,"Sectors ","US$k"]
[null,null,{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},1.6435073761262455]
[null,null,{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},1.6435073761262455]
[null,null,{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D13","v":"D09: Mining support service activities"},3.6768058627321669]
[null,null,{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},2.4166797783663321]
[null,null,{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},2.4166797783663321]
[null,null,{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},2.4166797783663321]
[null,null,{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},2.4166797783663321]
[null,null,{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},2.4166797783663321]
[null,null,{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},2.4166797783663321]
[null,null,{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},2.4166797783663321]
[null,null,{"$f":"Lists!D23","v":"D24: Basic metals"},2.4166797783663321]
[null,null,{"$f":"Lists!D24","v":"D25: Fabricated metal products"},2.4166797783663321]
[null,null,{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D26","v":"D27: Electrical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},2.4166797783663321]
[null,null,{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},2.4166797783663321]
[null,null,{"$f":"Lists!D29","v":"D30: Other transport equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},3.9069537245355597]
[null,null,{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},2.3075542474485196]
[null,null,{"$f":"Lists!D33","v":"D41T43: Construction"},2.5323754370861065]
[null,null,{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},2.1343381631038891]
[null,null,{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},2.8934262673641666]
[null,null,{"$f":"Lists!D36","v":"D50: Water transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D37","v":"D51: Air transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},2.8934262673641666]
[null,null,{"$f":"Lists!D39","v":"D53: Postal and courier activities"},2.8934262673641666]
[null,null,{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},1.7993846336534567]
[null,null,{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},4.1231241610809413]
[null,null,{"$f":"Lists!D42","v":"D61: Telecommunications"},4.1231241610809413]
[null,null,{"$f":"Lists!D43","v":"D62T63: IT and other information services"},4.1231241610809413]
[null,null,{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},3.9700154159660213]
[null,null,{"$f":"Lists!D45","v":"D68: Real estate activities"},3.5643155374701276]
[null,null,{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},2.9754722862492553]
[null,null,{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},2.9754722862492553]
[null,null,{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},3.3550519626199935]
[null,null,{"$f":"Lists!D49","v":"D85: Education"},2.1353025621886856]
[null,null,{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},2.8582193392975666]
[null,null,{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},1.4635744260362307]
[null,null,{"$f":"Lists!D52","v":"D94T96: Other service activities"},1.4635744260362307]
[null,null,{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},1.4635744260362307]
[]
[null,null,"Year",2022]
[null,null,"Source","Badan Pusat Statistik (2022a)"]
[]
[null,"Scenario input data"]
[]
[null,null,"Historic and future capacity"]
[null,null,"Enter historic and future capacity projections. If historic data is not available enter capacities prior to the first year of data you have as equal to the level in that first year to avoid the model interpreting a sharp increase in newly constructed capacity. Similarly if your projections do not extend to 2050 enter the capacity level for the last year of the projections in all remaining years to avoid the model interpreting a sharp decrease in capacity."]
[null,null,"Unit","MW"]
[null,null,"Source"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[" ",{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B78,TechRef_List,0))","v":"Coal"},{"$f":"$M78","v":32800},32800,32800,32800,32800,32800,32800,32800,{"$f":"$M78","v":32800},32800,36956.6,39192.6,45647.6,48077.600999999995,54776.601999999992,58076.602999999988,59006.603999999985,62777.603999999985,64142.603999999992,62993.603999999985,62173.603999999985,40360,40120,39879.999999999993,39639.999999999993,39400,38879.999999999993,38359.999999999993,37839.999999999993,37319.999999999985,36800,34400,32000,29600,27200.000000000004,24800,19840,14879.999999999998,9919.9999999999982,4959.9999999999982,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,{"$f":"$M79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",4750,4750,4750,4750,4750,4750,4750,4750,4750,4750,4750,4750,4750,5333.333333333333,5916.6666666666661,6500,6790,7080,7370,7660,7950,7955,7960,7965,7970,7975,7970,7965,7960,7955,7950,7860,7770.0000000000009,7680.0000000000009,7590.0000000000009,7500,6475,5449.9999999999991,4424.9999999999991,3399.9999999999991,2375,2375,2375,2375,2375,2375,2375,2375,2375,2375,2375]
[null,"Tech4","Gas Combined",14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,16000,17750,19500,20370,21240.000000000004,22110,22980,23850,23865.000000000004,23880,23895,23910,23924.999999999996,23910,23895,23880,23865.000000000004,23850,23580.000000000004,23310.000000000004,23040.000000000004,22770.000000000004,22500,19424.999999999996,16349.999999999998,13274.999999999996,10199.999999999998,7125,7125,7125,7125,7125,7125,7125,7125,7125,7125,7125]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",3400,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400,3366.6666666666665,3333.3333333333335,3300,2639.9999999999995,1979.9999999999998,1319.9999999999998,659.99999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260,520,780,1040,1300,2500,3700,4900,6100.0000000000009,7300,7840,8379.9999999999982,8919.9999999999982,9459.9999999999982,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[null,"Tech8","Biomass",100,100,100,100,100,100,100,100,100,100,100,100,100,300,500,700,1259.9999999999998,1819.9999999999998,2380,2940,3500,4059.9999999999995,4619.9999999999991,5179.9999999999991,5739.9999999999982,6300,9020,11739.999999999998,14459.999999999998,17179.999999999996,19900,21759.999999999996,23619.999999999996,25479.999999999996,27339.999999999996,29200,30180,31160,32140,33120.000000000007,34100,34100,34100,34100,34100,34100,34100,34100,34100,34100,34100]
[null,"Tech9","Solar utility",99,99,99,99,99,99,99,99,99,99,99,99,96.333333333333343,1342.5555555555557,2517.666666666667,3621.666666666667,7829.9333333333352,11769.400000000005,15440.066666666675,18841.933333333349,21975,28367.8,34378.199999999997,40006.199999999997,45251.8,50114.999999999985,51470.999999999985,52642.999999999978,53630.999999999971,54434.999999999964,55055,63580.000000000007,72105,80630.000000000015,89155,97680,107250.00000000001,116820.00000000001,126390.00000000001,135960,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003]
[null,"Tech10","Solar rooftop",1,1,1,1,1,1,1,1,1,1,1,1,1.4444444444444444,27.074074074074073,64.555555555555557,113.88888888888889,294.51111111111112,519.93333333333339,790.15555555555568,1105.1777777777781,1465,2331.6,3389.3999999999996,4638.3999999999996,6078.5999999999995,7709.9999999999973,8986.9999999999964,10355.999999999995,11816.999999999995,13369.999999999995,15014.999999999998,17918,20976,24189,27557.000000000004,31080.000000000004,35100,39294.000000000007,43662.000000000007,48204.000000000015,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,2.2222222222222223,63.703703703703709,184.44444444444443,364.4444444444444,1015.5555555555558,1890.666666666667,2989.7777777777783,4312.8888888888896,5860,8160.5999999999985,10652.399999999998,13335.399999999998,16209.599999999999,19274.999999999993,21241.999999999989,23300.999999999989,25451.999999999989,27694.999999999985,30029.999999999989,34101.999999999993,38018.999999999993,41780.999999999985,45387.999999999985,48839.999999999985,52649.999999999985,56285.999999999978,59747.999999999978,63035.999999999978,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985]
[null,"Tech12","Wind onshore",100,100,100,100,100,100,100,100,100,100,100,100,100,300,500,700,2280,3859.9999999999995,5439.9999999999991,7020,8600,11465.400000000001,14137.6,16616.599999999999,18902.399999999998,20994.999999999996,20991.999999999993,20934.999999999993,20823.999999999993,20658.999999999989,20439.999999999996,21127.799999999996,21787.199999999997,22418.199999999997,23020.799999999999,23594.999999999996,24217.599999999995,24809.399999999994,25370.399999999994,25900.599999999991,26400,26400,26400,26400,26400,26400,26400,26400,26400,26400,26400]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354.60000000000008,902.4000000000002,1643.4000000000005,2577.6000000000004,3705.0000000000005,4608.0000000000009,5564.9999999999991,6576,7640.9999999999991,8760.0000000000018,9492.2000000000007,10252.800000000003,11041.800000000003,11859.200000000003,12705.000000000002,13622.400000000003,14570.600000000002,15549.600000000004,16559.400000000005,17600,17600,17600,17600,17600,17600,17600,17600,17600,17600,17600]
[null,"Tech14","Geothermal",2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2699.9999999999995,3099.9999999999995,3500,4080,4660,5240,5820,6400,7940,9480,11020,12559.999999999998,14100,15520,16939.999999999996,18360,19780,21200,21259.999999999996,21319.999999999996,21379.999999999996,21439.999999999993,21500,21540,21580,21619.999999999996,21659.999999999996,21700,21700,21700,21700,21700,21700,21700,21700,21700,21700,21700]
[null,"Tech15","Hydro large",4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4911.1111111111113,5289.0740740740739,5662.2222222222226,6030.5555555555557,7488.4444444444443,8928.3333333333321,10350.222222222221,11754.111111111109,13140,14266.3,15379.2,16478.7,17564.800000000003,18637.5,21889.199999999997,25102.3,28276.800000000003,31412.7,34510,35912.5,37296,38660.5,40005.999999999993,41332.499999999993,43591.199999999997,45819.299999999996,48016.800000000003,50183.700000000004,52320.000000000007,51993.000000000007,51666.000000000007,51339.000000000007,51012.000000000007,50685.000000000007,50358.000000000007,50031.000000000007,49704.000000000007,49377,49050.000000000007]
[null,"Tech16","Hydro small",260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,288.88888888888908,344.25925925925947,404.44444444444468,469.44444444444457,631.55555555555566,811.66666666666663,1009.7777777777777,1225.8888888888887,1459.9999999999998,1673.6999999999998,1900.7999999999997,2141.2999999999997,2395.1999999999998,2662.5,3270.7999999999997,3917.7000000000003,4603.2000000000007,5327.3000000000011,6090.0000000000009,6587.5000000000009,7104.0000000000009,7639.5000000000009,8194,8767.5000000000018,9568.8000000000029,10400.700000000004,11263.200000000004,12156.300000000005,13079.999999999998,13406.999999999998,13733.999999999998,14061,14388,14715,15042,15369,15696.000000000002,16023,16350.000000000002]
[null,"Tech17","Hydrogen",{"$f":"$M94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520,1040,1560,2080,2600,8360,14120,19880,25640,31400,31400,31400,31400,31400,31400,31400,31400,31400,31400,31400]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,737.70221859541891,1475.4044371908378,2213.1066557862573,2950.8088743816757,3688.5110929770944,4180.3125720408761,4672.1140511046569,5163.9155301684386,5655.7170092322194,6147.5184882960011,6393.4192278277969,6639.3199673595936,6885.2207068913904,7131.1214464231871,7377.0221859549847,8852.4266231459878,10327.83106033699,11803.235497527992,13278.639934718996,14754.044371909999,19426.158423015,24098.27247412,28770.386525225003,33442.500576330007,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",{"$f":"$M110","v":0},0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Retirements"]
[null,null,"Enter retirements as negative numbers, i.e. the retirement of 10MW of capacity should be entered as -10 in the relevant year"]
[null,null,"Unit","MW"]
[null,null,"Source"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B121,TechRef_List,0))","v":"Coal"},0,0,0,0,0,0,0,0,0,-400,0,0,-35,-435,-641,0,-770,-1300,-185,-1419,-820.00000000000023,-21813.603999999985,-240.00000000000199,-240.00000000000199,-240.00000000000199,-239.99999999999488,-520.00000000000318,-520.00000000000318,-520.00000000000318,-520.00000000000318,-519.99999999998886,-2399.9999999999986,-2399.9999999999986,-2399.9999999999986,-2399.9999999999986,-2400.0000000000023,-4960.0000000000009,-4960.0000000000009,-4960.0000000000009,-4960,-4959.9999999999982,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",0,0,0,0,0,0,0,0,0,0,-485.5,0,0,-75,0,0,0,-37.5,-210,0,-185,0,0,0,0,0,-4.9999999999998934,-4.9999999999998934,-4.9999999999998934,-4.9999999999998934,-4.9999999999998934,-89.999999999999858,-89.999999999999858,-89.999999999999858,-89.999999999999858,-90.000000000000739,-1025.0000000000005,-1025.0000000000005,-1025.0000000000005,-1025,-1024.9999999999991,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",0,0,0,0,0,0,0,0,0,0,-1456.5,0,0,-225,0,0,0,-112.5,-630,0,-555,0,0,0,0,0,-14.999999999997016,-15.000000000000568,-15.000000000000568,-14.999999999997016,-15.000000000000568,-269.99999999999955,-269.99999999999955,-269.99999999999955,-269.99999999999955,-270.00000000000313,-3075.0000000000027,-3074.9999999999991,-3075.0000000000009,-3074.9999999999991,-3074.9999999999977,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",0,0,0,0,0,0,0,0,0,0,0,0,0,-33.333333333333215,-33.333333333333215,-33.333333333333655,-660.00000000000011,-659.99999999999989,-659.99999999999989,-659.99999999999989,-659.99999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26.000000000000004,0,0,-10.000000000000004,-1705.6600000000003,-41.4399999999996,-73.710000000000264,-25.989999999999782,-8.7999999999999545,-8.9100000000000819,-383.8900000000001,0,0,0,0]
[null,"Tech9","Solar utility",0,0,0,0,0,0,0,0,0,0,0,0,-2.6666666666666643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.0000000000036664,-57.00000000000216,-111.00000000000065,-165.0000000000027,-218.99999999999054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",0,0,0,0,0,0,0,0,0,0,0,0,-165,0,0,-165,-60,0,-200,0,0,0,0,0,0,0,-60,-238,0,0,-110,0,-55,-35,-55,-275,-195,-185,0,-136,-345,-270,-330,-165,0,0,-165,0,-560,0,-310]
[null,"Tech15","Hydro large",0,0,0,0,0,0,0,0,0,0,0,-128.25,0,0,0,0,-51.3,-156.75,0,0,-572.85,-121.125,0,-665,0,0,-1157.0050000000001,0,0,-119.69999999999999,0,-34.199999999999996,0,0,0,-166.25,-274.55,-123.5,0,-88.16,-47.5,-5.9849999999999994,0,0,-277.39999999999998,0,0,0,-171,-152.095,-65.575649999999996]
[null,"Tech16","Hydro small",0,0,0,0,0,0,0,0,0,0,0,-6.7500000000000062,0,0,0,0,-2.7000000000000024,-8.2500000000000071,0,0,-30.150000000000027,-6.3750000000000053,0,-35.000000000000028,0,0,-60.89500000000006,0,0,-6.300000000000006,0,-1.8000000000000016,0,0,0,-8.7500000000000071,-14.450000000000014,-6.5000000000000053,0,-4.6400000000000041,-2.5000000000000022,-0.31500000000000028,0,0,-14.600000000000012,0,0,0,-9.0000000000000071,-8.0050000000000061,-3.4513500000000032]
[null,"Tech17","Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2"]
[null,"Tech22","unassigned3"]
[null,"Tech23","unassigned4"]
[null,"Tech24","unassigned5"]
[null,"Tech25","unassigned6"]
[null,"Tech26","unassigned7"]
[null,"Tech27","unassigned8"]
[null,"Tech28","unassigned9"]
[null,"Tech29","unassigned10"]
[null,"Tech30","unassigned11"]
[null,"Tech31","unassigned12"]
[null,"Tech32","unassigned13"]
[null,"Tech33","unassigned14"]
[null,"Tech34","unassigned15"]
[null,"Tech35","unassigned16"]
[]
[]
[null,null,"Capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B164,TechRef_List,0))","v":"Coal"},null,{"$f":"E78-D78-E121","v":0},{"$f":"F78-E78-F121","v":0},0,0,0,0,{"$f":"K78-J78-K121","v":0},0,400,4156.5999999999985,2236,6490,2865.0009999999966,7340.0009999999966,3300.0009999999966,1700.0009999999966,5071,1550.0000000000073,269.99999999999272,0,0,1.9895196601282805E-12,-5.2864379540551454E-12,1.9895196601282805E-12,2.1600499167107046E-12,-4.0927261579781771E-12,3.1832314562052488E-12,3.1832314562052488E-12,-4.0927261579781771E-12,3.4106051316484809E-12,{"$f":"AI78-AH78-AI121","v":0},{"$f":"AJ78-AI78-AJ121","v":0},{"$f":"AK78-AJ78-AK121","v":0},{"$f":"AL78-AK78-AL121","v":0},{"$f":"AM78-AL78-AM121","v":0},{"$f":"AN78-AM78-AN121","v":0},{"$f":"AO78-AN78-AO121","v":0},{"$f":"AP78-AO78-AP121","v":0},{"$f":"AQ78-AP78-AQ121","v":0},{"$f":"AR78-AQ78-AR121","v":0},{"$f":"AS78-AR78-AS121","v":0},{"$f":"AT78-AS78-AT121","v":0},{"$f":"AU78-AT78-AU121","v":0},{"$f":"AV78-AU78-AV121","v":0},{"$f":"AW78-AV78-AW121","v":0},{"$f":"AX78-AW78-AX121","v":0},{"$f":"AY78-AX78-AY121","v":0},{"$f":"AZ78-AY78-AZ121","v":0},{"$f":"BA78-AZ78-BA121","v":0},{"$f":"BB78-BA78-BB121","v":0}]
[null,"Tech2","Coal CCS",null,0,0,0,0,0,0,{"$f":"K79-J79-K122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH79-AG79-AH122","v":0},{"$f":"AI79-AH79-AI122","v":0},{"$f":"AJ79-AI79-AJ122","v":0},{"$f":"AK79-AJ79-AK122","v":0},{"$f":"AL79-AK79-AL122","v":0},{"$f":"AM79-AL79-AM122","v":0},{"$f":"AN79-AM79-AN122","v":0},{"$f":"AO79-AN79-AO122","v":0},{"$f":"AP79-AO79-AP122","v":0},{"$f":"AQ79-AP79-AQ122","v":0},{"$f":"AR79-AQ79-AR122","v":0},{"$f":"AS79-AR79-AS122","v":0},{"$f":"AT79-AS79-AT122","v":0},{"$f":"AU79-AT79-AU122","v":0},{"$f":"AV79-AU79-AV122","v":0},{"$f":"AW79-AV79-AW122","v":0},{"$f":"AX79-AW79-AX122","v":0},{"$f":"AY79-AX79-AY122","v":0},{"$f":"AZ79-AY79-AZ122","v":0},{"$f":"BA79-AZ79-BA122","v":0},{"$f":"BB79-BA79-BB122","v":0}]
[null,"Tech3","Gas Open",null,0,0,0,0,0,0,0,0,0,485.5,0,0,658.33333333333303,583.33333333333303,583.33333333333394,290,327.5,500,290,475,5,5,5,5,5,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.4210854715202004E-13,7.673861546209082E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.7053025658242404E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,0,0,0,0,0,0,0,0,0,1456.5,0,0,1975,1750,1750,870,982.50000000000364,1499.9999999999964,870,1425,15.000000000003638,14.999999999996362,15,15,14.999999999996362,6.5369931689929217E-13,5.6843418860808015E-13,5.6843418860808015E-13,6.5369931689929217E-13,-3.0695446184836328E-12,3.1832314562052488E-12,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-5.1159076974727213E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,0,0,0,0,0,0,0,0,0,0,0,0,-2.7000623958883807E-13,1.8474111129762605E-13,1.7053025658242404E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260,260,260,260,{"$f":"AC84-AB84-AC127","v":260},1200,1200,1200,1200.0000000000009,1199.9999999999991,540,539.99999999999818,540,540,540.00000000000182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",null,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,559.99999999999977,560,560.00000000000023,560,560,559.99999999999955,559.99999999999955,560,559.99999999999909,560.00000000000182,2720,2719.9999999999982,2720,2719.9999999999982,2720.0000000000036,1859.9999999999964,1860,1860,1860,1860.0000000000036,1006,980,980,990.00000000000728,2685.659999999993,41.4399999999996,73.710000000000264,25.989999999999782,8.7999999999999545,8.9100000000000819,383.8900000000001,0,0,0,0]
[null,"Tech9","Solar utility",null,0,0,0,0,0,0,0,0,0,0,0,7.1054273576010019E-15,1246.2222222222224,1175.1111111111113,1104,4208.2666666666682,3939.4666666666699,3670.6666666666697,3401.8666666666741,3133.0666666666511,6392.7999999999993,6010.3999999999978,5628,5245.6000000000058,4863.1999999999825,1356,1171.9999999999927,987.99999999999272,803.99999999999272,620.00000000003638,8525.0000000000073,8524.9999999999927,8525.0000000000146,8524.9999999999854,8525,9570.0000000000146,9570,9570,9569.9999999999854,9570.0000000000291,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",null,0,0,0,0,0,0,0,0,0,0,0,0.44444444444444442,25.62962962962963,37.481481481481481,49.333333333333329,180.62222222222223,225.42222222222227,270.22222222222229,315.02222222222247,359.82222222222185,866.59999999999991,1057.7999999999997,1249,1440.1999999999998,1631.3999999999978,1276.9999999999991,1368.9999999999982,1461,1553,1645.0000000000036,2903.0000000000018,3058,3213,3368.0000000000036,3523,4019.9999999999964,4194.0000000000073,4368,4542.0000000000073,4715.9999999999927,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",null,0,0,0,0,0,0,0,0,0,0,0,2.2222222222222223,61.481481481481488,120.74074074074072,179.99999999999997,651.11111111111131,875.1111111111112,1099.1111111111113,1323.1111111111113,1547.1111111111104,2300.5999999999985,2491.7999999999993,2683,2874.2000000000007,3065.3999999999942,1966.9999999999964,2059,2151,2242.9999999999964,2335.0000000000036,4072.0000000000036,3917,3761.9999999999927,3607,3452,3810,3635.9999999999927,3462,3288,3114.0000000000073,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",null,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,1580,1579.9999999999995,1579.9999999999995,1580.0000000000009,1580,2865.4000000000015,2672.1999999999989,2478.9999999999982,2285.7999999999993,2092.5999999999985,2.8421709430404007E-14,2.1600499167107046E-12,6.5369931689929217E-13,-9.3791641120333225E-13,-2.1884716261411086E-12,687.79999999999927,659.40000000000146,631,602.60000000000218,574.19999999999709,622.59999999999854,591.79999999999927,561,530.19999999999709,499.40000000000873,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354.60000000000008,547.80000000000018,741.00000000000034,934.19999999999982,1127.4000000000001,903.00000000000045,956.99999999999818,1011.0000000000009,1064.9999999999991,1119.0000000000027,732.19999999999891,760.60000000000218,789,817.39999999999964,845.79999999999927,917.40000000000146,948.19999999999891,979.00000000000182,1009.8000000000011,1040.5999999999949,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",null,0,0,0,0,0,0,{"$f":"K91-J91-K134","v":0},0,0,0,0,165,399.99999999999955,400,565.00000000000045,640,580,780,580,580,1540,1540,1540,1539.9999999999982,1540.0000000000018,1480,1657.9999999999964,1420.0000000000036,1420,1530,59.999999999996362,115,95,114.99999999999636,335.00000000000728,235,225,39.999999999996362,176,385.00000000000364,270,330,165,0,0,165,0,560,0,310]
[null,"Tech15","Hydro large",null,0,0,0,0,0,0,0,0,0,0,128.25,-28.888888888887777,377.96296296296259,373.14814814814872,368.33333333333303,1509.1888888888886,1596.6388888888878,1421.8888888888887,1403.8888888888887,1958.7388888888904,1247.4249999999993,1112.9000000000015,1764.5,1086.1000000000022,1072.6999999999971,4408.7049999999972,3213.1000000000022,3174.5000000000036,3255.5999999999976,3097.2999999999993,1436.7,1383.5,1364.5,1345.4999999999927,1492.75,2533.2500000000045,2351.5999999999985,2197.5000000000073,2255.0600000000013,2183.8000000000029,-321.01499999999999,-327,-327,-49.600000000000023,-327,-327,-327,-156,-174.90500000000728,-261.42434999999273]
[null,"Tech16","Hydro small",null,0,0,0,0,0,0,0,0,0,0,6.7500000000000062,28.888888888888857,55.370370370370381,60.185185185185219,64.999999999999886,164.81111111111107,188.36111111111097,198.11111111111109,216.11111111111097,264.26111111111112,220.07500000000005,227.09999999999991,275.5,253.90000000000009,267.30000000000018,669.19499999999982,646.90000000000055,685.50000000000045,730.40000000000032,762.69999999999982,499.3,516.5,535.5,554.49999999999909,582.25000000000182,815.75000000000114,838.40000000000146,862.5,897.74000000000035,926.19999999999345,327.315,327,327.00000000000182,341.6,327,327,327,336.00000000000182,335.00499999999818,330.45135000000181]
[null,"Tech17","Hydrogen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520,520,520,520,520,5760,5760,5760,5760,5760,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,737.70221859541891,737.70221859541891,737.70221859541948,737.70221859541834,737.7022185954188,491.8014790637817,491.80147906378079,491.8014790637817,491.80147906378079,491.8014790637817,245.90073953179581,245.90073953179672,245.90073953179672,245.90073953179672,245.90073953179763,1475.4044371910031,1475.4044371910022,1475.4044371910022,1475.404437191004,1475.4044371910022,4672.1140511050016,4672.1140511049998,4672.1140511050035,4672.1140511050035,4672.1140511049962,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF97-AE97-AF140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,0,0,0,0,0,0,0,0,0,{"$f":"N104-M104-N147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,0,{"$f":"F111-E111-F154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation"]
[null,null,"Electricity generation can be calculated using annual average load factors from capacity information (drag formula for 2010 to the right) or manually input where modelled data exists"]
[null,null,"Unit","GWh"]
[null,null,"Source"]
[null,null,null,"Load factor"]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B207,TechRef_List,0))","v":"Coal"},{"$f":"D78*8760*INDEX(TechInputs_Tbl,MATCH($B207,TechRef_List,0),MATCH($D$205,TechInputs_T,0))/10^3","v":201129.60000000001},{"$f":"$M207","v":205300},205300,205300,205300,205300,205300,205300,{"$f":"$M207","v":205300},205300,205300,205300,205300,219066.66666666666,232833.33333333331,246600,238940,231280,223620,215960,208300,204240,200180,196120,192060,188000,183940,179880,175820,171760,167700,154820,141940,129060,116180,103300,82699.999999999985,62099.999999999985,41499.999999999985,20899.999999999985,300,300,300,300,300,300,300,300,300,300,300]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,{"$f":"$M208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",14563.5,14025,14025,14025,14025,14025,14025,14025,14025,14025,14025,14025,14025,14650,15275,15900,17250,18600,19950.000000000004,21300.000000000004,22650,20830,19009.999999999996,17189.999999999996,15369.999999999998,13550,11830,10110,8389.9999999999982,6669.9999999999982,4950,7380.0000000000009,9810.0000000000018,12240.000000000002,14670.000000000002,17100,15595,14090,12584.999999999998,11079.999999999998,9575,9575,9575,9575,9575,9575,9575,9575,9575,9575,9575]
[null,"Tech4","Gas Combined",43690.5,42075,42075,42075,42075,42075,42075,42075,42075,42075,42075,42075,42075,43950,45825,47700,51750,55800.000000000007,59850.000000000007,63900.000000000015,67949.999999999985,62489.999999999993,57029.999999999993,51569.999999999993,46109.999999999993,40650.000000000007,35490,30330,25169.999999999996,20009.999999999993,14850.000000000002,22140,29430.000000000007,36720.000000000007,44010.000000000007,51300.000000000007,46785.000000000007,42269.999999999993,37754.999999999993,33239.999999999993,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",10424.4,6100,6100,6100,6100,6100,6100,6100,6100,6100,6100,6100,6100,4933.3333333333339,3766.666666666667,2600,2080,1560,1040,520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1940,3880,5820,7760,9700,19180,28660,38140,47620.000000000007,57100,61440,65780,70120,74460.000000000015,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800]
[null,"Tech8","Biomass",788.4,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,4866.666666666667,8733.3333333333339,12600,18360,24119.999999999996,29879.999999999996,35639.999999999993,41400,45120,48839.999999999993,52559.999999999993,56279.999999999993,60000,77700,95400,113100.00000000001,130800.00000000001,148500,163260,178019.99999999997,192779.99999999997,207539.99999999997,222300,229720,237140,244559.99999999997,251979.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997]
[null,"Tech9","Solar utility",164.7756,198,198,198,198,198,198,198,198,198,198,198,192.66666666666669,1654.7777777777778,3033.3333333333335,4328.3333333333348,10742.600000000002,16749.400000000005,22348.733333333341,27540.600000000017,32325.000000000004,41683,50480.999999999993,58718.999999999993,66396.999999999985,73514.999999999985,75725.999999999985,77652.999999999971,79295.999999999971,80654.999999999956,81730,94039,106348,118657,130966.00000000001,143275,157509,171743,185977,200211,214445,214445,214445,214445,214445,214445,214445,214445,214445,214445,214445]
[null,"Tech10","Solar rooftop",1.5768,2,2,2,2,2,2,2,2,2,2,2,2.8888888888888888,33.370370370370367,77.777777777777786,136.11111111111111,404.06666666666666,739.93333333333328,1143.7111111111112,1615.4,2155.0000000000005,3426,4976.9999999999991,6807.9999999999991,8918.9999999999964,11309.999999999996,13221.999999999996,15275.999999999995,17471.999999999993,19809.999999999996,22290,26501.899999999998,30937.599999999999,35597.1,40480.399999999994,45587.500000000007,51548.400000000009,57768.100000000006,64246.6,70983.900000000009,77980,77980,77980,77980,77980,77980,77980,77980,77980,77980,77980]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,4.4444444444444446,78.518518518518519,222.2222222222222,435.5555555555556,1393.3333333333335,2690.6666666666665,4327.5555555555557,6304,8620.0000000000018,11991,15641.999999999998,19572.999999999993,23783.999999999993,28274.999999999989,31251.999999999985,34370.999999999978,37631.999999999985,41034.999999999985,44579.999999999993,50439.099999999984,56074.39999999998,61485.89999999998,66673.599999999977,71637.499999999971,77322.599999999962,82748.899999999965,87916.399999999965,92825.099999999962,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971]
[null,"Tech12","Wind onshore",297.83999999999997,400,400,400,400,400,400,400,400,400,400,400,400,1066.6666666666667,1733.3333333333335,2400,8340,14280.000000000002,20220.000000000004,26160.000000000004,32100,42001,51230,59787,67672,74884.999999999971,74800.39999999998,74528.599999999977,74069.599999999977,73423.39999999998,72590,74492.400000000009,76309.600000000006,78041.600000000006,79688.399999999994,81249.999999999985,83033.599999999991,84722.4,86316.400000000009,87815.6,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1299.0000000000002,3270.0000000000005,5913.0000000000018,9228.0000000000036,13215.000000000002,16419.600000000002,19811.400000000001,23390.400000000001,27156.600000000006,31110.000000000007,33467.600000000013,35910.400000000009,38438.400000000016,41051.600000000013,43750.000000000015,46706.400000000016,49757.60000000002,52903.600000000028,56144.400000000031,59480,59480,59480,59480,59480,59480,59480,59480,59480,59480,59480]
[null,"Tech14","Geothermal",16118.4,16700,16700,16700,16700,16700,16700,16700,16700,16700,16700,16700,16700,20266.666666666664,23833.333333333332,27400,31880,36360,40839.999999999993,45319.999999999993,49800,61940,74080,86220,98360,110500,121800,133100,144400,155700.00000000003,167000,167420,167839.99999999997,168259.99999999997,168679.99999999994,169100,169160,169220,169280,169340,169400,169400,169400,169400,169400,169400,169400,169400,169400,169400,169400]
[null,"Tech15","Hydro large",15578.783999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21155.555555555555,21970,22773.333333333332,23565.555555555555,30765.333333333336,37876.666666666672,44899.555555555555,51834.000000000007,58680.000000000007,63992.5,69242,74428.5,79551.999999999985,84612.5,100902.6,116999.9,132904.4,148616.09999999998,164135,171112.49999999997,177996,184785.5,191481,198082.49999999997,209395.19999999998,220555.3,231562.8,242417.69999999995,253120,251537.99999999997,249956,248374,246792,245209.99999999997,243628,242046,240464,238881.99999999997,237299.99999999997]
[null,"Tech16","Hydro small",1730.9760000000015,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1244.444444444445,1430.0000000000007,1626.6666666666672,1834.4444444444448,2594.6666666666674,3443.3333333333339,4380.4444444444443,5406,6519.9999999999991,7507.4999999999982,8557.9999999999982,9671.4999999999982,10847.999999999998,12087.5,15077.400000000001,18260.100000000002,21635.599999999999,25203.9,28965.000000000004,31387.500000000007,33904.000000000007,36514.500000000015,39219.000000000015,42017.500000000015,45964.80000000001,50064.700000000019,54317.200000000012,58722.300000000017,63279.999999999978,64861.999999999978,66443.999999999985,68025.999999999985,69607.999999999985,71189.999999999985,72771.999999999985,74353.999999999985,75936,77517.999999999985,79100]
[null,"Tech17","Hydrogen",0,{"$f":"$M223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,40,60,80,100,300.00000000000006,500,700,899.99999999999989,1100,17160.000000000004,33220.000000000007,49280.000000000007,65340,81400,81400,81400,81400,81400,81400,81400,81400,81400,81400,81400]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",0,{"$f":"$M239","v":0},0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D207:D241)","v":304488.75240000006},{"$f":"SUM(E207:E241)","v":308200},308200,308200,308200,308200,308200,308200,308200,308200,308200,308200,308200,333966.66666666669,359733.33333333326,385500,414499.99999999994,443500.00000000006,472500,501500.00000000006,530500,568460,606420,644380,682340,720300,777360,834420,891480,948539.99999999988,1005600,1058200,1110800,1163400,1216000,1268600,1311400,1354200,1397000,1439800,1482600,1482600,1482600,1482600,1482600,1482600,1482600,1482600,1482600,1482600,1482600]
[]
[]
[null,null,"Cumulative capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B251,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2865.0009999999966,10205.001999999993,13505.00299999999,15205.003999999986,20276.003999999986,21826.003999999994,22096.003999999986,22096.003999999986,22096.003999999986,22096.00399999999,22096.003999999986,22096.00399999999,22096.003999999994,22096.00399999999,22096.003999999994,22096.003999999997,22096.003999999994,22096.003999999997,22096.003999999997,22096.003999999997,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":22096.003999999997},22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,658.33333333333303,1241.6666666666661,1825,2115,2442.5,2942.5,3232.5,3707.5,3712.5,3717.5,3722.5,3727.5,3732.5,3732.5,3732.5,3732.5,3732.5,3732.5,3732.5,3732.5000000000009,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":3732.5000000000009},3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1975,3725,5475,6345,7327.5000000000036,8827.5,9697.5,11122.5,11137.500000000004,11152.5,11167.5,11182.5,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999993,11197.499999999996,11197.499999999996,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":11197.499999999996},11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,-2.7000623958883807E-13,-8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":8.5265128291212022E-14},8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14]
[null,"Tech7","Nuclear",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260,520,780,1040,1300,2500,3700,4900,6100.0000000000009,7300,7840,8379.9999999999982,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":8919.9999999999982},9459.9999999999982,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[null,"Tech8","Biomass",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,200,400,600,1159.9999999999998,1719.9999999999998,2280,2840,3400,3959.9999999999995,4519.9999999999991,5079.9999999999991,5639.9999999999982,6200,8920,11639.999999999998,14359.999999999998,17079.999999999996,19800,21659.999999999996,23519.999999999996,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":25379.999999999996},27239.999999999996,29100,30106,31086,32066,33056.000000000007,35741.660000000003,35783.100000000006,35856.810000000005,35882.800000000003,35891.600000000006,35900.510000000009,36284.400000000009,36284.400000000009,36284.400000000009,36284.400000000009,36284.400000000009]
[null,"Tech9","Solar utility",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1246.2222222222224,2421.3333333333339,3525.3333333333339,7733.6000000000022,11673.066666666673,15343.733333333343,18745.600000000017,21878.666666666668,28271.466666666667,34281.866666666669,39909.866666666669,45155.466666666674,50018.666666666657,51374.666666666657,52546.66666666665,53534.666666666642,54338.666666666635,54958.666666666672,63483.666666666679,72008.666666666672,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":80533.666666666686},89058.666666666672,97583.666666666672,107153.66666666669,116723.66666666669,126293.66666666669,135863.66666666669,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,25.62962962962963,63.111111111111114,112.44444444444444,293.06666666666666,518.48888888888894,788.71111111111122,1103.7333333333336,1463.5555555555554,2330.1555555555551,3387.9555555555548,4636.9555555555544,6077.1555555555542,7708.555555555552,8985.5555555555511,10354.555555555549,11815.555555555549,13368.555555555549,15013.555555555553,17916.555555555555,20974.555555555555,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":24187.555555555555},27555.555555555558,31078.555555555558,35098.555555555555,39292.555555555562,43660.555555555562,48202.555555555569,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562]
[null,"Tech11","Solar floating",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,61.481481481481488,182.2222222222222,362.22222222222217,1013.3333333333335,1888.4444444444448,2987.5555555555561,4310.6666666666679,5857.7777777777783,8158.3777777777768,10650.177777777775,13333.177777777775,16207.377777777776,19272.77777777777,21239.777777777766,23298.777777777766,25449.777777777766,27692.777777777763,30027.777777777766,34099.777777777766,38016.777777777766,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":41778.777777777759},45385.777777777759,48837.777777777759,52647.777777777759,56283.777777777752,59745.777777777752,63033.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,200,400,600,2180,3759.9999999999995,5339.9999999999991,6920,8500,11365.400000000001,14037.6,16516.599999999999,18802.399999999998,20894.999999999996,20894.999999999996,20895,20895,20895,20894.999999999996,21582.799999999996,22242.199999999997,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":22873.199999999997},23475.8,24049.999999999996,24672.599999999995,25264.399999999994,25825.399999999994,26355.599999999991,26855,26855,26855,26855,26855,26855,26855,26855,26855,26855,26855]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354.60000000000008,902.40000000000032,1643.4000000000005,2577.6000000000004,3705.0000000000005,4608.0000000000009,5564.9999999999991,6576,7640.9999999999991,8760.0000000000018,9492.2000000000007,10252.800000000003,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":11041.800000000003},11859.200000000003,12705.000000000002,13622.400000000003,14570.600000000002,15549.600000000004,16559.400000000005,17600,17600,17600,17600,17600,17600,17600,17600,17600,17600,17600]
[null,"Tech14","Geothermal",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,399.99999999999955,799.99999999999955,1365,2005,2585,3365,3945,4525,6065,7605,9145,10684.999999999998,12225,13705,15362.999999999996,16783,18203,19733,19792.999999999996,19907.999999999996,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":20002.999999999996},20117.999999999993,20453,20688,20913,20952.999999999996,21128.999999999996,21514,21784,22114,22279,22279,22279,22444,22444,23004,23004,23314]
[null,"Tech15","Hydro large",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,377.96296296296259,751.11111111111131,1119.4444444444443,2628.6333333333332,4225.272222222221,5647.1611111111097,7051.0499999999984,9009.7888888888883,10257.213888888888,11370.113888888889,13134.613888888889,14220.713888888891,15293.413888888888,19702.118888888886,22915.218888888889,26089.718888888892,29345.318888888891,32442.61888888889,33879.318888888891,35262.818888888891,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":36627.318888888891},37972.818888888884,39465.568888888884,41998.818888888891,44350.418888888889,46547.918888888897,48802.978888888902,50986.778888888904,50665.763888888905,50338.763888888905,50011.763888888905,49962.163888888907,49635.163888888907,49308.163888888907,48981.163888888907,48825.163888888907,48650.2588888889,48388.834538888907]
[null,"Tech16","Hydro small",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,55.370370370370381,115.5555555555556,180.55555555555549,345.36666666666656,533.72777777777753,731.83888888888862,947.94999999999959,1212.2111111111108,1432.2861111111108,1659.3861111111107,1934.8861111111107,2188.7861111111106,2456.0861111111108,3125.2811111111105,3772.181111111111,4457.681111111111,5188.0811111111116,5950.7811111111114,6450.0811111111116,6966.5811111111116,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":7502.0811111111116},8056.5811111111107,8638.8311111111125,9454.5811111111143,10292.981111111116,11155.481111111116,12053.221111111116,12979.421111111109,13306.736111111109,13633.736111111109,13960.736111111111,14302.336111111112,14629.336111111112,14956.336111111112,15283.336111111112,15619.336111111113,15954.341111111111,16284.792461111112]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520,1040,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":1560},2080,2600,8360,14120,19880,25640,31400,31400,31400,31400,31400,31400,31400,31400,31400,31400,31400]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,737.70221859541891,1475.4044371908378,2213.1066557862573,2950.8088743816757,3688.5110929770944,4180.3125720408761,4672.1140511046569,5163.9155301684386,5655.7170092322194,6147.5184882960011,6393.4192278277969,6639.3199673595936,6885.2207068913904,7131.1214464231871,7377.0221859549847,8852.4266231459878,10327.83106033699,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":11803.235497527992},13278.639934718996,14754.044371909999,19426.158423015,24098.27247412,28770.386525225003,33442.500576330007,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003]
[null,"Tech20","unassigned1",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation from capacity added"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B294,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E78=0,0,E251/E78*E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,13054.441278521072,43377.364523877033,57343.810894035902,61570.797325668798,74699.158717812767,76091.875136219896,75751.389360735702,74028.162066976176,111815.8537403369,110248.70590029906,108662.69569909724,107057.48053077696,105432.70944162433,104535.46748353908,103613.89988321168,102667.00378646934,101693.72044587354,{"$f":"IF(AH78=0,0,AH251/AH78*AH207)","v":100692.93127173913},99444.864513953478,98009.587742499993,96341.563386486465,94379.181791176452,92036.984403225797,92103.806995967709,92215.177983870934,92437.919959677398,93106.145887096733,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E79=0,0,E252/E79*E208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG79=0,0,AG252/AG79*AG208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",null,{"$f":"IF(E80=0,0,E253/E80*E209)","v":0},0,0,0,0,0,0,0,0,0,0,0,1808.3593749999993,3205.5985915492943,4464.2307692307695,5373.1590574374077,6416.7372881355932,7965.1119402985087,8988.5443864229783,10562.877358490567,9721.1030798240099,8878.0998743718574,8033.8700564971732,7188.4159347553314,6341.7398119122263,5540.2101631116684,4737.6741996233523,3934.1300251256271,{"$f":"IF(AG80=0,0,AG253/AG80*AG209)","v":3129.5757385292259},2324.0094339622642,3504.5610687022904,4712.4613899613914,5948.6718750000018,7214.1996047430848,8510.1000000000022,8989.7046332046339,9649.7110091743161,10615.483050847462,12163.558823529416,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E81=0,0,E254/E81*E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,5425.078125,9616.7957746478878,13392.692307692309,16119.477172312225,19250.211864406789,23895.335820895525,26965.633159268935,31688.632075471691,29163.309239472033,26634.299623115574,24101.610169491523,21565.247804265993,19025.219435736675,16620.630489335002,14213.022598870051,11802.390075376878,{"$f":"IF(AG81=0,0,AG254/AG81*AG210)","v":9388.7272155876726},6972.0283018867885,10513.683206106865,14137.384169884166,17846.015624999993,21642.598814229241,25530.299999999996,26969.113899613898,28949.133027522927,31846.449152542365,36490.676470588223,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E82=0,0,E255/E82*E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG82=0,0,AG255/AG82*AG211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,{"$f":"IF(E83=0,0,E256/E83*E212)","v":0},0,0,0,0,0,0,0,0,0,0,0,-3.9565270751631727E-13,-9.6349594969069589E-14,6.7178585926409476E-14,6.7178585926409476E-14,6.7178585926409476E-14,6.7178585926409476E-14,6.7178585926409476E-14,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG83=0,0,AG256/AG83*AG212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,{"$f":"IF(E84=0,0,E257/E84*E213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1940,3880,5820,7760,9700,19180,28660,38140,{"$f":"IF(AG84=0,0,AG257/AG84*AG213)","v":47620.000000000007},57100,61440,65780,70120,74460.000000000015,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800]
[null,"Tech8","Biomass",null,{"$f":"IF(E85=0,0,E258/E85*E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,3244.4444444444443,6986.6666666666679,10800,16902.857142857141,22794.725274725271,28624.537815126048,34427.755102040806,40217.142857142855,44008.66995073892,47782.85714285713,51545.328185328181,55299.512195121948,59047.619047619046,76838.580931263859,94587.393526405445,112317.84232365146,{"$f":"IF(AG85=0,0,AG258/AG85*AG214)","v":130038.64959254948},147753.76884422111,162509.72426470587,177266.31668077898,192023.40659340657,206780.89246525234,221538.69863013699,229156.73691186216,236576.83055198973,243996.91848164279,251493.08212560383,271888.17020527855,272203.40586510266,272764.12064516131,272961.82756598241,273028.76950146625,273096.54821114376,276016.81407624634,276016.81407624634,276016.81407624634,276016.81407624634,276016.81407624634]
[null,"Tech9","Solar utility",null,{"$f":"IF(E86=0,0,E259/E86*E215)","v":0},0,0,0,0,0,0,0,0,0,0,0,1536.0413436692506,2917.2690763052215,4213.203252032522,10610.431509846829,16612.305030559481,22209.295594866468,27399.792910140168,32183.294653014796,41541.449991422203,50339.543990086742,58577.606990916407,66255.652156746612,73373.686121919585,75584.270909832718,77510.899961375035,79153.566556655642,{"$f":"IF(AG86=0,0,AG259/AG86*AG215)","v":80512.265270506075},81586.991674991688,93896.516666666677,106205.91751843377,118515.23360618464,130824.48924532183,143133.70026276278,157367.52338461537,171601.37548650347,185835.24998549462,200069.1421521036,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E87=0,0,E260/E87*E216)","v":0},0,0,0,0,0,0,0,0,0,0,0,31.590008613264427,76.037483266398937,134.38482384823848,402.08490153172863,737.87769942015348,1141.6203491733149,1613.288705688376,2152.8752370117559,3423.8775661920276,4974.8789756299029,6805.8799202790215,8916.8805975060004,11307.881106787716,13219.874881000946,15273.869318913345,17469.8643197653,{"$f":"IF(AG87=0,0,AG260/AG87*AG216)","v":19807.859802210583},22287.8556998557,26499.763571703188,30935.469582167978,35594.974321661357,40478.27815477414,45585.381318818829,51546.278666666673,57765.976449047921,64244.474567256548,70981.772950377563,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327]
[null,"Tech11","Solar floating",null,{"$f":"IF(E88=0,0,E261/E88*E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,75.779500430663219,219.54484605087012,432.89972899729003,1390.2844638949673,2687.5041529540822,4324.3389987281762,6300.7518549051947,8616.731133864243,11987.734717218505,15638.736885584465,19569.738338890798,23780.739380778461,28271.740164288789,31248.730586155296,34367.722029097444,37628.714338100464,{"$f":"IF(AG88=0,0,AG261/AG88*AG217)","v":41031.707388016272},44576.701076701072,50435.813187235661,56071.12243410456,61482.62972563284,66670.335622729428,71634.240490490454,77319.336410256365,82745.63299853522,87913.130103471573,92821.827615965434,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E89=0,0,E262/E89*E218)","v":0},0,0,0,0,0,0,0,0,0,0,0,711.11111111111109,1386.666666666667,2057.1428571428569,7974.2105263157891,13910.051813471504,19848.308823529413,25787.35042735043,31726.744186046511,41634.671742808801,50867.632978723406,59427.197152245346,67313.992551210424,74528.319838056646,74454.76171875,74386.2,74322.142335766432,{"$f":"IF(AG89=0,0,AG262/AG89*AG218)","v":74262.159010600721},74205.873287671231,76096.639059438283,77903.236079900133,79625.533054393309,81263.420068807332,82816.804407713484,84593.634355179689,86276.193803961389,87864.422971652006,89358.27074894018,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E90=0,0,E263/E90*E219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1299.0000000000002,3270.0000000000014,5913.0000000000018,9228.0000000000036,13215.000000000002,16419.600000000002,19811.400000000001,23390.400000000001,{"$f":"IF(AG90=0,0,AG263/AG90*AG219)","v":27156.600000000006},31110.000000000007,33467.600000000013,35910.400000000009,38438.400000000016,41051.600000000013,43750.000000000015,46706.400000000016,49757.60000000002,52903.600000000028,56144.400000000031,59480,59480,59480,59480,59480,59480,59480,59480,59480,59480,59480]
[null,"Tech14","Geothermal",null,{"$f":"IF(E91=0,0,E264/E91*E220)","v":0},0,0,0,0,0,0,0,0,0,0,0,3002.4691358024656,6150.5376344085989,10686,15666.519607843136,20169.656652360518,26226.450381679384,30719.484536082469,35210.15625,47313.110831234255,59428.101265822777,71550.08166969147,83676.480891719752,95805.851063829788,107555.99226804123,120709.28571428571,131997.01525054467,{"$f":"IF(AG91=0,0,AG264/AG91*AG220)","v":143286.50657229527},155443.91509433961,155867.54750705551,156724.14258911816,157423.0486435921,158279.11567164172,160865.22325581397,162468.99164345404,163989.7062094532,164057.53191489363,165188.59002770085,167948,170055.74193548388,172631.87096774194,173919.93548387097,173919.93548387097,173919.93548387097,175208,175208,179579.61290322582,179579.61290322582,181999.61290322582]
[null,"Tech15","Hydro large",null,{"$f":"IF(E92=0,0,E265/E92*E221)","v":0},0,0,0,0,0,0,0,0,0,0,0,1569.9999999999984,3020.9523809523816,4374.4444444444443,10799.40985221675,17924.871480720965,24497.543974960874,31094.152696456091,40235.495585996956,46009.46004112644,51191.832208076128,59324.437596968608,64406.439657091956,69430.663054251432,90820.816722310556,106806.08225055516,122624.85270951608,{"$f":"IF(AG92=0,0,AG265/AG92*AG221)","v":138835.14777535835},154302.20954296662,161424.98999999996,168292.59735485486,175067.5090736741,181749.57090594745,189135.39102239962,201746.01940305994,213484.70935096248,224479.06632853503,235747.97982996469,246669.98226979276,245116.93722392118,243534.93722392121,241952.93722392121,241712.9763676521,240130.9763676521,238548.9763676521,236966.9763676521,236212.26077132183,235366.0842881414,234101.33406887532]
[null,"Tech16","Hydro small",null,{"$f":"IF(E93=0,0,E266/E93*E222)","v":0},0,0,0,0,0,0,0,0,0,0,0,230.00000000000003,464.76190476190482,705.5555555555552,1418.8955665024628,2264.2332420716398,3174.7377151799674,4180.3280431432959,5413.4359208523574,6424.6208873553578,7471.078671553496,8739.2009637188185,9913.1395012246685,11150.400326030254,14406.601878643349,17581.847590933456,20951.643519194371,{"$f":"IF(AG93=0,0,AG266/AG93*AG222)","v":24545.24384140809},28302.853018609741,30732.739411764709,33248.165257757762,35857.67926325895,38561.271002766262,41400.865265025517,45416.136804615009,49546.185490730873,53797.72166066878,58224.366464549261,62793.407332653725,64376.931277607859,65958.931277607873,67540.931277607873,69193.564916751609,70775.564916751609,72357.564916751609,73939.564916751595,75565.106201155286,77185.833754672087,78784.531111552831]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E94=0,0,E267/E94*E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG94=0,0,AG267/AG94*AG223)","v":0},0,300.00000000000006,500,700,899.99999999999989,1100,17160.000000000004,33220.000000000007,49280.000000000007,65340,81400,81400,81400,81400,81400,81400,81400,81400,81400,81400,81400]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E95=0,0,E268/E95*E224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG95=0,0,AG268/AG95*AG224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E96=0,0,E269/E96*E225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG96=0,0,AG269/AG96*AG225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E97=0,0,E270/E97*E226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG97=0,0,AG270/AG97*AG226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E98=0,0,E271/E98*E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG98=0,0,AG271/AG98*AG227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E99=0,0,E272/E99*E228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG99=0,0,AG272/AG99*AG228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E100=0,0,E273/E100*E229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG100=0,0,AG273/AG100*AG229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E101=0,0,E274/E101*E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG101=0,0,AG274/AG101*AG230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E102=0,0,E275/E102*E231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG102=0,0,AG275/AG102*AG231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E103=0,0,E276/E103*E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG103=0,0,AG276/AG103*AG232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E104=0,0,E277/E104*E233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG104=0,0,AG277/AG104*AG233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E105=0,0,E278/E105*E234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG105=0,0,AG278/AG105*AG234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E106=0,0,E279/E106*E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG106=0,0,AG279/AG106*AG235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E107=0,0,E280/E107*E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG107=0,0,AG280/AG107*AG236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E108=0,0,E281/E108*E237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG108=0,0,AG281/AG108*AG237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E109=0,0,E282/E109*E238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG109=0,0,AG282/AG109*AG238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E110=0,0,E283/E110*E239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG110=0,0,AG283/AG110*AG239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E111=0,0,E284/E111*E240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG111=0,0,AG284/AG111*AG240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E112=0,0,E285/E112*E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG112=0,0,AG285/AG112*AG241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D294:D328)","v":0},{"$f":"SUM(E294:E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,30689.314322592272,77422.195549152922,108604.36463297988,148228.12712642722,197467.33321663877,237999.15655065756,273228.47118223441,312035.54732486786,396282.86178772949,440605.76751612051,488070.64674312458,532361.98120119818,576630.82941205648,646425.53803198377,712259.29707327066,776399.56524016627,841308.16265293513,906659.13724694483,966134.44245733239,1025696.8007994618,1084984.6651682905,1144254.9533473891,1205837.6890563872,1280343.6831084955,1354578.2323617523,1428071.9681766822,1505929.8130964197,1509681.3721763992,1512134.8286707897,1515271.6724831066,1516757.4439200568,1518237.0586384153,1518304.8373480928,1522513.1677293244,1522513.1677293244,1527755.6063206238,1528530.15739096,1531284.1045285747]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Cost_INPUT_S7","index":17,"n_rows":1999,"n_cols":21,"rows_kept":562,"cut":true,"hidden":false,"merged":[[18,6,18,8]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Cost Input","S7"]
[]
[]
[null,null,"Step 3.5","Complete all yellow shaded cells in the tables below for each technology included in the scenario"]
[]
[null,null,"General","Cost items included in the model can be used as-is, or replaced with an alternative aggregation of cost items to best suit the available data"]
[null,null,"General","Cost items are categorised into capital expenditure (Capex - expressed in cost per MW), fixed operational expenditure (OpexFixed - expressed in cost per MW per year) and variable operational expenditure (OpexVariable - expressed in cost per MWh of electrical output)"]
[null,null,"General","If applicable fuel costs are included in the \"Fuel_Costs\" sheet, variable operational expenditure (OpexVariable) should exclude any fuel costs to avoid double counting"]
[null,null,"General","If cost data is only available at the level of total capex, fixed opex and variable opex, these values can be added in the first three rows of the input tables for each technology and will then be automatically apportioned to the detailed cost items based on the \"Share Input\" percentage values"]
[null,null,"General","Values between 0-100% should be entered in the \"In-country Share\" column for each item; this should reflect the share of the total cost that is spent within the country (i.e. on domestically produced goods and domestic labour/services)"]
[null,null,"General","If the share of the cost that is directly spent on labour is known it can be added to the \"Labour Share Override\" column; if this is left as \"na\" then the average share of spending on labour corresponding to the particular sector will be extracted from the national input output table and used as a proxy"]
[]
[]
[null,null,"Summary"]
[]
[]
[null,null,null,null,null,null,"Local share"]
[null,null,null,"Links","Technology","LCOE","Capex","OpexFixed","OpexVariable"]
[null,null,null,null,null,"USD/MWh","%","%","%"]
[null,null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($D22,TechRef_List,0))","v":"Coal"},{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D22,CostInput_CostCat,F$20)","v":63.46326378010982},{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D22,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0.52200890655849475},0.57499999999999996,0.4]
[null,null,null,"Tech2","Coal CCS",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D23,CostInput_CostCat,F$20)","v":82.894572739494791},0.6,0.6,0.40000000000000008]
[null,null,null,"Tech3","Gas Open",125.26858649329685,0.49134491610384551,0.65,0]
[null,null,null,"Tech4","Gas Combined",87.75434436109407,0.35792200969305715,0.47001783252739487,0.7]
[null,null,null,"Tech5","Gas Combined CCS",108.41856915150814,0.5,0.5,0.7]
[null,null,null,"Tech6","Oil",178.73525315996349,0.49134491610384551,0.65,0]
[null,null,null,"Tech7","Nuclear",83.851180455233347,0.10000000000000002,0,0.1]
[null,null,null,"Tech8","Biomass",66.060055677408286,0.50102709636286358,0.9,0.4]
[null,null,null,"Tech9","Solar utility",57.992217288487609,0.58638637477014066,1,0]
[null,null,null,"Tech10","Solar rooftop",95.935065168863929,0.58638637477014077,1,0]
[null,null,null,"Tech11","Solar floating",62.16555355583202,0.58638637477014077,1,0]
[null,null,null,"Tech12","Wind onshore",74.666419357462729,0.36175065164705628,0.45551730232056442,0]
[null,null,null,"Tech13","Wind offshore",107.37769881245788,0.33489166609688709,0.37252801933788637,0]
[null,null,null,"Tech14","Geothermal",67.682219322279622,0.36687474389236913,0.4,0]
[null,null,null,"Tech15","Hydro large",78.47763889394011,0.58395314335431603,0.5,0]
[null,null,null,"Tech16","Hydro small",40.985867064049309,0.58395314335431592,0.5,0]
[null,null,null,"Tech17","Hydrogen",0,0,0,0]
[null,null,null,"Tech18","Pumped storage",27.280860186209086,0.5,0.5,0.5]
[null,null,null,"Tech19","Batteries",114.94439901461688,0.36479902557856275,0.75,0.2]
[null,null,null,"Tech20","unassigned1",0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D42,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0},0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Manual","Bases the In-country share on manual entries in column L; any blanks will be read as zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Bases the In-country share on sectoral level data contained in the country Input Output table, based on the sector defined in column P"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mix","Bases the In-country share on manual entries in column L where populated and the sectoral level shares in column M where column L is left blank"]
[null,null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($C69,TechRef_List,0))","v":"Coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech1","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))*10^3","v":1400},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F73,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))/10^3","v":41.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F74,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech1","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))","v":0.12},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F75,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C77,\"_\",$B77)","v":"Coal_1"},1,"Coal","Tech1",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Project planning and management"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":0.10718550063697257},{"$f":"IF(ISNUMBER(INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75,0))),INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75))*$H77,$G77)","v":150.05970089176159},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F77,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N77=\"\",0,INDEX(LocalShare_Value,MATCH($N77,LocalShare_Sector,0)))","v":0.82302463891248945},{"$f":"I77*IF($M$65=\"Manual\",K77,IF($M$65=\"Sector\",L77,IF(K77=\"\",L77,K77)))","v":112.54477566882119},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"D69T75: Professional, scientific and technical activities"},{"$f":"IF(N77<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N77,IO_Direct_Requirements_T,0)),\"\")","v":0.24120703882953812},"na",{"$f":"IF(P77=\"na\",IF(N77<>\"\",O77*M77,\"\"),P77*M77)","v":27.146592074811011},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C78,\"_\",$B78)","v":"Coal_2"},2,{"$f":"C77","v":"Coal"},"Tech1","Civil works","Capex",null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A78,DefaultComp_Tech,0)),\"\")","v":9.3873274402849219E-2},131.42258416398892,"USDk/MW",0.75,0.82701841895905759,98.566938122991687,"D41T43: Construction",0.17943570085223248,"na",{"$f":"IF(P78=\"na\",IF(N78<>\"\",O78*M78,\"\"),P78*M78)","v":17.686427622957645},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_3",3,{"$f":"C78","v":"Coal"},"Tech1","Generating unit","Capex",null,0.14264209386717988,199.69893141405183,"USDk/MW",0.4,0.66287645272507256,79.879572565620734,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P79=\"na\",IF(N79<>\"\",O79*M79,\"\"),P79*M79)","v":14.31090903553965},null,null,"Informed by NewClimate Institute (2022)"]
["Coal_4",4,"Coal","Tech1","Mechanical equipment (ash handling, coal handling...)","Capex",null,0.40060957391197144,560.85340347676004,"USDk/MW",0.4,0.64619889974390599,{"$f":"I80*IF($M$65=\"Manual\",K80,IF($M$65=\"Sector\",L80,IF(K80=\"\",L80,K80)))","v":224.34136139070404},"D28: Machinery and equipment, nec",0.255250375952846,"na",57.263216836750495,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_5",5,"Coal","Tech1","Electrical balance of plants","Capex",null,0.10815145633943501,151.41203887520902,"USDk/MW",0.4,0.66287645272507256,60.564815550083608,"D27: Electrical equipment",0.17915605424382183,"na",10.850553379957843,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_6",6,"Coal","Tech1","Contingency and finance","Capex",null,0.14753810084159191,206.55334117822866,"USDk/MW",0.75,0.8780192765442697,154.91500588367148,"D64T66: Financial and insurance activities",0.40735340219112987,"na",63.10515469717248,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_7",7,"Coal","Tech1","Fixed operation","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.75,0.93045819510553396,15.450000000000001,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.90016652742466874,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_8",8,"Coal","Tech1","Maintenance","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.4,0.64619889974390599,8.24,"D28: Machinery and equipment, nec",0.255250375952846,"na",2.103263097851451,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_9",9,"Coal","Tech1","Variable maintenance","OpexVariable",null,1,0.12,"USD/MWh",0.4,0.64619889974390599,4.8000000000000001E-2,"D28: Machinery and equipment, nec",0.255250375952846,"na",1.2252018045736609E-2,null,null,"Informed by NewClimate Institute (2022)"]
["Coal_10",10,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_11",11,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_12",12,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_13",13,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_14",14,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_15",15,"Coal","Tech1","","",null,"",0,null,null,0,0,"","","na",""]
["Coal_16",16,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_17",17,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_18",18,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_19",19,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_20",20,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_21",21,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_22",22,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_23",23,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_24",24,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_25",25,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_26",26,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_27",27,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_28",28,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_29",29,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_30",30,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech1",{"$f":"INDEX(TechFuelType,MATCH($D110,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D110,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D110,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E110,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G110","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F110,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N110=\"\",0,INDEX(LocalShare_Value,MATCH($N110,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I110*IF($M$65=\"Manual\",K110,IF($M$65=\"Sector\",L110,IF(K110=\"\",L110,K110)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N110),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N110,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P110=\"na\",IF(ISTEXT(N110),O110*M110,\"\"),P110*M110)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech1",null,"Capex",null,null,{"$f":"SUMIF($F$77:$F$110,$F113,I$77:I$110)","v":1400},"USDk/MW","Summary",{"$f":"IFERROR(M113/I113,0)","v":0.52200890655849475},{"$f":"SUMIF($F$77:$F$110,$F113,M$77:M$110)","v":730.81246918189265},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F113,Q$77:Q$110)","v":190.36285364718913}]
[null,null,null,"Tech1",null,"OpexFixed",null,null,41.2,"USDk/MW/yr","Summary",{"$f":"IFERROR(M114/I114,0)","v":0.57499999999999996},{"$f":"SUMIF($F$77:$F$110,$F114,M$77:M$110)","v":23.69},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F114,Q$77:Q$110)","v":3.0034296252761199}]
[null,null,null,"Tech1",null,"OpexVariable",null,null,0.12,"USD/MWh","Summary",{"$f":"IFERROR(M115/I115,0)","v":0.4},4.8000000000000001E-2,null,null,null,1.2252018045736609E-2]
[null,null,null,"Tech1",null,"Fuel",null,null,{"$f":"SUMIF($F$77:$F$110,$F116,I$77:I$110)","v":32.405405405405411},"USD/MWh","Summary",{"$f":"IFERROR(M116/I116,0)","v":1},{"$f":"SUMIF($F$77:$F$110,$F116,M$77:M$110)","v":32.405405405405411},null,null,null,1.2962162162162165]
[null,null,null,"Tech1",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D117,TechRef_List,0),MATCH($F117,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D118,TechRef_List,0),MATCH($F118,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D119,TechRef_List,0),MATCH($F119,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Capital recovery factor",null,null,{"$f":"(I119*(1+I119)^I118)/(((1+I119)^I118)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"LCOE",null,null,{"$f":"((I113*I120+I114)/(8760*I117))*10^3+(I115+I116)","v":63.46326378010982},""]
[]
[]
[null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($C124,TechRef_List,0))","v":"Coal CCS"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech2","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))*10^3","v":1950},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F128,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexFixed",{"$f":"(INDEX(Technology_Data!$H$9:$H$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))/10^3) +\n(INDEX(Technology_Data!$H$9:$H$28, MATCH($D$73, Technology_Data!$C$9:$C$28,0))/10^3)","v":83},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F129,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech2","Total","OpexVariable",{"$f":"(INDEX(Technology_Data!$K$9:$K$28,MATCH($D128,Technology_Data!$C$9:$C$28,0)))+\n(INDEX(Technology_Data!$K$9:$K$28,MATCH($D$73,Technology_Data!$C$9:$C$28,0)))","v":3.22},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F130,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C132,\"_\",$B132)","v":"_1"},1,null,"Tech2","Capital investment","Capex",null,1,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130))*$H132,$G132)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F132,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.6,{"$f":"IF($N132=\"\",0,INDEX(LocalShare_Value,MATCH($N132,LocalShare_Sector,0)))","v":0.93045819510553396},{"$f":"I132*IF($M$65=\"Manual\",K132,IF($M$65=\"Sector\",L132,IF(K132=\"\",L132,K132)))","v":1170},"D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF(N132<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N132,IO_Direct_Requirements_T,0)),\"\")","v":5.8263205658554605E-2},"na",{"$f":"IF(P132=\"na\",IF(N132<>\"\",O132*M132,\"\"),P132*M132)","v":68.16795062050889},null,null,"Informed by NewClimate Institute (2022)"]
[{"$f":"CONCATENATE($C133,\"_\",$B133)","v":"0_2"},2,{"$f":"C132","v":0},"Tech2","Fixed operation","OpexFixed",null,1,83,"USDk/MW/yr",0.6,{"$f":"IF($N133=\"\",0,INDEX(LocalShare_Value,MATCH($N133,LocalShare_Sector,0)))","v":0.93045819510553396},49.8,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P133=\"na\",IF(N133<>\"\",O133*M133,\"\"),P133*M133)","v":2.9015076417960191},null,null,"Informed by NewClimate Institute (2022)"]
["0_3",3,{"$f":"C133","v":0},"Tech2","Variable operation","OpexVariable",null,1,3.22,"USD/MWh",0.4,{"$f":"IF($N134=\"\",0,INDEX(LocalShare_Value,MATCH($N134,LocalShare_Sector,0)))","v":0.93045819510553396},1.2880000000000003,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",7.504300888821834E-2,null,null,"Informed by NewClimate Institute (2022)"]
["0_4",4,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_5",5,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_6",6,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_7",7,0,"Tech2",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130))*$H138,$G138)","v":0},"",null,null,0,null,"","na",""]
["0_8",8,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_9",9,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_10",10,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_11",11,{"$f":"C141","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_12",12,{"$f":"C142","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_13",13,{"$f":"C143","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_14",14,{"$f":"C144","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_15",15,{"$f":"C145","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_16",16,0,"Tech2",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$f":"IF($N147=\"\",0,INDEX(LocalShare_Value,MATCH($N147,LocalShare_Sector,0)))","v":0},0,{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},"","na",""]
["0_17",17,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_18",18,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_19",19,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_20",20,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_21",21,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_22",22,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_24",24,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_25",25,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_27",27,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_28",28,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_29",29,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_30",30,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech2",{"$f":"INDEX(TechFuelType,MATCH($D165,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D165,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D165,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E165,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G165","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F165,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N165=\"\",0,INDEX(LocalShare_Value,MATCH($N165,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I165*IF($M$65=\"Manual\",K165,IF($M$65=\"Sector\",L165,IF(K165=\"\",L165,K165)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N165),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N165,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P165=\"na\",IF(ISTEXT(N165),O165*M165,\"\"),P165*M165)","v":1.2962162162162165},null,null,null,"Manual adjustment based on NewClimate Institute (2023) to calibrate to current employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech2",null,"Capex",null,null,{"$f":"SUMIF($F$132:$F$165,$F168,I$132:I$165)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F168,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M168/I168,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F168,M$132:M$165)","v":1170},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F168,Q$132:Q$165)","v":68.16795062050889}]
[null,null,null,"Tech2",null,"OpexFixed",null,null,{"$f":"SUMIF($F$132:$F$165,$F169,I$132:I$165)","v":83},"USDk/MW/yr","Summary",{"$f":"IFERROR(M169/I169,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F169,M$132:M$165)","v":49.8},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F169,Q$132:Q$165)","v":2.9015076417960191}]
[null,null,null,"Tech2",null,"OpexVariable",null,null,3.22,"USD/MWh","Summary",{"$f":"IFERROR(M170/I170,0)","v":0.40000000000000008},1.2880000000000003,null,null,null,7.504300888821834E-2]
[null,null,null,"Tech2",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",{"$f":"IFERROR(M171/I171,0)","v":1},32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech2",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D172,TechRef_List,0),MATCH($F172,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D173,TechRef_List,0),MATCH($F173,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D174,TechRef_List,0),MATCH($F174,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Capital recovery factor",null,null,{"$f":"(I174*(1+I174)^I173)/(((1+I174)^I173)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"LCOE",null,null,{"$f":"((I168*I175+I169)/(8760*I172))*10^3+(I170+I171)","v":82.894572739494791},""]
[]
[]
[null,null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($C179,TechRef_List,0))","v":"Gas Open"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech3","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))*10^3","v":772.80000000000007},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F183,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))/10^3","v":23.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F184,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech3","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F185,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C187,\"_\",$B187)","v":"OCGT_1"},1,"OCGT","Tech3",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185,0))),INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185))*$H187,$G187)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F187,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N187=\"\",0,INDEX(LocalShare_Value,MATCH($N187,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I187*IF($M$65=\"Manual\",K187,IF($M$65=\"Sector\",L187,IF(K187=\"\",L187,K187)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N187<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N187,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P187=\"na\",IF(N187<>\"\",O187*M187,\"\"),P187*M187)","v":7.5582087866444203},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C188,\"_\",$B188)","v":"OCGT_2"},2,{"$f":"C187","v":"OCGT"},"Tech3","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",{"$f":"IF(P188=\"na\",IF(N188<>\"\",O188*M188,\"\"),P188*M188)","v":35.802034188526548},null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_3",3,{"$f":"C188","v":"OCGT"},"Tech3","Balance of plant / Electrical equipment","Capex",null,0.23602605116792025,182.40093234256878,"USDk/MW",0.35,0.66287645272507256,63.84032631989907,"D27: Electrical equipment",0.17915605424382183,"na",11.437380965111124,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_4",4,"OCGT","Tech3","Project Planning and Management","Capex",null,0.12964767333857377,100.19172195604982,"USDk/MW",1,0.82302463891248945,100.19172195604982,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",24.166948568251197,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_5",5,"OCGT","Tech3","Contingency and finance","Capex",null,4.3083315705663018E-2,33.294786377336386,"USDk/MW",1,0.8780192765442697,33.294786377336386,"D64T66: Financial and insurance activities",0.40735340219112987,"na",13.562744506034861,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021) and assumed to be 100% domestic"]
["OCGT_6",6,"OCGT","Tech3","Operation ","OpexFixed",null,0.41666666666666669,9.6666666666666661,"USDk/MW/yr",1,0.93045819510553396,9.6666666666666661,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.56321098803269454,null,null,"Informed by Local Content Requirements for gas power plant 100MW for services (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_7",7,"OCGT","Tech3","Maintenance","OpexFixed",null,0.58333333333333337,13.533333333333333,"USDk/MW/yr",0.4,0.66287645272507256,5.413333333333334,"D27: Electrical equipment",0.17915605424382183,"na",0.96983144030655566,null,null,"Informed by Local Content Requirements for gas power plant 100MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["OCGT_8",8,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_9",9,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_10",10,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_11",11,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_12",12,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_13",13,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_15",15,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_16",16,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_17",17,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_18",18,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_19",19,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_20",20,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_21",21,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_23",23,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_24",24,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_25",25,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_26",26,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_27",27,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_28",28,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_29",29,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech3",{"$f":"INDEX(TechFuelType,MATCH($D220,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D220,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D220,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E220,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G220","v":89.933333333333337},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F220,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N220=\"\",0,INDEX(LocalShare_Value,MATCH($N220,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I220*IF($M$65=\"Manual\",K220,IF($M$65=\"Sector\",L220,IF(K220=\"\",L220,K220)))","v":89.933333333333337},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N220),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N220,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},"na",{"$f":"IF(P220=\"na\",IF(ISTEXT(N220),O220*M220,\"\"),P220*M220)","v":7.4946988988105341}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech3",null,"Capex",null,null,{"$f":"SUMIF($F$187:$F$220,$F223,I$187:I$220)","v":772.80000000000018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F223,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M223/I223,0)","v":0.49134491610384551},{"$f":"SUMIF($F$187:$F$220,$F223,M$187:M$220)","v":379.71135116505189},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F223,Q$187:Q$220)","v":92.527317014568155}]
[null,null,null,"Tech3",null,"OpexFixed",null,null,{"$f":"SUMIF($F$187:$F$220,$F224,I$187:I$220)","v":23.2},"USDk/MW/yr","Summary",{"$f":"IFERROR(M224/I224,0)","v":0.65},{"$f":"SUMIF($F$187:$F$220,$F224,M$187:M$220)","v":15.08},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F224,Q$187:Q$220)","v":1.5330424283392503}]
[null,null,null,"Tech3",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M225/I225,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech3",null,"Fuel",null,null,89.933333333333337,"USD/MWh","Summary",{"$f":"IFERROR(M226/I226,0)","v":1},89.933333333333337,null,null,null,7.4946988988105341]
[null,null,null,"Tech3",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D227,TechRef_List,0),MATCH($F227,TechInputs_T,0))","v":0.35},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D228,TechRef_List,0),MATCH($F228,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D229,TechRef_List,0),MATCH($F229,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Capital recovery factor",null,null,{"$f":"(I229*(1+I229)^I228)/(((1+I229)^I228)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"LCOE",null,null,{"$f":"((I223*I230+I224)/(8760*I227))*10^3+(I225+I226)","v":125.26858649329685},""]
[]
[]
[null,null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($C234,TechRef_List,0))","v":"Gas Combined"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech4","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))*10^3","v":690},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F238,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))/10^3","v":23.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F239,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech4","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))","v":2.2999999999999998},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F240,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C242,\"_\",$B242)","v":"CCGT_1"},1,"CCGT","Tech4",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":0.10236022390755364},{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240))*$H242,$G242)","v":70.628554496212018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F242,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N242=\"\",0,INDEX(LocalShare_Value,MATCH($N242,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I242*IF($M$65=\"Manual\",K242,IF($M$65=\"Sector\",L242,IF(K242=\"\",L242,K242)))","v":52.971415872159014},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N242<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N242,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P242=\"na\",IF(N242<>\"\",O242*M242,\"\"),P242*M242)","v":9.5049631321559236},null,null,"As per coal, but higher than other capex as typically low-skilled labour"]
[{"$f":"CONCATENATE($C243,\"_\",$B243)","v":"CCGT_2"},2,{"$f":"C242","v":"CCGT"},"Tech4","Generating unit ","Capex",null,0.35175553795411618,{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240))*$H243,$G243)","v":242.71132118834018},"USDk/MW",0.2,0.66287645272507256,48.542264237668036,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P243=\"na\",IF(N243<>\"\",O243*M243,\"\"),P243*M243)","v":8.6966405248815875},null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_3",3,{"$f":"C243","v":"CCGT"},"Tech4","Electrical / I&C system","Capex",null,0.34263646505052475,236.41916088486207,"USDk/MW",0.2,0.66287645272507256,47.283832176972417,"D27: Electrical equipment",0.17915605424382183,"na",8.471184802353438,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_4",4,"CCGT","Tech4","Project Planning and Management","Capex",null,4.9503887990747675E-2,34.157682713615898,"USDk/MW",0.7,0.82302463891248945,23.910377899531127,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",5.7673514504411347,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_5",5,"CCGT","Tech4","Fees and contingency","Capex",null,0.15374388509705772,106.08328071696982,"USDk/MW",0.7,0.8780192765442697,74.258296501878874,"D64T66: Financial and insurance activities",0.40735340219112987,"na",30.249369720958036,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_6",6,"CCGT","Tech4","Operations","OpexFixed",null,0.42504458131848721,9.9885476609844499,"USDk/MW/yr",0.7,0.93045819510553396,6.9919833626891146,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.40737536462154805,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_7",7,"CCGT","Tech4","Maintenance","OpexFixed",null,0.57495541868151279,13.51145233901555,"USDk/MW/yr",0.3,0.66287645272507256,4.0534357017046645,"D27: Electrical equipment",0.17915605424382183,"na",0.72619754644844492,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for goods (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_8",8,"CCGT","Tech4","Utilities","OpexVariable",null,1,2.2999999999999998,"USD/MWh",0.7,0.93045819510553396,1.6099999999999999,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",9.3803761110272901E-2,null,null,"Informed by Local Content Requirements for gas combined cycle power plant 100-300MW for services (Directorate General of Electricity & Danish Energy Agency (2021)"]
["CCGT_9",9,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_13",13,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_18",18,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_26",26,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech4",null,"OpexFixed",null,null,{"$f":"SUMIF($F$242:$F$275,$F279,I$242:I$275)","v":23.5},"USDk/MW/yr","Summary",{"$f":"IFERROR(M279/I279,0)","v":0.47001783252739487},{"$f":"SUMIF($F$242:$F$275,$F279,M$242:M$275)","v":11.04541906439378},null,null,null,{"$f":"SUMIF($F$242:$F$275,$F279,Q$242:Q$275)","v":1.133572911069993}]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C298,\"_\",$B298)","v":"CCGT_2"},2,{"$f":"C297","v":"CCGT"},"Tech5","Fixed operation","OpexFixed",null,1,{"$f":"IF(ISNUMBER(INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295,0))),INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295))*$H298,$G298)","v":32.5},"USDk/MW/yr",0.5,0.93045819510553396,16.25,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P298=\"na\",IF(N298<>\"\",O298*M298,\"\"),P298*M298)","v":0.94677709195151238},null,null,"Informed by average fixed opex share for gas combined"]
["CCGT_8",8,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
["CCGT_16",16,"CCGT","Tech5",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":0},{"$error":"#N/A"},"na",{"$error":"#N/A"}]
["CCGT_24",24,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech5",null,"Capital recovery factor",null,null,{"$f":"(I339*(1+I339)^I338)/(((1+I339)^I338)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[{"$f":"CONCATENATE($C352,\"_\",$B352)","v":"OCGT_1"},1,"OCGT","Tech6",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350,0))),INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350))*$H352,$G352)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F352,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N352=\"\",0,INDEX(LocalShare_Value,MATCH($N352,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I352*IF($M$65=\"Manual\",K352,IF($M$65=\"Sector\",L352,IF(K352=\"\",L352,K352)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N352<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N352,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P352=\"na\",IF(N352<>\"\",O352*M352,\"\"),P352*M352)","v":7.5582087866444203},null,null,"As per open gas"]
["OCGT_13",13,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech6",{"$f":"INDEX(TechFuelType,MATCH($D385,TechRef_List,0))","v":"Fuel oil "},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D385,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D385,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E385,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G385","v":143.39999999999998},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F385,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N385=\"\",0,INDEX(LocalShare_Value,MATCH($N385,LocalShare_Sector,0)))","v":0.83546452287825956},{"$f":"I385*IF($M$65=\"Manual\",K385,IF($M$65=\"Sector\",L385,IF(K385=\"\",L385,K385)))","v":143.39999999999998},"D19: Coke and refined petroleum products",{"$f":"IF(ISTEXT(N385),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N385,IO_Direct_Requirements_T,0)),\"\")","v":3.5828927543725679E-2},"na",{"$f":"IF(P385=\"na\",IF(ISTEXT(N385),O385*M385,\"\"),P385*M385)","v":5.1378682097702617}]
[]
[null,null,null,"Tech7","Total","OpexVariable",{"$f":"Technology_Data!L56","v":17.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F405,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"IESR (2023)"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Nuclear_11",11,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_19",19,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_20",20,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_29",29,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech7",null,"OpexVariable",null,null,17.5,"USD/MWh","Summary",{"$f":"IFERROR(M445/I445,0)","v":0.1},1.75,null,null,null,0.31352309492668823]
[null,null,null,"Tech7",null,"Capital recovery factor",null,null,{"$f":"(I449*(1+I449)^I448)/(((1+I449)^I448)-1)","v":0.10032950922550407},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech8","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))*10^3","v":2000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F458,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,null,"Tech8","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))","v":3.0430000000000001},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F460,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Biomass_9",9,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_17",17,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_25",25,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_28",28,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech8",null,"Capex",null,null,{"$f":"SUMIF($F$462:$F$495,$F498,I$462:I$495)","v":2000},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F498,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M498/I498,0)","v":0.50102709636286358},{"$f":"SUMIF($F$462:$F$495,$F498,M$462:M$495)","v":1002.0541927257273},null,null,null,{"$f":"SUMIF($F$462:$F$495,$F498,Q$462:Q$495)","v":264.97504184344865}]
[null,null,null,"Tech8",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D503,TechRef_List,0),MATCH($F503,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Tech9","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D513, Technology_Data!$C$9:$C$28,0))/10^3","v":14.4},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F514,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_7",7,"Solar PV","Tech9","Land","Capex",null,2.6067439381839233E-3,2.0645411990416673,"USDk/MW",1,0.92772917459109927,2.0645411990416673,"D68: Real estate activities",0.12145047598285008,"na",0.25073951130981453,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_15",15,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_20",20,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_27",27,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech9",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M556/I556,0)","v":0},0,null,null,null,0]
[null,null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($C564,TechRef_List,0))","v":"Solar rooftop"}]
[null,null,null,"Tech10","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D568, Technology_Data!$C$9:$C$28,0))*10^3","v":1320},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F568,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Solar PV_5",5,"Solar PV","Tech10","BOS, grid connection","Capex",null,0.17168191945546854,226.62013368121848,"USDk/MW",0.3,0.66287645272507256,67.986040104365543,"D27: Electrical equipment",0.17915605424382183,"na",12.18011068876036,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_13",13,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_18",18,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_26",26,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech10",null,"OpexFixed",null,null,{"$f":"SUMIF($F$572:$F$605,$F609,I$572:I$605)","v":14.399999999999999},"USDk/MW/yr","Summary",{"$f":"IFERROR(M609/I609,0)","v":1},{"$f":"SUMIF($F$572:$F$605,$F609,M$572:M$605)","v":14.399999999999999},null,null,null,{"$f":"SUMIF($F$572:$F$605,$F609,Q$572:Q$605)","v":1.6157275686141688}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Solar PV_3",3,{"$f":"C628","v":"Solar PV"},"Tech11","Racking/Mounting","Capex",null,9.2439051375561715E-2,82.363194775625502,"USDk/MW",0.42399999999999999,0.73545452158003621,34.92199458486521,"D25: Fabricated metal products",0.16775131609978383,"na",5.8582105524406627,null,null,"Informed by NewClimate Institute (2022)"]
["Solar PV_11",11,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_16",16,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_25",25,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech11",null,"Capital recovery factor",null,null,{"$f":"(I669*(1+I669)^I668)/(((1+I669)^I668)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D678, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F680,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
[{"$f":"CONCATENATE($C682,\"_\",$B682)","v":"Onshore_Wind_1"},1,"Onshore_Wind","Tech12",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Nacelle"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":0.37327952807383236},{"$f":"IF(ISNUMBER(INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680,0))),INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680))*$H682,$G682)","v":559.91929211074853},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F682,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.2,{"$f":"IF($N682=\"\",0,INDEX(LocalShare_Value,MATCH($N682,LocalShare_Sector,0)))","v":0.66287645272507256},{"$f":"I682*IF($M$65=\"Manual\",K682,IF($M$65=\"Sector\",L682,IF(K682=\"\",L682,K682)))","v":111.98385842214971},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"D27: Electrical equipment"},{"$f":"IF(N682<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N682,IO_Direct_Requirements_T,0)),\"\")","v":0.17915605424382183},"na",{"$f":"IF(P682=\"na\",IF(N682<>\"\",O682*M682,\"\"),P682*M682)","v":20.062586213911118},null,null,"Informed by Local Content Requirements for goods for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_9",9,"Onshore_Wind","Tech12","Contingency and finance ","Capex",null,3.593261795656813E-2,53.898926934852199,"USDk/MW",1,0.8780192765442697,53.898926934852199,"D64T66: Financial and insurance activities",0.40735340219112987,"na",21.95591126136317,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Onshore_Wind_21",21,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_24",24,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_29",29,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech12",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D722,TechRef_List,0),MATCH($F722,TechInputs_T,0))","v":0.34},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D723,TechRef_List,0),MATCH($F723,TechInputs_T,0))","v":27},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech13","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D733, Technology_Data!$C$9:$C$28,0))/10^3","v":72.599999999999994},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F734,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Offshore_Wind_6",6,"Offshore_Wind","Tech13","Contingency and Finance","Capex",null,8.2196283956279925E-2,287.68699384697976,"USDk/MW",1,0.8780192765442697,287.68699384697976,"D64T66: Financial and insurance activities",0.40735340219112987,"na",117.19027570970584,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and assumed to be 100% domestic"]
["Offshore_Wind_7",7,"Offshore_Wind","Tech13","Operation ","OpexFixed",null,0.31368730788706606,22.773698552600994,"USDk/MW/yr",0.75,0.93045819510553396,17.080273914450746,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.99515151178208938,null,null,"Informed by Local Content Requirements for services for other technologies as there are none for wind, in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_19",19,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
["Offshore_Wind_23",23,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech13",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M775/I775,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech14","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D788, Technology_Data!$C$9:$C$28,0))*10^3","v":4000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F788,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},null,null,null,null,null,null,null,null,"Directorate General of Electricity & Danish Energy Agency (2021)"]
["Geothermal_4",4,"Geothermal","Tech14","Wells/drilling","Capex",null,0.36233765454047084,1449.3506181618834,"USDk/MW",0.15,0.82302463891248945,217.4025927242825,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",52.43903562488827,null,null,"Informed by Local Content Requirements for geothermal power plant 10-110MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Geothermal_12",12,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_17",17,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_22",22,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_29",29,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech14",null,"Capex",null,null,{"$f":"SUMIF($F$792:$F$825,$F828,I$792:I$825)","v":3999.9999999999995},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F828,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M828/I828,0)","v":0.36687474389236913},{"$f":"SUMIF($F$792:$F$825,$F828,M$792:M$825)","v":1467.4989755694764},null,null,null,{"$f":"SUMIF($F$792:$F$825,$F828,Q$792:Q$825)","v":282.72905037699604}]
[null,null,null,"Tech14",null,"LCOE",null,null,{"$f":"((I828*I835+I829)/(8760*I832))*10^3+(I830+I831)","v":67.682219322279622},""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C848,\"_\",$B848)","v":"Hydro_2"},2,{"$f":"C847","v":"Hydro"},"Tech15","Generating unit","Capex",null,0.1174714268617419,244.34056787242315,"USDk/MW",0.5,0.66287645272507256,122.17028393621158,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P848=\"na\",IF(N848<>\"\",O848*M848,\"\"),P848*M848)","v":21.887546015859037},null,null,"Informed by Local Content Requirements for hydro power plant 50-150 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_10",10,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_15",15,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_21",21,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_27",27,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech15",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D889,TechRef_List,0),MATCH($F889,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Hydro_5",5,"Hydro","Tech16","Electrical Balance of Plant","Capex",null,9.2157486045889012E-2,211.04064304508583,"USDk/MW",0.5,0.66287645272507256,105.52032152254291,"D27: Electrical equipment",0.17915605424382183,"na",18.904604446518221,null,null,"Informed by Local Content Requirements for hydro power plant 15-50 MW for goods (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["Hydro_13",13,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_20",20,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_25",25,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech16",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D942,TechRef_List,0),MATCH($F942,TechInputs_T,0))","v":0.76},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech17","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D953, Technology_Data!$C$9:$C$28,0))/10^3","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F954,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["0_3",3,{"$f":"C958","v":0},"Tech17","OpexVariable","OpexVariable",null,1,{"$f":"IF(ISNUMBER(INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955,0))),INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955))*$H959,$G959)","v":0},"USD/MWh",null,0.93045819510553396,0,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0]
["0_11",11,0,"Tech17",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_19",19,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech17",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D999,TechRef_List,0),MATCH($F999,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($C1004,TechRef_List,0))","v":"Pumped storage"}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["Hydro_8",8,"Hydro","Tech18",null,null,null,null,0,"",null,0,0,null,"","na",""]
["Hydro_9",9,"Hydro","Tech18",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010,0))),INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010))*$H1020,$G1020)","v":0},"",null,0,0,null,"","na",""]
["Hydro_18",18,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_28",28,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_29",29,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech18",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1052,TechRef_List,0),MATCH($F1052,TechInputs_T,0))","v":0.41666666666666669},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[]
["0_6",6,0,"Tech19","Engineering, procurement, and construction","Capex",null,0.1364190012180268,188.12180267965897,"USD/kW",0.75,0.82701841895905759,141.09135200974424,"D41T43: Construction",0.17943570085223248,"na",25.316825632057498,null,"US Department of Energy (2020)","Informed by Local Content Requirements for services other technologies as there are none for batteries, in particular solar, and reduced due to limited role of batteries in Indonesia (Directorate General of Electricity & Danish Energy Agency, 2021)"]
["0_14",14,0,"Tech19",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_17",17,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech19",{"$f":"INDEX(TechFuelType,MATCH($D1100,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0)))","v":0.95},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1100,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1100","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1100,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1100=\"\",0,INDEX(LocalShare_Value,MATCH($N1100,LocalShare_Sector,0)))","v":0},{"$f":"I1100*IF($M$65=\"Manual\",K1100,IF($M$65=\"Sector\",L1100,IF(K1100=\"\",L1100,K1100)))","v":0},null,{"$f":"IF(ISTEXT(N1100),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1100,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1100=\"na\",IF(ISTEXT(N1100),O1100*M1100,\"\"),P1100*M1100)","v":""}]
[null,null,null,"Technology",null,"Summary of costs"]
[]
[null,null,null,"Tech20","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D1118, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1120,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Other 1_4",4,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_12",12,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_16",16,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_24",24,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[]
[null,null,null,"Tech20",null,"Capital recovery factor",null,null,{"$f":"(I1164*(1+I1164)^I1163)/(((1+I1164)^I1163)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech21","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1173,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[{"$f":"CONCATENATE($C1178,\"_\",$B1178)","v":"_2"},2,{"$f":"C1177","v":""},"Tech21","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175,0))),INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175))*$H1178,$G1178)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1178=\"na\",IF(N1178<>\"\",O1178*M1178,\"\"),P1178*M1178)","v":""}]
["_11",11,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech21",{"$f":"INDEX(TechFuelType,MATCH($D1210,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1210,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1210","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1210,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1210=\"\",0,INDEX(LocalShare_Value,MATCH($N1210,LocalShare_Sector,0)))","v":0},{"$f":"I1210*IF($M$65=\"Manual\",K1210,IF($M$65=\"Sector\",L1210,IF(K1210=\"\",L1210,K1210)))","v":0},null,{"$f":"IF(ISTEXT(N1210),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1210,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1210=\"na\",IF(ISTEXT(N1210),O1210*M1210,\"\"),P1210*M1210)","v":""}]
[null,null,null,"Tech21",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1218,TechRef_List,0),MATCH($F1218,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_10",10,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech22",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1271/I1271,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech22",null,"LCOE",null,null,{"$f":"((I1268*I1275+I1269)/(8760*I1272))*10^3+(I1270+I1271)","v":0},""]
[null,null,null,"Tech23","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1284,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_9",9,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech23",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,I$1287:I$1320)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1324/I1324,0)","v":0},{"$f":"SUMIF($F$1287:$F$1320,$F1324,M$1287:M$1320)","v":0},null,null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,Q$1287:Q$1320)","v":0}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["_8",8,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,"Tech25",{"$f":"INDEX(TechName_List,MATCH($C1389,TechRef_List,0))","v":"unassigned6"}]
[{"$f":"CONCATENATE($C1397,\"_\",$B1397)","v":"_1"},1,"","Tech25",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395,0))),INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395))*$H1397,$G1397)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1397,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1397=\"\",0,INDEX(LocalShare_Value,MATCH($N1397,LocalShare_Sector,0)))","v":0},{"$f":"I1397*IF($M$65=\"Manual\",K1397,IF($M$65=\"Sector\",L1397,IF(K1397=\"\",L1397,K1397)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1397<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1397,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1397=\"na\",IF(N1397<>\"\",O1397*M1397,\"\"),P1397*M1397)","v":""}]
["_7",7,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech25",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1437,TechRef_List,0),MATCH($F1437,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech26","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1450,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_6",6,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech26",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1490/I1490,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech26",null,"Capital recovery factor",null,null,{"$f":"(I1494*(1+I1494)^I1493)/(((1+I1494)^I1493)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech27","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1503,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_3",3,{"$f":"C1508","v":""},"Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech27",null,"Capex",null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,I$1507:I$1540)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1543,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1543/I1543,0)","v":0},{"$f":"SUMIF($F$1507:$F$1540,$F1543,M$1507:M$1540)","v":0},null,null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,Q$1507:Q$1540)","v":0}]
[null,null,null,"Tech27",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1548,TechRef_List,0),MATCH($F1548,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[{"$f":"CONCATENATE($C1563,\"_\",$B1563)","v":"_2"},2,{"$f":"C1562","v":""},"Tech28","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560,0))),INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560))*$H1563,$G1563)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1563=\"na\",IF(N1563<>\"\",O1563*M1563,\"\"),P1563*M1563)","v":""}]
["_7",7,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech28",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1601/I1601,0)","v":0},0,null,null,null,0]
[null,null,"Tech29",{"$f":"INDEX(TechName_List,MATCH($C1609,TechRef_List,0))","v":"unassigned10"}]
[{"$f":"CONCATENATE($C1617,\"_\",$B1617)","v":"_1"},1,"","Tech29",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615,0))),INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615))*$H1617,$G1617)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1617,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1617=\"\",0,INDEX(LocalShare_Value,MATCH($N1617,LocalShare_Sector,0)))","v":0},{"$f":"I1617*IF($M$65=\"Manual\",K1617,IF($M$65=\"Sector\",L1617,IF(K1617=\"\",L1617,K1617)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1617<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1617,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1617=\"na\",IF(N1617<>\"\",O1617*M1617,\"\"),P1617*M1617)","v":""}]
["_5",5,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech29",null,"Capex",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,I$1617:I$1650)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1653,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1653/I1653,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1653,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,Q$1617:Q$1650)","v":0}]
[null,null,null,"Tech29",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,I$1617:I$1650)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1654/I1654,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1654,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,Q$1617:Q$1650)","v":0}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_3",3,{"$f":"C1673","v":""},"Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech30",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1714,TechRef_List,0),MATCH($F1714,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech30",null,"Capital recovery factor",null,null,{"$f":"(I1714*(1+I1714)^I1713)/(((1+I1714)^I1713)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech31","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1725,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_8",8,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech31",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1767,TechRef_List,0),MATCH($F1767,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech32","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1779,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_6",6,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech32",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1820/I1820,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech33","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1833,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_4",4,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech33",null,"Capex",null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,I$1837:I$1870)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1873,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1873/I1873,0)","v":0},{"$f":"SUMIF($F$1837:$F$1870,$F1873,M$1837:M$1870)","v":0},null,null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,Q$1837:Q$1870)","v":0}]
[null,null,null,"Tech33",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1878,TechRef_List,0),MATCH($F1878,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C1893,\"_\",$B1893)","v":"_2"},2,{"$f":"C1892","v":""},"Tech34","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890,0))),INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890))*$H1893,$G1893)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1893=\"na\",IF(N1893<>\"\",O1893*M1893,\"\"),P1893*M1893)","v":""}]
["_7",7,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech34",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1931/I1931,0)","v":0},0,null,null,null,0]
[]
[null,null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($C1939,TechRef_List,0))","v":"unassigned16"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech35","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1943,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech35","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1944,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech35","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1945,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C1947,\"_\",$B1947)","v":"_1"},1,"","Tech35",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945))*$H1947,$G1947)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1947,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1947=\"\",0,INDEX(LocalShare_Value,MATCH($N1947,LocalShare_Sector,0)))","v":0},{"$f":"I1947*IF($M$65=\"Manual\",K1947,IF($M$65=\"Sector\",L1947,IF(K1947=\"\",L1947,K1947)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1947<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1947,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1947=\"na\",IF(N1947<>\"\",O1947*M1947,\"\"),P1947*M1947)","v":""}]
[{"$f":"CONCATENATE($C1948,\"_\",$B1948)","v":"_2"},2,{"$f":"C1947","v":""},"Tech35","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945))*$H1948,$G1948)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1948=\"na\",IF(N1948<>\"\",O1948*M1948,\"\"),P1948*M1948)","v":""}]
["_3",3,{"$f":"C1948","v":""},"Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_4",4,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_5",5,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_6",6,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_7",7,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_8",8,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech35",{"$f":"INDEX(TechFuelType,MATCH($D1980,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1980,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1980","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1980,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1980=\"\",0,INDEX(LocalShare_Value,MATCH($N1980,LocalShare_Sector,0)))","v":0},{"$f":"I1980*IF($M$65=\"Manual\",K1980,IF($M$65=\"Sector\",L1980,IF(K1980=\"\",L1980,K1980)))","v":0},null,{"$f":"IF(ISTEXT(N1980),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1980,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1980=\"na\",IF(ISTEXT(N1980),O1980*M1980,\"\"),P1980*M1980)","v":""}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech35",null,"Capex",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,I$1947:I$1980)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1983,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1983/I1983,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1983,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,I$1947:I$1980)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1984/I1984,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1984,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1985/I1985,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1986/I1986,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1987,TechRef_List,0),MATCH($F1987,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1988,TechRef_List,0),MATCH($F1988,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1989,TechRef_List,0),MATCH($F1989,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Capital recovery factor",null,null,{"$f":"(I1989*(1+I1989)^I1988)/(((1+I1989)^I1988)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"LCOE",null,null,{"$f":"((I1983*I1990+I1984)/(8760*I1987))*10^3+(I1985+I1986)","v":0},""]
[]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"General_INPUT_S8","index":18,"n_rows":332,"n_cols":54,"rows_kept":332,"cut":false,"hidden":true,"merged":[[6,3,6,14]]}
["Return to Cover"]
[]
[null,"General Input","S8"]
[]
[]
[null,null,"Scenario name","Scenario description"]
[null,null,{"$f":"INDIRECT(\"ScenarioName_\"&$C$3)","v":0},{"$f":"INDIRECT(\"ScenarioDescrip_\"&$C$3)","v":0}]
[]
[]
[null,"Step 3.1","Enter average annual salaries for all sectors corresponding to the sectoral breakdown in the national input output table"]
[null,"Step 3.2","Enter historic and future (projections) capacity data for all technologies for all years of the modeling horizon (enter historic data for at least as many years as the construction period for the relevant technology to avoid the model considering it as new)"]
[null,"Step 3.3","Enter capacity retirements for all technologies over the years of the modeling horizon (this is required to calculate the capacity additions in each year)"]
[null,"Step 3.4","Either enter generation data for all technologies over the years of the modeling horizon or estimate generation using the load factor assumptions entered on the scenario setup sheet (note these may not be representative for all years)"]
[]
[]
[null,null,"Average annual salaries"]
[]
[null,null,"The average annual salary should be a Full-time Equivalent (FTE). Investment estimates are divided by the annual salary to calculate the number of annual FTE jobs."]
[null,null,null,"Salary"]
[null,null,"Sectors ","US$k"]
[null,null,{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},1.6435073761262455]
[null,null,{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},1.6435073761262455]
[null,null,{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D13","v":"D09: Mining support service activities"},3.6768058627321669]
[null,null,{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},2.4166797783663321]
[null,null,{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},2.4166797783663321]
[null,null,{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},2.4166797783663321]
[null,null,{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},2.4166797783663321]
[null,null,{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},2.4166797783663321]
[null,null,{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},2.4166797783663321]
[null,null,{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},2.4166797783663321]
[null,null,{"$f":"Lists!D23","v":"D24: Basic metals"},2.4166797783663321]
[null,null,{"$f":"Lists!D24","v":"D25: Fabricated metal products"},2.4166797783663321]
[null,null,{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D26","v":"D27: Electrical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},2.4166797783663321]
[null,null,{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},2.4166797783663321]
[null,null,{"$f":"Lists!D29","v":"D30: Other transport equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},3.9069537245355597]
[null,null,{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},2.3075542474485196]
[null,null,{"$f":"Lists!D33","v":"D41T43: Construction"},2.5323754370861065]
[null,null,{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},2.1343381631038891]
[null,null,{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},2.8934262673641666]
[null,null,{"$f":"Lists!D36","v":"D50: Water transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D37","v":"D51: Air transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},2.8934262673641666]
[null,null,{"$f":"Lists!D39","v":"D53: Postal and courier activities"},2.8934262673641666]
[null,null,{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},1.7993846336534567]
[null,null,{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},4.1231241610809413]
[null,null,{"$f":"Lists!D42","v":"D61: Telecommunications"},4.1231241610809413]
[null,null,{"$f":"Lists!D43","v":"D62T63: IT and other information services"},4.1231241610809413]
[null,null,{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},3.9700154159660213]
[null,null,{"$f":"Lists!D45","v":"D68: Real estate activities"},3.5643155374701276]
[null,null,{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},2.9754722862492553]
[null,null,{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},2.9754722862492553]
[null,null,{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},3.3550519626199935]
[null,null,{"$f":"Lists!D49","v":"D85: Education"},2.1353025621886856]
[null,null,{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},2.8582193392975666]
[null,null,{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},1.4635744260362307]
[null,null,{"$f":"Lists!D52","v":"D94T96: Other service activities"},1.4635744260362307]
[null,null,{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},1.4635744260362307]
[]
[null,null,"Year",2022]
[null,null,"Source","Indikator Pasar Tenaga Kerja Indonesia Februari 2022 (Lampiran 24)"]
[]
[null,"Scenario input data"]
[]
[null,null,"Historic and future capacity"]
[null,null,"Enter historic and future capacity projections. If historic data is not available enter capacities prior to the first year of data you have as equal to the level in that first year to avoid the model interpreting a sharp increase in newly constructed capacity. Similarly if your projections do not extend to 2050 enter the capacity level for the last year of the projections in all remaining years to avoid the model interpreting a sharp decrease in capacity."]
[null,null,"Unit","MW"]
[null,null,"Source"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[" ",{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B78,TechRef_List,0))","v":"Coal"}]
[null,"Tech2","Coal CCS"]
[null,"Tech3","Gas Open"]
[null,"Tech4","Gas Combined"]
[null,"Tech5","Gas Combined CCS"]
[null,"Tech6","Oil"]
[null,"Tech7","Nuclear"]
[null,"Tech8","Biomass"]
[null,"Tech9","Solar utility"]
[null,"Tech10","Solar rooftop"]
[null,"Tech11","Solar floating"]
[null,"Tech12","Wind onshore"]
[null,"Tech13","Wind offshore"]
[null,"Tech14","Geothermal"]
[null,"Tech15","Hydro large"]
[null,"Tech16","Hydro small"]
[null,"Tech17","Hydrogen"]
[null,"Tech18","Pumped storage"]
[null,"Tech19","Batteries"]
[null,"Tech20","unassigned1"]
[null,"Tech21","unassigned2"]
[null,"Tech22","unassigned3"]
[null,"Tech23","unassigned4"]
[null,"Tech24","unassigned5"]
[null,"Tech25","unassigned6"]
[null,"Tech26","unassigned7"]
[null,"Tech27","unassigned8"]
[null,"Tech28","unassigned9"]
[null,"Tech29","unassigned10"]
[null,"Tech30","unassigned11"]
[null,"Tech31","unassigned12"]
[null,"Tech32","unassigned13"]
[null,"Tech33","unassigned14"]
[null,"Tech34","unassigned15"]
[null,"Tech35","unassigned16"]
[]
[]
[null,null,"Retirements"]
[null,null,"Enter retirements as negative numbers, i.e. the retirement of 10MW of capacity should be entered as -10 in the relevant year"]
[null,null,"Unit","MW"]
[null,null,"Source"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B121,TechRef_List,0))","v":"Coal"}]
[null,"Tech2","Coal CCS"]
[null,"Tech3","Gas Open"]
[null,"Tech4","Gas Combined"]
[null,"Tech5","Gas Combined CCS"]
[null,"Tech6","Oil"]
[null,"Tech7","Nuclear"]
[null,"Tech8","Biomass"]
[null,"Tech9","Solar utility"]
[null,"Tech10","Solar rooftop"]
[null,"Tech11","Solar floating"]
[null,"Tech12","Wind onshore"]
[null,"Tech13","Wind offshore"]
[null,"Tech14","Geothermal"]
[null,"Tech15","Hydro large"]
[null,"Tech16","Hydro small"]
[null,"Tech17","Hydrogen"]
[null,"Tech18","Pumped storage"]
[null,"Tech19","Batteries"]
[null,"Tech20","unassigned1"]
[null,"Tech21","unassigned2"]
[null,"Tech22","unassigned3"]
[null,"Tech23","unassigned4"]
[null,"Tech24","unassigned5"]
[null,"Tech25","unassigned6"]
[null,"Tech26","unassigned7"]
[null,"Tech27","unassigned8"]
[null,"Tech28","unassigned9"]
[null,"Tech29","unassigned10"]
[null,"Tech30","unassigned11"]
[null,"Tech31","unassigned12"]
[null,"Tech32","unassigned13"]
[null,"Tech33","unassigned14"]
[null,"Tech34","unassigned15"]
[null,"Tech35","unassigned16"]
[]
[]
[null,null,"Capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B164,TechRef_List,0))","v":"Coal"},null,{"$f":"E78-D78-E121","v":0},{"$f":"F78-E78-F121","v":0},0,0,0,0,{"$f":"K78-J78-K121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI78-AH78-AI121","v":0},{"$f":"AJ78-AI78-AJ121","v":0},{"$f":"AK78-AJ78-AK121","v":0},{"$f":"AL78-AK78-AL121","v":0},{"$f":"AM78-AL78-AM121","v":0},{"$f":"AN78-AM78-AN121","v":0},{"$f":"AO78-AN78-AO121","v":0},{"$f":"AP78-AO78-AP121","v":0},{"$f":"AQ78-AP78-AQ121","v":0},{"$f":"AR78-AQ78-AR121","v":0},{"$f":"AS78-AR78-AS121","v":0},{"$f":"AT78-AS78-AT121","v":0},{"$f":"AU78-AT78-AU121","v":0},{"$f":"AV78-AU78-AV121","v":0},{"$f":"AW78-AV78-AW121","v":0},{"$f":"AX78-AW78-AX121","v":0},{"$f":"AY78-AX78-AY121","v":0},{"$f":"AZ78-AY78-AZ121","v":0},{"$f":"BA78-AZ78-BA121","v":0},{"$f":"BB78-BA78-BB121","v":0}]
[null,"Tech2","Coal CCS",null,0,0,0,0,0,0,{"$f":"K79-J79-K122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH79-AG79-AH122","v":0},{"$f":"AI79-AH79-AI122","v":0},{"$f":"AJ79-AI79-AJ122","v":0},{"$f":"AK79-AJ79-AK122","v":0},{"$f":"AL79-AK79-AL122","v":0},{"$f":"AM79-AL79-AM122","v":0},{"$f":"AN79-AM79-AN122","v":0},{"$f":"AO79-AN79-AO122","v":0},{"$f":"AP79-AO79-AP122","v":0},{"$f":"AQ79-AP79-AQ122","v":0},{"$f":"AR79-AQ79-AR122","v":0},{"$f":"AS79-AR79-AS122","v":0},{"$f":"AT79-AS79-AT122","v":0},{"$f":"AU79-AT79-AU122","v":0},{"$f":"AV79-AU79-AV122","v":0},{"$f":"AW79-AV79-AW122","v":0},{"$f":"AX79-AW79-AX122","v":0},{"$f":"AY79-AX79-AY122","v":0},{"$f":"AZ79-AY79-AZ122","v":0},{"$f":"BA79-AZ79-BA122","v":0},{"$f":"BB79-BA79-BB122","v":0}]
[null,"Tech3","Gas Open",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC84-AB84-AC127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech9","Solar utility",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",null,0,0,0,0,0,0,{"$f":"K91-J91-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","Hydro large",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech16","Hydro small",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF97-AE97-AF140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,0,0,0,0,0,0,0,0,0,{"$f":"N104-M104-N147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,0,{"$f":"F111-E111-F154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation"]
[null,null,"Electricity generation can be calculated using annual average load factors from capacity information (drag formula for 2010 to the right) or manually input where modelled data exists"]
[null,null,"Unit","GWh"]
[null,null,"Source"]
[null,null,null,"Load factor"]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B207,TechRef_List,0))","v":"Coal"},{"$f":"D78*8760*INDEX(TechInputs_Tbl,MATCH($B207,TechRef_List,0),MATCH($D$205,TechInputs_T,0))/10^3","v":0}]
[null,"Tech2","Coal CCS",0]
[null,"Tech3","Gas Open",0]
[null,"Tech4","Gas Combined",0]
[null,"Tech5","Gas Combined CCS",0]
[null,"Tech6","Oil",0]
[null,"Tech7","Nuclear",0]
[null,"Tech8","Biomass",0]
[null,"Tech9","Solar utility",0]
[null,"Tech10","Solar rooftop",0]
[null,"Tech11","Solar floating",0]
[null,"Tech12","Wind onshore",0]
[null,"Tech13","Wind offshore",0]
[null,"Tech14","Geothermal",0]
[null,"Tech15","Hydro large",0]
[null,"Tech16","Hydro small",0]
[null,"Tech17","Hydrogen",0]
[null,"Tech18","Pumped storage",0]
[null,"Tech19","Batteries",0]
[null,"Tech20","unassigned1",0]
[null,"Tech21","unassigned2",0]
[null,"Tech22","unassigned3",0]
[null,"Tech23","unassigned4",0]
[null,"Tech24","unassigned5",0]
[null,"Tech25","unassigned6",0]
[null,"Tech26","unassigned7",0]
[null,"Tech27","unassigned8",0]
[null,"Tech28","unassigned9",0]
[null,"Tech29","unassigned10",0]
[null,"Tech30","unassigned11",0]
[null,"Tech31","unassigned12",0]
[null,"Tech32","unassigned13",0]
[null,"Tech33","unassigned14",0]
[null,"Tech34","unassigned15",0]
[null,"Tech35","unassigned16",0]
[null,null,"TOTAL",{"$f":"SUM(D207:D241)","v":0},{"$f":"SUM(E207:E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Cumulative capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B251,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech9","Solar utility",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","Hydro large",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech16","Hydro small",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation from capacity added"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B294,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E78=0,0,E251/E78*E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH78=0,0,AH251/AH78*AH207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E79=0,0,E252/E79*E208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG79=0,0,AG252/AG79*AG208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",null,{"$f":"IF(E80=0,0,E253/E80*E209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG80=0,0,AG253/AG80*AG209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E81=0,0,E254/E81*E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG81=0,0,AG254/AG81*AG210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E82=0,0,E255/E82*E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG82=0,0,AG255/AG82*AG211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,{"$f":"IF(E83=0,0,E256/E83*E212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG83=0,0,AG256/AG83*AG212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,{"$f":"IF(E84=0,0,E257/E84*E213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG84=0,0,AG257/AG84*AG213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",null,{"$f":"IF(E85=0,0,E258/E85*E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG85=0,0,AG258/AG85*AG214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech9","Solar utility",null,{"$f":"IF(E86=0,0,E259/E86*E215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG86=0,0,AG259/AG86*AG215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E87=0,0,E260/E87*E216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG87=0,0,AG260/AG87*AG216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",null,{"$f":"IF(E88=0,0,E261/E88*E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG88=0,0,AG261/AG88*AG217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E89=0,0,E262/E89*E218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG89=0,0,AG262/AG89*AG218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E90=0,0,E263/E90*E219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG90=0,0,AG263/AG90*AG219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",null,{"$f":"IF(E91=0,0,E264/E91*E220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG91=0,0,AG264/AG91*AG220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","Hydro large",null,{"$f":"IF(E92=0,0,E265/E92*E221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG92=0,0,AG265/AG92*AG221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech16","Hydro small",null,{"$f":"IF(E93=0,0,E266/E93*E222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG93=0,0,AG266/AG93*AG222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E94=0,0,E267/E94*E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG94=0,0,AG267/AG94*AG223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E95=0,0,E268/E95*E224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG95=0,0,AG268/AG95*AG224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E96=0,0,E269/E96*E225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG96=0,0,AG269/AG96*AG225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E97=0,0,E270/E97*E226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG97=0,0,AG270/AG97*AG226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E98=0,0,E271/E98*E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG98=0,0,AG271/AG98*AG227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E99=0,0,E272/E99*E228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG99=0,0,AG272/AG99*AG228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E100=0,0,E273/E100*E229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG100=0,0,AG273/AG100*AG229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E101=0,0,E274/E101*E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG101=0,0,AG274/AG101*AG230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E102=0,0,E275/E102*E231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG102=0,0,AG275/AG102*AG231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E103=0,0,E276/E103*E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG103=0,0,AG276/AG103*AG232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E104=0,0,E277/E104*E233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG104=0,0,AG277/AG104*AG233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E105=0,0,E278/E105*E234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG105=0,0,AG278/AG105*AG234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E106=0,0,E279/E106*E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG106=0,0,AG279/AG106*AG235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E107=0,0,E280/E107*E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG107=0,0,AG280/AG107*AG236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E108=0,0,E281/E108*E237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG108=0,0,AG281/AG108*AG237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E109=0,0,E282/E109*E238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG109=0,0,AG282/AG109*AG238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E110=0,0,E283/E110*E239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG110=0,0,AG283/AG110*AG239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E111=0,0,E284/E111*E240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG111=0,0,AG284/AG111*AG240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E112=0,0,E285/E112*E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG112=0,0,AG285/AG112*AG241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D294:D328)","v":0},{"$f":"SUM(E294:E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Cost_INPUT_S8","index":19,"n_rows":1999,"n_cols":21,"rows_kept":562,"cut":true,"hidden":true,"merged":[[18,6,18,8]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Cost Input","S8"]
[]
[]
[null,null,"Step 3.5","Complete all yellow shaded cells in the tables below for each technology included in the scenario"]
[]
[null,null,"General","Cost items included in the model can be used as-is, or replaced with an alternative aggregation of cost items to best suit the available data"]
[null,null,"General","Cost items are categorised into capital expenditure (Capex - expressed in cost per MW), fixed operational expenditure (OpexFixed - expressed in cost per MW per year) and variable operational expenditure (OpexVariable - expressed in cost per MWh of electrical output)"]
[null,null,"General","If applicable fuel costs are included in the \"Fuel_Costs\" sheet, variable operational expenditure (OpexVariable) should exclude any fuel costs to avoid double counting"]
[null,null,"General","If cost data is only available at the level of total capex, fixed opex and variable opex, these values can be added in the first three rows of the input tables for each technology and will then be automatically apportioned to the detailed cost items based on the \"Share Input\" percentage values"]
[null,null,"General","Values between 0-100% should be entered in the \"In-country Share\" column for each item; this should reflect the share of the total cost that is spent within the country (i.e. on domestically produced goods and domestic labour/services)"]
[null,null,"General","If the share of the cost that is directly spent on labour is known it can be added to the \"Labour Share Override\" column; if this is left as \"na\" then the average share of spending on labour corresponding to the particular sector will be extracted from the national input output table and used as a proxy"]
[]
[]
[null,null,"Summary"]
[]
[]
[null,null,null,null,null,null,"Local share"]
[null,null,null,"Links","Technology","LCOE","Capex","OpexFixed","OpexVariable"]
[null,null,null,null,null,"USD/MWh","%","%","%"]
[null,null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($D22,TechRef_List,0))","v":"Coal"},{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D22,CostInput_CostCat,F$20)","v":63.46326378010982},{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D22,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0.52200890655849475},0.57499999999999996,0.4]
[null,null,null,"Tech2","Coal CCS",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D23,CostInput_CostCat,F$20)","v":82.894572739494791},0.6,0.6,0.40000000000000008]
[null,null,null,"Tech3","Gas Open",125.26858649329685,0.49134491610384551,0.65,0]
[null,null,null,"Tech4","Gas Combined",87.75434436109407,0.35792200969305715,0.47001783252739487,0.7]
[null,null,null,"Tech5","Gas Combined CCS",108.41856915150814,0.5,0.5,0.7]
[null,null,null,"Tech6","Oil",178.73525315996349,0.49134491610384551,0.65,0]
[null,null,null,"Tech7","Nuclear",83.851180455233347,0.10000000000000002,0,0.1]
[null,null,null,"Tech8","Biomass",66.060055677408286,0.50102709636286358,0.9,0.4]
[null,null,null,"Tech9","Solar utility",57.992217288487609,0.58638637477014066,1,0]
[null,null,null,"Tech10","Solar rooftop",95.935065168863929,0.58638637477014077,1,0]
[null,null,null,"Tech11","Solar floating",62.16555355583202,0.58638637477014077,1,0]
[null,null,null,"Tech12","Wind onshore",74.666419357462729,0.36175065164705628,0.45551730232056442,0]
[null,null,null,"Tech13","Wind offshore",107.37769881245788,0.33489166609688709,0.37252801933788637,0]
[null,null,null,"Tech14","Geothermal",67.682219322279622,0.36687474389236913,0.4,0]
[null,null,null,"Tech15","Hydro large",78.47763889394011,0.58395314335431603,0.5,0]
[null,null,null,"Tech16","Hydro small",40.985867064049309,0.58395314335431592,0.5,0]
[null,null,null,"Tech17","Hydrogen",0,0,0,0]
[null,null,null,"Tech18","Pumped storage",27.280860186209086,0.5,0.5,0.5]
[null,null,null,"Tech19","Batteries",114.94439901461688,0.36479902557856275,0.75,0.2]
[null,null,null,"Tech20","unassigned1",0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D42,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0},0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Manual","Bases the In-country share on manual entries in column L; any blanks will be read as zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Bases the In-country share on sectoral level data contained in the country Input Output table, based on the sector defined in column P"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mix","Bases the In-country share on manual entries in column L where populated and the sectoral level shares in column M where column L is left blank"]
[null,null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($C69,TechRef_List,0))","v":"Coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech1","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))*10^3","v":1400},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F73,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech1","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))/10^3","v":41.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F74,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech1","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))","v":0.12},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F75,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C77,\"_\",$B77)","v":"Coal_1"},1,"Coal","Tech1",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Project planning and management"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":0.10718550063697257},{"$f":"IF(ISNUMBER(INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75,0))),INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75))*$H77,$G77)","v":150.05970089176159},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F77,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N77=\"\",0,INDEX(LocalShare_Value,MATCH($N77,LocalShare_Sector,0)))","v":0.82302463891248945},{"$f":"I77*IF($M$65=\"Manual\",K77,IF($M$65=\"Sector\",L77,IF(K77=\"\",L77,K77)))","v":112.54477566882119},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"D69T75: Professional, scientific and technical activities"},{"$f":"IF(N77<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N77,IO_Direct_Requirements_T,0)),\"\")","v":0.24120703882953812},"na",{"$f":"IF(P77=\"na\",IF(N77<>\"\",O77*M77,\"\"),P77*M77)","v":27.146592074811011},null,null,"Informed by Suralaya EIM"]
[{"$f":"CONCATENATE($C78,\"_\",$B78)","v":"Coal_2"},2,{"$f":"C77","v":"Coal"},"Tech1","Civil works","Capex",null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A78,DefaultComp_Tech,0)),\"\")","v":9.3873274402849219E-2},131.42258416398892,"USDk/MW",0.75,0.82701841895905759,98.566938122991687,"D41T43: Construction",0.17943570085223248,"na",{"$f":"IF(P78=\"na\",IF(N78<>\"\",O78*M78,\"\"),P78*M78)","v":17.686427622957645},null,null,"Informed by Suralaya EIM"]
["Coal_3",3,{"$f":"C78","v":"Coal"},"Tech1","Generating unit","Capex",null,0.14264209386717988,199.69893141405183,"USDk/MW",0.4,0.66287645272507256,79.879572565620734,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P79=\"na\",IF(N79<>\"\",O79*M79,\"\"),P79*M79)","v":14.31090903553965},null,null,"Informed by Suralaya EIM"]
["Coal_4",4,"Coal","Tech1","Mechanical equipment (ash handling, coal handling...)","Capex",null,0.40060957391197144,560.85340347676004,"USDk/MW",0.4,0.64619889974390599,{"$f":"I80*IF($M$65=\"Manual\",K80,IF($M$65=\"Sector\",L80,IF(K80=\"\",L80,K80)))","v":224.34136139070404},"D28: Machinery and equipment, nec",0.255250375952846,"na",57.263216836750495,null,null,"Informed by Suralaya EIM"]
["Coal_5",5,"Coal","Tech1","Electrical balance of plants","Capex",null,0.10815145633943501,151.41203887520902,"USDk/MW",0.4,0.66287645272507256,60.564815550083608,"D27: Electrical equipment",0.17915605424382183,"na",10.850553379957843,null,null,"Informed by Suralaya EIM"]
["Coal_6",6,"Coal","Tech1","Contingency and finance","Capex",null,0.14753810084159191,206.55334117822866,"USDk/MW",0.75,0.8780192765442697,154.91500588367148,"D64T66: Financial and insurance activities",0.40735340219112987,"na",63.10515469717248,null,null,"Informed by Suralaya EIM"]
["Coal_7",7,"Coal","Tech1","Fixed operation","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.75,0.93045819510553396,15.450000000000001,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.90016652742466874,null,null,"Informed by Suralaya EIM"]
["Coal_8",8,"Coal","Tech1","Maintenance","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.4,0.64619889974390599,8.24,"D28: Machinery and equipment, nec",0.255250375952846,"na",2.103263097851451,null,null,"Informed by Suralaya EIM"]
["Coal_9",9,"Coal","Tech1","Variable maintenance","OpexVariable",null,1,0.12,"USD/MWh",0.4,0.64619889974390599,4.8000000000000001E-2,"D28: Machinery and equipment, nec",0.255250375952846,"na",1.2252018045736609E-2,null,null,"Informed by Suralaya EIM"]
["Coal_10",10,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_11",11,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_12",12,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_13",13,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_14",14,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_15",15,"Coal","Tech1","","",null,"",0,null,null,0,0,"","","na",""]
["Coal_16",16,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_17",17,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_18",18,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_19",19,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_20",20,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_21",21,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_22",22,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_23",23,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_24",24,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_25",25,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_26",26,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_27",27,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_28",28,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_29",29,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_30",30,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech1",{"$f":"INDEX(TechFuelType,MATCH($D110,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D110,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D110,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E110,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G110","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F110,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N110=\"\",0,INDEX(LocalShare_Value,MATCH($N110,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I110*IF($M$65=\"Manual\",K110,IF($M$65=\"Sector\",L110,IF(K110=\"\",L110,K110)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N110),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N110,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P110=\"na\",IF(ISTEXT(N110),O110*M110,\"\"),P110*M110)","v":1.2962162162162165},null,null,null,"Manual adjustment based on Suralaya EIM to calibrate to employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech1",null,"Capex",null,null,{"$f":"SUMIF($F$77:$F$110,$F113,I$77:I$110)","v":1400},"USDk/MW","Summary",{"$f":"IFERROR(M113/I113,0)","v":0.52200890655849475},{"$f":"SUMIF($F$77:$F$110,$F113,M$77:M$110)","v":730.81246918189265},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F113,Q$77:Q$110)","v":190.36285364718913}]
[null,null,null,"Tech1",null,"OpexFixed",null,null,41.2,"USDk/MW/yr","Summary",{"$f":"IFERROR(M114/I114,0)","v":0.57499999999999996},{"$f":"SUMIF($F$77:$F$110,$F114,M$77:M$110)","v":23.69},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F114,Q$77:Q$110)","v":3.0034296252761199}]
[null,null,null,"Tech1",null,"OpexVariable",null,null,0.12,"USD/MWh","Summary",{"$f":"IFERROR(M115/I115,0)","v":0.4},4.8000000000000001E-2,null,null,null,1.2252018045736609E-2]
[null,null,null,"Tech1",null,"Fuel",null,null,{"$f":"SUMIF($F$77:$F$110,$F116,I$77:I$110)","v":32.405405405405411},"USD/MWh","Summary",{"$f":"IFERROR(M116/I116,0)","v":1},{"$f":"SUMIF($F$77:$F$110,$F116,M$77:M$110)","v":32.405405405405411},null,null,null,1.2962162162162165]
[null,null,null,"Tech1",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D117,TechRef_List,0),MATCH($F117,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D118,TechRef_List,0),MATCH($F118,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D119,TechRef_List,0),MATCH($F119,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Capital recovery factor",null,null,{"$f":"(I119*(1+I119)^I118)/(((1+I119)^I118)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"LCOE",null,null,{"$f":"((I113*I120+I114)/(8760*I117))*10^3+(I115+I116)","v":63.46326378010982},""]
[]
[]
[null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($C124,TechRef_List,0))","v":"Coal CCS"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech2","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))*10^3","v":1950},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F128,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech2","Total","OpexFixed",{"$f":"(INDEX(Technology_Data!$H$9:$H$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))/10^3) +\n(INDEX(Technology_Data!$H$9:$H$28, MATCH($D$73, Technology_Data!$C$9:$C$28,0))/10^3)","v":83},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F129,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech2","Total","OpexVariable",{"$f":"(INDEX(Technology_Data!$K$9:$K$28,MATCH($D128,Technology_Data!$C$9:$C$28,0)))+\n(INDEX(Technology_Data!$K$9:$K$28,MATCH($D$73,Technology_Data!$C$9:$C$28,0)))","v":3.22},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F130,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C132,\"_\",$B132)","v":"_1"},1,null,"Tech2","Capital investment","Capex",null,1,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130))*$H132,$G132)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F132,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.6,{"$f":"IF($N132=\"\",0,INDEX(LocalShare_Value,MATCH($N132,LocalShare_Sector,0)))","v":0.93045819510553396},{"$f":"I132*IF($M$65=\"Manual\",K132,IF($M$65=\"Sector\",L132,IF(K132=\"\",L132,K132)))","v":1170},"D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF(N132<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N132,IO_Direct_Requirements_T,0)),\"\")","v":5.8263205658554605E-2},"na",{"$f":"IF(P132=\"na\",IF(N132<>\"\",O132*M132,\"\"),P132*M132)","v":68.16795062050889},null,null,"Informed by average capex share for coal from Suralaya EIM"]
[{"$f":"CONCATENATE($C133,\"_\",$B133)","v":"0_2"},2,{"$f":"C132","v":0},"Tech2","Fixed operation","OpexFixed",null,1,83,"USDk/MW/yr",0.6,{"$f":"IF($N133=\"\",0,INDEX(LocalShare_Value,MATCH($N133,LocalShare_Sector,0)))","v":0.93045819510553396},49.8,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P133=\"na\",IF(N133<>\"\",O133*M133,\"\"),P133*M133)","v":2.9015076417960191},null,null,"Informed by average fixed opex share for coal from Suralaya EIM"]
["0_3",3,{"$f":"C133","v":0},"Tech2","Variable operation","OpexVariable",null,1,3.22,"USD/MWh",0.4,{"$f":"IF($N134=\"\",0,INDEX(LocalShare_Value,MATCH($N134,LocalShare_Sector,0)))","v":0.93045819510553396},1.2880000000000003,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",7.504300888821834E-2,null,null,"Informed by variable opex share for coal from Suralaya EIM"]
["0_4",4,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_5",5,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_6",6,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_7",7,0,"Tech2",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130))*$H138,$G138)","v":0},"",null,null,0,null,"","na",""]
["0_8",8,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_9",9,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_10",10,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_11",11,{"$f":"C141","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_12",12,{"$f":"C142","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_13",13,{"$f":"C143","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_14",14,{"$f":"C144","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_15",15,{"$f":"C145","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_16",16,0,"Tech2",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$f":"IF($N147=\"\",0,INDEX(LocalShare_Value,MATCH($N147,LocalShare_Sector,0)))","v":0},0,{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},"","na",""]
["0_17",17,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_18",18,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_19",19,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_20",20,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_21",21,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_22",22,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_24",24,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_25",25,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_27",27,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_28",28,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_29",29,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_30",30,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech2",{"$f":"INDEX(TechFuelType,MATCH($D165,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D165,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D165,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E165,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G165","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F165,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N165=\"\",0,INDEX(LocalShare_Value,MATCH($N165,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I165*IF($M$65=\"Manual\",K165,IF($M$65=\"Sector\",L165,IF(K165=\"\",L165,K165)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N165),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N165,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P165=\"na\",IF(ISTEXT(N165),O165*M165,\"\"),P165*M165)","v":1.2962162162162165},null,null,null,"Manual adjustment based on Suralaya EIM to calibrate to employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech2",null,"Capex",null,null,{"$f":"SUMIF($F$132:$F$165,$F168,I$132:I$165)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F168,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M168/I168,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F168,M$132:M$165)","v":1170},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F168,Q$132:Q$165)","v":68.16795062050889}]
[null,null,null,"Tech2",null,"OpexFixed",null,null,{"$f":"SUMIF($F$132:$F$165,$F169,I$132:I$165)","v":83},"USDk/MW/yr","Summary",{"$f":"IFERROR(M169/I169,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F169,M$132:M$165)","v":49.8},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F169,Q$132:Q$165)","v":2.9015076417960191}]
[null,null,null,"Tech2",null,"OpexVariable",null,null,3.22,"USD/MWh","Summary",{"$f":"IFERROR(M170/I170,0)","v":0.40000000000000008},1.2880000000000003,null,null,null,7.504300888821834E-2]
[null,null,null,"Tech2",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",{"$f":"IFERROR(M171/I171,0)","v":1},32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech2",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D172,TechRef_List,0),MATCH($F172,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D173,TechRef_List,0),MATCH($F173,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D174,TechRef_List,0),MATCH($F174,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Capital recovery factor",null,null,{"$f":"(I174*(1+I174)^I173)/(((1+I174)^I173)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"LCOE",null,null,{"$f":"((I168*I175+I169)/(8760*I172))*10^3+(I170+I171)","v":82.894572739494791},""]
[]
[]
[null,null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($C179,TechRef_List,0))","v":"Gas Open"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech3","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))*10^3","v":772.80000000000007},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F183,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech3","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))/10^3","v":23.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F184,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech3","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F185,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C187,\"_\",$B187)","v":"OCGT_1"},1,"OCGT","Tech3",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185,0))),INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185))*$H187,$G187)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F187,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N187=\"\",0,INDEX(LocalShare_Value,MATCH($N187,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I187*IF($M$65=\"Manual\",K187,IF($M$65=\"Sector\",L187,IF(K187=\"\",L187,K187)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N187<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N187,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P187=\"na\",IF(N187<>\"\",O187*M187,\"\"),P187*M187)","v":7.5582087866444203},null,null,"As per coal, higher than other capex as typically low skilled labour"]
[{"$f":"CONCATENATE($C188,\"_\",$B188)","v":"OCGT_2"},2,{"$f":"C187","v":"OCGT"},"Tech3","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",{"$f":"IF(P188=\"na\",IF(N188<>\"\",O188*M188,\"\"),P188*M188)","v":35.802034188526548},null,null,"Informed by LCR for goods"]
["OCGT_3",3,{"$f":"C188","v":"OCGT"},"Tech3","Balance of plant / Electrical equipment","Capex",null,0.23602605116792025,182.40093234256878,"USDk/MW",0.35,0.66287645272507256,63.84032631989907,"D27: Electrical equipment",0.17915605424382183,"na",11.437380965111124,null,null,"Informed by LCR for goods"]
["OCGT_4",4,"OCGT","Tech3","Project Planning and Management","Capex",null,0.12964767333857377,100.19172195604982,"USDk/MW",1,0.82302463891248945,100.19172195604982,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",24.166948568251197,null,null,"Informed by LCR for services"]
["OCGT_5",5,"OCGT","Tech3","Contingency and finance","Capex",null,4.3083315705663018E-2,33.294786377336386,"USDk/MW",1,0.8780192765442697,33.294786377336386,"D64T66: Financial and insurance activities",0.40735340219112987,"na",13.562744506034861,null,null,"Informed by LCR for services"]
["OCGT_6",6,"OCGT","Tech3","Operation ","OpexFixed",null,0.41666666666666669,9.6666666666666661,"USDk/MW/yr",1,0.93045819510553396,9.6666666666666661,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.56321098803269454,null,null,"Informed by LCR for services"]
["OCGT_7",7,"OCGT","Tech3","Maintenance","OpexFixed",null,0.58333333333333337,13.533333333333333,"USDk/MW/yr",0.4,0.66287645272507256,5.413333333333334,"D27: Electrical equipment",0.17915605424382183,"na",0.96983144030655566,null,null,"Informed by LCR for goods"]
["OCGT_8",8,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_9",9,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_10",10,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_11",11,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_12",12,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_13",13,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_15",15,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_16",16,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_17",17,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_18",18,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_19",19,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_20",20,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_21",21,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_23",23,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_24",24,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_25",25,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_26",26,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_27",27,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_28",28,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_29",29,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech3",{"$f":"INDEX(TechFuelType,MATCH($D220,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D220,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D220,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E220,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G220","v":89.933333333333337},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F220,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N220=\"\",0,INDEX(LocalShare_Value,MATCH($N220,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I220*IF($M$65=\"Manual\",K220,IF($M$65=\"Sector\",L220,IF(K220=\"\",L220,K220)))","v":89.933333333333337},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N220),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N220,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},"na",{"$f":"IF(P220=\"na\",IF(ISTEXT(N220),O220*M220,\"\"),P220*M220)","v":7.4946988988105341}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech3",null,"Capex",null,null,{"$f":"SUMIF($F$187:$F$220,$F223,I$187:I$220)","v":772.80000000000018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F223,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M223/I223,0)","v":0.49134491610384551},{"$f":"SUMIF($F$187:$F$220,$F223,M$187:M$220)","v":379.71135116505189},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F223,Q$187:Q$220)","v":92.527317014568155}]
[null,null,null,"Tech3",null,"OpexFixed",null,null,{"$f":"SUMIF($F$187:$F$220,$F224,I$187:I$220)","v":23.2},"USDk/MW/yr","Summary",{"$f":"IFERROR(M224/I224,0)","v":0.65},{"$f":"SUMIF($F$187:$F$220,$F224,M$187:M$220)","v":15.08},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F224,Q$187:Q$220)","v":1.5330424283392503}]
[null,null,null,"Tech3",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M225/I225,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech3",null,"Fuel",null,null,89.933333333333337,"USD/MWh","Summary",{"$f":"IFERROR(M226/I226,0)","v":1},89.933333333333337,null,null,null,7.4946988988105341]
[null,null,null,"Tech3",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D227,TechRef_List,0),MATCH($F227,TechInputs_T,0))","v":0.35},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D228,TechRef_List,0),MATCH($F228,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D229,TechRef_List,0),MATCH($F229,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Capital recovery factor",null,null,{"$f":"(I229*(1+I229)^I228)/(((1+I229)^I228)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"LCOE",null,null,{"$f":"((I223*I230+I224)/(8760*I227))*10^3+(I225+I226)","v":125.26858649329685},""]
[]
[]
[null,null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($C234,TechRef_List,0))","v":"Gas Combined"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech4","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))*10^3","v":690},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F238,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech4","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))/10^3","v":23.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F239,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech4","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))","v":2.2999999999999998},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F240,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C242,\"_\",$B242)","v":"CCGT_1"},1,"CCGT","Tech4",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":0.10236022390755364},{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240))*$H242,$G242)","v":70.628554496212018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F242,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N242=\"\",0,INDEX(LocalShare_Value,MATCH($N242,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I242*IF($M$65=\"Manual\",K242,IF($M$65=\"Sector\",L242,IF(K242=\"\",L242,K242)))","v":52.971415872159014},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N242<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N242,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P242=\"na\",IF(N242<>\"\",O242*M242,\"\"),P242*M242)","v":9.5049631321559236},null,null,"As per coal, higher than other capex as typically low skilled labour"]
[{"$f":"CONCATENATE($C243,\"_\",$B243)","v":"CCGT_2"},2,{"$f":"C242","v":"CCGT"},"Tech4","Generating unit ","Capex",null,0.35175553795411618,{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240))*$H243,$G243)","v":242.71132118834018},"USDk/MW",0.2,0.66287645272507256,48.542264237668036,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P243=\"na\",IF(N243<>\"\",O243*M243,\"\"),P243*M243)","v":8.6966405248815875},null,null,"Informed by LCR for goods (100-300MW plant)"]
["CCGT_3",3,{"$f":"C243","v":"CCGT"},"Tech4","Electrical / I&C system","Capex",null,0.34263646505052475,236.41916088486207,"USDk/MW",0.2,0.66287645272507256,47.283832176972417,"D27: Electrical equipment",0.17915605424382183,"na",8.471184802353438,null,null,"Informed by LCR for goods (100-300MW plant)"]
["CCGT_4",4,"CCGT","Tech4","Project Planning and Management","Capex",null,4.9503887990747675E-2,34.157682713615898,"USDk/MW",0.7,0.82302463891248945,23.910377899531127,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",5.7673514504411347,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_5",5,"CCGT","Tech4","Fees and contingency","Capex",null,0.15374388509705772,106.08328071696982,"USDk/MW",0.7,0.8780192765442697,74.258296501878874,"D64T66: Financial and insurance activities",0.40735340219112987,"na",30.249369720958036,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_6",6,"CCGT","Tech4","Operations","OpexFixed",null,0.42504458131848721,9.9885476609844499,"USDk/MW/yr",0.7,0.93045819510553396,6.9919833626891146,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.40737536462154805,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_7",7,"CCGT","Tech4","Maintenance","OpexFixed",null,0.57495541868151279,13.51145233901555,"USDk/MW/yr",0.3,0.66287645272507256,4.0534357017046645,"D27: Electrical equipment",0.17915605424382183,"na",0.72619754644844492,null,null,"Informed by LCR for goods (100-300MW plant)"]
["CCGT_8",8,"CCGT","Tech4","Utilities","OpexVariable",null,1,2.2999999999999998,"USD/MWh",0.7,0.93045819510553396,1.6099999999999999,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",9.3803761110272901E-2,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_9",9,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_13",13,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_18",18,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_26",26,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech4",null,"OpexFixed",null,null,{"$f":"SUMIF($F$242:$F$275,$F279,I$242:I$275)","v":23.5},"USDk/MW/yr","Summary",{"$f":"IFERROR(M279/I279,0)","v":0.47001783252739487},{"$f":"SUMIF($F$242:$F$275,$F279,M$242:M$275)","v":11.04541906439378},null,null,null,{"$f":"SUMIF($F$242:$F$275,$F279,Q$242:Q$275)","v":1.133572911069993}]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C298,\"_\",$B298)","v":"CCGT_2"},2,{"$f":"C297","v":"CCGT"},"Tech5","Fixed operation","OpexFixed",null,1,{"$f":"IF(ISNUMBER(INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295,0))),INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295))*$H298,$G298)","v":32.5},"USDk/MW/yr",0.5,0.93045819510553396,16.25,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P298=\"na\",IF(N298<>\"\",O298*M298,\"\"),P298*M298)","v":0.94677709195151238},null,null,"Informed by average fixed opex share for CCGT"]
["CCGT_8",8,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
["CCGT_16",16,"CCGT","Tech5",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":0},{"$error":"#N/A"},"na",{"$error":"#N/A"}]
["CCGT_24",24,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech5",null,"Capital recovery factor",null,null,{"$f":"(I339*(1+I339)^I338)/(((1+I339)^I338)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[{"$f":"CONCATENATE($C352,\"_\",$B352)","v":"OCGT_1"},1,"OCGT","Tech6",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350,0))),INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350))*$H352,$G352)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F352,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N352=\"\",0,INDEX(LocalShare_Value,MATCH($N352,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I352*IF($M$65=\"Manual\",K352,IF($M$65=\"Sector\",L352,IF(K352=\"\",L352,K352)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N352<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N352,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P352=\"na\",IF(N352<>\"\",O352*M352,\"\"),P352*M352)","v":7.5582087866444203},null,null,"As per Open Gas"]
["OCGT_13",13,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech6",{"$f":"INDEX(TechFuelType,MATCH($D385,TechRef_List,0))","v":"Fuel oil "},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D385,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D385,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E385,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G385","v":143.39999999999998},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F385,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N385=\"\",0,INDEX(LocalShare_Value,MATCH($N385,LocalShare_Sector,0)))","v":0.83546452287825956},{"$f":"I385*IF($M$65=\"Manual\",K385,IF($M$65=\"Sector\",L385,IF(K385=\"\",L385,K385)))","v":143.39999999999998},"D19: Coke and refined petroleum products",{"$f":"IF(ISTEXT(N385),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N385,IO_Direct_Requirements_T,0)),\"\")","v":3.5828927543725679E-2},"na",{"$f":"IF(P385=\"na\",IF(ISTEXT(N385),O385*M385,\"\"),P385*M385)","v":5.1378682097702617}]
[]
[null,null,null,"Tech7","Total","OpexVariable",{"$f":"Technology_Data!L56","v":17.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F405,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Nuclear_11",11,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_19",19,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_20",20,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_29",29,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech7",null,"OpexVariable",null,null,17.5,"USD/MWh","Summary",{"$f":"IFERROR(M445/I445,0)","v":0.1},1.75,null,null,null,0.31352309492668823]
[null,null,null,"Tech7",null,"Capital recovery factor",null,null,{"$f":"(I449*(1+I449)^I448)/(((1+I449)^I448)-1)","v":0.10032950922550407},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech8","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))*10^3","v":2000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F458,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech8","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))","v":3.0430000000000001},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F460,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Biomass_9",9,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_17",17,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_25",25,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_28",28,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech8",null,"Capex",null,null,{"$f":"SUMIF($F$462:$F$495,$F498,I$462:I$495)","v":2000},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F498,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M498/I498,0)","v":0.50102709636286358},{"$f":"SUMIF($F$462:$F$495,$F498,M$462:M$495)","v":1002.0541927257273},null,null,null,{"$f":"SUMIF($F$462:$F$495,$F498,Q$462:Q$495)","v":264.97504184344865}]
[null,null,null,"Tech8",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D503,TechRef_List,0),MATCH($F503,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Tech9","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D513, Technology_Data!$C$9:$C$28,0))/10^3","v":14.4},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F514,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["Solar PV_7",7,"Solar PV","Tech9","Land","Capex",null,2.6067439381839233E-3,2.0645411990416673,"USDk/MW",1,0.92772917459109927,2.0645411990416673,"D68: Real estate activities",0.12145047598285008,"na",0.25073951130981453,null,null,"Informed by Suralaya EIM"]
["Solar PV_15",15,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_20",20,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_27",27,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech9",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M556/I556,0)","v":0},0,null,null,null,0]
[null,null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($C564,TechRef_List,0))","v":"Solar rooftop"}]
[null,null,null,"Tech10","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D568, Technology_Data!$C$9:$C$28,0))*10^3","v":1320},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F568,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["Solar PV_5",5,"Solar PV","Tech10","BOS, grid connection","Capex",null,0.17168191945546854,226.62013368121848,"USDk/MW",0.3,0.66287645272507256,67.986040104365543,"D27: Electrical equipment",0.17915605424382183,"na",12.18011068876036,null,null,"Informed by Suralaya EIM"]
["Solar PV_13",13,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_18",18,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_26",26,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech10",null,"OpexFixed",null,null,{"$f":"SUMIF($F$572:$F$605,$F609,I$572:I$605)","v":14.399999999999999},"USDk/MW/yr","Summary",{"$f":"IFERROR(M609/I609,0)","v":1},{"$f":"SUMIF($F$572:$F$605,$F609,M$572:M$605)","v":14.399999999999999},null,null,null,{"$f":"SUMIF($F$572:$F$605,$F609,Q$572:Q$605)","v":1.6157275686141688}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Solar PV_3",3,{"$f":"C628","v":"Solar PV"},"Tech11","Racking/Mounting","Capex",null,9.2439051375561715E-2,82.363194775625502,"USDk/MW",0.42399999999999999,0.73545452158003621,34.92199458486521,"D25: Fabricated metal products",0.16775131609978383,"na",5.8582105524406627,null,null,"Informed by Suralaya EIM"]
["Solar PV_11",11,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_16",16,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_25",25,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech11",null,"Capital recovery factor",null,null,{"$f":"(I669*(1+I669)^I668)/(((1+I669)^I668)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D678, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F680,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[{"$f":"CONCATENATE($C682,\"_\",$B682)","v":"Onshore_Wind_1"},1,"Onshore_Wind","Tech12",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Nacelle"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":0.37327952807383236},{"$f":"IF(ISNUMBER(INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680,0))),INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680))*$H682,$G682)","v":559.91929211074853},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F682,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.2,{"$f":"IF($N682=\"\",0,INDEX(LocalShare_Value,MATCH($N682,LocalShare_Sector,0)))","v":0.66287645272507256},{"$f":"I682*IF($M$65=\"Manual\",K682,IF($M$65=\"Sector\",L682,IF(K682=\"\",L682,K682)))","v":111.98385842214971},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"D27: Electrical equipment"},{"$f":"IF(N682<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N682,IO_Direct_Requirements_T,0)),\"\")","v":0.17915605424382183},"na",{"$f":"IF(P682=\"na\",IF(N682<>\"\",O682*M682,\"\"),P682*M682)","v":20.062586213911118},null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_9",9,"Onshore_Wind","Tech12","Contingency and finance ","Capex",null,3.593261795656813E-2,53.898926934852199,"USDk/MW",1,0.8780192765442697,53.898926934852199,"D64T66: Financial and insurance activities",0.40735340219112987,"na",21.95591126136317,null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_21",21,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_24",24,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_29",29,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech12",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D722,TechRef_List,0),MATCH($F722,TechInputs_T,0))","v":0.34},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D723,TechRef_List,0),MATCH($F723,TechInputs_T,0))","v":27},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech13","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D733, Technology_Data!$C$9:$C$28,0))/10^3","v":72.599999999999994},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F734,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["Offshore_Wind_6",6,"Offshore_Wind","Tech13","Contingency and Finance","Capex",null,8.2196283956279925E-2,287.68699384697976,"USDk/MW",1,0.8780192765442697,287.68699384697976,"D64T66: Financial and insurance activities",0.40735340219112987,"na",117.19027570970584,null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_7",7,"Offshore_Wind","Tech13","Operation ","OpexFixed",null,0.31368730788706606,22.773698552600994,"USDk/MW/yr",0.75,0.93045819510553396,17.080273914450746,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.99515151178208938,null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_19",19,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
["Offshore_Wind_23",23,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech13",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M775/I775,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech14","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D788, Technology_Data!$C$9:$C$28,0))*10^3","v":4000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F788,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["Geothermal_4",4,"Geothermal","Tech14","Wells/drilling","Capex",null,0.36233765454047084,1449.3506181618834,"USDk/MW",0.15,0.82302463891248945,217.4025927242825,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",52.43903562488827,null,null,"Informed by LCR, for goods (10-110MW plant)"]
["Geothermal_12",12,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_17",17,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_22",22,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_29",29,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech14",null,"Capex",null,null,{"$f":"SUMIF($F$792:$F$825,$F828,I$792:I$825)","v":3999.9999999999995},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F828,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M828/I828,0)","v":0.36687474389236913},{"$f":"SUMIF($F$792:$F$825,$F828,M$792:M$825)","v":1467.4989755694764},null,null,null,{"$f":"SUMIF($F$792:$F$825,$F828,Q$792:Q$825)","v":282.72905037699604}]
[null,null,null,"Tech14",null,"LCOE",null,null,{"$f":"((I828*I835+I829)/(8760*I832))*10^3+(I830+I831)","v":67.682219322279622},""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C848,\"_\",$B848)","v":"Hydro_2"},2,{"$f":"C847","v":"Hydro"},"Tech15","Generating unit","Capex",null,0.1174714268617419,244.34056787242315,"USDk/MW",0.5,0.66287645272507256,122.17028393621158,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P848=\"na\",IF(N848<>\"\",O848*M848,\"\"),P848*M848)","v":21.887546015859037},null,null,"Informed by LCR, for goods (50-150 MW plant)"]
["Hydro_10",10,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_15",15,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_21",21,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_27",27,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech15",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D889,TechRef_List,0),MATCH($F889,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Hydro_5",5,"Hydro","Tech16","Electrical Balance of Plant","Capex",null,9.2157486045889012E-2,211.04064304508583,"USDk/MW",0.5,0.66287645272507256,105.52032152254291,"D27: Electrical equipment",0.17915605424382183,"na",18.904604446518221,null,null,"Informed by LCR, for goods (15-50MW plant)"]
["Hydro_13",13,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_20",20,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_25",25,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech16",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D942,TechRef_List,0),MATCH($F942,TechInputs_T,0))","v":0.76},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech17","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D953, Technology_Data!$C$9:$C$28,0))/10^3","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F954,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["0_3",3,{"$f":"C958","v":0},"Tech17","OpexVariable","OpexVariable",null,1,{"$f":"IF(ISNUMBER(INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955,0))),INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955))*$H959,$G959)","v":0},"USD/MWh",null,0.93045819510553396,0,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0]
["0_11",11,0,"Tech17",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_19",19,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech17",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D999,TechRef_List,0),MATCH($F999,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($C1004,TechRef_List,0))","v":"Pumped storage"}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["Hydro_8",8,"Hydro","Tech18",null,null,null,null,0,"",null,0,0,null,"","na",""]
["Hydro_9",9,"Hydro","Tech18",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010,0))),INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010))*$H1020,$G1020)","v":0},"",null,0,0,null,"","na",""]
["Hydro_18",18,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_28",28,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_29",29,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech18",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1052,TechRef_List,0),MATCH($F1052,TechInputs_T,0))","v":0.41666666666666669},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[]
["0_6",6,0,"Tech19","Engineering, procurement, and construction","Capex",null,0.1364190012180268,188.12180267965897,"USD/kW",0.75,0.82701841895905759,141.09135200974424,"D41T43: Construction",0.17943570085223248,"na",25.316825632057498,null,null,"Informed by LCR for other techs (as none for batteries), in particular solar, and reduced due to limited role of batteries in Indonesia"]
["0_14",14,0,"Tech19",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_17",17,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech19",{"$f":"INDEX(TechFuelType,MATCH($D1100,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0)))","v":0.95},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1100,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1100","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1100,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1100=\"\",0,INDEX(LocalShare_Value,MATCH($N1100,LocalShare_Sector,0)))","v":0},{"$f":"I1100*IF($M$65=\"Manual\",K1100,IF($M$65=\"Sector\",L1100,IF(K1100=\"\",L1100,K1100)))","v":0},null,{"$f":"IF(ISTEXT(N1100),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1100,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1100=\"na\",IF(ISTEXT(N1100),O1100*M1100,\"\"),P1100*M1100)","v":""}]
[null,null,null,"Technology",null,"Summary of costs"]
[]
[null,null,null,"Tech20","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D1118, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1120,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Other 1_4",4,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_12",12,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_16",16,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_24",24,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[]
[null,null,null,"Tech20",null,"Capital recovery factor",null,null,{"$f":"(I1164*(1+I1164)^I1163)/(((1+I1164)^I1163)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech21","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1173,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[{"$f":"CONCATENATE($C1178,\"_\",$B1178)","v":"_2"},2,{"$f":"C1177","v":""},"Tech21","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175,0))),INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175))*$H1178,$G1178)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1178=\"na\",IF(N1178<>\"\",O1178*M1178,\"\"),P1178*M1178)","v":""}]
["_11",11,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech21",{"$f":"INDEX(TechFuelType,MATCH($D1210,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1210,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1210","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1210,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1210=\"\",0,INDEX(LocalShare_Value,MATCH($N1210,LocalShare_Sector,0)))","v":0},{"$f":"I1210*IF($M$65=\"Manual\",K1210,IF($M$65=\"Sector\",L1210,IF(K1210=\"\",L1210,K1210)))","v":0},null,{"$f":"IF(ISTEXT(N1210),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1210,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1210=\"na\",IF(ISTEXT(N1210),O1210*M1210,\"\"),P1210*M1210)","v":""}]
[null,null,null,"Tech21",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1218,TechRef_List,0),MATCH($F1218,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_10",10,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech22",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1271/I1271,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech22",null,"LCOE",null,null,{"$f":"((I1268*I1275+I1269)/(8760*I1272))*10^3+(I1270+I1271)","v":0},""]
[null,null,null,"Tech23","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1284,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_9",9,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech23",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,I$1287:I$1320)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1324/I1324,0)","v":0},{"$f":"SUMIF($F$1287:$F$1320,$F1324,M$1287:M$1320)","v":0},null,null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,Q$1287:Q$1320)","v":0}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["_8",8,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,"Tech25",{"$f":"INDEX(TechName_List,MATCH($C1389,TechRef_List,0))","v":"unassigned6"}]
[{"$f":"CONCATENATE($C1397,\"_\",$B1397)","v":"_1"},1,"","Tech25",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395,0))),INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395))*$H1397,$G1397)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1397,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1397=\"\",0,INDEX(LocalShare_Value,MATCH($N1397,LocalShare_Sector,0)))","v":0},{"$f":"I1397*IF($M$65=\"Manual\",K1397,IF($M$65=\"Sector\",L1397,IF(K1397=\"\",L1397,K1397)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1397<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1397,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1397=\"na\",IF(N1397<>\"\",O1397*M1397,\"\"),P1397*M1397)","v":""}]
["_7",7,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech25",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1437,TechRef_List,0),MATCH($F1437,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech26","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1450,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_6",6,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech26",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1490/I1490,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech26",null,"Capital recovery factor",null,null,{"$f":"(I1494*(1+I1494)^I1493)/(((1+I1494)^I1493)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech27","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1503,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_3",3,{"$f":"C1508","v":""},"Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech27",null,"Capex",null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,I$1507:I$1540)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1543,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1543/I1543,0)","v":0},{"$f":"SUMIF($F$1507:$F$1540,$F1543,M$1507:M$1540)","v":0},null,null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,Q$1507:Q$1540)","v":0}]
[null,null,null,"Tech27",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1548,TechRef_List,0),MATCH($F1548,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[{"$f":"CONCATENATE($C1563,\"_\",$B1563)","v":"_2"},2,{"$f":"C1562","v":""},"Tech28","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560,0))),INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560))*$H1563,$G1563)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1563=\"na\",IF(N1563<>\"\",O1563*M1563,\"\"),P1563*M1563)","v":""}]
["_7",7,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech28",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1601/I1601,0)","v":0},0,null,null,null,0]
[null,null,"Tech29",{"$f":"INDEX(TechName_List,MATCH($C1609,TechRef_List,0))","v":"unassigned10"}]
[{"$f":"CONCATENATE($C1617,\"_\",$B1617)","v":"_1"},1,"","Tech29",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615,0))),INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615))*$H1617,$G1617)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1617,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1617=\"\",0,INDEX(LocalShare_Value,MATCH($N1617,LocalShare_Sector,0)))","v":0},{"$f":"I1617*IF($M$65=\"Manual\",K1617,IF($M$65=\"Sector\",L1617,IF(K1617=\"\",L1617,K1617)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1617<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1617,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1617=\"na\",IF(N1617<>\"\",O1617*M1617,\"\"),P1617*M1617)","v":""}]
["_5",5,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech29",null,"Capex",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,I$1617:I$1650)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1653,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1653/I1653,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1653,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,Q$1617:Q$1650)","v":0}]
[null,null,null,"Tech29",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,I$1617:I$1650)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1654/I1654,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1654,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,Q$1617:Q$1650)","v":0}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_3",3,{"$f":"C1673","v":""},"Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech30",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1714,TechRef_List,0),MATCH($F1714,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech30",null,"Capital recovery factor",null,null,{"$f":"(I1714*(1+I1714)^I1713)/(((1+I1714)^I1713)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech31","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1725,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_8",8,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech31",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1767,TechRef_List,0),MATCH($F1767,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech32","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1779,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_6",6,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech32",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1820/I1820,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech33","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1833,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_4",4,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech33",null,"Capex",null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,I$1837:I$1870)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1873,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1873/I1873,0)","v":0},{"$f":"SUMIF($F$1837:$F$1870,$F1873,M$1837:M$1870)","v":0},null,null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,Q$1837:Q$1870)","v":0}]
[null,null,null,"Tech33",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1878,TechRef_List,0),MATCH($F1878,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C1893,\"_\",$B1893)","v":"_2"},2,{"$f":"C1892","v":""},"Tech34","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890,0))),INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890))*$H1893,$G1893)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1893=\"na\",IF(N1893<>\"\",O1893*M1893,\"\"),P1893*M1893)","v":""}]
["_7",7,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech34",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1931/I1931,0)","v":0},0,null,null,null,0]
[]
[null,null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($C1939,TechRef_List,0))","v":"unassigned16"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech35","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1943,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech35","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1944,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech35","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1945,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C1947,\"_\",$B1947)","v":"_1"},1,"","Tech35",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945))*$H1947,$G1947)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1947,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1947=\"\",0,INDEX(LocalShare_Value,MATCH($N1947,LocalShare_Sector,0)))","v":0},{"$f":"I1947*IF($M$65=\"Manual\",K1947,IF($M$65=\"Sector\",L1947,IF(K1947=\"\",L1947,K1947)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1947<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1947,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1947=\"na\",IF(N1947<>\"\",O1947*M1947,\"\"),P1947*M1947)","v":""}]
[{"$f":"CONCATENATE($C1948,\"_\",$B1948)","v":"_2"},2,{"$f":"C1947","v":""},"Tech35","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945))*$H1948,$G1948)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1948=\"na\",IF(N1948<>\"\",O1948*M1948,\"\"),P1948*M1948)","v":""}]
["_3",3,{"$f":"C1948","v":""},"Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_4",4,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_5",5,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_6",6,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_7",7,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_8",8,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech35",{"$f":"INDEX(TechFuelType,MATCH($D1980,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1980,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1980","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1980,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1980=\"\",0,INDEX(LocalShare_Value,MATCH($N1980,LocalShare_Sector,0)))","v":0},{"$f":"I1980*IF($M$65=\"Manual\",K1980,IF($M$65=\"Sector\",L1980,IF(K1980=\"\",L1980,K1980)))","v":0},null,{"$f":"IF(ISTEXT(N1980),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1980,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1980=\"na\",IF(ISTEXT(N1980),O1980*M1980,\"\"),P1980*M1980)","v":""}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech35",null,"Capex",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,I$1947:I$1980)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1983,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1983/I1983,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1983,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,I$1947:I$1980)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1984/I1984,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1984,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1985/I1985,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1986/I1986,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1987,TechRef_List,0),MATCH($F1987,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1988,TechRef_List,0),MATCH($F1988,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1989,TechRef_List,0),MATCH($F1989,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Capital recovery factor",null,null,{"$f":"(I1989*(1+I1989)^I1988)/(((1+I1989)^I1988)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"LCOE",null,null,{"$f":"((I1983*I1990+I1984)/(8760*I1987))*10^3+(I1985+I1986)","v":0},""]
[]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"General_INPUT_S9","index":20,"n_rows":332,"n_cols":54,"rows_kept":332,"cut":false,"hidden":true,"merged":[[6,3,6,14]]}
["Return to Cover"]
[]
[null,"General Input","S9"]
[]
[]
[null,null,"Scenario name","Scenario description"]
[null,null,{"$f":"INDIRECT(\"ScenarioName_\"&$C$3)","v":0},{"$f":"INDIRECT(\"ScenarioDescrip_\"&$C$3)","v":0}]
[]
[]
[null,"Step 3.1","Enter average annual salaries for all sectors corresponding to the sectoral breakdown in the national input output table"]
[null,"Step 3.2","Enter historic and future (projections) capacity data for all technologies for all years of the modeling horizon (enter historic data for at least as many years as the construction period for the relevant technology to avoid the model considering it as new)"]
[null,"Step 3.3","Enter capacity retirements for all technologies over the years of the modeling horizon (this is required to calculate the capacity additions in each year)"]
[null,"Step 3.4","Either enter generation data for all technologies over the years of the modeling horizon or estimate generation using the load factor assumptions entered on the scenario setup sheet (note these may not be representative for all years)"]
[]
[]
[null,null,"Average annual salaries"]
[]
[null,null,"The average annual salary should be a Full-time Equivalent (FTE). Investment estimates are divided by the annual salary to calculate the number of annual FTE jobs."]
[null,null,null,"Salary"]
[null,null,"Sectors ","US$k"]
[null,null,{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},1.6435073761262455]
[null,null,{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},1.6435073761262455]
[null,null,{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D13","v":"D09: Mining support service activities"},3.6768058627321669]
[null,null,{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},2.4166797783663321]
[null,null,{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},2.4166797783663321]
[null,null,{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},2.4166797783663321]
[null,null,{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},2.4166797783663321]
[null,null,{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},2.4166797783663321]
[null,null,{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},2.4166797783663321]
[null,null,{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},2.4166797783663321]
[null,null,{"$f":"Lists!D23","v":"D24: Basic metals"},2.4166797783663321]
[null,null,{"$f":"Lists!D24","v":"D25: Fabricated metal products"},2.4166797783663321]
[null,null,{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D26","v":"D27: Electrical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},2.4166797783663321]
[null,null,{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},2.4166797783663321]
[null,null,{"$f":"Lists!D29","v":"D30: Other transport equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},3.9069537245355597]
[null,null,{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},2.3075542474485196]
[null,null,{"$f":"Lists!D33","v":"D41T43: Construction"},2.5323754370861065]
[null,null,{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},2.1343381631038891]
[null,null,{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},2.8934262673641666]
[null,null,{"$f":"Lists!D36","v":"D50: Water transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D37","v":"D51: Air transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},2.8934262673641666]
[null,null,{"$f":"Lists!D39","v":"D53: Postal and courier activities"},2.8934262673641666]
[null,null,{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},1.7993846336534567]
[null,null,{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},4.1231241610809413]
[null,null,{"$f":"Lists!D42","v":"D61: Telecommunications"},4.1231241610809413]
[null,null,{"$f":"Lists!D43","v":"D62T63: IT and other information services"},4.1231241610809413]
[null,null,{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},3.9700154159660213]
[null,null,{"$f":"Lists!D45","v":"D68: Real estate activities"},3.5643155374701276]
[null,null,{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},2.9754722862492553]
[null,null,{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},2.9754722862492553]
[null,null,{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},3.3550519626199935]
[null,null,{"$f":"Lists!D49","v":"D85: Education"},2.1353025621886856]
[null,null,{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},2.8582193392975666]
[null,null,{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},1.4635744260362307]
[null,null,{"$f":"Lists!D52","v":"D94T96: Other service activities"},1.4635744260362307]
[null,null,{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},1.4635744260362307]
[]
[null,null,"Year",2022]
[null,null,"Source","Indikator Pasar Tenaga Kerja Indonesia Februari 2022 (Lampiran 24)"]
[]
[null,"Scenario input data"]
[]
[null,null,"Historic and future capacity"]
[null,null,"Enter historic and future capacity projections. If historic data is not available enter capacities prior to the first year of data you have as equal to the level in that first year to avoid the model interpreting a sharp increase in newly constructed capacity. Similarly if your projections do not extend to 2050 enter the capacity level for the last year of the projections in all remaining years to avoid the model interpreting a sharp decrease in capacity."]
[null,null,"Unit","MW"]
[null,null,"Source"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[" ",{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B78,TechRef_List,0))","v":"Coal"}]
[null,"Tech2","Coal CCS"]
[null,"Tech3","Gas Open"]
[null,"Tech4","Gas Combined"]
[null,"Tech5","Gas Combined CCS"]
[null,"Tech6","Oil"]
[null,"Tech7","Nuclear"]
[null,"Tech8","Biomass"]
[null,"Tech9","Solar utility"]
[null,"Tech10","Solar rooftop"]
[null,"Tech11","Solar floating"]
[null,"Tech12","Wind onshore"]
[null,"Tech13","Wind offshore"]
[null,"Tech14","Geothermal"]
[null,"Tech15","Hydro large"]
[null,"Tech16","Hydro small"]
[null,"Tech17","Hydrogen"]
[null,"Tech18","Pumped storage"]
[null,"Tech19","Batteries"]
[null,"Tech20","unassigned1"]
[null,"Tech21","unassigned2"]
[null,"Tech22","unassigned3"]
[null,"Tech23","unassigned4"]
[null,"Tech24","unassigned5"]
[null,"Tech25","unassigned6"]
[null,"Tech26","unassigned7"]
[null,"Tech27","unassigned8"]
[null,"Tech28","unassigned9"]
[null,"Tech29","unassigned10"]
[null,"Tech30","unassigned11"]
[null,"Tech31","unassigned12"]
[null,"Tech32","unassigned13"]
[null,"Tech33","unassigned14"]
[null,"Tech34","unassigned15"]
[null,"Tech35","unassigned16"]
[]
[]
[null,null,"Retirements"]
[null,null,"Enter retirements as negative numbers, i.e. the retirement of 10MW of capacity should be entered as -10 in the relevant year"]
[null,null,"Unit","MW"]
[null,null,"Source"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B121,TechRef_List,0))","v":"Coal"}]
[null,"Tech2","Coal CCS"]
[null,"Tech3","Gas Open"]
[null,"Tech4","Gas Combined"]
[null,"Tech5","Gas Combined CCS"]
[null,"Tech6","Oil"]
[null,"Tech7","Nuclear"]
[null,"Tech8","Biomass"]
[null,"Tech9","Solar utility"]
[null,"Tech10","Solar rooftop"]
[null,"Tech11","Solar floating"]
[null,"Tech12","Wind onshore"]
[null,"Tech13","Wind offshore"]
[null,"Tech14","Geothermal"]
[null,"Tech15","Hydro large"]
[null,"Tech16","Hydro small"]
[null,"Tech17","Hydrogen"]
[null,"Tech18","Pumped storage"]
[null,"Tech19","Batteries"]
[null,"Tech20","unassigned1"]
[null,"Tech21","unassigned2"]
[null,"Tech22","unassigned3"]
[null,"Tech23","unassigned4"]
[null,"Tech24","unassigned5"]
[null,"Tech25","unassigned6"]
[null,"Tech26","unassigned7"]
[null,"Tech27","unassigned8"]
[null,"Tech28","unassigned9"]
[null,"Tech29","unassigned10"]
[null,"Tech30","unassigned11"]
[null,"Tech31","unassigned12"]
[null,"Tech32","unassigned13"]
[null,"Tech33","unassigned14"]
[null,"Tech34","unassigned15"]
[null,"Tech35","unassigned16"]
[]
[]
[null,null,"Capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B164,TechRef_List,0))","v":"Coal"},null,{"$f":"E78-D78-E121","v":0},{"$f":"F78-E78-F121","v":0},0,0,0,0,{"$f":"K78-J78-K121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI78-AH78-AI121","v":0},{"$f":"AJ78-AI78-AJ121","v":0},{"$f":"AK78-AJ78-AK121","v":0},{"$f":"AL78-AK78-AL121","v":0},{"$f":"AM78-AL78-AM121","v":0},{"$f":"AN78-AM78-AN121","v":0},{"$f":"AO78-AN78-AO121","v":0},{"$f":"AP78-AO78-AP121","v":0},{"$f":"AQ78-AP78-AQ121","v":0},{"$f":"AR78-AQ78-AR121","v":0},{"$f":"AS78-AR78-AS121","v":0},{"$f":"AT78-AS78-AT121","v":0},{"$f":"AU78-AT78-AU121","v":0},{"$f":"AV78-AU78-AV121","v":0},{"$f":"AW78-AV78-AW121","v":0},{"$f":"AX78-AW78-AX121","v":0},{"$f":"AY78-AX78-AY121","v":0},{"$f":"AZ78-AY78-AZ121","v":0},{"$f":"BA78-AZ78-BA121","v":0},{"$f":"BB78-BA78-BB121","v":0}]
[null,"Tech2","Coal CCS",null,0,0,0,0,0,0,{"$f":"K79-J79-K122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH79-AG79-AH122","v":0},{"$f":"AI79-AH79-AI122","v":0},{"$f":"AJ79-AI79-AJ122","v":0},{"$f":"AK79-AJ79-AK122","v":0},{"$f":"AL79-AK79-AL122","v":0},{"$f":"AM79-AL79-AM122","v":0},{"$f":"AN79-AM79-AN122","v":0},{"$f":"AO79-AN79-AO122","v":0},{"$f":"AP79-AO79-AP122","v":0},{"$f":"AQ79-AP79-AQ122","v":0},{"$f":"AR79-AQ79-AR122","v":0},{"$f":"AS79-AR79-AS122","v":0},{"$f":"AT79-AS79-AT122","v":0},{"$f":"AU79-AT79-AU122","v":0},{"$f":"AV79-AU79-AV122","v":0},{"$f":"AW79-AV79-AW122","v":0},{"$f":"AX79-AW79-AX122","v":0},{"$f":"AY79-AX79-AY122","v":0},{"$f":"AZ79-AY79-AZ122","v":0},{"$f":"BA79-AZ79-BA122","v":0},{"$f":"BB79-BA79-BB122","v":0}]
[null,"Tech3","Gas Open",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC84-AB84-AC127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech9","Solar utility",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",null,0,0,0,0,0,0,{"$f":"K91-J91-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","Hydro large",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech16","Hydro small",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF97-AE97-AF140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,0,0,0,0,0,0,0,0,0,{"$f":"N104-M104-N147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,0,{"$f":"F111-E111-F154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation"]
[null,null,"Electricity generation can be calculated using annual average load factors from capacity information (drag formula for 2010 to the right) or manually input where modelled data exists"]
[null,null,"Unit","GWh"]
[null,null,"Source"]
[null,null,null,"Load factor"]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B207,TechRef_List,0))","v":"Coal"},{"$f":"D78*8760*INDEX(TechInputs_Tbl,MATCH($B207,TechRef_List,0),MATCH($D$205,TechInputs_T,0))/10^3","v":0}]
[null,"Tech2","Coal CCS",0]
[null,"Tech3","Gas Open",0]
[null,"Tech4","Gas Combined",0]
[null,"Tech5","Gas Combined CCS",0]
[null,"Tech6","Oil",0]
[null,"Tech7","Nuclear",0]
[null,"Tech8","Biomass",0]
[null,"Tech9","Solar utility",0]
[null,"Tech10","Solar rooftop",0]
[null,"Tech11","Solar floating",0]
[null,"Tech12","Wind onshore",0]
[null,"Tech13","Wind offshore",0]
[null,"Tech14","Geothermal",0]
[null,"Tech15","Hydro large",0]
[null,"Tech16","Hydro small",0]
[null,"Tech17","Hydrogen",0]
[null,"Tech18","Pumped storage",0]
[null,"Tech19","Batteries",0]
[null,"Tech20","unassigned1",0]
[null,"Tech21","unassigned2",0]
[null,"Tech22","unassigned3",0]
[null,"Tech23","unassigned4",0]
[null,"Tech24","unassigned5",0]
[null,"Tech25","unassigned6",0]
[null,"Tech26","unassigned7",0]
[null,"Tech27","unassigned8",0]
[null,"Tech28","unassigned9",0]
[null,"Tech29","unassigned10",0]
[null,"Tech30","unassigned11",0]
[null,"Tech31","unassigned12",0]
[null,"Tech32","unassigned13",0]
[null,"Tech33","unassigned14",0]
[null,"Tech34","unassigned15",0]
[null,"Tech35","unassigned16",0]
[null,null,"TOTAL",{"$f":"SUM(D207:D241)","v":0},{"$f":"SUM(E207:E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Cumulative capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B251,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech9","Solar utility",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","Hydro large",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech16","Hydro small",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation from capacity added"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B294,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E78=0,0,E251/E78*E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH78=0,0,AH251/AH78*AH207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E79=0,0,E252/E79*E208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG79=0,0,AG252/AG79*AG208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",null,{"$f":"IF(E80=0,0,E253/E80*E209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG80=0,0,AG253/AG80*AG209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E81=0,0,E254/E81*E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG81=0,0,AG254/AG81*AG210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E82=0,0,E255/E82*E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG82=0,0,AG255/AG82*AG211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,{"$f":"IF(E83=0,0,E256/E83*E212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG83=0,0,AG256/AG83*AG212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,{"$f":"IF(E84=0,0,E257/E84*E213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG84=0,0,AG257/AG84*AG213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",null,{"$f":"IF(E85=0,0,E258/E85*E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG85=0,0,AG258/AG85*AG214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech9","Solar utility",null,{"$f":"IF(E86=0,0,E259/E86*E215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG86=0,0,AG259/AG86*AG215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E87=0,0,E260/E87*E216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG87=0,0,AG260/AG87*AG216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",null,{"$f":"IF(E88=0,0,E261/E88*E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG88=0,0,AG261/AG88*AG217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E89=0,0,E262/E89*E218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG89=0,0,AG262/AG89*AG218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E90=0,0,E263/E90*E219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG90=0,0,AG263/AG90*AG219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",null,{"$f":"IF(E91=0,0,E264/E91*E220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG91=0,0,AG264/AG91*AG220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","Hydro large",null,{"$f":"IF(E92=0,0,E265/E92*E221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG92=0,0,AG265/AG92*AG221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech16","Hydro small",null,{"$f":"IF(E93=0,0,E266/E93*E222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG93=0,0,AG266/AG93*AG222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E94=0,0,E267/E94*E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG94=0,0,AG267/AG94*AG223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E95=0,0,E268/E95*E224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG95=0,0,AG268/AG95*AG224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E96=0,0,E269/E96*E225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG96=0,0,AG269/AG96*AG225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E97=0,0,E270/E97*E226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG97=0,0,AG270/AG97*AG226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E98=0,0,E271/E98*E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG98=0,0,AG271/AG98*AG227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E99=0,0,E272/E99*E228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG99=0,0,AG272/AG99*AG228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E100=0,0,E273/E100*E229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG100=0,0,AG273/AG100*AG229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E101=0,0,E274/E101*E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG101=0,0,AG274/AG101*AG230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E102=0,0,E275/E102*E231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG102=0,0,AG275/AG102*AG231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E103=0,0,E276/E103*E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG103=0,0,AG276/AG103*AG232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E104=0,0,E277/E104*E233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG104=0,0,AG277/AG104*AG233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E105=0,0,E278/E105*E234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG105=0,0,AG278/AG105*AG234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E106=0,0,E279/E106*E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG106=0,0,AG279/AG106*AG235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E107=0,0,E280/E107*E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG107=0,0,AG280/AG107*AG236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E108=0,0,E281/E108*E237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG108=0,0,AG281/AG108*AG237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E109=0,0,E282/E109*E238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG109=0,0,AG282/AG109*AG238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E110=0,0,E283/E110*E239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG110=0,0,AG283/AG110*AG239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E111=0,0,E284/E111*E240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG111=0,0,AG284/AG111*AG240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E112=0,0,E285/E112*E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG112=0,0,AG285/AG112*AG241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D294:D328)","v":0},{"$f":"SUM(E294:E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Cost_INPUT_S9","index":21,"n_rows":1999,"n_cols":21,"rows_kept":562,"cut":true,"hidden":true,"merged":[[18,6,18,8]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Cost Input","S9"]
[]
[]
[null,null,"Step 3.5","Complete all yellow shaded cells in the tables below for each technology included in the scenario"]
[]
[null,null,"General","Cost items included in the model can be used as-is, or replaced with an alternative aggregation of cost items to best suit the available data"]
[null,null,"General","Cost items are categorised into capital expenditure (Capex - expressed in cost per MW), fixed operational expenditure (OpexFixed - expressed in cost per MW per year) and variable operational expenditure (OpexVariable - expressed in cost per MWh of electrical output)"]
[null,null,"General","If applicable fuel costs are included in the \"Fuel_Costs\" sheet, variable operational expenditure (OpexVariable) should exclude any fuel costs to avoid double counting"]
[null,null,"General","If cost data is only available at the level of total capex, fixed opex and variable opex, these values can be added in the first three rows of the input tables for each technology and will then be automatically apportioned to the detailed cost items based on the \"Share Input\" percentage values"]
[null,null,"General","Values between 0-100% should be entered in the \"In-country Share\" column for each item; this should reflect the share of the total cost that is spent within the country (i.e. on domestically produced goods and domestic labour/services)"]
[null,null,"General","If the share of the cost that is directly spent on labour is known it can be added to the \"Labour Share Override\" column; if this is left as \"na\" then the average share of spending on labour corresponding to the particular sector will be extracted from the national input output table and used as a proxy"]
[]
[]
[null,null,"Summary"]
[]
[]
[null,null,null,null,null,null,"Local share"]
[null,null,null,"Links","Technology","LCOE","Capex","OpexFixed","OpexVariable"]
[null,null,null,null,null,"USD/MWh","%","%","%"]
[null,null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($D22,TechRef_List,0))","v":"Coal"},{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D22,CostInput_CostCat,F$20)","v":63.46326378010982},{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D22,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0.52200890655849475},0.57499999999999996,0.4]
[null,null,null,"Tech2","Coal CCS",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D23,CostInput_CostCat,F$20)","v":82.894572739494791},0.6,0.6,0.40000000000000008]
[null,null,null,"Tech3","Gas Open",125.26858649329685,0.49134491610384551,0.65,0]
[null,null,null,"Tech4","Gas Combined",87.75434436109407,0.35792200969305715,0.47001783252739487,0.7]
[null,null,null,"Tech5","Gas Combined CCS",108.41856915150814,0.5,0.5,0.7]
[null,null,null,"Tech6","Oil",178.73525315996349,0.49134491610384551,0.65,0]
[null,null,null,"Tech7","Nuclear",83.851180455233347,0.10000000000000002,0,0.1]
[null,null,null,"Tech8","Biomass",66.060055677408286,0.50102709636286358,0.9,0.4]
[null,null,null,"Tech9","Solar utility",57.992217288487609,0.58638637477014066,1,0]
[null,null,null,"Tech10","Solar rooftop",95.935065168863929,0.58638637477014077,1,0]
[null,null,null,"Tech11","Solar floating",62.16555355583202,0.58638637477014077,1,0]
[null,null,null,"Tech12","Wind onshore",74.666419357462729,0.36175065164705628,0.45551730232056442,0]
[null,null,null,"Tech13","Wind offshore",107.37769881245788,0.33489166609688709,0.37252801933788637,0]
[null,null,null,"Tech14","Geothermal",67.682219322279622,0.36687474389236913,0.4,0]
[null,null,null,"Tech15","Hydro large",78.47763889394011,0.58395314335431603,0.5,0]
[null,null,null,"Tech16","Hydro small",40.985867064049309,0.58395314335431592,0.5,0]
[null,null,null,"Tech17","Hydrogen",0,0,0,0]
[null,null,null,"Tech18","Pumped storage",27.280860186209086,0.5,0.5,0.5]
[null,null,null,"Tech19","Batteries",114.94439901461688,0.36479902557856275,0.75,0.2]
[null,null,null,"Tech20","unassigned1",0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D42,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0},0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Manual","Bases the In-country share on manual entries in column L; any blanks will be read as zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Bases the In-country share on sectoral level data contained in the country Input Output table, based on the sector defined in column P"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mix","Bases the In-country share on manual entries in column L where populated and the sectoral level shares in column M where column L is left blank"]
[null,null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($C69,TechRef_List,0))","v":"Coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech1","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))*10^3","v":1400},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F73,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech1","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))/10^3","v":41.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F74,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech1","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))","v":0.12},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F75,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C77,\"_\",$B77)","v":"Coal_1"},1,"Coal","Tech1",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Project planning and management"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":0.10718550063697257},{"$f":"IF(ISNUMBER(INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75,0))),INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75))*$H77,$G77)","v":150.05970089176159},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F77,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N77=\"\",0,INDEX(LocalShare_Value,MATCH($N77,LocalShare_Sector,0)))","v":0.82302463891248945},{"$f":"I77*IF($M$65=\"Manual\",K77,IF($M$65=\"Sector\",L77,IF(K77=\"\",L77,K77)))","v":112.54477566882119},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"D69T75: Professional, scientific and technical activities"},{"$f":"IF(N77<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N77,IO_Direct_Requirements_T,0)),\"\")","v":0.24120703882953812},"na",{"$f":"IF(P77=\"na\",IF(N77<>\"\",O77*M77,\"\"),P77*M77)","v":27.146592074811011},null,null,"Informed by Suralaya EIM"]
[{"$f":"CONCATENATE($C78,\"_\",$B78)","v":"Coal_2"},2,{"$f":"C77","v":"Coal"},"Tech1","Civil works","Capex",null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A78,DefaultComp_Tech,0)),\"\")","v":9.3873274402849219E-2},131.42258416398892,"USDk/MW",0.75,0.82701841895905759,98.566938122991687,"D41T43: Construction",0.17943570085223248,"na",{"$f":"IF(P78=\"na\",IF(N78<>\"\",O78*M78,\"\"),P78*M78)","v":17.686427622957645},null,null,"Informed by Suralaya EIM"]
["Coal_3",3,{"$f":"C78","v":"Coal"},"Tech1","Generating unit","Capex",null,0.14264209386717988,199.69893141405183,"USDk/MW",0.4,0.66287645272507256,79.879572565620734,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P79=\"na\",IF(N79<>\"\",O79*M79,\"\"),P79*M79)","v":14.31090903553965},null,null,"Informed by Suralaya EIM"]
["Coal_4",4,"Coal","Tech1","Mechanical equipment (ash handling, coal handling...)","Capex",null,0.40060957391197144,560.85340347676004,"USDk/MW",0.4,0.64619889974390599,{"$f":"I80*IF($M$65=\"Manual\",K80,IF($M$65=\"Sector\",L80,IF(K80=\"\",L80,K80)))","v":224.34136139070404},"D28: Machinery and equipment, nec",0.255250375952846,"na",57.263216836750495,null,null,"Informed by Suralaya EIM"]
["Coal_5",5,"Coal","Tech1","Electrical balance of plants","Capex",null,0.10815145633943501,151.41203887520902,"USDk/MW",0.4,0.66287645272507256,60.564815550083608,"D27: Electrical equipment",0.17915605424382183,"na",10.850553379957843,null,null,"Informed by Suralaya EIM"]
["Coal_6",6,"Coal","Tech1","Contingency and finance","Capex",null,0.14753810084159191,206.55334117822866,"USDk/MW",0.75,0.8780192765442697,154.91500588367148,"D64T66: Financial and insurance activities",0.40735340219112987,"na",63.10515469717248,null,null,"Informed by Suralaya EIM"]
["Coal_7",7,"Coal","Tech1","Fixed operation","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.75,0.93045819510553396,15.450000000000001,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.90016652742466874,null,null,"Informed by Suralaya EIM"]
["Coal_8",8,"Coal","Tech1","Maintenance","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.4,0.64619889974390599,8.24,"D28: Machinery and equipment, nec",0.255250375952846,"na",2.103263097851451,null,null,"Informed by Suralaya EIM"]
["Coal_9",9,"Coal","Tech1","Variable maintenance","OpexVariable",null,1,0.12,"USD/MWh",0.4,0.64619889974390599,4.8000000000000001E-2,"D28: Machinery and equipment, nec",0.255250375952846,"na",1.2252018045736609E-2,null,null,"Informed by Suralaya EIM"]
["Coal_10",10,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_11",11,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_12",12,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_13",13,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_14",14,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_15",15,"Coal","Tech1","","",null,"",0,null,null,0,0,"","","na",""]
["Coal_16",16,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_17",17,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_18",18,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_19",19,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_20",20,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_21",21,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_22",22,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_23",23,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_24",24,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_25",25,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_26",26,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_27",27,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_28",28,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_29",29,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_30",30,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech1",{"$f":"INDEX(TechFuelType,MATCH($D110,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D110,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D110,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E110,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G110","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F110,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N110=\"\",0,INDEX(LocalShare_Value,MATCH($N110,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I110*IF($M$65=\"Manual\",K110,IF($M$65=\"Sector\",L110,IF(K110=\"\",L110,K110)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N110),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N110,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P110=\"na\",IF(ISTEXT(N110),O110*M110,\"\"),P110*M110)","v":1.2962162162162165},null,null,null,"Manual adjustment based on Suralaya EIM to calibrate to employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech1",null,"Capex",null,null,{"$f":"SUMIF($F$77:$F$110,$F113,I$77:I$110)","v":1400},"USDk/MW","Summary",{"$f":"IFERROR(M113/I113,0)","v":0.52200890655849475},{"$f":"SUMIF($F$77:$F$110,$F113,M$77:M$110)","v":730.81246918189265},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F113,Q$77:Q$110)","v":190.36285364718913}]
[null,null,null,"Tech1",null,"OpexFixed",null,null,41.2,"USDk/MW/yr","Summary",{"$f":"IFERROR(M114/I114,0)","v":0.57499999999999996},{"$f":"SUMIF($F$77:$F$110,$F114,M$77:M$110)","v":23.69},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F114,Q$77:Q$110)","v":3.0034296252761199}]
[null,null,null,"Tech1",null,"OpexVariable",null,null,0.12,"USD/MWh","Summary",{"$f":"IFERROR(M115/I115,0)","v":0.4},4.8000000000000001E-2,null,null,null,1.2252018045736609E-2]
[null,null,null,"Tech1",null,"Fuel",null,null,{"$f":"SUMIF($F$77:$F$110,$F116,I$77:I$110)","v":32.405405405405411},"USD/MWh","Summary",{"$f":"IFERROR(M116/I116,0)","v":1},{"$f":"SUMIF($F$77:$F$110,$F116,M$77:M$110)","v":32.405405405405411},null,null,null,1.2962162162162165]
[null,null,null,"Tech1",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D117,TechRef_List,0),MATCH($F117,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D118,TechRef_List,0),MATCH($F118,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D119,TechRef_List,0),MATCH($F119,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Capital recovery factor",null,null,{"$f":"(I119*(1+I119)^I118)/(((1+I119)^I118)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"LCOE",null,null,{"$f":"((I113*I120+I114)/(8760*I117))*10^3+(I115+I116)","v":63.46326378010982},""]
[]
[]
[null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($C124,TechRef_List,0))","v":"Coal CCS"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech2","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))*10^3","v":1950},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F128,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech2","Total","OpexFixed",{"$f":"(INDEX(Technology_Data!$H$9:$H$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))/10^3) +\n(INDEX(Technology_Data!$H$9:$H$28, MATCH($D$73, Technology_Data!$C$9:$C$28,0))/10^3)","v":83},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F129,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech2","Total","OpexVariable",{"$f":"(INDEX(Technology_Data!$K$9:$K$28,MATCH($D128,Technology_Data!$C$9:$C$28,0)))+\n(INDEX(Technology_Data!$K$9:$K$28,MATCH($D$73,Technology_Data!$C$9:$C$28,0)))","v":3.22},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F130,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C132,\"_\",$B132)","v":"_1"},1,null,"Tech2","Capital investment","Capex",null,1,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130))*$H132,$G132)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F132,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.6,{"$f":"IF($N132=\"\",0,INDEX(LocalShare_Value,MATCH($N132,LocalShare_Sector,0)))","v":0.93045819510553396},{"$f":"I132*IF($M$65=\"Manual\",K132,IF($M$65=\"Sector\",L132,IF(K132=\"\",L132,K132)))","v":1170},"D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF(N132<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N132,IO_Direct_Requirements_T,0)),\"\")","v":5.8263205658554605E-2},"na",{"$f":"IF(P132=\"na\",IF(N132<>\"\",O132*M132,\"\"),P132*M132)","v":68.16795062050889},null,null,"Informed by average capex share for coal from Suralaya EIM"]
[{"$f":"CONCATENATE($C133,\"_\",$B133)","v":"0_2"},2,{"$f":"C132","v":0},"Tech2","Fixed operation","OpexFixed",null,1,83,"USDk/MW/yr",0.6,{"$f":"IF($N133=\"\",0,INDEX(LocalShare_Value,MATCH($N133,LocalShare_Sector,0)))","v":0.93045819510553396},49.8,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P133=\"na\",IF(N133<>\"\",O133*M133,\"\"),P133*M133)","v":2.9015076417960191},null,null,"Informed by average fixed opex share for coal from Suralaya EIM"]
["0_3",3,{"$f":"C133","v":0},"Tech2","Variable operation","OpexVariable",null,1,3.22,"USD/MWh",0.4,{"$f":"IF($N134=\"\",0,INDEX(LocalShare_Value,MATCH($N134,LocalShare_Sector,0)))","v":0.93045819510553396},1.2880000000000003,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",7.504300888821834E-2,null,null,"Informed by variable opex share for coal from Suralaya EIM"]
["0_4",4,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_5",5,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_6",6,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_7",7,0,"Tech2",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130))*$H138,$G138)","v":0},"",null,null,0,null,"","na",""]
["0_8",8,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_9",9,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_10",10,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_11",11,{"$f":"C141","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_12",12,{"$f":"C142","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_13",13,{"$f":"C143","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_14",14,{"$f":"C144","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_15",15,{"$f":"C145","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_16",16,0,"Tech2",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$f":"IF($N147=\"\",0,INDEX(LocalShare_Value,MATCH($N147,LocalShare_Sector,0)))","v":0},0,{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},"","na",""]
["0_17",17,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_18",18,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_19",19,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_20",20,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_21",21,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_22",22,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_24",24,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_25",25,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_27",27,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_28",28,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_29",29,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_30",30,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech2",{"$f":"INDEX(TechFuelType,MATCH($D165,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D165,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D165,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E165,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G165","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F165,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N165=\"\",0,INDEX(LocalShare_Value,MATCH($N165,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I165*IF($M$65=\"Manual\",K165,IF($M$65=\"Sector\",L165,IF(K165=\"\",L165,K165)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N165),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N165,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P165=\"na\",IF(ISTEXT(N165),O165*M165,\"\"),P165*M165)","v":1.2962162162162165},null,null,null,"Manual adjustment based on Suralaya EIM to calibrate to employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech2",null,"Capex",null,null,{"$f":"SUMIF($F$132:$F$165,$F168,I$132:I$165)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F168,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M168/I168,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F168,M$132:M$165)","v":1170},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F168,Q$132:Q$165)","v":68.16795062050889}]
[null,null,null,"Tech2",null,"OpexFixed",null,null,{"$f":"SUMIF($F$132:$F$165,$F169,I$132:I$165)","v":83},"USDk/MW/yr","Summary",{"$f":"IFERROR(M169/I169,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F169,M$132:M$165)","v":49.8},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F169,Q$132:Q$165)","v":2.9015076417960191}]
[null,null,null,"Tech2",null,"OpexVariable",null,null,3.22,"USD/MWh","Summary",{"$f":"IFERROR(M170/I170,0)","v":0.40000000000000008},1.2880000000000003,null,null,null,7.504300888821834E-2]
[null,null,null,"Tech2",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",{"$f":"IFERROR(M171/I171,0)","v":1},32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech2",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D172,TechRef_List,0),MATCH($F172,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D173,TechRef_List,0),MATCH($F173,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D174,TechRef_List,0),MATCH($F174,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Capital recovery factor",null,null,{"$f":"(I174*(1+I174)^I173)/(((1+I174)^I173)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"LCOE",null,null,{"$f":"((I168*I175+I169)/(8760*I172))*10^3+(I170+I171)","v":82.894572739494791},""]
[]
[]
[null,null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($C179,TechRef_List,0))","v":"Gas Open"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech3","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))*10^3","v":772.80000000000007},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F183,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech3","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))/10^3","v":23.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F184,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech3","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F185,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C187,\"_\",$B187)","v":"OCGT_1"},1,"OCGT","Tech3",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185,0))),INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185))*$H187,$G187)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F187,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N187=\"\",0,INDEX(LocalShare_Value,MATCH($N187,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I187*IF($M$65=\"Manual\",K187,IF($M$65=\"Sector\",L187,IF(K187=\"\",L187,K187)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N187<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N187,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P187=\"na\",IF(N187<>\"\",O187*M187,\"\"),P187*M187)","v":7.5582087866444203},null,null,"As per coal, higher than other capex as typically low skilled labour"]
[{"$f":"CONCATENATE($C188,\"_\",$B188)","v":"OCGT_2"},2,{"$f":"C187","v":"OCGT"},"Tech3","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",{"$f":"IF(P188=\"na\",IF(N188<>\"\",O188*M188,\"\"),P188*M188)","v":35.802034188526548},null,null,"Informed by LCR for goods"]
["OCGT_3",3,{"$f":"C188","v":"OCGT"},"Tech3","Balance of plant / Electrical equipment","Capex",null,0.23602605116792025,182.40093234256878,"USDk/MW",0.35,0.66287645272507256,63.84032631989907,"D27: Electrical equipment",0.17915605424382183,"na",11.437380965111124,null,null,"Informed by LCR for goods"]
["OCGT_4",4,"OCGT","Tech3","Project Planning and Management","Capex",null,0.12964767333857377,100.19172195604982,"USDk/MW",1,0.82302463891248945,100.19172195604982,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",24.166948568251197,null,null,"Informed by LCR for services"]
["OCGT_5",5,"OCGT","Tech3","Contingency and finance","Capex",null,4.3083315705663018E-2,33.294786377336386,"USDk/MW",1,0.8780192765442697,33.294786377336386,"D64T66: Financial and insurance activities",0.40735340219112987,"na",13.562744506034861,null,null,"Informed by LCR for services"]
["OCGT_6",6,"OCGT","Tech3","Operation ","OpexFixed",null,0.41666666666666669,9.6666666666666661,"USDk/MW/yr",1,0.93045819510553396,9.6666666666666661,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.56321098803269454,null,null,"Informed by LCR for services"]
["OCGT_7",7,"OCGT","Tech3","Maintenance","OpexFixed",null,0.58333333333333337,13.533333333333333,"USDk/MW/yr",0.4,0.66287645272507256,5.413333333333334,"D27: Electrical equipment",0.17915605424382183,"na",0.96983144030655566,null,null,"Informed by LCR for goods"]
["OCGT_8",8,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_9",9,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_10",10,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_11",11,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_12",12,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_13",13,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_15",15,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_16",16,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_17",17,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_18",18,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_19",19,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_20",20,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_21",21,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_23",23,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_24",24,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_25",25,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_26",26,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_27",27,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_28",28,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_29",29,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech3",{"$f":"INDEX(TechFuelType,MATCH($D220,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D220,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D220,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E220,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G220","v":89.933333333333337},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F220,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N220=\"\",0,INDEX(LocalShare_Value,MATCH($N220,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I220*IF($M$65=\"Manual\",K220,IF($M$65=\"Sector\",L220,IF(K220=\"\",L220,K220)))","v":89.933333333333337},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N220),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N220,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},"na",{"$f":"IF(P220=\"na\",IF(ISTEXT(N220),O220*M220,\"\"),P220*M220)","v":7.4946988988105341}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech3",null,"Capex",null,null,{"$f":"SUMIF($F$187:$F$220,$F223,I$187:I$220)","v":772.80000000000018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F223,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M223/I223,0)","v":0.49134491610384551},{"$f":"SUMIF($F$187:$F$220,$F223,M$187:M$220)","v":379.71135116505189},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F223,Q$187:Q$220)","v":92.527317014568155}]
[null,null,null,"Tech3",null,"OpexFixed",null,null,{"$f":"SUMIF($F$187:$F$220,$F224,I$187:I$220)","v":23.2},"USDk/MW/yr","Summary",{"$f":"IFERROR(M224/I224,0)","v":0.65},{"$f":"SUMIF($F$187:$F$220,$F224,M$187:M$220)","v":15.08},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F224,Q$187:Q$220)","v":1.5330424283392503}]
[null,null,null,"Tech3",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M225/I225,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech3",null,"Fuel",null,null,89.933333333333337,"USD/MWh","Summary",{"$f":"IFERROR(M226/I226,0)","v":1},89.933333333333337,null,null,null,7.4946988988105341]
[null,null,null,"Tech3",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D227,TechRef_List,0),MATCH($F227,TechInputs_T,0))","v":0.35},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D228,TechRef_List,0),MATCH($F228,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D229,TechRef_List,0),MATCH($F229,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Capital recovery factor",null,null,{"$f":"(I229*(1+I229)^I228)/(((1+I229)^I228)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"LCOE",null,null,{"$f":"((I223*I230+I224)/(8760*I227))*10^3+(I225+I226)","v":125.26858649329685},""]
[]
[]
[null,null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($C234,TechRef_List,0))","v":"Gas Combined"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech4","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))*10^3","v":690},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F238,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech4","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))/10^3","v":23.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F239,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech4","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))","v":2.2999999999999998},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F240,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C242,\"_\",$B242)","v":"CCGT_1"},1,"CCGT","Tech4",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":0.10236022390755364},{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240))*$H242,$G242)","v":70.628554496212018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F242,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N242=\"\",0,INDEX(LocalShare_Value,MATCH($N242,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I242*IF($M$65=\"Manual\",K242,IF($M$65=\"Sector\",L242,IF(K242=\"\",L242,K242)))","v":52.971415872159014},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N242<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N242,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P242=\"na\",IF(N242<>\"\",O242*M242,\"\"),P242*M242)","v":9.5049631321559236},null,null,"As per coal, higher than other capex as typically low skilled labour"]
[{"$f":"CONCATENATE($C243,\"_\",$B243)","v":"CCGT_2"},2,{"$f":"C242","v":"CCGT"},"Tech4","Generating unit ","Capex",null,0.35175553795411618,{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240))*$H243,$G243)","v":242.71132118834018},"USDk/MW",0.2,0.66287645272507256,48.542264237668036,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P243=\"na\",IF(N243<>\"\",O243*M243,\"\"),P243*M243)","v":8.6966405248815875},null,null,"Informed by LCR for goods (100-300MW plant)"]
["CCGT_3",3,{"$f":"C243","v":"CCGT"},"Tech4","Electrical / I&C system","Capex",null,0.34263646505052475,236.41916088486207,"USDk/MW",0.2,0.66287645272507256,47.283832176972417,"D27: Electrical equipment",0.17915605424382183,"na",8.471184802353438,null,null,"Informed by LCR for goods (100-300MW plant)"]
["CCGT_4",4,"CCGT","Tech4","Project Planning and Management","Capex",null,4.9503887990747675E-2,34.157682713615898,"USDk/MW",0.7,0.82302463891248945,23.910377899531127,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",5.7673514504411347,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_5",5,"CCGT","Tech4","Fees and contingency","Capex",null,0.15374388509705772,106.08328071696982,"USDk/MW",0.7,0.8780192765442697,74.258296501878874,"D64T66: Financial and insurance activities",0.40735340219112987,"na",30.249369720958036,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_6",6,"CCGT","Tech4","Operations","OpexFixed",null,0.42504458131848721,9.9885476609844499,"USDk/MW/yr",0.7,0.93045819510553396,6.9919833626891146,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.40737536462154805,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_7",7,"CCGT","Tech4","Maintenance","OpexFixed",null,0.57495541868151279,13.51145233901555,"USDk/MW/yr",0.3,0.66287645272507256,4.0534357017046645,"D27: Electrical equipment",0.17915605424382183,"na",0.72619754644844492,null,null,"Informed by LCR for goods (100-300MW plant)"]
["CCGT_8",8,"CCGT","Tech4","Utilities","OpexVariable",null,1,2.2999999999999998,"USD/MWh",0.7,0.93045819510553396,1.6099999999999999,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",9.3803761110272901E-2,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_9",9,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_13",13,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_18",18,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_26",26,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech4",null,"OpexFixed",null,null,{"$f":"SUMIF($F$242:$F$275,$F279,I$242:I$275)","v":23.5},"USDk/MW/yr","Summary",{"$f":"IFERROR(M279/I279,0)","v":0.47001783252739487},{"$f":"SUMIF($F$242:$F$275,$F279,M$242:M$275)","v":11.04541906439378},null,null,null,{"$f":"SUMIF($F$242:$F$275,$F279,Q$242:Q$275)","v":1.133572911069993}]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C298,\"_\",$B298)","v":"CCGT_2"},2,{"$f":"C297","v":"CCGT"},"Tech5","Fixed operation","OpexFixed",null,1,{"$f":"IF(ISNUMBER(INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295,0))),INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295))*$H298,$G298)","v":32.5},"USDk/MW/yr",0.5,0.93045819510553396,16.25,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P298=\"na\",IF(N298<>\"\",O298*M298,\"\"),P298*M298)","v":0.94677709195151238},null,null,"Informed by average fixed opex share for CCGT"]
["CCGT_8",8,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
["CCGT_16",16,"CCGT","Tech5",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":0},{"$error":"#N/A"},"na",{"$error":"#N/A"}]
["CCGT_24",24,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech5",null,"Capital recovery factor",null,null,{"$f":"(I339*(1+I339)^I338)/(((1+I339)^I338)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[{"$f":"CONCATENATE($C352,\"_\",$B352)","v":"OCGT_1"},1,"OCGT","Tech6",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350,0))),INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350))*$H352,$G352)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F352,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N352=\"\",0,INDEX(LocalShare_Value,MATCH($N352,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I352*IF($M$65=\"Manual\",K352,IF($M$65=\"Sector\",L352,IF(K352=\"\",L352,K352)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N352<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N352,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P352=\"na\",IF(N352<>\"\",O352*M352,\"\"),P352*M352)","v":7.5582087866444203},null,null,"As per Open Gas"]
["OCGT_13",13,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech6",{"$f":"INDEX(TechFuelType,MATCH($D385,TechRef_List,0))","v":"Fuel oil "},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D385,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D385,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E385,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G385","v":143.39999999999998},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F385,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N385=\"\",0,INDEX(LocalShare_Value,MATCH($N385,LocalShare_Sector,0)))","v":0.83546452287825956},{"$f":"I385*IF($M$65=\"Manual\",K385,IF($M$65=\"Sector\",L385,IF(K385=\"\",L385,K385)))","v":143.39999999999998},"D19: Coke and refined petroleum products",{"$f":"IF(ISTEXT(N385),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N385,IO_Direct_Requirements_T,0)),\"\")","v":3.5828927543725679E-2},"na",{"$f":"IF(P385=\"na\",IF(ISTEXT(N385),O385*M385,\"\"),P385*M385)","v":5.1378682097702617}]
[]
[null,null,null,"Tech7","Total","OpexVariable",{"$f":"Technology_Data!L56","v":17.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F405,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Nuclear_11",11,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_19",19,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_20",20,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_29",29,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech7",null,"OpexVariable",null,null,17.5,"USD/MWh","Summary",{"$f":"IFERROR(M445/I445,0)","v":0.1},1.75,null,null,null,0.31352309492668823]
[null,null,null,"Tech7",null,"Capital recovery factor",null,null,{"$f":"(I449*(1+I449)^I448)/(((1+I449)^I448)-1)","v":0.10032950922550407},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech8","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))*10^3","v":2000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F458,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech8","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))","v":3.0430000000000001},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F460,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Biomass_9",9,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_17",17,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_25",25,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_28",28,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech8",null,"Capex",null,null,{"$f":"SUMIF($F$462:$F$495,$F498,I$462:I$495)","v":2000},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F498,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M498/I498,0)","v":0.50102709636286358},{"$f":"SUMIF($F$462:$F$495,$F498,M$462:M$495)","v":1002.0541927257273},null,null,null,{"$f":"SUMIF($F$462:$F$495,$F498,Q$462:Q$495)","v":264.97504184344865}]
[null,null,null,"Tech8",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D503,TechRef_List,0),MATCH($F503,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Tech9","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D513, Technology_Data!$C$9:$C$28,0))/10^3","v":14.4},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F514,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["Solar PV_7",7,"Solar PV","Tech9","Land","Capex",null,2.6067439381839233E-3,2.0645411990416673,"USDk/MW",1,0.92772917459109927,2.0645411990416673,"D68: Real estate activities",0.12145047598285008,"na",0.25073951130981453,null,null,"Informed by Suralaya EIM"]
["Solar PV_15",15,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_20",20,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_27",27,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech9",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M556/I556,0)","v":0},0,null,null,null,0]
[null,null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($C564,TechRef_List,0))","v":"Solar rooftop"}]
[null,null,null,"Tech10","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D568, Technology_Data!$C$9:$C$28,0))*10^3","v":1320},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F568,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["Solar PV_5",5,"Solar PV","Tech10","BOS, grid connection","Capex",null,0.17168191945546854,226.62013368121848,"USDk/MW",0.3,0.66287645272507256,67.986040104365543,"D27: Electrical equipment",0.17915605424382183,"na",12.18011068876036,null,null,"Informed by Suralaya EIM"]
["Solar PV_13",13,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_18",18,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_26",26,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech10",null,"OpexFixed",null,null,{"$f":"SUMIF($F$572:$F$605,$F609,I$572:I$605)","v":14.399999999999999},"USDk/MW/yr","Summary",{"$f":"IFERROR(M609/I609,0)","v":1},{"$f":"SUMIF($F$572:$F$605,$F609,M$572:M$605)","v":14.399999999999999},null,null,null,{"$f":"SUMIF($F$572:$F$605,$F609,Q$572:Q$605)","v":1.6157275686141688}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Solar PV_3",3,{"$f":"C628","v":"Solar PV"},"Tech11","Racking/Mounting","Capex",null,9.2439051375561715E-2,82.363194775625502,"USDk/MW",0.42399999999999999,0.73545452158003621,34.92199458486521,"D25: Fabricated metal products",0.16775131609978383,"na",5.8582105524406627,null,null,"Informed by Suralaya EIM"]
["Solar PV_11",11,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_16",16,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_25",25,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech11",null,"Capital recovery factor",null,null,{"$f":"(I669*(1+I669)^I668)/(((1+I669)^I668)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D678, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F680,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[{"$f":"CONCATENATE($C682,\"_\",$B682)","v":"Onshore_Wind_1"},1,"Onshore_Wind","Tech12",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Nacelle"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":0.37327952807383236},{"$f":"IF(ISNUMBER(INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680,0))),INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680))*$H682,$G682)","v":559.91929211074853},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F682,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.2,{"$f":"IF($N682=\"\",0,INDEX(LocalShare_Value,MATCH($N682,LocalShare_Sector,0)))","v":0.66287645272507256},{"$f":"I682*IF($M$65=\"Manual\",K682,IF($M$65=\"Sector\",L682,IF(K682=\"\",L682,K682)))","v":111.98385842214971},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"D27: Electrical equipment"},{"$f":"IF(N682<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N682,IO_Direct_Requirements_T,0)),\"\")","v":0.17915605424382183},"na",{"$f":"IF(P682=\"na\",IF(N682<>\"\",O682*M682,\"\"),P682*M682)","v":20.062586213911118},null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_9",9,"Onshore_Wind","Tech12","Contingency and finance ","Capex",null,3.593261795656813E-2,53.898926934852199,"USDk/MW",1,0.8780192765442697,53.898926934852199,"D64T66: Financial and insurance activities",0.40735340219112987,"na",21.95591126136317,null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_21",21,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_24",24,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_29",29,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech12",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D722,TechRef_List,0),MATCH($F722,TechInputs_T,0))","v":0.34},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D723,TechRef_List,0),MATCH($F723,TechInputs_T,0))","v":27},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech13","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D733, Technology_Data!$C$9:$C$28,0))/10^3","v":72.599999999999994},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F734,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["Offshore_Wind_6",6,"Offshore_Wind","Tech13","Contingency and Finance","Capex",null,8.2196283956279925E-2,287.68699384697976,"USDk/MW",1,0.8780192765442697,287.68699384697976,"D64T66: Financial and insurance activities",0.40735340219112987,"na",117.19027570970584,null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_7",7,"Offshore_Wind","Tech13","Operation ","OpexFixed",null,0.31368730788706606,22.773698552600994,"USDk/MW/yr",0.75,0.93045819510553396,17.080273914450746,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.99515151178208938,null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_19",19,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
["Offshore_Wind_23",23,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech13",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M775/I775,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech14","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D788, Technology_Data!$C$9:$C$28,0))*10^3","v":4000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F788,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["Geothermal_4",4,"Geothermal","Tech14","Wells/drilling","Capex",null,0.36233765454047084,1449.3506181618834,"USDk/MW",0.15,0.82302463891248945,217.4025927242825,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",52.43903562488827,null,null,"Informed by LCR, for goods (10-110MW plant)"]
["Geothermal_12",12,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_17",17,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_22",22,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_29",29,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech14",null,"Capex",null,null,{"$f":"SUMIF($F$792:$F$825,$F828,I$792:I$825)","v":3999.9999999999995},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F828,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M828/I828,0)","v":0.36687474389236913},{"$f":"SUMIF($F$792:$F$825,$F828,M$792:M$825)","v":1467.4989755694764},null,null,null,{"$f":"SUMIF($F$792:$F$825,$F828,Q$792:Q$825)","v":282.72905037699604}]
[null,null,null,"Tech14",null,"LCOE",null,null,{"$f":"((I828*I835+I829)/(8760*I832))*10^3+(I830+I831)","v":67.682219322279622},""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C848,\"_\",$B848)","v":"Hydro_2"},2,{"$f":"C847","v":"Hydro"},"Tech15","Generating unit","Capex",null,0.1174714268617419,244.34056787242315,"USDk/MW",0.5,0.66287645272507256,122.17028393621158,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P848=\"na\",IF(N848<>\"\",O848*M848,\"\"),P848*M848)","v":21.887546015859037},null,null,"Informed by LCR, for goods (50-150 MW plant)"]
["Hydro_10",10,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_15",15,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_21",21,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_27",27,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech15",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D889,TechRef_List,0),MATCH($F889,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Hydro_5",5,"Hydro","Tech16","Electrical Balance of Plant","Capex",null,9.2157486045889012E-2,211.04064304508583,"USDk/MW",0.5,0.66287645272507256,105.52032152254291,"D27: Electrical equipment",0.17915605424382183,"na",18.904604446518221,null,null,"Informed by LCR, for goods (15-50MW plant)"]
["Hydro_13",13,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_20",20,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_25",25,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech16",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D942,TechRef_List,0),MATCH($F942,TechInputs_T,0))","v":0.76},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech17","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D953, Technology_Data!$C$9:$C$28,0))/10^3","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F954,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["0_3",3,{"$f":"C958","v":0},"Tech17","OpexVariable","OpexVariable",null,1,{"$f":"IF(ISNUMBER(INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955,0))),INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955))*$H959,$G959)","v":0},"USD/MWh",null,0.93045819510553396,0,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0]
["0_11",11,0,"Tech17",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_19",19,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech17",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D999,TechRef_List,0),MATCH($F999,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($C1004,TechRef_List,0))","v":"Pumped storage"}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["Hydro_8",8,"Hydro","Tech18",null,null,null,null,0,"",null,0,0,null,"","na",""]
["Hydro_9",9,"Hydro","Tech18",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010,0))),INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010))*$H1020,$G1020)","v":0},"",null,0,0,null,"","na",""]
["Hydro_18",18,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_28",28,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_29",29,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech18",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1052,TechRef_List,0),MATCH($F1052,TechInputs_T,0))","v":0.41666666666666669},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[]
["0_6",6,0,"Tech19","Engineering, procurement, and construction","Capex",null,0.1364190012180268,188.12180267965897,"USD/kW",0.75,0.82701841895905759,141.09135200974424,"D41T43: Construction",0.17943570085223248,"na",25.316825632057498,null,null,"Informed by LCR for other techs (as none for batteries), in particular solar, and reduced due to limited role of batteries in Indonesia"]
["0_14",14,0,"Tech19",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_17",17,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech19",{"$f":"INDEX(TechFuelType,MATCH($D1100,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0)))","v":0.95},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1100,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1100","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1100,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1100=\"\",0,INDEX(LocalShare_Value,MATCH($N1100,LocalShare_Sector,0)))","v":0},{"$f":"I1100*IF($M$65=\"Manual\",K1100,IF($M$65=\"Sector\",L1100,IF(K1100=\"\",L1100,K1100)))","v":0},null,{"$f":"IF(ISTEXT(N1100),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1100,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1100=\"na\",IF(ISTEXT(N1100),O1100*M1100,\"\"),P1100*M1100)","v":""}]
[null,null,null,"Technology",null,"Summary of costs"]
[]
[null,null,null,"Tech20","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D1118, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1120,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Other 1_4",4,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_12",12,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_16",16,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_24",24,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[]
[null,null,null,"Tech20",null,"Capital recovery factor",null,null,{"$f":"(I1164*(1+I1164)^I1163)/(((1+I1164)^I1163)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech21","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1173,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[{"$f":"CONCATENATE($C1178,\"_\",$B1178)","v":"_2"},2,{"$f":"C1177","v":""},"Tech21","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175,0))),INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175))*$H1178,$G1178)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1178=\"na\",IF(N1178<>\"\",O1178*M1178,\"\"),P1178*M1178)","v":""}]
["_11",11,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech21",{"$f":"INDEX(TechFuelType,MATCH($D1210,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1210,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1210","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1210,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1210=\"\",0,INDEX(LocalShare_Value,MATCH($N1210,LocalShare_Sector,0)))","v":0},{"$f":"I1210*IF($M$65=\"Manual\",K1210,IF($M$65=\"Sector\",L1210,IF(K1210=\"\",L1210,K1210)))","v":0},null,{"$f":"IF(ISTEXT(N1210),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1210,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1210=\"na\",IF(ISTEXT(N1210),O1210*M1210,\"\"),P1210*M1210)","v":""}]
[null,null,null,"Tech21",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1218,TechRef_List,0),MATCH($F1218,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_10",10,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech22",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1271/I1271,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech22",null,"LCOE",null,null,{"$f":"((I1268*I1275+I1269)/(8760*I1272))*10^3+(I1270+I1271)","v":0},""]
[null,null,null,"Tech23","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1284,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_9",9,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech23",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,I$1287:I$1320)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1324/I1324,0)","v":0},{"$f":"SUMIF($F$1287:$F$1320,$F1324,M$1287:M$1320)","v":0},null,null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,Q$1287:Q$1320)","v":0}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["_8",8,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,"Tech25",{"$f":"INDEX(TechName_List,MATCH($C1389,TechRef_List,0))","v":"unassigned6"}]
[{"$f":"CONCATENATE($C1397,\"_\",$B1397)","v":"_1"},1,"","Tech25",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395,0))),INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395))*$H1397,$G1397)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1397,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1397=\"\",0,INDEX(LocalShare_Value,MATCH($N1397,LocalShare_Sector,0)))","v":0},{"$f":"I1397*IF($M$65=\"Manual\",K1397,IF($M$65=\"Sector\",L1397,IF(K1397=\"\",L1397,K1397)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1397<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1397,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1397=\"na\",IF(N1397<>\"\",O1397*M1397,\"\"),P1397*M1397)","v":""}]
["_7",7,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech25",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1437,TechRef_List,0),MATCH($F1437,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech26","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1450,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_6",6,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech26",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1490/I1490,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech26",null,"Capital recovery factor",null,null,{"$f":"(I1494*(1+I1494)^I1493)/(((1+I1494)^I1493)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech27","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1503,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_3",3,{"$f":"C1508","v":""},"Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech27",null,"Capex",null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,I$1507:I$1540)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1543,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1543/I1543,0)","v":0},{"$f":"SUMIF($F$1507:$F$1540,$F1543,M$1507:M$1540)","v":0},null,null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,Q$1507:Q$1540)","v":0}]
[null,null,null,"Tech27",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1548,TechRef_List,0),MATCH($F1548,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[{"$f":"CONCATENATE($C1563,\"_\",$B1563)","v":"_2"},2,{"$f":"C1562","v":""},"Tech28","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560,0))),INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560))*$H1563,$G1563)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1563=\"na\",IF(N1563<>\"\",O1563*M1563,\"\"),P1563*M1563)","v":""}]
["_7",7,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech28",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1601/I1601,0)","v":0},0,null,null,null,0]
[null,null,"Tech29",{"$f":"INDEX(TechName_List,MATCH($C1609,TechRef_List,0))","v":"unassigned10"}]
[{"$f":"CONCATENATE($C1617,\"_\",$B1617)","v":"_1"},1,"","Tech29",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615,0))),INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615))*$H1617,$G1617)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1617,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1617=\"\",0,INDEX(LocalShare_Value,MATCH($N1617,LocalShare_Sector,0)))","v":0},{"$f":"I1617*IF($M$65=\"Manual\",K1617,IF($M$65=\"Sector\",L1617,IF(K1617=\"\",L1617,K1617)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1617<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1617,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1617=\"na\",IF(N1617<>\"\",O1617*M1617,\"\"),P1617*M1617)","v":""}]
["_5",5,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech29",null,"Capex",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,I$1617:I$1650)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1653,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1653/I1653,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1653,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,Q$1617:Q$1650)","v":0}]
[null,null,null,"Tech29",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,I$1617:I$1650)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1654/I1654,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1654,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,Q$1617:Q$1650)","v":0}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_3",3,{"$f":"C1673","v":""},"Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech30",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1714,TechRef_List,0),MATCH($F1714,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech30",null,"Capital recovery factor",null,null,{"$f":"(I1714*(1+I1714)^I1713)/(((1+I1714)^I1713)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech31","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1725,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_8",8,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech31",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1767,TechRef_List,0),MATCH($F1767,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech32","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1779,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_6",6,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech32",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1820/I1820,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech33","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1833,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_4",4,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech33",null,"Capex",null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,I$1837:I$1870)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1873,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1873/I1873,0)","v":0},{"$f":"SUMIF($F$1837:$F$1870,$F1873,M$1837:M$1870)","v":0},null,null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,Q$1837:Q$1870)","v":0}]
[null,null,null,"Tech33",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1878,TechRef_List,0),MATCH($F1878,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C1893,\"_\",$B1893)","v":"_2"},2,{"$f":"C1892","v":""},"Tech34","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890,0))),INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890))*$H1893,$G1893)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1893=\"na\",IF(N1893<>\"\",O1893*M1893,\"\"),P1893*M1893)","v":""}]
["_7",7,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech34",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1931/I1931,0)","v":0},0,null,null,null,0]
[]
[null,null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($C1939,TechRef_List,0))","v":"unassigned16"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech35","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1943,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech35","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1944,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech35","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1945,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C1947,\"_\",$B1947)","v":"_1"},1,"","Tech35",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945))*$H1947,$G1947)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1947,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1947=\"\",0,INDEX(LocalShare_Value,MATCH($N1947,LocalShare_Sector,0)))","v":0},{"$f":"I1947*IF($M$65=\"Manual\",K1947,IF($M$65=\"Sector\",L1947,IF(K1947=\"\",L1947,K1947)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1947<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1947,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1947=\"na\",IF(N1947<>\"\",O1947*M1947,\"\"),P1947*M1947)","v":""}]
[{"$f":"CONCATENATE($C1948,\"_\",$B1948)","v":"_2"},2,{"$f":"C1947","v":""},"Tech35","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945))*$H1948,$G1948)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1948=\"na\",IF(N1948<>\"\",O1948*M1948,\"\"),P1948*M1948)","v":""}]
["_3",3,{"$f":"C1948","v":""},"Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_4",4,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_5",5,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_6",6,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_7",7,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_8",8,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech35",{"$f":"INDEX(TechFuelType,MATCH($D1980,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1980,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1980","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1980,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1980=\"\",0,INDEX(LocalShare_Value,MATCH($N1980,LocalShare_Sector,0)))","v":0},{"$f":"I1980*IF($M$65=\"Manual\",K1980,IF($M$65=\"Sector\",L1980,IF(K1980=\"\",L1980,K1980)))","v":0},null,{"$f":"IF(ISTEXT(N1980),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1980,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1980=\"na\",IF(ISTEXT(N1980),O1980*M1980,\"\"),P1980*M1980)","v":""}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech35",null,"Capex",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,I$1947:I$1980)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1983,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1983/I1983,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1983,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,I$1947:I$1980)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1984/I1984,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1984,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1985/I1985,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1986/I1986,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1987,TechRef_List,0),MATCH($F1987,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1988,TechRef_List,0),MATCH($F1988,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1989,TechRef_List,0),MATCH($F1989,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Capital recovery factor",null,null,{"$f":"(I1989*(1+I1989)^I1988)/(((1+I1989)^I1988)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"LCOE",null,null,{"$f":"((I1983*I1990+I1984)/(8760*I1987))*10^3+(I1985+I1986)","v":0},""]
[]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"General_INPUT_S10","index":22,"n_rows":332,"n_cols":54,"rows_kept":332,"cut":false,"hidden":true,"merged":[[6,3,6,14]]}
["Return to Cover"]
[]
[null,"General Input","S10"]
[]
[]
[null,null,"Scenario name","Scenario description"]
[null,null,{"$f":"INDIRECT(\"ScenarioName_\"&$C$3)","v":0},{"$f":"INDIRECT(\"ScenarioDescrip_\"&$C$3)","v":0}]
[]
[]
[null,"Step 3.1","Enter average annual salaries for all sectors corresponding to the sectoral breakdown in the national input output table"]
[null,"Step 3.2","Enter historic and future (projections) capacity data for all technologies for all years of the modeling horizon (enter historic data for at least as many years as the construction period for the relevant technology to avoid the model considering it as new)"]
[null,"Step 3.3","Enter capacity retirements for all technologies over the years of the modeling horizon (this is required to calculate the capacity additions in each year)"]
[null,"Step 3.4","Either enter generation data for all technologies over the years of the modeling horizon or estimate generation using the load factor assumptions entered on the scenario setup sheet (note these may not be representative for all years)"]
[]
[]
[null,null,"Average annual salaries"]
[]
[null,null,"The average annual salary should be a Full-time Equivalent (FTE). Investment estimates are divided by the annual salary to calculate the number of annual FTE jobs."]
[null,null,null,"Salary"]
[null,null,"Sectors ","US$k"]
[null,null,{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},1.6435073761262455]
[null,null,{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},1.6435073761262455]
[null,null,{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},3.6768058627321669]
[null,null,{"$f":"Lists!D13","v":"D09: Mining support service activities"},3.6768058627321669]
[null,null,{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},2.4166797783663321]
[null,null,{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},2.4166797783663321]
[null,null,{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},2.4166797783663321]
[null,null,{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},2.4166797783663321]
[null,null,{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},2.4166797783663321]
[null,null,{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},2.4166797783663321]
[null,null,{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},2.4166797783663321]
[null,null,{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},2.4166797783663321]
[null,null,{"$f":"Lists!D23","v":"D24: Basic metals"},2.4166797783663321]
[null,null,{"$f":"Lists!D24","v":"D25: Fabricated metal products"},2.4166797783663321]
[null,null,{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D26","v":"D27: Electrical equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},2.4166797783663321]
[null,null,{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},2.4166797783663321]
[null,null,{"$f":"Lists!D29","v":"D30: Other transport equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},2.4166797783663321]
[null,null,{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},3.9069537245355597]
[null,null,{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},2.3075542474485196]
[null,null,{"$f":"Lists!D33","v":"D41T43: Construction"},2.5323754370861065]
[null,null,{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},2.1343381631038891]
[null,null,{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},2.8934262673641666]
[null,null,{"$f":"Lists!D36","v":"D50: Water transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D37","v":"D51: Air transport"},2.8934262673641666]
[null,null,{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},2.8934262673641666]
[null,null,{"$f":"Lists!D39","v":"D53: Postal and courier activities"},2.8934262673641666]
[null,null,{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},1.7993846336534567]
[null,null,{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},4.1231241610809413]
[null,null,{"$f":"Lists!D42","v":"D61: Telecommunications"},4.1231241610809413]
[null,null,{"$f":"Lists!D43","v":"D62T63: IT and other information services"},4.1231241610809413]
[null,null,{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},3.9700154159660213]
[null,null,{"$f":"Lists!D45","v":"D68: Real estate activities"},3.5643155374701276]
[null,null,{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},2.9754722862492553]
[null,null,{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},2.9754722862492553]
[null,null,{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},3.3550519626199935]
[null,null,{"$f":"Lists!D49","v":"D85: Education"},2.1353025621886856]
[null,null,{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},2.8582193392975666]
[null,null,{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},1.4635744260362307]
[null,null,{"$f":"Lists!D52","v":"D94T96: Other service activities"},1.4635744260362307]
[null,null,{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},1.4635744260362307]
[]
[null,null,"Year",2022]
[null,null,"Source","Indikator Pasar Tenaga Kerja Indonesia Februari 2022 (Lampiran 24)"]
[]
[null,"Scenario input data"]
[]
[null,null,"Historic and future capacity"]
[null,null,"Enter historic and future capacity projections. If historic data is not available enter capacities prior to the first year of data you have as equal to the level in that first year to avoid the model interpreting a sharp increase in newly constructed capacity. Similarly if your projections do not extend to 2050 enter the capacity level for the last year of the projections in all remaining years to avoid the model interpreting a sharp decrease in capacity."]
[null,null,"Unit","MW"]
[null,null,"Source"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[" ",{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B78,TechRef_List,0))","v":"Coal"}]
[null,"Tech2","Coal CCS"]
[null,"Tech3","Gas Open"]
[null,"Tech4","Gas Combined"]
[null,"Tech5","Gas Combined CCS"]
[null,"Tech6","Oil"]
[null,"Tech7","Nuclear"]
[null,"Tech8","Biomass"]
[null,"Tech9","Solar utility"]
[null,"Tech10","Solar rooftop"]
[null,"Tech11","Solar floating"]
[null,"Tech12","Wind onshore"]
[null,"Tech13","Wind offshore"]
[null,"Tech14","Geothermal"]
[null,"Tech15","Hydro large"]
[null,"Tech16","Hydro small"]
[null,"Tech17","Hydrogen"]
[null,"Tech18","Pumped storage"]
[null,"Tech19","Batteries"]
[null,"Tech20","unassigned1"]
[null,"Tech21","unassigned2"]
[null,"Tech22","unassigned3"]
[null,"Tech23","unassigned4"]
[null,"Tech24","unassigned5"]
[null,"Tech25","unassigned6"]
[null,"Tech26","unassigned7"]
[null,"Tech27","unassigned8"]
[null,"Tech28","unassigned9"]
[null,"Tech29","unassigned10"]
[null,"Tech30","unassigned11"]
[null,"Tech31","unassigned12"]
[null,"Tech32","unassigned13"]
[null,"Tech33","unassigned14"]
[null,"Tech34","unassigned15"]
[null,"Tech35","unassigned16"]
[]
[]
[null,null,"Retirements"]
[null,null,"Enter retirements as negative numbers, i.e. the retirement of 10MW of capacity should be entered as -10 in the relevant year"]
[null,null,"Unit","MW"]
[null,null,"Source"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B121,TechRef_List,0))","v":"Coal"}]
[null,"Tech2","Coal CCS"]
[null,"Tech3","Gas Open"]
[null,"Tech4","Gas Combined"]
[null,"Tech5","Gas Combined CCS"]
[null,"Tech6","Oil"]
[null,"Tech7","Nuclear"]
[null,"Tech8","Biomass"]
[null,"Tech9","Solar utility"]
[null,"Tech10","Solar rooftop"]
[null,"Tech11","Solar floating"]
[null,"Tech12","Wind onshore"]
[null,"Tech13","Wind offshore"]
[null,"Tech14","Geothermal"]
[null,"Tech15","Hydro large"]
[null,"Tech16","Hydro small"]
[null,"Tech17","Hydrogen"]
[null,"Tech18","Pumped storage"]
[null,"Tech19","Batteries"]
[null,"Tech20","unassigned1"]
[null,"Tech21","unassigned2"]
[null,"Tech22","unassigned3"]
[null,"Tech23","unassigned4"]
[null,"Tech24","unassigned5"]
[null,"Tech25","unassigned6"]
[null,"Tech26","unassigned7"]
[null,"Tech27","unassigned8"]
[null,"Tech28","unassigned9"]
[null,"Tech29","unassigned10"]
[null,"Tech30","unassigned11"]
[null,"Tech31","unassigned12"]
[null,"Tech32","unassigned13"]
[null,"Tech33","unassigned14"]
[null,"Tech34","unassigned15"]
[null,"Tech35","unassigned16"]
[]
[]
[null,null,"Capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B164,TechRef_List,0))","v":"Coal"},null,{"$f":"E78-D78-E121","v":0},{"$f":"F78-E78-F121","v":0},0,0,0,0,{"$f":"K78-J78-K121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI78-AH78-AI121","v":0},{"$f":"AJ78-AI78-AJ121","v":0},{"$f":"AK78-AJ78-AK121","v":0},{"$f":"AL78-AK78-AL121","v":0},{"$f":"AM78-AL78-AM121","v":0},{"$f":"AN78-AM78-AN121","v":0},{"$f":"AO78-AN78-AO121","v":0},{"$f":"AP78-AO78-AP121","v":0},{"$f":"AQ78-AP78-AQ121","v":0},{"$f":"AR78-AQ78-AR121","v":0},{"$f":"AS78-AR78-AS121","v":0},{"$f":"AT78-AS78-AT121","v":0},{"$f":"AU78-AT78-AU121","v":0},{"$f":"AV78-AU78-AV121","v":0},{"$f":"AW78-AV78-AW121","v":0},{"$f":"AX78-AW78-AX121","v":0},{"$f":"AY78-AX78-AY121","v":0},{"$f":"AZ78-AY78-AZ121","v":0},{"$f":"BA78-AZ78-BA121","v":0},{"$f":"BB78-BA78-BB121","v":0}]
[null,"Tech2","Coal CCS",null,0,0,0,0,0,0,{"$f":"K79-J79-K122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH79-AG79-AH122","v":0},{"$f":"AI79-AH79-AI122","v":0},{"$f":"AJ79-AI79-AJ122","v":0},{"$f":"AK79-AJ79-AK122","v":0},{"$f":"AL79-AK79-AL122","v":0},{"$f":"AM79-AL79-AM122","v":0},{"$f":"AN79-AM79-AN122","v":0},{"$f":"AO79-AN79-AO122","v":0},{"$f":"AP79-AO79-AP122","v":0},{"$f":"AQ79-AP79-AQ122","v":0},{"$f":"AR79-AQ79-AR122","v":0},{"$f":"AS79-AR79-AS122","v":0},{"$f":"AT79-AS79-AT122","v":0},{"$f":"AU79-AT79-AU122","v":0},{"$f":"AV79-AU79-AV122","v":0},{"$f":"AW79-AV79-AW122","v":0},{"$f":"AX79-AW79-AX122","v":0},{"$f":"AY79-AX79-AY122","v":0},{"$f":"AZ79-AY79-AZ122","v":0},{"$f":"BA79-AZ79-BA122","v":0},{"$f":"BB79-BA79-BB122","v":0}]
[null,"Tech3","Gas Open",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC84-AB84-AC127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech9","Solar utility",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",null,0,0,0,0,0,0,{"$f":"K91-J91-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","Hydro large",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech16","Hydro small",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF97-AE97-AF140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,0,0,0,0,0,0,0,0,0,{"$f":"N104-M104-N147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,0,{"$f":"F111-E111-F154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation"]
[null,null,"Electricity generation can be calculated using annual average load factors from capacity information (drag formula for 2010 to the right) or manually input where modelled data exists"]
[null,null,"Unit","GWh"]
[null,null,"Source"]
[null,null,null,"Load factor"]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B207,TechRef_List,0))","v":"Coal"},{"$f":"D78*8760*INDEX(TechInputs_Tbl,MATCH($B207,TechRef_List,0),MATCH($D$205,TechInputs_T,0))/10^3","v":0}]
[null,"Tech2","Coal CCS",0]
[null,"Tech3","Gas Open",0]
[null,"Tech4","Gas Combined",0]
[null,"Tech5","Gas Combined CCS",0]
[null,"Tech6","Oil",0]
[null,"Tech7","Nuclear",0]
[null,"Tech8","Biomass",0]
[null,"Tech9","Solar utility",0]
[null,"Tech10","Solar rooftop",0]
[null,"Tech11","Solar floating",0]
[null,"Tech12","Wind onshore",0]
[null,"Tech13","Wind offshore",0]
[null,"Tech14","Geothermal",0]
[null,"Tech15","Hydro large",0]
[null,"Tech16","Hydro small",0]
[null,"Tech17","Hydrogen",0]
[null,"Tech18","Pumped storage",0]
[null,"Tech19","Batteries",0]
[null,"Tech20","unassigned1",0]
[null,"Tech21","unassigned2",0]
[null,"Tech22","unassigned3",0]
[null,"Tech23","unassigned4",0]
[null,"Tech24","unassigned5",0]
[null,"Tech25","unassigned6",0]
[null,"Tech26","unassigned7",0]
[null,"Tech27","unassigned8",0]
[null,"Tech28","unassigned9",0]
[null,"Tech29","unassigned10",0]
[null,"Tech30","unassigned11",0]
[null,"Tech31","unassigned12",0]
[null,"Tech32","unassigned13",0]
[null,"Tech33","unassigned14",0]
[null,"Tech34","unassigned15",0]
[null,"Tech35","unassigned16",0]
[null,null,"TOTAL",{"$f":"SUM(D207:D241)","v":0},{"$f":"SUM(E207:E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Cumulative capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B251,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech9","Solar utility",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","Hydro large",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech16","Hydro small",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D195,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D196,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D197,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,E$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$250<Period_Start,0,SUM(OFFSET($D198,0,MATCH(Period_Start,$E$163:$BB$163,0),1,AK$250-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation from capacity added"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","Calculated"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B294,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E78=0,0,E251/E78*E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH78=0,0,AH251/AH78*AH207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E79=0,0,E252/E79*E208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG79=0,0,AG252/AG79*AG208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",null,{"$f":"IF(E80=0,0,E253/E80*E209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG80=0,0,AG253/AG80*AG209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E81=0,0,E254/E81*E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG81=0,0,AG254/AG81*AG210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E82=0,0,E255/E82*E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG82=0,0,AG255/AG82*AG211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,{"$f":"IF(E83=0,0,E256/E83*E212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG83=0,0,AG256/AG83*AG212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,{"$f":"IF(E84=0,0,E257/E84*E213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG84=0,0,AG257/AG84*AG213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",null,{"$f":"IF(E85=0,0,E258/E85*E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG85=0,0,AG258/AG85*AG214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech9","Solar utility",null,{"$f":"IF(E86=0,0,E259/E86*E215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG86=0,0,AG259/AG86*AG215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E87=0,0,E260/E87*E216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG87=0,0,AG260/AG87*AG216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",null,{"$f":"IF(E88=0,0,E261/E88*E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG88=0,0,AG261/AG88*AG217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E89=0,0,E262/E89*E218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG89=0,0,AG262/AG89*AG218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E90=0,0,E263/E90*E219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG90=0,0,AG263/AG90*AG219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",null,{"$f":"IF(E91=0,0,E264/E91*E220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG91=0,0,AG264/AG91*AG220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","Hydro large",null,{"$f":"IF(E92=0,0,E265/E92*E221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG92=0,0,AG265/AG92*AG221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech16","Hydro small",null,{"$f":"IF(E93=0,0,E266/E93*E222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG93=0,0,AG266/AG93*AG222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E94=0,0,E267/E94*E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG94=0,0,AG267/AG94*AG223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E95=0,0,E268/E95*E224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG95=0,0,AG268/AG95*AG224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E96=0,0,E269/E96*E225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG96=0,0,AG269/AG96*AG225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,{"$f":"IF(E97=0,0,E270/E97*E226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG97=0,0,AG270/AG97*AG226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E98=0,0,E271/E98*E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG98=0,0,AG271/AG98*AG227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E99=0,0,E272/E99*E228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG99=0,0,AG272/AG99*AG228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E100=0,0,E273/E100*E229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG100=0,0,AG273/AG100*AG229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E101=0,0,E274/E101*E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG101=0,0,AG274/AG101*AG230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E102=0,0,E275/E102*E231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG102=0,0,AG275/AG102*AG231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E103=0,0,E276/E103*E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG103=0,0,AG276/AG103*AG232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E104=0,0,E277/E104*E233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG104=0,0,AG277/AG104*AG233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E105=0,0,E278/E105*E234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG105=0,0,AG278/AG105*AG234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E106=0,0,E279/E106*E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG106=0,0,AG279/AG106*AG235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E107=0,0,E280/E107*E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG107=0,0,AG280/AG107*AG236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E108=0,0,E281/E108*E237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG108=0,0,AG281/AG108*AG237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E109=0,0,E282/E109*E238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG109=0,0,AG282/AG109*AG238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E110=0,0,E283/E110*E239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG110=0,0,AG283/AG110*AG239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E111=0,0,E284/E111*E240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG111=0,0,AG284/AG111*AG240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E112=0,0,E285/E112*E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG112=0,0,AG285/AG112*AG241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D294:D328)","v":0},{"$f":"SUM(E294:E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Cost_INPUT_S10","index":23,"n_rows":1999,"n_cols":21,"rows_kept":562,"cut":true,"hidden":true,"merged":[[18,6,18,8]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Cost Input","S10"]
[]
[]
[null,null,"Step 3.5","Complete all yellow shaded cells in the tables below for each technology included in the scenario"]
[]
[null,null,"General","Cost items included in the model can be used as-is, or replaced with an alternative aggregation of cost items to best suit the available data"]
[null,null,"General","Cost items are categorised into capital expenditure (Capex - expressed in cost per MW), fixed operational expenditure (OpexFixed - expressed in cost per MW per year) and variable operational expenditure (OpexVariable - expressed in cost per MWh of electrical output)"]
[null,null,"General","If applicable fuel costs are included in the \"Fuel_Costs\" sheet, variable operational expenditure (OpexVariable) should exclude any fuel costs to avoid double counting"]
[null,null,"General","If cost data is only available at the level of total capex, fixed opex and variable opex, these values can be added in the first three rows of the input tables for each technology and will then be automatically apportioned to the detailed cost items based on the \"Share Input\" percentage values"]
[null,null,"General","Values between 0-100% should be entered in the \"In-country Share\" column for each item; this should reflect the share of the total cost that is spent within the country (i.e. on domestically produced goods and domestic labour/services)"]
[null,null,"General","If the share of the cost that is directly spent on labour is known it can be added to the \"Labour Share Override\" column; if this is left as \"na\" then the average share of spending on labour corresponding to the particular sector will be extracted from the national input output table and used as a proxy"]
[]
[]
[null,null,"Summary"]
[]
[]
[null,null,null,null,null,null,"Local share"]
[null,null,null,"Links","Technology","LCOE","Capex","OpexFixed","OpexVariable"]
[null,null,null,null,null,"USD/MWh","%","%","%"]
[null,null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($D22,TechRef_List,0))","v":"Coal"},{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D22,CostInput_CostCat,F$20)","v":63.46326378010982},{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D22,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0.52200890655849475},0.57499999999999996,0.4]
[null,null,null,"Tech2","Coal CCS",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D23,CostInput_CostCat,F$20)","v":82.894572739494791},0.6,0.6,0.40000000000000008]
[null,null,null,"Tech3","Gas Open",125.26858649329685,0.49134491610384551,0.65,0]
[null,null,null,"Tech4","Gas Combined",87.75434436109407,0.35792200969305715,0.47001783252739487,0.7]
[null,null,null,"Tech5","Gas Combined CCS",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D26,CostInput_CostCat,F$20)","v":108.41856915150814},0.5,0.5,0.7]
[null,null,null,"Tech6","Oil",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$D27,CostInput_CostCat,F$20)","v":178.73525315996349},0.49134491610384551,0.65,0]
[null,null,null,"Tech7","Nuclear",83.851180455233347,0.10000000000000002,0,0.1]
[null,null,null,"Tech8","Biomass",66.060055677408286,0.50102709636286358,0.9,0.4]
[null,null,null,"Tech9","Solar utility",57.992217288487609,0.58638637477014066,1,0]
[null,null,null,"Tech10","Solar rooftop",95.935065168863929,0.58638637477014077,1,0]
[null,null,null,"Tech11","Solar floating",62.16555355583202,0.58638637477014077,1,0]
[null,null,null,"Tech12","Wind onshore",74.666419357462729,0.36175065164705628,0.45551730232056442,0]
[null,null,null,"Tech13","Wind offshore",107.37769881245788,0.33489166609688709,0.37252801933788637,0]
[null,null,null,"Tech14","Geothermal",67.682219322279622,0.36687474389236913,0.4,0]
[null,null,null,"Tech15","Hydro large",78.47763889394011,0.58395314335431603,0.5,0]
[null,null,null,"Tech16","Hydro small",40.985867064049309,0.58395314335431592,0.5,0]
[null,null,null,"Tech17","Hydrogen",0,0,0,0]
[null,null,null,"Tech18","Pumped storage",27.280860186209086,0.5,0.5,0.5]
[null,null,null,"Tech19","Batteries",114.94439901461688,0.36479902557856275,0.75,0.2]
[null,null,null,"Tech20","unassigned1",0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,{"$f":"SUMIFS($L$68:$L$2272,CostInput_Technology,$D42,CostInput_CostCat,G$20,$K$68:$K$2272,\"Summary\")","v":0},0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Manual","Bases the In-country share on manual entries in column L; any blanks will be read as zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Bases the In-country share on sectoral level data contained in the country Input Output table, based on the sector defined in column P"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mix","Bases the In-country share on manual entries in column L where populated and the sectoral level shares in column M where column L is left blank"]
[null,null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($C69,TechRef_List,0))","v":"Coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech1","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))*10^3","v":1400},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F73,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech1","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))/10^3","v":41.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F74,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech1","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D73, Technology_Data!$C$9:$C$28,0))","v":0.12},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F75,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C77,\"_\",$B77)","v":"Coal_1"},1,"Coal","Tech1",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Project planning and management"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":0.10718550063697257},{"$f":"IF(ISNUMBER(INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75,0))),INDEX($G$73:$G$75,MATCH($F77,$F$73:$F$75))*$H77,$G77)","v":150.05970089176159},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F77,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N77=\"\",0,INDEX(LocalShare_Value,MATCH($N77,LocalShare_Sector,0)))","v":0.82302463891248945},{"$f":"I77*IF($M$65=\"Manual\",K77,IF($M$65=\"Sector\",L77,IF(K77=\"\",L77,K77)))","v":112.54477566882119},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A77,DefaultComp_Tech,0)),\"\")","v":"D69T75: Professional, scientific and technical activities"},{"$f":"IF(N77<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N77,IO_Direct_Requirements_T,0)),\"\")","v":0.24120703882953812},"na",{"$f":"IF(P77=\"na\",IF(N77<>\"\",O77*M77,\"\"),P77*M77)","v":27.146592074811011},null,null,"Informed by Suralaya EIM"]
[{"$f":"CONCATENATE($C78,\"_\",$B78)","v":"Coal_2"},2,{"$f":"C77","v":"Coal"},"Tech1","Civil works","Capex",null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A78,DefaultComp_Tech,0)),\"\")","v":9.3873274402849219E-2},131.42258416398892,"USDk/MW",0.75,0.82701841895905759,98.566938122991687,"D41T43: Construction",0.17943570085223248,"na",{"$f":"IF(P78=\"na\",IF(N78<>\"\",O78*M78,\"\"),P78*M78)","v":17.686427622957645},null,null,"Informed by Suralaya EIM"]
["Coal_3",3,{"$f":"C78","v":"Coal"},"Tech1","Generating unit","Capex",null,0.14264209386717988,199.69893141405183,"USDk/MW",0.4,0.66287645272507256,79.879572565620734,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P79=\"na\",IF(N79<>\"\",O79*M79,\"\"),P79*M79)","v":14.31090903553965},null,null,"Informed by Suralaya EIM"]
["Coal_4",4,"Coal","Tech1","Mechanical equipment (ash handling, coal handling...)","Capex",null,0.40060957391197144,560.85340347676004,"USDk/MW",0.4,0.64619889974390599,{"$f":"I80*IF($M$65=\"Manual\",K80,IF($M$65=\"Sector\",L80,IF(K80=\"\",L80,K80)))","v":224.34136139070404},"D28: Machinery and equipment, nec",0.255250375952846,"na",57.263216836750495,null,null,"Informed by Suralaya EIM"]
["Coal_5",5,"Coal","Tech1","Electrical balance of plants","Capex",null,0.10815145633943501,151.41203887520902,"USDk/MW",0.4,0.66287645272507256,60.564815550083608,"D27: Electrical equipment",0.17915605424382183,"na",10.850553379957843,null,null,"Informed by Suralaya EIM"]
["Coal_6",6,"Coal","Tech1","Contingency and finance","Capex",null,0.14753810084159191,206.55334117822866,"USDk/MW",0.75,0.8780192765442697,154.91500588367148,"D64T66: Financial and insurance activities",0.40735340219112987,"na",63.10515469717248,null,null,"Informed by Suralaya EIM"]
["Coal_7",7,"Coal","Tech1","Fixed operation","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.75,0.93045819510553396,15.450000000000001,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.90016652742466874,null,null,"Informed by Suralaya EIM"]
["Coal_8",8,"Coal","Tech1","Maintenance","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.4,0.64619889974390599,8.24,"D28: Machinery and equipment, nec",0.255250375952846,"na",2.103263097851451,null,null,"Informed by Suralaya EIM"]
["Coal_9",9,"Coal","Tech1","Variable maintenance","OpexVariable",null,1,0.12,"USD/MWh",0.4,0.64619889974390599,4.8000000000000001E-2,"D28: Machinery and equipment, nec",0.255250375952846,"na",1.2252018045736609E-2,null,null,"Informed by Suralaya EIM"]
["Coal_10",10,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_11",11,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_12",12,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_13",13,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_14",14,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_15",15,"Coal","Tech1","","",null,"",0,null,null,0,0,"","","na",""]
["Coal_16",16,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_17",17,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_18",18,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_19",19,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_20",20,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_21",21,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_22",22,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_23",23,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_24",24,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_25",25,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_26",26,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_27",27,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_28",28,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_29",29,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
["Coal_30",30,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech1",{"$f":"INDEX(TechFuelType,MATCH($D110,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D110,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D110,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E110,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G110","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F110,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N110=\"\",0,INDEX(LocalShare_Value,MATCH($N110,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I110*IF($M$65=\"Manual\",K110,IF($M$65=\"Sector\",L110,IF(K110=\"\",L110,K110)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N110),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N110,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P110=\"na\",IF(ISTEXT(N110),O110*M110,\"\"),P110*M110)","v":1.2962162162162165},null,null,null,"Manual adjustment based on Suralaya EIM to calibrate to employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech1",null,"Capex",null,null,{"$f":"SUMIF($F$77:$F$110,$F113,I$77:I$110)","v":1400},"USDk/MW","Summary",{"$f":"IFERROR(M113/I113,0)","v":0.52200890655849475},{"$f":"SUMIF($F$77:$F$110,$F113,M$77:M$110)","v":730.81246918189265},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F113,Q$77:Q$110)","v":190.36285364718913}]
[null,null,null,"Tech1",null,"OpexFixed",null,null,41.2,"USDk/MW/yr","Summary",{"$f":"IFERROR(M114/I114,0)","v":0.57499999999999996},{"$f":"SUMIF($F$77:$F$110,$F114,M$77:M$110)","v":23.69},null,null,null,{"$f":"SUMIF($F$77:$F$110,$F114,Q$77:Q$110)","v":3.0034296252761199}]
[null,null,null,"Tech1",null,"OpexVariable",null,null,0.12,"USD/MWh","Summary",{"$f":"IFERROR(M115/I115,0)","v":0.4},4.8000000000000001E-2,null,null,null,1.2252018045736609E-2]
[null,null,null,"Tech1",null,"Fuel",null,null,{"$f":"SUMIF($F$77:$F$110,$F116,I$77:I$110)","v":32.405405405405411},"USD/MWh","Summary",{"$f":"IFERROR(M116/I116,0)","v":1},{"$f":"SUMIF($F$77:$F$110,$F116,M$77:M$110)","v":32.405405405405411},null,null,null,1.2962162162162165]
[null,null,null,"Tech1",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D117,TechRef_List,0),MATCH($F117,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D118,TechRef_List,0),MATCH($F118,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D119,TechRef_List,0),MATCH($F119,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"Capital recovery factor",null,null,{"$f":"(I119*(1+I119)^I118)/(((1+I119)^I118)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech1",null,"LCOE",null,null,{"$f":"((I113*I120+I114)/(8760*I117))*10^3+(I115+I116)","v":63.46326378010982},""]
[]
[]
[null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($C124,TechRef_List,0))","v":"Coal CCS"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech2","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))*10^3","v":1950},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F128,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech2","Total","OpexFixed",{"$f":"(INDEX(Technology_Data!$H$9:$H$28, MATCH($D128, Technology_Data!$C$9:$C$28,0))/10^3) +\n(INDEX(Technology_Data!$H$9:$H$28, MATCH($D$73, Technology_Data!$C$9:$C$28,0))/10^3)","v":83},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F129,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech2","Total","OpexVariable",{"$f":"(INDEX(Technology_Data!$K$9:$K$28,MATCH($D128,Technology_Data!$C$9:$C$28,0)))+\n(INDEX(Technology_Data!$K$9:$K$28,MATCH($D$73,Technology_Data!$C$9:$C$28,0)))","v":3.22},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F130,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C132,\"_\",$B132)","v":"_1"},1,null,"Tech2","Capital investment","Capex",null,1,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F132,$F$128:$F$130))*$H132,$G132)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F132,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.6,{"$f":"IF($N132=\"\",0,INDEX(LocalShare_Value,MATCH($N132,LocalShare_Sector,0)))","v":0.93045819510553396},{"$f":"I132*IF($M$65=\"Manual\",K132,IF($M$65=\"Sector\",L132,IF(K132=\"\",L132,K132)))","v":1170},"D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF(N132<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N132,IO_Direct_Requirements_T,0)),\"\")","v":5.8263205658554605E-2},"na",{"$f":"IF(P132=\"na\",IF(N132<>\"\",O132*M132,\"\"),P132*M132)","v":68.16795062050889},null,null,"Informed by average capex share for coal from Suralaya EIM"]
[{"$f":"CONCATENATE($C133,\"_\",$B133)","v":"0_2"},2,{"$f":"C132","v":0},"Tech2","Fixed operation","OpexFixed",null,1,83,"USDk/MW/yr",0.6,{"$f":"IF($N133=\"\",0,INDEX(LocalShare_Value,MATCH($N133,LocalShare_Sector,0)))","v":0.93045819510553396},49.8,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P133=\"na\",IF(N133<>\"\",O133*M133,\"\"),P133*M133)","v":2.9015076417960191},null,null,"Informed by average fixed opex share for coal from Suralaya EIM"]
["0_3",3,{"$f":"C133","v":0},"Tech2","Variable operation","OpexVariable",null,1,3.22,"USD/MWh",0.4,{"$f":"IF($N134=\"\",0,INDEX(LocalShare_Value,MATCH($N134,LocalShare_Sector,0)))","v":0.93045819510553396},1.2880000000000003,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",7.504300888821834E-2,null,null,"Informed by variable opex share for coal from Suralaya EIM"]
["0_4",4,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_5",5,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_6",6,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_7",7,0,"Tech2",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130,0))),INDEX($G$128:$G$130,MATCH($F138,$F$128:$F$130))*$H138,$G138)","v":0},"",null,null,0,null,"","na",""]
["0_8",8,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_9",9,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_10",10,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_11",11,{"$f":"C141","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_12",12,{"$f":"C142","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_13",13,{"$f":"C143","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_14",14,{"$f":"C144","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_15",15,{"$f":"C145","v":0},"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
["0_16",16,0,"Tech2",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$f":"IF($N147=\"\",0,INDEX(LocalShare_Value,MATCH($N147,LocalShare_Sector,0)))","v":0},0,{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A147,DefaultComp_Tech,0)),\"\")","v":""},"","na",""]
["0_17",17,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_18",18,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_19",19,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_20",20,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_21",21,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_22",22,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_24",24,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_25",25,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_27",27,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_28",28,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_29",29,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
["0_30",30,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech2",{"$f":"INDEX(TechFuelType,MATCH($D165,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D165,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D165,TechRef_List,0)))","v":0.37},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E165,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G165","v":32.405405405405411},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F165,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N165=\"\",0,INDEX(LocalShare_Value,MATCH($N165,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I165*IF($M$65=\"Manual\",K165,IF($M$65=\"Sector\",L165,IF(K165=\"\",L165,K165)))","v":32.405405405405411},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N165),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N165,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},0.04,{"$f":"IF(P165=\"na\",IF(ISTEXT(N165),O165*M165,\"\"),P165*M165)","v":1.2962162162162165},null,null,null,"Manual adjustment based on Suralaya EIM to calibrate to employment data"]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech2",null,"Capex",null,null,{"$f":"SUMIF($F$132:$F$165,$F168,I$132:I$165)","v":1950},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F168,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M168/I168,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F168,M$132:M$165)","v":1170},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F168,Q$132:Q$165)","v":68.16795062050889}]
[null,null,null,"Tech2",null,"OpexFixed",null,null,{"$f":"SUMIF($F$132:$F$165,$F169,I$132:I$165)","v":83},"USDk/MW/yr","Summary",{"$f":"IFERROR(M169/I169,0)","v":0.6},{"$f":"SUMIF($F$132:$F$165,$F169,M$132:M$165)","v":49.8},null,null,null,{"$f":"SUMIF($F$132:$F$165,$F169,Q$132:Q$165)","v":2.9015076417960191}]
[null,null,null,"Tech2",null,"OpexVariable",null,null,3.22,"USD/MWh","Summary",{"$f":"IFERROR(M170/I170,0)","v":0.40000000000000008},1.2880000000000003,null,null,null,7.504300888821834E-2]
[null,null,null,"Tech2",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",{"$f":"IFERROR(M171/I171,0)","v":1},32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech2",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D172,TechRef_List,0),MATCH($F172,TechInputs_T,0))","v":0.7},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D173,TechRef_List,0),MATCH($F173,TechInputs_T,0))","v":30},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D174,TechRef_List,0),MATCH($F174,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"Capital recovery factor",null,null,{"$f":"(I174*(1+I174)^I173)/(((1+I174)^I173)-1)","v":0.1060792482526339},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech2",null,"LCOE",null,null,{"$f":"((I168*I175+I169)/(8760*I172))*10^3+(I170+I171)","v":82.894572739494791},""]
[]
[]
[null,null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($C179,TechRef_List,0))","v":"Gas Open"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech3","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))*10^3","v":772.80000000000007},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F183,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech3","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))/10^3","v":23.2},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F184,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech3","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D183, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F185,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C187,\"_\",$B187)","v":"OCGT_1"},1,"OCGT","Tech3",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185,0))),INDEX($G$183:$G$185,MATCH($F187,$F$183:$F$185))*$H187,$G187)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F187,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N187=\"\",0,INDEX(LocalShare_Value,MATCH($N187,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I187*IF($M$65=\"Manual\",K187,IF($M$65=\"Sector\",L187,IF(K187=\"\",L187,K187)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A187,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N187<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N187,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P187=\"na\",IF(N187<>\"\",O187*M187,\"\"),P187*M187)","v":7.5582087866444203},null,null,"As per coal, higher than other capex as typically low skilled labour"]
[{"$f":"CONCATENATE($C188,\"_\",$B188)","v":"OCGT_2"},2,{"$f":"C187","v":"OCGT"},"Tech3","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",{"$f":"IF(P188=\"na\",IF(N188<>\"\",O188*M188,\"\"),P188*M188)","v":35.802034188526548},null,null,"Informed by LCR for goods"]
["OCGT_3",3,{"$f":"C188","v":"OCGT"},"Tech3","Balance of plant / Electrical equipment","Capex",null,0.23602605116792025,182.40093234256878,"USDk/MW",0.35,0.66287645272507256,63.84032631989907,"D27: Electrical equipment",0.17915605424382183,"na",11.437380965111124,null,null,"Informed by LCR for goods"]
["OCGT_4",4,"OCGT","Tech3","Project Planning and Management","Capex",null,0.12964767333857377,100.19172195604982,"USDk/MW",1,0.82302463891248945,100.19172195604982,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",24.166948568251197,null,null,"Informed by LCR for services"]
["OCGT_5",5,"OCGT","Tech3","Contingency and finance","Capex",null,4.3083315705663018E-2,33.294786377336386,"USDk/MW",1,0.8780192765442697,33.294786377336386,"D64T66: Financial and insurance activities",0.40735340219112987,"na",13.562744506034861,null,null,"Informed by LCR for services"]
["OCGT_6",6,"OCGT","Tech3","Operation ","OpexFixed",null,0.41666666666666669,9.6666666666666661,"USDk/MW/yr",1,0.93045819510553396,9.6666666666666661,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.56321098803269454,null,null,"Informed by LCR for services"]
["OCGT_7",7,"OCGT","Tech3","Maintenance","OpexFixed",null,0.58333333333333337,13.533333333333333,"USDk/MW/yr",0.4,0.66287645272507256,5.413333333333334,"D27: Electrical equipment",0.17915605424382183,"na",0.96983144030655566,null,null,"Informed by LCR for goods"]
["OCGT_8",8,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_9",9,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_10",10,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_11",11,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_12",12,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_13",13,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_15",15,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_16",16,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_17",17,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_18",18,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_19",19,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_20",20,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_21",21,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_23",23,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_24",24,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_25",25,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_26",26,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_27",27,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_28",28,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_29",29,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech3",{"$f":"INDEX(TechFuelType,MATCH($D220,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D220,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D220,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E220,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G220","v":89.933333333333337},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F220,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N220=\"\",0,INDEX(LocalShare_Value,MATCH($N220,LocalShare_Sector,0)))","v":0.82825844505622226},{"$f":"I220*IF($M$65=\"Manual\",K220,IF($M$65=\"Sector\",L220,IF(K220=\"\",L220,K220)))","v":89.933333333333337},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF(ISTEXT(N220),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N220,IO_Direct_Requirements_T,0)),\"\")","v":8.3336162699894745E-2},"na",{"$f":"IF(P220=\"na\",IF(ISTEXT(N220),O220*M220,\"\"),P220*M220)","v":7.4946988988105341}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech3",null,"Capex",null,null,{"$f":"SUMIF($F$187:$F$220,$F223,I$187:I$220)","v":772.80000000000018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F223,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M223/I223,0)","v":0.49134491610384551},{"$f":"SUMIF($F$187:$F$220,$F223,M$187:M$220)","v":379.71135116505189},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F223,Q$187:Q$220)","v":92.527317014568155}]
[null,null,null,"Tech3",null,"OpexFixed",null,null,{"$f":"SUMIF($F$187:$F$220,$F224,I$187:I$220)","v":23.2},"USDk/MW/yr","Summary",{"$f":"IFERROR(M224/I224,0)","v":0.65},{"$f":"SUMIF($F$187:$F$220,$F224,M$187:M$220)","v":15.08},null,null,null,{"$f":"SUMIF($F$187:$F$220,$F224,Q$187:Q$220)","v":1.5330424283392503}]
[null,null,null,"Tech3",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M225/I225,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech3",null,"Fuel",null,null,89.933333333333337,"USD/MWh","Summary",{"$f":"IFERROR(M226/I226,0)","v":1},89.933333333333337,null,null,null,7.4946988988105341]
[null,null,null,"Tech3",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D227,TechRef_List,0),MATCH($F227,TechInputs_T,0))","v":0.35},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D228,TechRef_List,0),MATCH($F228,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D229,TechRef_List,0),MATCH($F229,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"Capital recovery factor",null,null,{"$f":"(I229*(1+I229)^I228)/(((1+I229)^I228)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech3",null,"LCOE",null,null,{"$f":"((I223*I230+I224)/(8760*I227))*10^3+(I225+I226)","v":125.26858649329685},""]
[]
[]
[null,null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($C234,TechRef_List,0))","v":"Gas Combined"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech4","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))*10^3","v":690},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F238,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech4","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))/10^3","v":23.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F239,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech4","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D238, Technology_Data!$C$9:$C$28,0))","v":2.2999999999999998},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F240,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C242,\"_\",$B242)","v":"CCGT_1"},1,"CCGT","Tech4",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":0.10236022390755364},{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F242,$F$238:$F$240))*$H242,$G242)","v":70.628554496212018},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F242,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N242=\"\",0,INDEX(LocalShare_Value,MATCH($N242,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I242*IF($M$65=\"Manual\",K242,IF($M$65=\"Sector\",L242,IF(K242=\"\",L242,K242)))","v":52.971415872159014},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A242,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N242<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N242,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P242=\"na\",IF(N242<>\"\",O242*M242,\"\"),P242*M242)","v":9.5049631321559236},null,null,"As per coal, higher than other capex as typically low skilled labour"]
[{"$f":"CONCATENATE($C243,\"_\",$B243)","v":"CCGT_2"},2,{"$f":"C242","v":"CCGT"},"Tech4","Generating unit ","Capex",null,0.35175553795411618,{"$f":"IF(ISNUMBER(INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240,0))),INDEX($G$238:$G$240,MATCH($F243,$F$238:$F$240))*$H243,$G243)","v":242.71132118834018},"USDk/MW",0.2,0.66287645272507256,48.542264237668036,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P243=\"na\",IF(N243<>\"\",O243*M243,\"\"),P243*M243)","v":8.6966405248815875},null,null,"Informed by LCR for goods (100-300MW plant)"]
["CCGT_3",3,{"$f":"C243","v":"CCGT"},"Tech4","Electrical / I&C system","Capex",null,0.34263646505052475,236.41916088486207,"USDk/MW",0.2,0.66287645272507256,47.283832176972417,"D27: Electrical equipment",0.17915605424382183,"na",8.471184802353438,null,null,"Informed by LCR for goods (100-300MW plant)"]
["CCGT_4",4,"CCGT","Tech4","Project Planning and Management","Capex",null,4.9503887990747675E-2,34.157682713615898,"USDk/MW",0.7,0.82302463891248945,23.910377899531127,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",5.7673514504411347,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_5",5,"CCGT","Tech4","Fees and contingency","Capex",null,0.15374388509705772,106.08328071696982,"USDk/MW",0.7,0.8780192765442697,74.258296501878874,"D64T66: Financial and insurance activities",0.40735340219112987,"na",30.249369720958036,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_6",6,"CCGT","Tech4","Operations","OpexFixed",null,0.42504458131848721,9.9885476609844499,"USDk/MW/yr",0.7,0.93045819510553396,6.9919833626891146,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.40737536462154805,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_7",7,"CCGT","Tech4","Maintenance","OpexFixed",null,0.57495541868151279,13.51145233901555,"USDk/MW/yr",0.3,0.66287645272507256,4.0534357017046645,"D27: Electrical equipment",0.17915605424382183,"na",0.72619754644844492,null,null,"Informed by LCR for goods (100-300MW plant)"]
["CCGT_8",8,"CCGT","Tech4","Utilities","OpexVariable",null,1,2.2999999999999998,"USD/MWh",0.7,0.93045819510553396,1.6099999999999999,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",9.3803761110272901E-2,null,null,"Informed by LCR for services (100-300MW plant)"]
["CCGT_9",9,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_13",13,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_18",18,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
["CCGT_26",26,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech4",null,"OpexFixed",null,null,{"$f":"SUMIF($F$242:$F$275,$F279,I$242:I$275)","v":23.5},"USDk/MW/yr","Summary",{"$f":"IFERROR(M279/I279,0)","v":0.47001783252739487},{"$f":"SUMIF($F$242:$F$275,$F279,M$242:M$275)","v":11.04541906439378},null,null,null,{"$f":"SUMIF($F$242:$F$275,$F279,Q$242:Q$275)","v":1.133572911069993}]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C298,\"_\",$B298)","v":"CCGT_2"},2,{"$f":"C297","v":"CCGT"},"Tech5","Fixed operation","OpexFixed",null,1,{"$f":"IF(ISNUMBER(INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295,0))),INDEX($G$293:$G$295,MATCH($F298,$F$293:$F$295))*$H298,$G298)","v":32.5},"USDk/MW/yr",0.5,0.93045819510553396,16.25,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",{"$f":"IF(P298=\"na\",IF(N298<>\"\",O298*M298,\"\"),P298*M298)","v":0.94677709195151238},null,null,"Informed by average fixed opex share for CCGT"]
["CCGT_8",8,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
["CCGT_16",16,"CCGT","Tech5",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":""},0,"",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A312,DefaultComp_Tech,0)),\"\")","v":0},{"$error":"#N/A"},"na",{"$error":"#N/A"}]
["CCGT_24",24,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech5",null,"Capital recovery factor",null,null,{"$f":"(I339*(1+I339)^I338)/(((1+I339)^I338)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[{"$f":"CONCATENATE($C352,\"_\",$B352)","v":"OCGT_1"},1,"OCGT","Tech6",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Civil works"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":7.2674433062729069E-2},{"$f":"IF(ISNUMBER(INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350,0))),INDEX($G$348:$G$350,MATCH($F352,$F$348:$F$350))*$H352,$G352)","v":56.162801870877033},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F352,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.75,{"$f":"IF($N352=\"\",0,INDEX(LocalShare_Value,MATCH($N352,LocalShare_Sector,0)))","v":0.82701841895905759},{"$f":"I352*IF($M$65=\"Manual\",K352,IF($M$65=\"Sector\",L352,IF(K352=\"\",L352,K352)))","v":42.122101403157771},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A352,DefaultComp_Tech,0)),\"\")","v":"D41T43: Construction"},{"$f":"IF(N352<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N352,IO_Direct_Requirements_T,0)),\"\")","v":0.17943570085223248},"na",{"$f":"IF(P352=\"na\",IF(N352<>\"\",O352*M352,\"\"),P352*M352)","v":7.5582087866444203},null,null,"As per Open Gas"]
["OCGT_13",13,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_14",14,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_22",22,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
["OCGT_30",30,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech6",{"$f":"INDEX(TechFuelType,MATCH($D385,TechRef_List,0))","v":"Fuel oil "},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D385,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D385,TechRef_List,0)))","v":0.33},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E385,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G385","v":143.39999999999998},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F385,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N385=\"\",0,INDEX(LocalShare_Value,MATCH($N385,LocalShare_Sector,0)))","v":0.83546452287825956},{"$f":"I385*IF($M$65=\"Manual\",K385,IF($M$65=\"Sector\",L385,IF(K385=\"\",L385,K385)))","v":143.39999999999998},"D19: Coke and refined petroleum products",{"$f":"IF(ISTEXT(N385),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N385,IO_Direct_Requirements_T,0)),\"\")","v":3.5828927543725679E-2},"na",{"$f":"IF(P385=\"na\",IF(ISTEXT(N385),O385*M385,\"\"),P385*M385)","v":5.1378682097702617}]
[]
[null,null,null,"Tech7","Total","OpexVariable",{"$f":"Technology_Data!L56","v":17.5},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F405,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Nuclear_11",11,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_19",19,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_20",20,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
["Nuclear_29",29,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech7",null,"OpexVariable",null,null,17.5,"USD/MWh","Summary",{"$f":"IFERROR(M445/I445,0)","v":0.1},1.75,null,null,null,0.31352309492668823]
[null,null,null,"Tech7",null,"Capital recovery factor",null,null,{"$f":"(I449*(1+I449)^I448)/(((1+I449)^I448)-1)","v":0.10032950922550407},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech8","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))*10^3","v":2000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F458,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech8","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D458, Technology_Data!$C$9:$C$28,0))","v":3.0430000000000001},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F460,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Biomass_9",9,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_17",17,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_25",25,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
["Biomass_28",28,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech8",null,"Capex",null,null,{"$f":"SUMIF($F$462:$F$495,$F498,I$462:I$495)","v":2000},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F498,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M498/I498,0)","v":0.50102709636286358},{"$f":"SUMIF($F$462:$F$495,$F498,M$462:M$495)","v":1002.0541927257273},null,null,null,{"$f":"SUMIF($F$462:$F$495,$F498,Q$462:Q$495)","v":264.97504184344865}]
[null,null,null,"Tech8",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D503,TechRef_List,0),MATCH($F503,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Tech9","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D513, Technology_Data!$C$9:$C$28,0))/10^3","v":14.4},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F514,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["Solar PV_7",7,"Solar PV","Tech9","Land","Capex",null,2.6067439381839233E-3,2.0645411990416673,"USDk/MW",1,0.92772917459109927,2.0645411990416673,"D68: Real estate activities",0.12145047598285008,"na",0.25073951130981453,null,null,"Informed by Suralaya EIM"]
["Solar PV_15",15,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_20",20,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_27",27,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech9",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M556/I556,0)","v":0},0,null,null,null,0]
[null,null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($C564,TechRef_List,0))","v":"Solar rooftop"}]
[null,null,null,"Tech10","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D568, Technology_Data!$C$9:$C$28,0))*10^3","v":1320},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F568,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["Solar PV_5",5,"Solar PV","Tech10","BOS, grid connection","Capex",null,0.17168191945546854,226.62013368121848,"USDk/MW",0.3,0.66287645272507256,67.986040104365543,"D27: Electrical equipment",0.17915605424382183,"na",12.18011068876036,null,null,"Informed by Suralaya EIM"]
["Solar PV_13",13,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_18",18,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_26",26,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech10",null,"OpexFixed",null,null,{"$f":"SUMIF($F$572:$F$605,$F609,I$572:I$605)","v":14.399999999999999},"USDk/MW/yr","Summary",{"$f":"IFERROR(M609/I609,0)","v":1},{"$f":"SUMIF($F$572:$F$605,$F609,M$572:M$605)","v":14.399999999999999},null,null,null,{"$f":"SUMIF($F$572:$F$605,$F609,Q$572:Q$605)","v":1.6157275686141688}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Solar PV_3",3,{"$f":"C628","v":"Solar PV"},"Tech11","Racking/Mounting","Capex",null,9.2439051375561715E-2,82.363194775625502,"USDk/MW",0.42399999999999999,0.73545452158003621,34.92199458486521,"D25: Fabricated metal products",0.16775131609978383,"na",5.8582105524406627,null,null,"Informed by Suralaya EIM"]
["Solar PV_11",11,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_16",16,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
["Solar PV_25",25,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech11",null,"Capital recovery factor",null,null,{"$f":"(I669*(1+I669)^I668)/(((1+I669)^I668)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D678, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F680,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[{"$f":"CONCATENATE($C682,\"_\",$B682)","v":"Onshore_Wind_1"},1,"Onshore_Wind","Tech12",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Nacelle"},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"Capex"},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":0.37327952807383236},{"$f":"IF(ISNUMBER(INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680,0))),INDEX($G$678:$G$680,MATCH($F682,$F$678:$F$680))*$H682,$G682)","v":559.91929211074853},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F682,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},0.2,{"$f":"IF($N682=\"\",0,INDEX(LocalShare_Value,MATCH($N682,LocalShare_Sector,0)))","v":0.66287645272507256},{"$f":"I682*IF($M$65=\"Manual\",K682,IF($M$65=\"Sector\",L682,IF(K682=\"\",L682,K682)))","v":111.98385842214971},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A682,DefaultComp_Tech,0)),\"\")","v":"D27: Electrical equipment"},{"$f":"IF(N682<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N682,IO_Direct_Requirements_T,0)),\"\")","v":0.17915605424382183},"na",{"$f":"IF(P682=\"na\",IF(N682<>\"\",O682*M682,\"\"),P682*M682)","v":20.062586213911118},null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_9",9,"Onshore_Wind","Tech12","Contingency and finance ","Capex",null,3.593261795656813E-2,53.898926934852199,"USDk/MW",1,0.8780192765442697,53.898926934852199,"D64T66: Financial and insurance activities",0.40735340219112987,"na",21.95591126136317,null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Onshore_Wind_21",21,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_24",24,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
["Onshore_Wind_29",29,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech12",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D722,TechRef_List,0),MATCH($F722,TechInputs_T,0))","v":0.34},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech12",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D723,TechRef_List,0),MATCH($F723,TechInputs_T,0))","v":27},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech13","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D733, Technology_Data!$C$9:$C$28,0))/10^3","v":72.599999999999994},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F734,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["Offshore_Wind_6",6,"Offshore_Wind","Tech13","Contingency and Finance","Capex",null,8.2196283956279925E-2,287.68699384697976,"USDk/MW",1,0.8780192765442697,287.68699384697976,"D64T66: Financial and insurance activities",0.40735340219112987,"na",117.19027570970584,null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_7",7,"Offshore_Wind","Tech13","Operation ","OpexFixed",null,0.31368730788706606,22.773698552600994,"USDk/MW/yr",0.75,0.93045819510553396,17.080273914450746,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.99515151178208938,null,null,"Informed by LCR for other techs (as none for wind), in particular solar, and reduced due to limited role of wind in Indonesia"]
["Offshore_Wind_19",19,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
["Offshore_Wind_23",23,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech13",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M775/I775,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech14","Total","Capex",{"$f":"INDEX(Technology_Data!$E$9:$E$28, MATCH($D788, Technology_Data!$C$9:$C$28,0))*10^3","v":4000},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F788,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["Geothermal_4",4,"Geothermal","Tech14","Wells/drilling","Capex",null,0.36233765454047084,1449.3506181618834,"USDk/MW",0.15,0.82302463891248945,217.4025927242825,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",52.43903562488827,null,null,"Informed by LCR, for goods (10-110MW plant)"]
["Geothermal_12",12,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_17",17,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_22",22,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
["Geothermal_29",29,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech14",null,"Capex",null,null,{"$f":"SUMIF($F$792:$F$825,$F828,I$792:I$825)","v":3999.9999999999995},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F828,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M828/I828,0)","v":0.36687474389236913},{"$f":"SUMIF($F$792:$F$825,$F828,M$792:M$825)","v":1467.4989755694764},null,null,null,{"$f":"SUMIF($F$792:$F$825,$F828,Q$792:Q$825)","v":282.72905037699604}]
[null,null,null,"Tech14",null,"LCOE",null,null,{"$f":"((I828*I835+I829)/(8760*I832))*10^3+(I830+I831)","v":67.682219322279622},""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C848,\"_\",$B848)","v":"Hydro_2"},2,{"$f":"C847","v":"Hydro"},"Tech15","Generating unit","Capex",null,0.1174714268617419,244.34056787242315,"USDk/MW",0.5,0.66287645272507256,122.17028393621158,"D27: Electrical equipment",0.17915605424382183,"na",{"$f":"IF(P848=\"na\",IF(N848<>\"\",O848*M848,\"\"),P848*M848)","v":21.887546015859037},null,null,"Informed by LCR, for goods (50-150 MW plant)"]
["Hydro_10",10,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_15",15,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_21",21,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_27",27,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech15",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D889,TechRef_List,0),MATCH($F889,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["Hydro_5",5,"Hydro","Tech16","Electrical Balance of Plant","Capex",null,9.2157486045889012E-2,211.04064304508583,"USDk/MW",0.5,0.66287645272507256,105.52032152254291,"D27: Electrical equipment",0.17915605424382183,"na",18.904604446518221,null,null,"Informed by LCR, for goods (15-50MW plant)"]
["Hydro_13",13,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_20",20,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_25",25,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech16",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D942,TechRef_List,0),MATCH($F942,TechInputs_T,0))","v":0.76},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech17","Total","OpexFixed",{"$f":"INDEX(Technology_Data!$H$9:$H$28, MATCH($D953, Technology_Data!$C$9:$C$28,0))/10^3","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F954,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["0_3",3,{"$f":"C958","v":0},"Tech17","OpexVariable","OpexVariable",null,1,{"$f":"IF(ISNUMBER(INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955,0))),INDEX($G$953:$G$955,MATCH($F959,$F$953:$F$955))*$H959,$G959)","v":0},"USD/MWh",null,0.93045819510553396,0,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0]
["0_11",11,0,"Tech17",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_19",19,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
["0_23",23,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech17",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D999,TechRef_List,0),MATCH($F999,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($C1004,TechRef_List,0))","v":"Pumped storage"}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["Hydro_8",8,"Hydro","Tech18",null,null,null,null,0,"",null,0,0,null,"","na",""]
["Hydro_9",9,"Hydro","Tech18",null,null,null,null,{"$f":"IF(ISNUMBER(INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010,0))),INDEX($G$1008:$G$1010,MATCH($F1020,$F$1008:$F$1010))*$H1020,$G1020)","v":0},"",null,0,0,null,"","na",""]
["Hydro_18",18,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_28",28,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
["Hydro_29",29,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech18",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1052,TechRef_List,0),MATCH($F1052,TechInputs_T,0))","v":0.41666666666666669},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[]
["0_6",6,0,"Tech19","Engineering, procurement, and construction","Capex",null,0.1364190012180268,188.12180267965897,"USD/kW",0.75,0.82701841895905759,141.09135200974424,"D41T43: Construction",0.17943570085223248,"na",25.316825632057498,null,null,"Informed by LCR for other techs (as none for batteries), in particular solar, and reduced due to limited role of batteries in Indonesia"]
["0_14",14,0,"Tech19",null,null,null,null,0,"",null,0,0,null,"","na",""]
["0_17",17,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
["0_26",26,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech19",{"$f":"INDEX(TechFuelType,MATCH($D1100,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1100,TechRef_List,0)))","v":0.95},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1100,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1100","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1100,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1100=\"\",0,INDEX(LocalShare_Value,MATCH($N1100,LocalShare_Sector,0)))","v":0},{"$f":"I1100*IF($M$65=\"Manual\",K1100,IF($M$65=\"Sector\",L1100,IF(K1100=\"\",L1100,K1100)))","v":0},null,{"$f":"IF(ISTEXT(N1100),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1100,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1100=\"na\",IF(ISTEXT(N1100),O1100*M1100,\"\"),P1100*M1100)","v":""}]
[null,null,null,"Technology",null,"Summary of costs"]
[]
[null,null,null,"Tech20","Total","OpexVariable",{"$f":"INDEX(Technology_Data!$K$9:$K$28, MATCH($D1118, Technology_Data!$C$9:$C$28,0))","v":0},null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1120,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["Other 1_4",4,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_12",12,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_16",16,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
["Other 1_24",24,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[]
[null,null,null,"Tech20",null,"Capital recovery factor",null,null,{"$f":"(I1164*(1+I1164)^I1163)/(((1+I1164)^I1163)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech21","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1173,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[{"$f":"CONCATENATE($C1178,\"_\",$B1178)","v":"_2"},2,{"$f":"C1177","v":""},"Tech21","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175,0))),INDEX($G$1173:$G$1175,MATCH($F1178,$F$1173:$F$1175))*$H1178,$G1178)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1178=\"na\",IF(N1178<>\"\",O1178*M1178,\"\"),P1178*M1178)","v":""}]
["_11",11,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech21",{"$f":"INDEX(TechFuelType,MATCH($D1210,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1210,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1210,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1210","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1210,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1210=\"\",0,INDEX(LocalShare_Value,MATCH($N1210,LocalShare_Sector,0)))","v":0},{"$f":"I1210*IF($M$65=\"Manual\",K1210,IF($M$65=\"Sector\",L1210,IF(K1210=\"\",L1210,K1210)))","v":0},null,{"$f":"IF(ISTEXT(N1210),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1210,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1210=\"na\",IF(ISTEXT(N1210),O1210*M1210,\"\"),P1210*M1210)","v":""}]
[null,null,null,"Tech21",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1218,TechRef_List,0),MATCH($F1218,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_10",10,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech22",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1271/I1271,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech22",null,"LCOE",null,null,{"$f":"((I1268*I1275+I1269)/(8760*I1272))*10^3+(I1270+I1271)","v":0},""]
[null,null,null,"Tech23","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1284,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_9",9,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech23",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,I$1287:I$1320)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1324/I1324,0)","v":0},{"$f":"SUMIF($F$1287:$F$1320,$F1324,M$1287:M$1320)","v":0},null,null,null,{"$f":"SUMIF($F$1287:$F$1320,$F1324,Q$1287:Q$1320)","v":0}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
["_8",8,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,"Tech25",{"$f":"INDEX(TechName_List,MATCH($C1389,TechRef_List,0))","v":"unassigned6"}]
[{"$f":"CONCATENATE($C1397,\"_\",$B1397)","v":"_1"},1,"","Tech25",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395,0))),INDEX($G$1393:$G$1395,MATCH($F1397,$F$1393:$F$1395))*$H1397,$G1397)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1397,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1397=\"\",0,INDEX(LocalShare_Value,MATCH($N1397,LocalShare_Sector,0)))","v":0},{"$f":"I1397*IF($M$65=\"Manual\",K1397,IF($M$65=\"Sector\",L1397,IF(K1397=\"\",L1397,K1397)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1397,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1397<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1397,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1397=\"na\",IF(N1397<>\"\",O1397*M1397,\"\"),P1397*M1397)","v":""}]
["_7",7,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech25",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1437,TechRef_List,0),MATCH($F1437,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech26","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1450,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_6",6,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech26",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1490/I1490,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech26",null,"Capital recovery factor",null,null,{"$f":"(I1494*(1+I1494)^I1493)/(((1+I1494)^I1493)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech27","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1503,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_3",3,{"$f":"C1508","v":""},"Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech27",null,"Capex",null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,I$1507:I$1540)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1543,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1543/I1543,0)","v":0},{"$f":"SUMIF($F$1507:$F$1540,$F1543,M$1507:M$1540)","v":0},null,null,null,{"$f":"SUMIF($F$1507:$F$1540,$F1543,Q$1507:Q$1540)","v":0}]
[null,null,null,"Tech27",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1548,TechRef_List,0),MATCH($F1548,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[{"$f":"CONCATENATE($C1563,\"_\",$B1563)","v":"_2"},2,{"$f":"C1562","v":""},"Tech28","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560,0))),INDEX($G$1558:$G$1560,MATCH($F1563,$F$1558:$F$1560))*$H1563,$G1563)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1563=\"na\",IF(N1563<>\"\",O1563*M1563,\"\"),P1563*M1563)","v":""}]
["_7",7,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech28",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1601/I1601,0)","v":0},0,null,null,null,0]
[null,null,"Tech29",{"$f":"INDEX(TechName_List,MATCH($C1609,TechRef_List,0))","v":"unassigned10"}]
[{"$f":"CONCATENATE($C1617,\"_\",$B1617)","v":"_1"},1,"","Tech29",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615,0))),INDEX($G$1613:$G$1615,MATCH($F1617,$F$1613:$F$1615))*$H1617,$G1617)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1617,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1617=\"\",0,INDEX(LocalShare_Value,MATCH($N1617,LocalShare_Sector,0)))","v":0},{"$f":"I1617*IF($M$65=\"Manual\",K1617,IF($M$65=\"Sector\",L1617,IF(K1617=\"\",L1617,K1617)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1617,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1617<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1617,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1617=\"na\",IF(N1617<>\"\",O1617*M1617,\"\"),P1617*M1617)","v":""}]
["_5",5,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech29",null,"Capex",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,I$1617:I$1650)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1653,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1653/I1653,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1653,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1653,Q$1617:Q$1650)","v":0}]
[null,null,null,"Tech29",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,I$1617:I$1650)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1654/I1654,0)","v":0},{"$f":"SUMIF($F$1617:$F$1650,$F1654,M$1617:M$1650)","v":0},null,null,null,{"$f":"SUMIF($F$1617:$F$1650,$F1654,Q$1617:Q$1650)","v":0}]
[]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
["_3",3,{"$f":"C1673","v":""},"Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech30",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1714,TechRef_List,0),MATCH($F1714,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech30",null,"Capital recovery factor",null,null,{"$f":"(I1714*(1+I1714)^I1713)/(((1+I1714)^I1713)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech31","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1725,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
["_8",8,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech31",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1767,TechRef_List,0),MATCH($F1767,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[]
[null,null,null,"Tech32","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1779,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
["_6",6,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech32",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1820/I1820,0)","v":0},0,null,null,null,0]
[]
[null,null,null,"Tech33","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1833,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
["_4",4,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech33",null,"Capex",null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,I$1837:I$1870)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1873,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1873/I1873,0)","v":0},{"$f":"SUMIF($F$1837:$F$1870,$F1873,M$1837:M$1870)","v":0},null,null,null,{"$f":"SUMIF($F$1837:$F$1870,$F1873,Q$1837:Q$1870)","v":0}]
[null,null,null,"Tech33",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1878,TechRef_List,0),MATCH($F1878,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[{"$f":"CONCATENATE($C1893,\"_\",$B1893)","v":"_2"},2,{"$f":"C1892","v":""},"Tech34","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890,0))),INDEX($G$1888:$G$1890,MATCH($F1893,$F$1888:$F$1890))*$H1893,$G1893)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1893=\"na\",IF(N1893<>\"\",O1893*M1893,\"\"),P1893*M1893)","v":""}]
["_7",7,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech34",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1931/I1931,0)","v":0},0,null,null,null,0]
[]
[null,null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($C1939,TechRef_List,0))","v":"unassigned16"}]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend",null,"Value or share input data source","In-country share data source","Labour share override data source"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech35","Total","Capex",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1943,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"}]
[null,null,null,"Tech35","Total","OpexFixed",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1944,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW/yr"}]
[null,null,null,"Tech35","Total","OpexVariable",1,null,null,{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1945,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"}]
[null,"Component number","Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[{"$f":"CONCATENATE($C1947,\"_\",$B1947)","v":"_1"},1,"","Tech35",{"$f":"IFERROR(INDEX(DefaultComp_CostItem, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(DefaultComp_CostCat, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(DefaultComp_ValShare, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1947,$F$1943:$F$1945))*$H1947,$G1947)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1947,Cost_Category_Inputs_List,0)),\"\")","v":""},null,{"$f":"IF($N1947=\"\",0,INDEX(LocalShare_Value,MATCH($N1947,LocalShare_Sector,0)))","v":0},{"$f":"I1947*IF($M$65=\"Manual\",K1947,IF($M$65=\"Sector\",L1947,IF(K1947=\"\",L1947,K1947)))","v":0},{"$f":"IFERROR(INDEX(DefaultComp_Sector, MATCH($A1947,DefaultComp_Tech,0)),\"\")","v":""},{"$f":"IF(N1947<>\"\",INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1947,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1947=\"na\",IF(N1947<>\"\",O1947*M1947,\"\"),P1947*M1947)","v":""}]
[{"$f":"CONCATENATE($C1948,\"_\",$B1948)","v":"_2"},2,{"$f":"C1947","v":""},"Tech35","","",null,"",{"$f":"IF(ISNUMBER(INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945,0))),INDEX($G$1943:$G$1945,MATCH($F1948,$F$1943:$F$1945))*$H1948,$G1948)","v":0},"",null,0,0,"","","na",{"$f":"IF(P1948=\"na\",IF(N1948<>\"\",O1948*M1948,\"\"),P1948*M1948)","v":""}]
["_3",3,{"$f":"C1948","v":""},"Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_4",4,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_5",5,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_6",6,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_7",7,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_8",8,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_9",9,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_10",10,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_11",11,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_12",12,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_13",13,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_14",14,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_15",15,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_16",16,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_17",17,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_18",18,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_19",19,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_20",20,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_21",21,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_22",22,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_23",23,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_24",24,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_25",25,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_26",26,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_27",27,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_28",28,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_29",29,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
["_30",30,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech35",{"$f":"INDEX(TechFuelType,MATCH($D1980,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"IF(INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0))=0,1,INDEX(TechEfficiency,MATCH($D1980,TechRef_List,0)))","v":1},null,{"$f":"INDEX(FuelCostInputs_Tbl,MATCH($E1980,Fuel_Type_List,0),MATCH(Period_Start,FuelCostInputs_T,0))/$G1980","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1980,Cost_Category_Inputs_List,0)),\"\")","v":"USD/MWh"},1,{"$f":"IF($N1980=\"\",0,INDEX(LocalShare_Value,MATCH($N1980,LocalShare_Sector,0)))","v":0},{"$f":"I1980*IF($M$65=\"Manual\",K1980,IF($M$65=\"Sector\",L1980,IF(K1980=\"\",L1980,K1980)))","v":0},null,{"$f":"IF(ISTEXT(N1980),INDEX(IO_Direct_Requirements_Tbl,MATCH(O$70,IO_Direct_Requirements_L,0),MATCH(N1980,IO_Direct_Requirements_T,0)),\"\")","v":""},"na",{"$f":"IF(P1980=\"na\",IF(ISTEXT(N1980),O1980*M1980,\"\"),P1980*M1980)","v":""}]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech35",null,"Capex",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,I$1947:I$1980)","v":0},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH($F1983,Cost_Category_Inputs_List,0)),\"\")","v":"USDk/MW"},"Summary",{"$f":"IFERROR(M1983/I1983,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1983,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1983,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexFixed",null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,I$1947:I$1980)","v":0},"USDk/MW/yr","Summary",{"$f":"IFERROR(M1984/I1984,0)","v":0},{"$f":"SUMIF($F$1947:$F$1980,$F1984,M$1947:M$1980)","v":0},null,null,null,{"$f":"SUMIF($F$1947:$F$1980,$F1984,Q$1947:Q$1980)","v":0}]
[null,null,null,"Tech35",null,"OpexVariable",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1985/I1985,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Fuel",null,null,0,"USD/MWh","Summary",{"$f":"IFERROR(M1986/I1986,0)","v":0},0,null,null,null,0]
[null,null,null,"Tech35",null,"Load factor",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1987,TechRef_List,0),MATCH($F1987,TechInputs_T,0))","v":0.01},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Lifetime",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1988,TechRef_List,0),MATCH($F1988,TechInputs_T,0))","v":25},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Discount rate",null,null,{"$f":"INDEX(TechInputs_Tbl,MATCH($D1989,TechRef_List,0),MATCH($F1989,TechInputs_T,0))","v":0.1},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"Capital recovery factor",null,null,{"$f":"(I1989*(1+I1989)^I1988)/(((1+I1989)^I1988)-1)","v":0.11016807219002084},{"$f":"IFERROR(INDEX(Cost_Category_Inputs_Units,MATCH(#REF!,Cost_Category_Inputs_List,0)),\"\")","v":""}]
[null,null,null,"Tech35",null,"LCOE",null,null,{"$f":"((I1983*I1990+I1984)/(8760*I1987))*10^3+(I1985+I1986)","v":0},""]
[]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Fuel_Costs","index":24,"n_rows":89,"n_cols":75,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"Fuel cost and local share input"]
[]
[]
[null,null,"Fuel costs can be added in the top table of this sheet for all years."]
[null,null,"Costs should be converted from their original unit (e.g. MMbtu, tonne, bbl) into USD/MWh of thermal energy (MWh-th)"]
[null,null,"The costs here are then converted to costs expressed in USD/MWh of electrical energy in the Cost_INPUT_S1/S2/S3…etc. sheets using the average plant efficiency assumptions input there"]
[null,null,"Annual local share of investment for fuels for all years can be edded in the second table of this sheet."]
[]
[]
[null,null,"Annual fuel cost input"]
[]
[null,null,null,null,"FuelCostInputs_T"]
[null,null,"Fuel_Type_List",null,"FuelCostInputs_Tbl"]
[null,"Source","Fuel type","Unit",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"IESR, Agora Energiewende, LUT University (2021)","Natural gas","USD/MWh-th",{"$f":"$O17","v":24.53},{"$f":"$O17","v":24.53},24.53,24.53,24.53,24.53,24.53,24.53,24.53,24.53,24.53,{"$f":"($T17-$O17)/($T$16-$O$16)+O17","v":26.246000000000002},{"$f":"($T17-$O17)/($T$16-$O$16)+P17","v":27.962000000000003},29.678000000000004,31.394000000000005,33.11,{"$f":"($Y17-$T17)/($Y$16-$T$16)+T17","v":33.682000000000002},{"$f":"($Y17-$T17)/($Y$16-$T$16)+U17","v":34.254000000000005},34.826000000000008,35.39800000000001,35.97,{"$f":"($AD17-$Y17)/($AD$16-$Y$16)+Y17","v":36.717999999999996},{"$f":"($AD17-$Y17)/($AD$16-$Y$16)+Z17","v":37.465999999999994},38.213999999999992,38.961999999999989,39.71,{"$f":"($AI17-$AD17)/($AI$16-$AD$16)+AD17","v":40.612000000000002},{"$f":"($AI17-$AD17)/($AI$16-$AD$16)+AE17","v":41.514000000000003},42.416000000000004,43.318000000000005,44.22,{"$f":"($AN17-$AI17)/($AN$16-$AI$16)+AI17","v":44.22},{"$f":"($AN17-$AI17)/($AN$16-$AI$16)+AJ17","v":44.22},44.22,44.22,44.22,{"$f":"($AS17-$AN17)/($AS$16-$AN$16)+AN17","v":44.22},44.22,44.22,44.22,44.22,{"$f":"AS17","v":44.22},{"$f":"AT17","v":44.22},44.22,44.22,44.22,44.22,44.22,44.22,44.22,44.22]
[null,"IESR, Agora Energiewende, LUT University (2021)","Coal","USD/MWh-th",{"$f":"$O18","v":11.33},11.33,11.33,11.33,11.33,11.33,11.33,11.33,11.33,11.33,11.33,{"$f":"($T18-$O18)/($T$16-$O$16)+O18","v":11.55},11.770000000000001,11.990000000000002,12.210000000000003,12.43,{"$f":"($Y18-$T18)/($Y$16-$T$16)+T18","v":12.672000000000001},12.914000000000001,13.156000000000002,13.398000000000003,13.64,{"$f":"($AD18-$Y18)/($AD$16-$Y$16)+Y18","v":13.948},14.256,14.564,14.872,15.18,{"$f":"($AI18-$AD18)/($AI$16-$AD$16)+AD18","v":15.443999999999999},15.707999999999998,15.971999999999998,16.235999999999997,16.5,{"$f":"($AN18-$AI18)/($AN$16-$AI$16)+AI18","v":16.5},16.5,16.5,16.5,16.5,{"$f":"($AS18-$AN18)/($AS$16-$AN$16)+AN18","v":16.5},16.5,16.5,16.5,16.5,{"$f":"AS18","v":16.5},16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5]
[null,"IESR, Agora Energiewende, LUT University (2021)","Uranium","USD/MWh-th",2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86,2.86]
[null,"Directorate General of Electricity & Danish Energy Agency (2021)","Solid biomass","USD/MWh-th",9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"$O20","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"AS20","v":9},9,9,9,9,9,9,9,9,9]
[null,null,"Biogas","USD/MWh-th"]
[null,null,"Biodiesel","USD/MWh-th"]
[null,"IESR, Agora Energiewende, LUT University (2021)","Fuel oil ","USD/MWh-th",{"$f":"$O23","v":43.89},43.89,43.89,43.89,43.89,43.89,43.89,43.89,43.89,43.89,43.89,{"$f":"($T23-$O23)/($T$16-$O$16)+O23","v":45.033999999999999},46.177999999999997,47.321999999999996,{"$f":"($T23-$O23)/($T$16-$O$16)+R23","v":48.465999999999994},49.61,{"$f":"($Y23-$T23)/($Y$16-$T$16)+T23","v":50.753999999999998},51.897999999999996,53.041999999999994,54.185999999999993,55.33,{"$f":"($AD23-$Y23)/($AD$16-$Y$16)+Y23","v":55.22},55.11,55,54.89,54.78,{"$f":"($AI23-$AD23)/($AI$16-$AD$16)+AD23","v":54.67},54.56,54.45,54.34,54.23,{"$f":"($AN23-$AI23)/($AN$16-$AI$16)+AI23","v":54.23},54.23,54.23,54.23,54.23,{"$f":"($AS23-$AN23)/($AS$16-$AN$16)+AN23","v":54.23},54.23,54.23,54.23,54.23,{"$f":"AS23","v":54.23},54.23,54.23,54.23,54.23,54.23,54.23,54.23,54.23,54.23]
[null,null,"Gas Oil ","USD/MWh-th"]
[null,null,"unassigned","USD/MWh-th"]
[null,null,"Not applicable","USD/MWh-th",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Annual fuel local share input"]
[]
[]
[null,null,"Insert the local share of fuel supply in this table for each year"]
[null,null,"For example, if 90% of fuel is imported, then the local share entered here should be 10%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20210524051816-2021-05-24ptba_laporan_tahunan051813.pdf"]
[null,null,null,null,"Fuel_LS_Inputs_T"]
[null,null,"Fuel_LS_Inputs_L",null,"Fuel_LS_Inputs_Tbl"]
[null,"Source","Fuel type","Unit",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"EIA (2021)",{"$f":"C17","v":"Natural gas"},"%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"EIA (2021)","Coal","%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"World Nuclear Association (2022)","Uranium","%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Economic Research Institute for ASEAN and East Asia (2022), Directorate General of Electricity & Danish Energy Agency (2021)","Solid biomass","%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Biogas","%"]
[null,null,"Biodiesel","%"]
[null,"EIA (2021)","Fuel oil ","%",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,"Gas Oil ","%"]
[null,null,"unassigned","%"]
[null,null,"Not applicable","%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Index of fuel costs relative to period start year"]
[]
[null,null,null,null,"FuelCostIndex_T"]
[null,null,"FuelCostIndex_L",null,"FuelCostIndex_Tbl"]
[null,null,"Fuel type","Unit",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,{"$f":"C17","v":"Natural gas"},"index",{"$f":"IFERROR(1+(E17-INDEX($E17:$BC17,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E17:$BC17,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":0.82653817642698291},0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.8843587842846552,0.9421793921423276,1,1.0578206078576724,1.1156412157153446,1.1349147516679021,1.1541882876204597,1.1734618235730172,1.1927353595255747,1.2120088954781316,1.2372127501853221,1.2624166048925125,1.2876204595997029,1.3128243143068934,1.3380281690140843,1.3684210526315788,1.3988139362490732,1.4292068198665677,1.4595997034840622,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,{"$f":"IFERROR(1+(AS17-INDEX($E17:$BC17,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E17:$BC17,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1.4899925871015565},1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565]
[null,null,"Coal","index",{"$f":"IFERROR(1+(E18-INDEX($E18:$BC18,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E18:$BC18,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":0.94495412844036686},0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.96330275229357787,0.98165137614678899,1,1.0183486238532111,1.0366972477064218,1.056880733944954,1.0770642201834861,1.0972477064220183,1.1174311926605505,1.1376146788990824,1.1633027522935779,1.1889908256880732,1.2146788990825685,1.2403669724770641,1.2660550458715594,1.2880733944954126,1.3100917431192656,1.3321100917431188,1.354128440366972,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,{"$f":"IFERROR(1+(AS18-INDEX($E18:$BC18,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E18:$BC18,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1.3761467889908254},1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254]
[null,null,"Uranium","index",{"$f":"IFERROR(1+(E19-INDEX($E19:$BC19,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E19:$BC19,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(1+(AS19-INDEX($E19:$BC19,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E19:$BC19,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Solid biomass","index",{"$f":"IFERROR(1+(E20-INDEX($E20:$BC20,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E20:$BC20,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(1+(P20-INDEX($E20:$BC20,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E20:$BC20,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(1+(AS20-INDEX($E20:$BC20,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E20:$BC20,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Biogas","index",{"$f":"IFERROR(1+(E21-INDEX($E21:$BC21,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E21:$BC21,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(1+(P21-INDEX($E21:$BC21,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E21:$BC21,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(1+(AS21-INDEX($E21:$BC21,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E21:$BC21,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Biodiesel","index",{"$f":"IFERROR(1+(E22-INDEX($E22:$BC22,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E22:$BC22,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(1+(AS22-INDEX($E22:$BC22,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E22:$BC22,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Fuel oil ","index",{"$f":"IFERROR(1+(E23-INDEX($E23:$BC23,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E23:$BC23,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":0.92747559274755942},0.92747559274755942,0.92747559274755942,0.92747559274755942,0.92747559274755942,0.92747559274755942,0.92747559274755942,0.92747559274755942,0.92747559274755942,0.92747559274755942,0.92747559274755942,0.95165039516503958,0.97582519758251984,1,1.0241748024174802,1.0483496048349605,1.0725244072524407,1.0966992096699211,1.1208740120874012,1.1450488145048814,1.1692236169223618,1.1668991166899119,1.1645746164574617,1.1622501162250116,1.1599256159925617,1.1576011157601118,1.1552766155276617,1.1529521152952116,1.1506276150627617,1.1483031148303118,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,{"$f":"IFERROR(1+(AS23-INDEX($E23:$BC23,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E23:$BC23,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1.1459786145978614},1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614]
[null,null,"Gas Oil ","index",{"$f":"IFERROR(1+(E24-INDEX($E24:$BC24,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E24:$BC24,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(1+(AS24-INDEX($E24:$BC24,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E24:$BC24,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"unassigned","index",{"$f":"IFERROR(1+(E25-INDEX($E25:$BC25,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E25:$BC25,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(1+(AS25-INDEX($E25:$BC25,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E25:$BC25,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Not applicable","index",{"$f":"IFERROR(1+(E26-INDEX($E26:$BC26,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E26:$BC26,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(1+(AS26-INDEX($E26:$BC26,1,MATCH(Period_Start,FuelCostInputs_T,0)))/INDEX($E26:$BC26,1,MATCH(Period_Start,FuelCostInputs_T,0)),1)","v":1},1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Index of fuel spend relative to period start year"]
[]
[null,null,null,null,"FuelSpendIndex_T"]
[null,null,"FuelSpendIndex_L",null,"FuelSpendIndex_Tbl"]
[null,null,"Fuel type","Unit",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,{"$f":"C17","v":"Natural gas"},"index",{"$f":"E55*E38","v":0.82653817642698291},0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.8843587842846552,0.9421793921423276,1,1.0578206078576724,1.1156412157153446,1.1349147516679021,1.1541882876204597,1.1734618235730172,1.1927353595255747,1.2120088954781316,1.2372127501853221,1.2624166048925125,1.2876204595997029,1.3128243143068934,1.3380281690140843,1.3684210526315788,1.3988139362490732,1.4292068198665677,1.4595997034840622,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,{"$f":"AS55*AS38","v":1.4899925871015565},1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565]
[null,null,"Coal","index",{"$f":"E56*E39","v":0.94495412844036686},0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.96330275229357787,0.98165137614678899,1,1.0183486238532111,1.0366972477064218,1.056880733944954,1.0770642201834861,1.0972477064220183,1.1174311926605505,1.1376146788990824,1.1633027522935779,1.1889908256880732,1.2146788990825685,1.2403669724770641,1.2660550458715594,1.2880733944954126,1.3100917431192656,1.3321100917431188,1.354128440366972,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,{"$f":"AS56*AS39","v":1.3761467889908254},1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254]
[null,null,"Uranium","index",{"$f":"E57*E40","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AS57*AS40","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Solid biomass","index",{"$f":"E58*E41","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AS58*AS41","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Biogas","index",{"$f":"E59*E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS59*AS42","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Biodiesel","index",{"$f":"E60*E43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS60*AS43","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Fuel oil ","index",{"$f":"E61*E44","v":0.46373779637377971},0.46373779637377971,0.46373779637377971,0.46373779637377971,0.46373779637377971,0.46373779637377971,0.46373779637377971,0.46373779637377971,0.46373779637377971,0.46373779637377971,0.46373779637377971,0.47582519758251979,0.48791259879125992,0.5,0.51208740120874008,0.52417480241748027,0.53626220362622035,0.54834960483496054,0.56043700604370061,0.57252440725244069,0.58461180846118088,0.58344955834495593,0.58228730822873087,0.58112505811250581,0.57996280799628086,0.57880055788005591,0.57763830776383085,0.57647605764760579,0.57531380753138084,0.57415155741515589,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,{"$f":"AS61*AS44","v":0.57298930729893072},0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072]
[null,null,"Gas Oil ","index",{"$f":"E62*E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS62*AS45","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"unassigned","index",{"$f":"E63*E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS63*AS46","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Not applicable","index",{"$f":"E64*E47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS64*AS47","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
["END OF SHEET CONTENT"]

{"sheet":"Learning_Curves","index":25,"n_rows":385,"n_cols":50,"rows_kept":385,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"Learning curves"]
[]
[]
[null,null,"This sheet allows the user to incorporate technology-level assumptions for learning effects over the modelling horizon, which result in changes to investment costs"]
[null,null,"If no learning effects are expected or where data is lacking, all yellow cells should be set to the value 1; in this case the costs inserted in the Cost_INPUT_T1/T2/T3… sheets are assumed to apply in all years"]
[]
[]
[null,null,"Capex"]
[null,null,"Source: Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Insert capex learning curve information (cost reduction over time) to the table for each technology relative to the year for which main cost input data is included"]
[]
[null,null,"LearningCurve_Capex_L",null,"LearningCurve_Capex_Tbl"]
[null,"LearningCurve_Capex_T","Tech Ref","Technology",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"TechName_List","v":"Coal"},1,1,1,1,1,1,0.997,0.99399999999999999,0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,0.97,0.96849999999999992,0.96699999999999986,0.9654999999999998,0.96399999999999975,0.96249999999999969,0.96099999999999963,0.95949999999999958,0.95799999999999952,0.95649999999999946,0.9549999999999994,0.95349999999999935,0.95199999999999929,0.95049999999999923,0.94899999999999918,0.94749999999999912,0.94599999999999906,0.94449999999999901,0.94299999999999895,0.94149999999999889,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94]
[null,null,"Tech2","Coal CCS",1,1,1,1,1,1,0.9917948717948718,0.9835897435897436,0.97538461538461541,0.96717948717948721,0.95897435897435901,0.95076923076923081,0.94256410256410261,0.93435897435897441,0.92615384615384622,0.91794871794871802,0.90846153846153854,0.89897435897435907,0.88948717948717959,0.88000000000000012,0.87051282051282064,0.86102564102564116,0.85153846153846169,0.84205128205128221,0.83256410256410274,0.82307692307692326,0.81358974358974379,0.80410256410256431,0.79461538461538483,0.78512820512820536,0.77564102564102588,0.76615384615384641,0.75666666666666693,0.74717948717948746,0.73769230769230798,0.72820512820512817,0.72820512820512817,0.72820512820512817,0.72820512820512817,0.72820512820512817,0.72820512820512817,0.72820512820512817,0.72820512820512817,0.72820512820512817,0.72820512820512817,0.72820512820512817]
[null,null,"Tech3","Gas Open",1,1,1,1,1,1,0.995,0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,0.95,0.9464999999999999,0.94299999999999984,0.93949999999999978,0.93599999999999972,0.93249999999999966,0.9289999999999996,0.92549999999999955,0.92199999999999949,0.91849999999999943,0.91499999999999937,0.91149999999999931,0.90799999999999925,0.90449999999999919,0.90099999999999913,0.89749999999999908,0.89399999999999902,0.89049999999999896,0.8869999999999989,0.88349999999999884,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989]
[null,null,"Tech4","Gas Combined",1,1,1,1,1,1,0.995,0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,0.95000000000000007,0.94650000000000012,0.94300000000000006,0.9395,0.93599999999999994,0.93249999999999988,0.92899999999999983,0.92549999999999977,0.92199999999999971,0.91849999999999965,0.91499999999999959,0.91149999999999953,0.90799999999999947,0.90449999999999942,0.90099999999999936,0.8974999999999993,0.89399999999999924,0.89049999999999918,0.88699999999999912,0.88349999999999906,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88]
[null,null,"Tech5","Gas Combined CCS",1,1,1,1,1,1,0.98434782608695648,0.96869565217391296,0.95304347826086944,0.93739130434782592,0.92173913043478239,0.90608695652173887,0.89043478260869535,0.87478260869565183,0.85913043478260831,0.84347826086956523,0.8339130434782609,0.82434782608695656,0.81478260869565222,0.80521739130434788,0.79565217391304355,0.78608695652173921,0.77652173913043487,0.76695652173913054,0.7573913043478262,0.74782608695652186,0.73826086956521753,0.72869565217391319,0.71913043478260885,0.70956521739130451,0.70000000000000018,0.69043478260869584,0.6808695652173915,0.67130434782608717,0.66173913043478283,0.65217391304347827,0.65217391304347827,0.65217391304347827,0.65217391304347827,0.65217391304347827,0.65217391304347827,0.65217391304347827,0.65217391304347827,0.65217391304347827,0.65217391304347827,0.65217391304347827]
[null,null,"Tech6","Oil",1,1,1,1,1,1,0.995,0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,0.95,0.9464999999999999,0.94299999999999984,0.93949999999999978,0.93599999999999972,0.93249999999999966,0.9289999999999996,0.92549999999999955,0.92199999999999949,0.91849999999999943,0.91499999999999937,0.91149999999999931,0.90799999999999925,0.90449999999999919,0.90099999999999913,0.89749999999999908,0.89399999999999902,0.89049999999999896,0.8869999999999989,0.88349999999999884,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989]
[null,null,"Tech7","Nuclear",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,1,1,1,1,1,0.99099999999999999,0.98199999999999998,0.97299999999999998,0.96399999999999997,0.95499999999999996,0.94599999999999995,0.93699999999999994,0.92799999999999994,0.91899999999999993,0.91,0.90450000000000008,0.89900000000000013,0.89350000000000018,0.88800000000000023,0.88250000000000028,0.87700000000000033,0.87150000000000039,0.86600000000000044,0.86050000000000049,0.85500000000000054,0.84950000000000059,0.84400000000000064,0.83850000000000069,0.83300000000000074,0.82750000000000079,0.82200000000000084,0.81650000000000089,0.81100000000000094,0.80550000000000099,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Tech9","Solar utility",1,1,1,1,1,1,0.97099999999999997,0.94199999999999995,0.91299999999999992,0.8839999999999999,0.85499999999999987,0.82599999999999985,0.79699999999999982,0.76799999999999979,0.73899999999999977,0.71,0.70050000000000001,0.69100000000000006,0.68150000000000011,0.67200000000000015,0.6625000000000002,0.65300000000000025,0.64350000000000029,0.63400000000000034,0.62450000000000039,0.61500000000000044,0.60550000000000048,0.59600000000000053,0.58650000000000058,0.57700000000000062,0.56750000000000067,0.55800000000000072,0.54850000000000076,0.53900000000000081,0.52950000000000086,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52]
[null,null,"Tech10","Solar rooftop",1,1,1,1,1,1,0.97099999999999997,0.94199999999999995,0.91299999999999992,0.8839999999999999,0.85499999999999987,0.82599999999999985,0.79699999999999982,0.76799999999999979,0.73899999999999977,0.71,0.70050000000000001,0.69100000000000006,0.68150000000000011,0.67200000000000015,0.6625000000000002,0.65300000000000025,0.64350000000000029,0.63400000000000034,0.62450000000000039,0.61500000000000044,0.60550000000000048,0.59600000000000053,0.58650000000000058,0.57700000000000062,0.56750000000000067,0.55800000000000072,0.54850000000000076,0.53900000000000081,0.52950000000000086,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52]
[null,null,"Tech11","Solar floating",1,1,1,1,1,1,0.97399999999999998,0.94799999999999995,0.92199999999999993,0.89599999999999991,0.86999999999999988,0.84399999999999986,0.81799999999999984,0.79199999999999982,0.76599999999999979,0.74,0.73001000000000005,0.7200200000000001,0.71003000000000016,0.70004000000000022,0.69005000000000027,0.68006000000000033,0.67007000000000039,0.66008000000000044,0.6500900000000005,0.64010000000000056,0.63011000000000061,0.62012000000000067,0.61013000000000073,0.60014000000000078,0.59015000000000084,0.5801600000000009,0.57017000000000095,0.56018000000000101,0.55019000000000107,0.54020000000000001,0.54020000000000001,0.54020000000000001,0.54020000000000001,0.54020000000000001,0.54020000000000001,0.54020000000000001,0.54020000000000001,0.54020000000000001,0.54020000000000001,0.54020000000000001]
[null,null,"Tech12","Wind onshore",1,1,1,1,1,1,0.98499999999999999,0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,0.85,0.84350000000000003,0.83700000000000008,0.83050000000000013,0.82400000000000018,0.81750000000000023,0.81100000000000028,0.80450000000000033,0.79800000000000038,0.79150000000000043,0.78500000000000048,0.77850000000000052,0.77200000000000057,0.76550000000000062,0.75900000000000067,0.75250000000000072,0.74600000000000077,0.73950000000000082,0.73300000000000087,0.72650000000000092,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72]
[null,null,"Tech13","Wind offshore",1,1,1,1,1,1,0.98499999999999999,0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,0.85000000000000009,0.84350000000000014,0.83700000000000019,0.83050000000000024,0.82400000000000029,0.81750000000000034,0.81100000000000039,0.80450000000000044,0.79800000000000049,0.79150000000000054,0.78500000000000059,0.77850000000000064,0.77200000000000069,0.76550000000000074,0.75900000000000079,0.75250000000000083,0.74600000000000088,0.73950000000000093,0.73300000000000098,0.72650000000000103,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72]
[null,null,"Tech14","Geothermal",1,1,1,1,1,1,0.98599999999999999,0.97199999999999998,0.95799999999999996,0.94399999999999995,0.92999999999999994,0.91599999999999993,0.90199999999999991,0.8879999999999999,0.87399999999999989,0.86,0.85250000000000004,0.84500000000000008,0.83750000000000013,0.83000000000000018,0.82250000000000023,0.81500000000000028,0.80750000000000033,0.80000000000000038,0.79250000000000043,0.78500000000000048,0.77750000000000052,0.77000000000000057,0.76250000000000062,0.75500000000000067,0.74750000000000072,0.74000000000000077,0.73250000000000082,0.72500000000000087,0.71750000000000091,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71]
[null,null,"Tech15","Hydro large",1,1,1,1,1,1,0.996,0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,0.96,0.95650000000000002,0.95300000000000007,0.94950000000000012,0.94600000000000017,0.94250000000000023,0.93900000000000028,0.93550000000000033,0.93200000000000038,0.92850000000000044,0.92500000000000049,0.92150000000000054,0.91800000000000059,0.91450000000000065,0.9110000000000007,0.90750000000000075,0.9040000000000008,0.90050000000000086,0.89700000000000091,0.89350000000000096,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89]
[null,null,"Tech16","Hydro small",1,1,1,1,1,1,0.996,0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,0.96,0.95650000000000002,0.95300000000000007,0.94950000000000012,0.94600000000000017,0.94250000000000023,0.93900000000000028,0.93550000000000033,0.93200000000000038,0.92850000000000044,0.92500000000000049,0.92150000000000054,0.91800000000000059,0.91450000000000065,0.9110000000000007,0.90750000000000075,0.9040000000000008,0.90050000000000086,0.89700000000000091,0.89350000000000096,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89]
[null,null,"Tech17","Hydrogen",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped storage",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech19","Batteries",1,1,1,1,1,1,0.94566087599693061,0.89132175199386121,0.83698262799079182,0.78264350398772242,0.72830437998465303,0.67396525598158363,0.61962613197851424,0.56528700797544484,0.51094788397237545,0.45660875996930594,0.44737085689118083,0.43813295381305573,0.42889505073493062,0.41965714765680551,0.4104192445786804,0.40118134150055529,0.39194343842243018,0.38270553534430507,0.37346763226617996,0.36422972918805485,0.35499182610992974,0.34575392303180463,0.33651601995367952,0.32727811687555441,0.31804021379742931,0.3088023107193042,0.29956440764117909,0.29032650456305398,0.28108860148492887,0.27185069840680431,0.27185069840680431,0.27185069840680431,0.27185069840680431,0.27185069840680431,0.27185069840680431,0.27185069840680431,0.27185069840680431,0.27185069840680431,0.27185069840680431,0.27185069840680431]
[null,null,"Tech20","unassigned1",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech21","unassigned2"]
[null,null,"Tech22","unassigned3"]
[null,null,"Tech23","unassigned4"]
[null,null,"Tech24","unassigned5"]
[null,null,"Tech25","unassigned6"]
[null,null,"Tech26","unassigned7"]
[null,null,"Tech27","unassigned8"]
[null,null,"Tech28","unassigned9"]
[null,null,"Tech29","unassigned10"]
[null,null,"Tech30","unassigned11"]
[null,null,"Tech31","unassigned12"]
[null,null,"Tech32","unassigned13"]
[null,null,"Tech33","unassigned14"]
[null,null,"Tech34","unassigned15"]
[null,null,"Tech35","unassigned16"]
[]
[]
[null,null,"OpexFixed"]
[null,null,"Source: Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Insert fixed opex learning curve information (cost reduction over time) to the table for each technology relative to the year for which main cost input data is included"]
[]
[null,null,"LearningCurve_OpexFixed_L",null,"LearningCurve_OpexFixed_Tbl"]
[null,"LearningCurve_OpexFixed_T","Tech Ref","Technology",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"TechName_List","v":"Coal"},1,1,1,1,1,1,0.99708737864077668,0.99417475728155336,0.99126213592233003,0.98834951456310671,0.98543689320388339,0.98252427184466007,0.97961165048543675,0.97669902912621342,0.9737864077669901,0.970873786407767,0.96929611650485437,0.96771844660194173,0.96614077669902909,0.96456310679611645,0.96298543689320382,0.96140776699029118,0.95983009708737854,0.9582524271844659,0.95667475728155327,0.95509708737864063,0.95351941747572799,0.95194174757281536,0.95036407766990272,0.94878640776699008,0.94720873786407744,0.94563106796116481,0.94405339805825217,0.94247572815533953,0.94089805825242689,0.93932038834951459,0.93932038834951459,0.93932038834951459,0.93932038834951459,0.93932038834951459,0.93932038834951459,0.93932038834951459,0.93932038834951459,0.93932038834951459,0.93932038834951459,0.93932038834951459]
[null,null,"Tech2","Coal CCS",1,1,1,1,1,1,0.99688995215311005,0.9937799043062201,0.99066985645933014,0.98755980861244019,0.98444976076555024,0.98133971291866029,0.97822966507177034,0.97511961722488039,0.97200956937799043,0.96889952153110048,0.96746411483253592,0.96602870813397135,0.96459330143540678,0.96315789473684221,0.96172248803827765,0.96028708133971308,0.95885167464114851,0.95741626794258394,0.95598086124401938,0.95454545454545481,0.95311004784689024,0.95167464114832567,0.95023923444976111,0.94880382775119654,0.94736842105263197,0.9459330143540674,0.94449760765550284,0.94306220095693827,0.9416267942583737,0.94019138755980858,0.94019138755980858,0.94019138755980858,0.94019138755980858,0.94019138755980858,0.94019138755980858,0.94019138755980858,0.94019138755980858,0.94019138755980858,0.94019138755980858,0.94019138755980858]
[null,null,"Tech3","Gas Open",1,1,1,1,1,1,0.99698275862068964,0.99396551724137927,0.99094827586206891,0.98793103448275854,0.98491379310344818,0.98189655172413781,0.97887931034482745,0.97586206896551708,0.97284482758620672,0.96982758620689657,0.96831896551724139,0.96681034482758621,0.96530172413793103,0.96379310344827585,0.96228448275862066,0.96077586206896548,0.9592672413793103,0.95775862068965512,0.95624999999999993,0.95474137931034475,0.95323275862068957,0.95172413793103439,0.9502155172413792,0.94870689655172402,0.94719827586206884,0.94568965517241366,0.94418103448275847,0.94267241379310329,0.94116379310344811,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315]
[null,null,"Tech4","Gas Combined",1,1,1,1,1,1,0.99702127659574469,0.99404255319148938,0.99106382978723406,0.98808510638297875,0.98510638297872344,0.98212765957446813,0.97914893617021281,0.9761702127659575,0.97319148936170219,0.97021276595744677,0.96872340425531911,0.96723404255319145,0.9657446808510638,0.96425531914893614,0.96276595744680848,0.96127659574468083,0.95978723404255317,0.95829787234042552,0.95680851063829786,0.9553191489361702,0.95382978723404255,0.95234042553191489,0.95085106382978724,0.94936170212765958,0.94787234042553192,0.94638297872340427,0.94489361702127661,0.94340425531914895,0.9419148936170213,0.94042553191489364,0.94042553191489364,0.94042553191489364,0.94042553191489364,0.94042553191489364,0.94042553191489364,0.94042553191489364,0.94042553191489364,0.94042553191489364,0.94042553191489364,0.94042553191489364]
[null,null,"Tech5","Gas Combined CCS",1,1,1,1,1,1,0.9966666666666667,0.9933333333333334,0.9900000000000001,0.9866666666666668,0.9833333333333335,0.9800000000000002,0.9766666666666669,0.97333333333333361,0.97000000000000031,0.96666666666666667,0.96555555555555561,0.96444444444444455,0.96333333333333349,0.96222222222222242,0.96111111111111136,0.9600000000000003,0.95888888888888923,0.95777777777777817,0.95666666666666711,0.95555555555555605,0.95444444444444498,0.95333333333333392,0.95222222222222286,0.9511111111111118,0.95000000000000073,0.94888888888888967,0.94777777777777861,0.94666666666666754,0.94555555555555648,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442]
[null,null,"Tech6","Oil",1,1,1,1,1,1,0.99698275862068964,0.99396551724137927,0.99094827586206891,0.98793103448275854,0.98491379310344818,0.98189655172413781,0.97887931034482745,0.97586206896551708,0.97284482758620672,0.96982758620689657,0.96831896551724139,0.96681034482758621,0.96530172413793103,0.96379310344827585,0.96228448275862066,0.96077586206896548,0.9592672413793103,0.95775862068965512,0.95624999999999993,0.95474137931034475,0.95323275862068957,0.95172413793103439,0.9502155172413792,0.94870689655172402,0.94719827586206884,0.94568965517241366,0.94418103448275847,0.94267241379310329,0.94116379310344811,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315]
[null,null,"Tech7","Nuclear",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,1,1,1,1,1,0.9920168067226891,0.98403361344537821,0.97605042016806731,0.96806722689075642,0.96008403361344552,0.95210084033613462,0.94411764705882373,0.93613445378151283,0.92815126050420194,0.92016806722689082,0.91418067226890765,0.90819327731092447,0.9022058823529413,0.89621848739495813,0.89023109243697496,0.88424369747899179,0.87825630252100861,0.87226890756302544,0.86628151260504227,0.8602941176470591,0.85430672268907593,0.84831932773109275,0.84233193277310958,0.83634453781512641,0.83035714285714324,0.82436974789916007,0.81838235294117689,0.81239495798319372,0.80640756302521055,0.80042016806722693,0.80042016806722693,0.80042016806722693,0.80042016806722693,0.80042016806722693,0.80042016806722693,0.80042016806722693,0.80042016806722693,0.80042016806722693,0.80042016806722693,0.80042016806722693]
[null,null,"Tech9","Solar utility",1,1,1,1,1,1,0.96944444444444444,0.93888888888888888,0.90833333333333333,0.87777777777777777,0.84722222222222221,0.81666666666666665,0.78611111111111109,0.75555555555555554,0.72499999999999998,0.69444444444444442,0.6875,0.68055555555555558,0.67361111111111116,0.66666666666666674,0.65972222222222232,0.6527777777777779,0.64583333333333348,0.63888888888888906,0.63194444444444464,0.62500000000000022,0.6180555555555558,0.61111111111111138,0.60416666666666696,0.59722222222222254,0.59027777777777812,0.5833333333333337,0.57638888888888928,0.56944444444444486,0.56250000000000044,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558]
[null,null,"Tech10","Solar rooftop",1,1,1,1,1,1,0.96944444444444444,0.93888888888888888,0.90833333333333333,0.87777777777777777,0.84722222222222221,0.81666666666666665,0.78611111111111109,0.75555555555555554,0.72499999999999998,0.69444444444444442,0.6875,0.68055555555555558,0.67361111111111116,0.66666666666666674,0.65972222222222232,0.6527777777777779,0.64583333333333348,0.63888888888888906,0.63194444444444464,0.62500000000000022,0.6180555555555558,0.61111111111111138,0.60416666666666696,0.59722222222222254,0.59027777777777812,0.5833333333333337,0.57638888888888928,0.56944444444444486,0.56250000000000044,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558]
[null,null,"Tech11","Solar floating",1,1,1,1,1,1,0.98333333333333328,0.96666666666666656,0.94999999999999984,0.93333333333333313,0.91666666666666641,0.89999999999999969,0.88333333333333297,0.86666666666666625,0.84999999999999953,0.83333333333333326,0.82654320987654317,0.81975308641975309,0.812962962962963,0.80617283950617291,0.79938271604938282,0.79259259259259274,0.78580246913580265,0.77901234567901256,0.77222222222222248,0.76543209876543239,0.7586419753086423,0.75185185185185222,0.74506172839506213,0.73827160493827204,0.73148148148148195,0.72469135802469187,0.71790123456790178,0.71111111111111169,0.70432098765432161,0.69753086419753085,0.69753086419753085,0.69753086419753085,0.69753086419753085,0.69753086419753085,0.69753086419753085,0.69753086419753085,0.69753086419753085,0.69753086419753085,0.69753086419753085,0.69753086419753085]
[null,null,"Tech12","Wind onshore",1,1,1,1,1,1,0.98499999999999999,0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,0.85,0.84350000000000003,0.83700000000000008,0.83050000000000013,0.82400000000000018,0.81750000000000023,0.81100000000000028,0.80450000000000033,0.79800000000000038,0.79150000000000043,0.78500000000000048,0.77850000000000052,0.77200000000000057,0.76550000000000062,0.75900000000000067,0.75250000000000072,0.74600000000000077,0.73950000000000082,0.73300000000000087,0.72650000000000092,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72]
[null,null,"Tech13","Wind offshore",1,1,1,1,1,1,0.98498622589531681,0.96997245179063363,0.95495867768595044,0.93994490358126725,0.92493112947658407,0.90991735537190088,0.8949035812672177,0.87988980716253451,0.86487603305785132,0.84986225895316803,0.84338842975206607,0.83691460055096412,0.83044077134986216,0.82396694214876021,0.81749311294765825,0.8110192837465563,0.80454545454545434,0.79807162534435239,0.79159779614325043,0.78512396694214848,0.77865013774104652,0.77217630853994457,0.76570247933884261,0.75922865013774066,0.7527548209366387,0.74628099173553675,0.73980716253443479,0.73333333333333284,0.72685950413223088,0.72038567493112948,0.72038567493112948,0.72038567493112948,0.72038567493112948,0.72038567493112948,0.72038567493112948,0.72038567493112948,0.72038567493112948,0.72038567493112948,0.72038567493112948,0.72038567493112948]
[null,null,"Tech14","Geothermal",1,1,1,1,1,1,0.98599999999999999,0.97199999999999998,0.95799999999999996,0.94399999999999995,0.92999999999999994,0.91599999999999993,0.90199999999999991,0.8879999999999999,0.87399999999999989,0.86,0.85250000000000004,0.84500000000000008,0.83750000000000013,0.83000000000000018,0.82250000000000023,0.81500000000000028,0.80750000000000033,0.80000000000000038,0.79250000000000043,0.78500000000000048,0.77750000000000052,0.77000000000000057,0.76250000000000062,0.75500000000000067,0.74750000000000072,0.74000000000000077,0.73250000000000082,0.72500000000000087,0.71750000000000091,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71]
[null,null,"Tech15","Hydro large",1,1,1,1,1,1,0.99602122015915118,0.99204244031830235,0.98806366047745353,0.98408488063660471,0.98010610079575589,0.97612732095490706,0.97214854111405824,0.96816976127320942,0.96419098143236059,0.96021220159151199,0.95676392572944302,0.95331564986737405,0.94986737400530508,0.9464190981432361,0.94297082228116713,0.93952254641909816,0.93607427055702919,0.93262599469496021,0.92917771883289124,0.92572944297082227,0.9222811671087533,0.91883289124668432,0.91538461538461535,0.91193633952254638,0.90848806366047741,0.90503978779840843,0.90159151193633946,0.89814323607427049,0.89469496021220152,0.89124668435013266,0.89124668435013266,0.89124668435013266,0.89124668435013266,0.89124668435013266,0.89124668435013266,0.89124668435013266,0.89124668435013266,0.89124668435013266,0.89124668435013266,0.89124668435013266]
[null,null,"Tech16","Hydro small",1,1,1,1,1,1,0.99594272076372314,0.99188544152744629,0.98782816229116943,0.98377088305489258,0.97971360381861572,0.97565632458233886,0.97159904534606201,0.96754176610978515,0.96348448687350829,0.95942720763723155,0.95596658711217186,0.95250596658711217,0.94904534606205249,0.9455847255369928,0.94212410501193311,0.93866348448687342,0.93520286396181374,0.93174224343675405,0.92828162291169436,0.92482100238663467,0.92136038186157498,0.9178997613365153,0.91443914081145561,0.91097852028639592,0.90751789976133623,0.90405727923627655,0.90059665871121686,0.89713603818615717,0.89367541766109748,0.89021479713603813,0.89021479713603813,0.89021479713603813,0.89021479713603813,0.89021479713603813,0.89021479713603813,0.89021479713603813,0.89021479713603813,0.89021479713603813,0.89021479713603813,0.89021479713603813]
[null,null,"Tech17","Hydrogen",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped storage",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech19","Batteries",1,1,1,1,1,1,0.95,0.89999999999999991,0.84999999999999987,0.79999999999999982,0.74999999999999978,0.69999999999999973,0.64999999999999969,0.59999999999999964,0.5499999999999996,0.5,0.48749099207302427,0.47498198414604853,0.4624729762190728,0.44996396829209706,0.43745496036512133,0.42494595243814559,0.41243694451116986,0.39992793658419412,0.38741892865721839,0.37490992073024265,0.36240091280326692,0.34989190487629118,0.33738289694931545,0.32487388902233971,0.31236488109536398,0.29985587316838824,0.28734686524141251,0.27483785731443677,0.26232884938746104,0.24981984146048519,0.24981984146048519,0.24981984146048519,0.24981984146048519,0.24981984146048519,0.24981984146048519,0.24981984146048519,0.24981984146048519,0.24981984146048519,0.24981984146048519,0.24981984146048519]
[null,null,"Tech20","unassigned1"]
[null,null,"Tech21","unassigned2"]
[null,null,"Tech22","unassigned3"]
[null,null,"Tech23","unassigned4"]
[null,null,"Tech24","unassigned5"]
[null,null,"Tech25","unassigned6"]
[null,null,"Tech26","unassigned7"]
[null,null,"Tech27","unassigned8"]
[null,null,"Tech28","unassigned9"]
[null,null,"Tech29","unassigned10"]
[null,null,"Tech30","unassigned11"]
[null,null,"Tech31","unassigned12"]
[null,null,"Tech32","unassigned13"]
[null,null,"Tech33","unassigned14"]
[null,null,"Tech34","unassigned15"]
[null,null,"Tech35","unassigned16"]
[]
[]
[null,null,"OpexVariable"]
[null,null,"Source: Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Insert variable opex learning curve information (cost reduction over time) to the table for each technology relative to the year for which main cost input data is included"]
[]
[null,null,"LearningCurve_OpexVariable_L",null,"LearningCurve_OpexVariable_Tbl"]
[null,"LearningCurve_OpexVariable_T","Tech Ref","Technology",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"TechName_List","v":"Coal"},1,1,1,1,1,1,0.997,0.99399999999999999,0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,0.97,0.96849999999999992,0.96699999999999986,0.9654999999999998,0.96399999999999975,0.96249999999999969,0.96099999999999963,0.95949999999999958,0.95799999999999952,0.95649999999999946,0.9549999999999994,0.95349999999999935,0.95199999999999929,0.95049999999999923,0.94899999999999918,0.94749999999999912,0.94599999999999906,0.94449999999999901,0.94299999999999895,0.94149999999999889,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94]
[null,null,"Tech2","Coal CCS",1,1,1,1,1,1,0.99709677419354836,0.99419354838709673,0.99129032258064509,0.98838709677419345,0.98548387096774182,0.98258064516129018,0.97967741935483854,0.9767741935483869,0.97387096774193527,0.97096774193548374,0.96935483870967731,0.96774193548387089,0.96612903225806446,0.96451612903225803,0.9629032258064516,0.96129032258064517,0.95967741935483875,0.95806451612903232,0.95645161290322589,0.95483870967741946,0.95322580645161303,0.95161290322580661,0.95000000000000018,0.94838709677419375,0.94677419354838732,0.94516129032258089,0.94354838709677447,0.94193548387096804,0.94032258064516161,0.93870967741935485,0.93870967741935485,0.93870967741935485,0.93870967741935485,0.93870967741935485,0.93870967741935485,0.93870967741935485,0.93870967741935485,0.93870967741935485,0.93870967741935485,0.93870967741935485]
[null,null,"Tech3","Gas Open",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech4","Gas Combined",1,1,1,1,1,1,0.997,0.99399999999999999,0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,0.97,0.96850000000000003,0.96700000000000008,0.96550000000000014,0.96400000000000019,0.96250000000000024,0.9610000000000003,0.95950000000000035,0.95800000000000041,0.95650000000000046,0.95500000000000052,0.95350000000000057,0.95200000000000062,0.95050000000000068,0.94900000000000073,0.94750000000000079,0.94600000000000084,0.94450000000000089,0.94300000000000095,0.941500000000001,0.94000000000000006,0.94000000000000006,0.94000000000000006,0.94000000000000006,0.94000000000000006,0.94000000000000006,0.94000000000000006,0.94000000000000006,0.94000000000000006,0.94000000000000006,0.94000000000000006]
[null,null,"Tech5","Gas Combined CCS",1,1,1,1,1,1,0.9966666666666667,0.9933333333333334,0.9900000000000001,0.9866666666666668,0.9833333333333335,0.9800000000000002,0.9766666666666669,0.97333333333333361,0.97000000000000031,0.96666666666666667,0.9654166666666667,0.96416666666666673,0.96291666666666675,0.96166666666666678,0.96041666666666681,0.95916666666666683,0.95791666666666686,0.95666666666666689,0.95541666666666691,0.95416666666666694,0.95291666666666697,0.95166666666666699,0.95041666666666702,0.94916666666666705,0.94791666666666707,0.9466666666666671,0.94541666666666713,0.94416666666666715,0.94291666666666718,0.94166666666666665,0.94166666666666665,0.94166666666666665,0.94166666666666665,0.94166666666666665,0.94166666666666665,0.94166666666666665,0.94166666666666665,0.94166666666666665,0.94166666666666665,0.94166666666666665]
[null,null,"Tech6","Oil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech7","Nuclear",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,1,1,1,1,1,0.99199999999999999,0.98399999999999999,0.97599999999999998,0.96799999999999997,0.96,0.95199999999999996,0.94399999999999995,0.93599999999999994,0.92799999999999994,0.91999999999999993,0.91399999999999992,0.90799999999999992,0.90199999999999991,0.89599999999999991,0.8899999999999999,0.8839999999999999,0.87799999999999989,0.87199999999999989,0.86599999999999988,0.85999999999999988,0.85399999999999987,0.84799999999999986,0.84199999999999986,0.83599999999999985,0.82999999999999985,0.82399999999999984,0.81799999999999984,0.81199999999999983,0.80599999999999983,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Tech9","Solar utility",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech10","Solar rooftop",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech11","Solar floating",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech12","Wind onshore",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech13","Wind offshore",1,1,1,1,1,1,0.9872727272727273,0.9745454545454546,0.96181818181818191,0.94909090909090921,0.93636363636363651,0.92363636363636381,0.91090909090909111,0.89818181818181841,0.88545454545454572,0.87272727272727268,0.86454545454545451,0.85636363636363633,0.84818181818181815,0.84,0.83181818181818179,0.82363636363636361,0.81545454545454543,0.80727272727272725,0.79909090909090907,0.79090909090909089,0.78272727272727272,0.77454545454545454,0.76636363636363636,0.75818181818181818,0.75,0.74181818181818182,0.73363636363636364,0.72545454545454546,0.71727272727272728,0.70909090909090899,0.70909090909090899,0.70909090909090899,0.70909090909090899,0.70909090909090899,0.70909090909090899,0.70909090909090899,0.70909090909090899,0.70909090909090899,0.70909090909090899,0.70909090909090899]
[null,null,"Tech14","Geothermal",1,1,1,1,1,1,0.98799999999999999,0.97599999999999998,0.96399999999999997,0.95199999999999996,0.94,0.92799999999999994,0.91599999999999993,0.90399999999999991,0.8919999999999999,0.88,0.872,0.86399999999999999,0.85599999999999998,0.84799999999999998,0.84,0.83199999999999996,0.82399999999999995,0.81599999999999995,0.80799999999999994,0.79999999999999993,0.79199999999999993,0.78399999999999992,0.77599999999999991,0.7679999999999999,0.7599999999999999,0.75199999999999989,0.74399999999999988,0.73599999999999988,0.72799999999999987,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72,0.72]
[null,null,"Tech15","Hydro large",1,1,1,1,1,1,0.996,0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,0.96,0.95650000000000002,0.95300000000000007,0.94950000000000012,0.94600000000000017,0.94250000000000023,0.93900000000000028,0.93550000000000033,0.93200000000000038,0.92850000000000044,0.92500000000000049,0.92150000000000054,0.91800000000000059,0.91450000000000065,0.9110000000000007,0.90750000000000075,0.9040000000000008,0.90050000000000086,0.89700000000000091,0.89350000000000096,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89]
[null,null,"Tech16","Hydro small",1,1,1,1,1,1,0.996,0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,0.96,0.95650000000000002,0.95300000000000007,0.94950000000000012,0.94600000000000017,0.94250000000000023,0.93900000000000028,0.93550000000000033,0.93200000000000038,0.92850000000000044,0.92500000000000049,0.92150000000000054,0.91800000000000059,0.91450000000000065,0.9110000000000007,0.90750000000000075,0.9040000000000008,0.90050000000000086,0.89700000000000091,0.89350000000000096,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89,0.89]
[null,null,"Tech17","Hydrogen",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped storage",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech19","Batteries",1,1,1,1,1,1,0.99,0.98,0.97,0.96,0.95,0.94,0.92999999999999994,0.91999999999999993,0.90999999999999992,0.9,0.89500000000000002,0.89,0.88500000000000001,0.88,0.875,0.87,0.86499999999999999,0.86,0.85499999999999998,0.85,0.84499999999999997,0.84,0.83499999999999996,0.83,0.82499999999999996,0.82,0.81499999999999995,0.80999999999999994,0.80499999999999994,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Tech20","unassigned1",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech21","unassigned2"]
[null,null,"Tech22","unassigned3"]
[null,null,"Tech23","unassigned4"]
[null,null,"Tech24","unassigned5"]
[null,null,"Tech25","unassigned6"]
[null,null,"Tech26","unassigned7"]
[null,null,"Tech27","unassigned8"]
[null,null,"Tech28","unassigned9"]
[null,null,"Tech29","unassigned10"]
[null,null,"Tech30","unassigned11"]
[null,null,"Tech31","unassigned12"]
[null,null,"Tech32","unassigned13"]
[null,null,"Tech33","unassigned14"]
[null,null,"Tech34","unassigned15"]
[null,null,"Tech35","unassigned16"]
[]
[]
[]
["END OF SHEET CONTENT"]
[]
[]
[null,null,"Sensitivity Testing"]
[]
[]
[null,"Fast (lower bound of 2050 uncertainty)"]
[null,"Source: Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Capex"]
[]
[null,null,"Tech Ref","Technology",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,"Tech1","Coal",{"$f":"$J151","v":1},1,1,1,{"$f":"$J151","v":1},{"$f":"Technology_Data!E162","v":1},{"$f":"J151+(($T151-$J151)/($T$15-$J$15))","v":0.997},{"$f":"K151+(($T151-$J151)/($T$15-$J$15))","v":0.99399999999999999},0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,{"$f":"Technology_Data!F162","v":0.97},{"$f":"T151+(($AN151-$T151)/($AN$15-$T$15))","v":0.95685714285714285},{"$f":"U151+(($AN151-$T151)/($AN$15-$T$15))","v":0.94371428571428573},0.9305714285714286,0.91742857142857148,0.90428571428571436,0.89114285714285724,0.87800000000000011,0.86485714285714299,0.85171428571428587,0.83857142857142875,0.82542857142857162,0.8122857142857145,0.79914285714285738,0.78600000000000025,0.77285714285714313,0.75971428571428601,0.74657142857142889,0.73342857142857176,0.72028571428571464,{"$f":"Technology_Data!G162","v":0.70714285714285718},{"$f":"$AN151","v":0.70714285714285718},{"$f":"$AN151","v":0.70714285714285718},0.70714285714285718,0.70714285714285718,0.70714285714285718,0.70714285714285718,0.70714285714285718,0.70714285714285718,0.70714285714285718,0.70714285714285718]
[null,null,"Tech2","Coal CCS",1,1,1,1,1,{"$f":"Technology_Data!E163","v":1},{"$f":"J152+(($T152-$J152)/($T$15-$J$15))","v":0.9917948717948718},{"$f":"K152+(($T152-$J152)/($T$15-$J$15))","v":0.9835897435897436},0.97538461538461541,0.96717948717948721,0.95897435897435901,0.95076923076923081,0.94256410256410261,0.93435897435897441,0.92615384615384622,{"$f":"Technology_Data!F163","v":0.91794871794871802},{"$f":"T152+(($AN152-$T152)/($AN$15-$T$15))","v":0.90205128205128216},0.88615384615384629,0.87025641025641043,0.85435897435897457,0.8384615384615387,0.82256410256410284,0.80666666666666698,0.79076923076923111,0.77487179487179525,0.75897435897435939,0.74307692307692352,0.72717948717948766,0.7112820512820518,0.69538461538461593,0.67948717948718007,0.66358974358974421,0.64769230769230834,0.63179487179487248,0.61589743589743662,{"$f":"Technology_Data!G163","v":0.6},{"$f":"$AN152","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,"Tech3","Gas Open",1,1,1,1,1,{"$f":"Technology_Data!E164","v":1},{"$f":"J153+(($T153-$J153)/($T$15-$J$15))","v":0.995},0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,{"$f":"Technology_Data!F164","v":0.95},{"$f":"T153+(($AN153-$T153)/($AN$15-$T$15))","v":0.93808488612836438},0.92616977225672881,0.91425465838509323,0.90233954451345766,0.89042443064182208,0.87850931677018651,0.86659420289855094,0.85467908902691536,0.84276397515527979,0.83084886128364421,0.81893374741200864,0.80701863354037306,0.79510351966873749,0.78318840579710192,0.77127329192546634,0.75935817805383077,0.74744306418219519,0.73552795031055962,0.72361283643892405,{"$f":"Technology_Data!G164","v":0.7116977225672878},0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878]
[null,null,"Tech4","Gas Combined",1,1,1,1,1,{"$f":"Technology_Data!E165","v":1},{"$f":"J154+(($T154-$J154)/($T$15-$J$15))","v":0.995},0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,{"$f":"Technology_Data!F165","v":0.95000000000000007},{"$f":"T154+(($AN154-$T154)/($AN$15-$T$15))","v":0.94235507246376815},0.93471014492753624,0.92706521739130432,0.9194202898550724,0.91177536231884049,0.90413043478260857,0.89648550724637666,0.88884057971014474,0.88119565217391282,0.87355072463768091,0.86590579710144899,0.85826086956521708,0.85061594202898516,0.84297101449275325,0.83532608695652133,0.82768115942028941,0.8200362318840575,0.81239130434782558,0.80474637681159367,{"$f":"Technology_Data!G165","v":0.79710144927536242},0.79710144927536242,0.79710144927536242,0.79710144927536242,0.79710144927536242,0.79710144927536242,0.79710144927536242,0.79710144927536242,0.79710144927536242,0.79710144927536242,0.79710144927536242]
[null,null,"Tech5","Gas Combined CCS",1,1,1,1,1,{"$f":"Technology_Data!E166","v":1},{"$f":"J155+(($T155-$J155)/($T$15-$J$15))","v":0.98434782608695648},0.96869565217391296,0.95304347826086944,0.93739130434782592,0.92173913043478239,0.90608695652173887,0.89043478260869535,0.87478260869565183,0.85913043478260831,{"$f":"Technology_Data!F166","v":0.84347826086956523},{"$f":"T155+(($AN155-$T155)/($AN$15-$T$15))","v":0.82739130434782615},0.81130434782608707,0.79521739130434799,0.7791304347826089,0.76304347826086982,0.74695652173913074,0.73086956521739166,0.71478260869565258,0.6986956521739135,0.68260869565217441,0.66652173913043533,0.65043478260869625,0.63434782608695717,0.61826086956521809,0.602173913043479,0.58608695652173992,0.57000000000000084,0.55391304347826176,0.53782608695652268,{"$f":"Technology_Data!G166","v":0.52173913043478271},0.52173913043478271,0.52173913043478271,0.52173913043478271,0.52173913043478271,0.52173913043478271,0.52173913043478271,0.52173913043478271,0.52173913043478271,0.52173913043478271,0.52173913043478271]
[null,null,"Tech6","Oil",1,1,1,1,1,{"$f":"Technology_Data!E167","v":1},{"$f":"J156+(($T156-$J156)/($T$15-$J$15))","v":0.995},0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,{"$f":"Technology_Data!F167","v":0.95},{"$f":"T156+(($AN156-$T156)/($AN$15-$T$15))","v":0.93808488612836438},0.92616977225672881,0.91425465838509323,0.90233954451345766,0.89042443064182208,0.87850931677018651,0.86659420289855094,0.85467908902691536,0.84276397515527979,0.83084886128364421,0.81893374741200864,0.80701863354037306,0.79510351966873749,0.78318840579710192,0.77127329192546634,0.75935817805383077,0.74744306418219519,0.73552795031055962,0.72361283643892405,{"$f":"Technology_Data!G167","v":0.7116977225672878},0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878,0.7116977225672878]
[null,null,"Tech7","Nuclear",1,1,1,1,1,{"$f":"Technology_Data!E168","v":1},{"$f":"J157+(($T157-$J157)/($T$15-$J$15))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!F168","v":1},{"$f":"T157+(($AN157-$T157)/($AN$15-$T$15))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!G168","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,1,1,1,1,{"$f":"Technology_Data!E169","v":1},{"$f":"J158+(($T158-$J158)/($T$15-$J$15))","v":0.99099999999999999},0.98199999999999998,0.97299999999999998,0.96399999999999997,{"$f":"N158+(($T158-$J158)/($T$15-$J$15))","v":0.95499999999999996},0.94599999999999995,0.93699999999999994,0.92799999999999994,0.91899999999999993,{"$f":"Technology_Data!F169","v":0.91},{"$f":"T158+(($AN158-$T158)/($AN$15-$T$15))","v":0.89450000000000007},0.87900000000000011,0.86350000000000016,0.8480000000000002,0.83250000000000024,0.81700000000000028,0.80150000000000032,0.78600000000000037,0.77050000000000041,0.75500000000000045,0.73950000000000049,0.72400000000000053,0.70850000000000057,0.69300000000000062,0.67750000000000066,0.6620000000000007,0.64650000000000074,0.63100000000000078,0.61550000000000082,{"$f":"Technology_Data!G169","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,"Tech9","Solar utility",1,1,1,1,1,{"$f":"Technology_Data!E170","v":1},{"$f":"J159+(($T159-$J159)/($T$15-$J$15))","v":0.97099999999999997},0.94199999999999995,0.91299999999999992,0.8839999999999999,0.85499999999999987,0.82599999999999985,0.79699999999999982,0.76799999999999979,0.73899999999999977,{"$f":"Technology_Data!F170","v":0.71},{"$f":"T159+(($AN159-$T159)/($AN$15-$T$15))","v":0.69407070707070706},0.67814141414141416,0.66221212121212125,0.64628282828282835,0.63035353535353544,0.61442424242424254,0.59849494949494964,0.58256565656565673,0.56663636363636383,0.55070707070707092,0.53477777777777802,0.51884848484848511,0.50291919191919221,0.48698989898989931,0.4710606060606064,0.4551313131313135,0.43920202020202059,0.42327272727272769,0.40734343434343478,{"$f":"Technology_Data!G170","v":0.39141414141414144},0.39141414141414144,0.39141414141414144,0.39141414141414144,0.39141414141414144,0.39141414141414144,0.39141414141414144,0.39141414141414144,0.39141414141414144,0.39141414141414144,0.39141414141414144]
[null,null,"Tech10","Solar rooftop",1,1,1,1,1,{"$f":"Technology_Data!E171","v":1},{"$f":"J160+(($T160-$J160)/($T$15-$J$15))","v":0.97099999999999997},0.94199999999999995,0.91299999999999992,0.8839999999999999,0.85499999999999987,0.82599999999999985,0.79699999999999982,0.76799999999999979,0.73899999999999977,{"$f":"Technology_Data!F171","v":0.71},{"$f":"T160+(($AN160-$T160)/($AN$15-$T$15))","v":0.69343939393939391},0.67687878787878786,0.6603181818181818,0.64375757575757575,0.6271969696969697,0.61063636363636364,0.59407575757575759,0.57751515151515154,0.56095454545454548,0.54439393939393943,0.52783333333333338,0.51127272727272732,0.49471212121212127,0.47815151515151522,0.46159090909090916,0.44503030303030311,0.42846969696969706,0.411909090909091,0.39534848484848495,{"$f":"Technology_Data!G171","v":0.37878787878787878},0.37878787878787878,0.37878787878787878,0.37878787878787878,0.37878787878787878,0.37878787878787878,0.37878787878787878,0.37878787878787878,0.37878787878787878,0.37878787878787878,0.37878787878787878]
[null,null,"Tech11","Solar floating",1,1,1,1,1,{"$f":"Technology_Data!E172","v":1},{"$f":"J161+(($T161-$J161)/($T$15-$J$15))","v":0.97399999999999998},0.94799999999999995,0.92199999999999993,0.89599999999999991,0.86999999999999988,0.84399999999999986,0.81799999999999984,0.79199999999999982,0.76599999999999979,{"$f":"Technology_Data!F172","v":0.74},{"$f":"T161+(($AN161-$T161)/($AN$15-$T$15))","v":0.72376318742985413},0.70752637485970826,0.6912895622895624,0.67505274971941653,0.65881593714927067,0.64257912457912481,0.62634231200897894,0.61010549943883308,0.59386868686868721,0.57763187429854135,0.56139506172839548,0.54515824915824962,0.52892143658810375,0.51268462401795789,0.49644781144781197,0.48021099887766605,0.46397418630752013,0.44773737373737421,0.43150056116722829,{"$f":"Technology_Data!G172","v":0.41526374859708182},0.41526374859708182,0.41526374859708182,0.41526374859708182,0.41526374859708182,0.41526374859708182,0.41526374859708182,0.41526374859708182,0.41526374859708182,0.41526374859708182,0.41526374859708182]
[null,null,"Tech12","Wind onshore",1,1,1,1,1,{"$f":"Technology_Data!E173","v":1},{"$f":"J162+(($T162-$J162)/($T$15-$J$15))","v":0.98499999999999999},0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,{"$f":"Technology_Data!F173","v":0.85},{"$f":"T162+(($AN162-$T162)/($AN$15-$T$15))","v":0.83416666666666661},0.81833333333333325,0.80249999999999988,0.78666666666666651,0.77083333333333315,0.75499999999999978,0.73916666666666642,0.72333333333333305,0.70749999999999968,0.69166666666666632,0.67583333333333295,0.65999999999999959,0.64416666666666622,0.62833333333333286,0.61249999999999949,0.59666666666666612,0.58083333333333276,0.56499999999999939,0.54916666666666603,{"$f":"Technology_Data!G173","v":0.53333333333333344},0.53333333333333344,0.53333333333333344,0.53333333333333344,0.53333333333333344,0.53333333333333344,0.53333333333333344,0.53333333333333344,0.53333333333333344,0.53333333333333344,0.53333333333333344]
[null,null,"Tech13","Wind offshore",1,1,1,1,1,{"$f":"Technology_Data!E174","v":1},{"$f":"J163+(($T163-$J163)/($T$15-$J$15))","v":0.98499999999999999},0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,{"$f":"Technology_Data!F174","v":0.85000000000000009},{"$f":"T163+(($AN163-$T163)/($AN$15-$T$15))","v":0.82964285714285724},0.80928571428571439,0.78892857142857153,0.76857142857142868,0.74821428571428583,0.72785714285714298,0.70750000000000013,0.68714285714285728,0.66678571428571443,0.64642857142857157,0.62607142857142872,0.60571428571428587,0.58535714285714302,0.56500000000000017,0.54464285714285732,0.52428571428571447,0.50392857142857161,0.48357142857142876,0.46321428571428591,{"$f":"Technology_Data!G174","v":0.44285714285714284},0.44285714285714284,0.44285714285714284,0.44285714285714284,0.44285714285714284,0.44285714285714284,0.44285714285714284,0.44285714285714284,0.44285714285714284,0.44285714285714284,0.44285714285714284]
[null,null,"Tech14","Geothermal",1,1,1,1,1,{"$f":"Technology_Data!E175","v":1},{"$f":"J164+(($T164-$J164)/($T$15-$J$15))","v":0.98599999999999999},0.97199999999999998,0.95799999999999996,0.94399999999999995,0.92999999999999994,0.91599999999999993,0.90199999999999991,0.8879999999999999,0.87399999999999989,{"$f":"Technology_Data!F175","v":0.86},{"$f":"T164+(($AN164-$T164)/($AN$15-$T$15))","v":0.83824999999999994},0.81649999999999989,0.79474999999999985,0.7729999999999998,0.75124999999999975,0.7294999999999997,0.70774999999999966,0.68599999999999961,0.66424999999999956,0.64249999999999952,0.62074999999999947,0.59899999999999942,0.57724999999999937,0.55549999999999933,0.53374999999999928,0.51199999999999923,0.49024999999999924,0.46849999999999925,0.44674999999999926,{"$f":"Technology_Data!G175","v":0.42500000000000004},0.42500000000000004,0.42500000000000004,0.42500000000000004,0.42500000000000004,0.42500000000000004,0.42500000000000004,0.42500000000000004,0.42500000000000004,0.42500000000000004,0.42500000000000004]
[null,null,"Tech15","Hydro large",1,1,1,1,1,{"$f":"Technology_Data!E176","v":1},{"$f":"J165+(($T165-$J165)/($T$15-$J$15))","v":0.996},0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,{"$f":"Technology_Data!F176","v":0.96},{"$f":"T165+(($AN165-$T165)/($AN$15-$T$15))","v":0.94565384615384607},0.93130769230769217,0.91696153846153827,0.90261538461538438,0.88826923076923048,0.87392307692307658,0.85957692307692268,0.84523076923076879,0.83088461538461489,0.81653846153846099,0.80219230769230709,0.7878461538461532,0.7734999999999993,0.7591538461538454,0.7448076923076915,0.73046153846153761,0.71611538461538371,0.70176923076922981,0.68742307692307592,{"$f":"Technology_Data!G176","v":0.67307692307692302},0.67307692307692302,0.67307692307692302,0.67307692307692302,0.67307692307692302,0.67307692307692302,0.67307692307692302,0.67307692307692302,0.67307692307692302,0.67307692307692302,0.67307692307692302]
[null,null,"Tech16","Hydro small",1,1,1,1,1,{"$f":"Technology_Data!E177","v":1},{"$f":"J166+(($T166-$J166)/($T$15-$J$15))","v":0.996},0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,{"$f":"O166+(($T166-$J166)/($T$15-$J$15))","v":0.97599999999999998},0.97199999999999998,0.96799999999999997,0.96399999999999997,{"$f":"Technology_Data!F177","v":0.96},{"$f":"T166+(($AN166-$T166)/($AN$15-$T$15))","v":0.94256768558951964},0.92513537117903932,0.907703056768559,0.89027074235807868,0.87283842794759836,0.85540611353711804,0.83797379912663772,0.8205414847161574,0.80310917030567708,0.78567685589519676,0.76824454148471644,0.75081222707423612,0.7333799126637558,0.71594759825327547,0.69851528384279515,0.68108296943231483,0.66365065502183451,0.64621834061135419,0.62878602620087387,{"$f":"Technology_Data!G177","v":0.61135371179039288},0.61135371179039288,0.61135371179039288,0.61135371179039288,0.61135371179039288,0.61135371179039288,0.61135371179039288,0.61135371179039288,0.61135371179039288,0.61135371179039288,0.61135371179039288]
[null,null,"Tech17","Hydrogen",{"$f":"$J167","v":1},1,1,1,1,{"$f":"Technology_Data!E178","v":1},{"$f":"J167+(($T167-$J167)/($T$15-$J$15))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!F178","v":1},{"$f":"T167+(($AN167-$T167)/($AN$15-$T$15))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!G178","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped storage",1,1,1,1,1,{"$f":"Technology_Data!E179","v":1},{"$f":"J168+(($T168-$J168)/($T$15-$J$15))","v":1},1,1,{"$f":"M168+(($T168-$J168)/($T$15-$J$15))","v":1},1,1,1,1,1,{"$f":"Technology_Data!F179","v":1},{"$f":"T168+(($AN168-$T168)/($AN$15-$T$15))","v":0.98488372093023258},0.96976744186046515,0.95465116279069773,0.9395348837209303,0.92441860465116288,0.90930232558139545,0.89418604651162803,0.87906976744186061,0.86395348837209318,0.84883720930232576,0.83372093023255833,0.81860465116279091,0.80348837209302348,0.78837209302325606,0.77325581395348864,0.75813953488372121,0.74302325581395379,0.72790697674418636,0.71279069767441894,{"$f":"Technology_Data!G179","v":0.69767441860465107},0.69767441860465107,0.69767441860465107,0.69767441860465107,0.69767441860465107,0.69767441860465107,0.69767441860465107,0.69767441860465107,0.69767441860465107,0.69767441860465107,0.69767441860465107]
[null,null,"Tech19","Batteries",1,1,1,1,1,{"$f":"Technology_Data!E180","v":1},{"$f":"J169+(($T169-$J169)/($T$15-$J$15))","v":0.94566087599693061},0.89132175199386121,0.83698262799079182,0.78264350398772242,0.72830437998465303,0.67396525598158363,0.61962613197851424,0.56528700797544484,0.51094788397237545,{"$f":"Technology_Data!F180","v":0.45660875996930594},{"$f":"T169+(($AN169-$T169)/($AN$15-$T$15))","v":0.44026062169132607},0.4239124834133462,0.40756434513536632,0.39121620685738645,0.37486806857940658,0.3585199303014267,0.34217179202344683,0.32582365374546696,0.30947551546748708,0.29312737718950721,0.27677923891152734,0.26043110063354746,0.24408296235556762,0.22773482407758777,0.21138668579960793,0.19503854752162808,0.17869040924364823,0.16234227096566839,0.14599413268768854,{"$f":"Technology_Data!G180","v":0.12964599440970892},0.12964599440970892,0.12964599440970892,0.12964599440970892,0.12964599440970892,0.12964599440970892,0.12964599440970892,0.12964599440970892,0.12964599440970892,0.12964599440970892,0.12964599440970892]
[null,null,"Tech20","unassigned1",1,1,1,1,1,{"$f":"Technology_Data!E181","v":1},{"$f":"J170+(($T170-$J170)/($T$15-$J$15))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!F181","v":1},{"$f":"T170+(($AN170-$T170)/($AN$15-$T$15))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!G181","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech21","unassigned2"]
[null,null,"Tech22","unassigned3"]
[null,null,"Tech23","unassigned4"]
[null,null,"Tech24","unassigned5"]
[null,null,"Tech25","unassigned6"]
[null,null,"Tech26","unassigned7"]
[null,null,"Tech27","unassigned8"]
[null,null,"Tech28","unassigned9"]
[null,null,"Tech29","unassigned10"]
[null,null,"Tech30","unassigned11"]
[null,null,"Tech31","unassigned12"]
[null,null,"Tech32","unassigned13"]
[null,null,"Tech33","unassigned14"]
[null,null,"Tech34","unassigned15"]
[null,null,"Tech35","unassigned16"]
[]
[null,null,"OpexFixed"]
[]
[null,null,"Tech Ref","Technology",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,"Tech1","Coal",{"$f":"$J190","v":1},1,1,1,{"$f":"$J190","v":1},{"$f":"Technology_Data!H162","v":1},{"$f":"J190+(($T190-$J190)/($T$58-$J$58))","v":0.99708737864077668},{"$f":"K190+(($T190-$J190)/($T$58-$J$58))","v":0.99417475728155336},0.99126213592233003,0.98834951456310671,0.98543689320388339,0.98252427184466007,0.97961165048543675,0.97669902912621342,0.9737864077669901,{"$f":"Technology_Data!I162","v":0.970873786407767},{"$f":"T190+(($AN190-$T190)/($AN$58-$T$58))","v":0.95752427184466016},{"$f":"U190+(($AN190-$T190)/($AN$58-$T$58))","v":0.94417475728155331},0.93082524271844647,0.91747572815533962,0.90412621359223277,0.89077669902912593,0.87742718446601908,0.86407766990291224,0.85072815533980539,0.83737864077669855,0.8240291262135917,0.81067961165048485,0.79733009708737801,0.78398058252427116,0.77063106796116432,0.75728155339805747,0.74393203883495063,0.73058252427184378,0.71723300970873693,{"$f":"Technology_Data!J162","v":0.70388349514563109},{"$f":"$AN190","v":0.70388349514563109},{"$f":"$AN190","v":0.70388349514563109},0.70388349514563109,0.70388349514563109,0.70388349514563109,0.70388349514563109,0.70388349514563109,0.70388349514563109,0.70388349514563109,0.70388349514563109]
[null,null,"Tech2","Coal CCS",1,1,1,1,1,{"$f":"Technology_Data!H163","v":1},{"$f":"J191+(($T191-$J191)/($T$58-$J$58))","v":0.99688995215311005},0.9937799043062201,0.99066985645933014,0.98755980861244019,0.98444976076555024,0.98133971291866029,0.97822966507177034,0.97511961722488039,{"$f":"R191+(($T191-$J191)/($T$58-$J$58))","v":0.97200956937799043},{"$f":"Technology_Data!I163","v":0.96889952153110048},{"$f":"T191+(($AN191-$T191)/($AN$58-$T$58))","v":0.93600478468899517},0.90311004784688986,0.87021531100478455,0.83732057416267924,0.80442583732057393,0.77153110047846862,0.73863636363636331,0.705741626794258,0.67284688995215269,0.63995215311004738,0.60705741626794207,0.57416267942583676,0.54126794258373145,0.50837320574162614,0.47547846889952089,0.44258373205741564,0.40968899521531038,0.37679425837320513,0.34389952153109987,{"$f":"Technology_Data!J163","v":0.31100478468899517},{"$f":"$AN191","v":0.31100478468899517},0.31100478468899517,0.31100478468899517,0.31100478468899517,0.31100478468899517,0.31100478468899517,0.31100478468899517,0.31100478468899517,0.31100478468899517,0.31100478468899517]
[null,null,"Tech3","Gas Open",1,1,1,1,1,{"$f":"Technology_Data!H164","v":1},{"$f":"J192+(($T192-$J192)/($T$58-$J$58))","v":0.99698275862068964},0.99396551724137927,0.99094827586206891,0.98793103448275854,0.98491379310344818,0.98189655172413781,0.97887931034482745,0.97586206896551708,0.97284482758620672,{"$f":"Technology_Data!I164","v":0.96982758620689657},{"$f":"T192+(($AN192-$T192)/($AN$58-$T$58))","v":0.95668103448275865},0.94353448275862073,0.93038793103448281,0.91724137931034488,0.90409482758620696,0.89094827586206904,0.87780172413793112,0.86465517241379319,0.85150862068965527,0.83836206896551735,0.82521551724137943,0.8120689655172415,0.79892241379310358,0.78577586206896566,0.77262931034482774,0.75948275862068981,0.74633620689655189,0.73318965517241397,0.72004310344827605,{"$f":"Technology_Data!J164","v":0.7068965517241379},0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379]
[null,null,"Tech4","Gas Combined",1,1,1,1,1,{"$f":"Technology_Data!H165","v":1},{"$f":"J193+(($T193-$J193)/($T$58-$J$58))","v":0.99702127659574469},0.99404255319148938,0.99106382978723406,0.98808510638297875,0.98510638297872344,0.98212765957446813,0.97914893617021281,0.9761702127659575,0.97319148936170219,{"$f":"Technology_Data!I165","v":0.97021276595744677},{"$f":"T193+(($AN193-$T193)/($AN$58-$T$58))","v":0.95702127659574465},0.94382978723404254,0.93063829787234043,0.91744680851063831,0.9042553191489362,0.89106382978723409,0.87787234042553197,0.86468085106382986,0.85148936170212774,0.83829787234042563,0.82510638297872352,0.8119148936170214,0.79872340425531929,0.78553191489361718,0.77234042553191506,0.75914893617021295,0.74595744680851084,0.73276595744680872,0.71957446808510661,{"$f":"Technology_Data!J165","v":0.70638297872340428},0.70638297872340428,0.70638297872340428,0.70638297872340428,0.70638297872340428,0.70638297872340428,0.70638297872340428,0.70638297872340428,0.70638297872340428,0.70638297872340428,0.70638297872340428]
[null,null,"Tech5","Gas Combined CCS",1,1,1,1,1,{"$f":"Technology_Data!H166","v":1},{"$f":"J194+(($T194-$J194)/($T$58-$J$58))","v":0.9966666666666667},0.9933333333333334,0.9900000000000001,0.9866666666666668,0.9833333333333335,0.9800000000000002,0.9766666666666669,0.97333333333333361,0.97000000000000031,{"$f":"Technology_Data!I166","v":0.96666666666666667},{"$f":"T194+(($AN194-$T194)/($AN$58-$T$58))","v":0.95499999999999996},0.94333333333333325,0.93166666666666653,0.91999999999999982,0.9083333333333331,0.89666666666666639,0.88499999999999968,0.87333333333333296,0.86166666666666625,0.84999999999999953,0.83833333333333282,0.82666666666666611,0.81499999999999939,0.80333333333333268,0.79166666666666596,0.77999999999999925,0.76833333333333254,0.75666666666666582,0.74499999999999911,{"$f":"Technology_Data!J166","v":0.73333333333333339},0.73333333333333339,0.73333333333333339,0.73333333333333339,0.73333333333333339,0.73333333333333339,0.73333333333333339,0.73333333333333339,0.73333333333333339,0.73333333333333339,0.73333333333333339]
[null,null,"Tech6","Oil",1,1,1,1,1,{"$f":"Technology_Data!H167","v":1},{"$f":"J195+(($T195-$J195)/($T$58-$J$58))","v":0.99698275862068964},0.99396551724137927,0.99094827586206891,0.98793103448275854,0.98491379310344818,0.98189655172413781,0.97887931034482745,0.97586206896551708,0.97284482758620672,{"$f":"Technology_Data!I167","v":0.96982758620689657},{"$f":"T195+(($AN195-$T195)/($AN$58-$T$58))","v":0.95668103448275865},0.94353448275862073,0.93038793103448281,0.91724137931034488,0.90409482758620696,0.89094827586206904,0.87780172413793112,0.86465517241379319,0.85150862068965527,0.83836206896551735,0.82521551724137943,0.8120689655172415,0.79892241379310358,0.78577586206896566,0.77262931034482774,0.75948275862068981,0.74633620689655189,0.73318965517241397,0.72004310344827605,{"$f":"Technology_Data!J167","v":0.7068965517241379},0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379,0.7068965517241379]
[null,null,"Tech7","Nuclear",1,1,1,1,1,{"$f":"Technology_Data!H168","v":1},{"$f":"J196+(($T196-$J196)/($T$58-$J$58))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!I168","v":1},{"$f":"T196+(($AN196-$T196)/($AN$58-$T$58))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!J168","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,1,1,1,1,{"$f":"Technology_Data!H169","v":1},{"$f":"J197+(($T197-$J197)/($T$58-$J$58))","v":0.9920168067226891},0.98403361344537821,0.97605042016806731,0.96806722689075642,0.96008403361344552,0.95210084033613462,{"$f":"P197+(($T197-$J197)/($T$58-$J$58))","v":0.94411764705882373},0.93613445378151283,0.92815126050420194,{"$f":"Technology_Data!I169","v":0.92016806722689082},{"$f":"T197+(($AN197-$T197)/($AN$58-$T$58))","v":0.90420168067226891},0.88823529411764701,0.87226890756302511,0.85630252100840321,0.8403361344537813,0.8243697478991594,0.8084033613445375,0.79243697478991559,0.77647058823529369,0.76050420168067179,0.74453781512604988,0.72857142857142798,0.71260504201680608,0.69663865546218418,0.68067226890756227,0.66470588235294037,0.64873949579831847,0.63277310924369656,0.61680672268907466,{"$f":"Technology_Data!J169","v":0.60084033613445376},0.60084033613445376,0.60084033613445376,0.60084033613445376,0.60084033613445376,0.60084033613445376,0.60084033613445376,0.60084033613445376,0.60084033613445376,0.60084033613445376,0.60084033613445376]
[null,null,"Tech9","Solar utility",1,1,1,1,1,{"$f":"Technology_Data!H170","v":1},{"$f":"J198+(($T198-$J198)/($T$58-$J$58))","v":0.96944444444444444},0.93888888888888888,0.90833333333333333,0.87777777777777777,0.84722222222222221,0.81666666666666665,0.78611111111111109,0.75555555555555554,0.72499999999999998,{"$f":"Technology_Data!I170","v":0.69444444444444442},{"$f":"T198+(($AN198-$T198)/($AN$58-$T$58))","v":0.67812499999999998},0.66180555555555554,0.64548611111111109,0.62916666666666665,0.61284722222222221,0.59652777777777777,0.58020833333333333,0.56388888888888888,0.54756944444444444,0.53125,0.51493055555555556,0.49861111111111112,0.48229166666666667,0.46597222222222223,0.44965277777777779,0.43333333333333335,0.41701388888888891,0.40069444444444446,0.38437500000000002,{"$f":"Technology_Data!J170","v":0.36805555555555558},0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558]
[null,null,"Tech10","Solar rooftop",1,1,1,1,1,{"$f":"Technology_Data!H171","v":1},{"$f":"J199+(($T199-$J199)/($T$58-$J$58))","v":0.96944444444444444},0.93888888888888888,0.90833333333333333,0.87777777777777777,0.84722222222222221,0.81666666666666665,0.78611111111111109,0.75555555555555554,0.72499999999999998,{"$f":"Technology_Data!I171","v":0.69444444444444442},{"$f":"T199+(($AN199-$T199)/($AN$58-$T$58))","v":0.67812499999999998},0.66180555555555554,0.64548611111111109,0.62916666666666665,0.61284722222222221,0.59652777777777777,0.58020833333333333,0.56388888888888888,0.54756944444444444,0.53125,0.51493055555555556,0.49861111111111112,0.48229166666666667,0.46597222222222223,0.44965277777777779,0.43333333333333335,0.41701388888888891,0.40069444444444446,0.38437500000000002,{"$f":"Technology_Data!J171","v":0.36805555555555558},0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558,0.36805555555555558]
[null,null,"Tech11","Solar floating",1,1,1,1,1,{"$f":"Technology_Data!H172","v":1},{"$f":"J200+(($T200-$J200)/($T$58-$J$58))","v":0.98333333333333328},0.96666666666666656,0.94999999999999984,0.93333333333333313,0.91666666666666641,0.89999999999999969,0.88333333333333297,0.86666666666666625,0.84999999999999953,{"$f":"Technology_Data!I172","v":0.83333333333333326},{"$f":"T200+(($AN200-$T200)/($AN$58-$T$58))","v":0.8179012345679012},0.80246913580246915,0.78703703703703709,0.77160493827160503,0.75617283950617298,0.74074074074074092,0.72530864197530887,0.70987654320987681,0.69444444444444475,0.6790123456790127,0.66358024691358064,0.64814814814814858,0.63271604938271653,0.61728395061728447,0.60185185185185242,0.58641975308642036,0.5709876543209883,0.55555555555555625,0.54012345679012419,{"$f":"Technology_Data!J172","v":0.52469135802469125},0.52469135802469125,0.52469135802469125,0.52469135802469125,0.52469135802469125,0.52469135802469125,0.52469135802469125,0.52469135802469125,0.52469135802469125,0.52469135802469125,0.52469135802469125]
[null,null,"Tech12","Wind onshore",1,1,1,1,1,{"$f":"Technology_Data!H173","v":1},{"$f":"J201+(($T201-$J201)/($T$58-$J$58))","v":0.98499999999999999},0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,{"$f":"Technology_Data!I173","v":0.85},{"$f":"T201+(($AN201-$T201)/($AN$58-$T$58))","v":0.82833333333333337},0.80666666666666664,0.78499999999999992,0.7633333333333332,0.74166666666666647,0.71999999999999975,0.69833333333333303,0.67666666666666631,0.65499999999999958,0.63333333333333286,0.61166666666666614,0.58999999999999941,0.56833333333333269,0.54666666666666597,0.52499999999999925,0.50333333333333252,0.48166666666666585,0.45999999999999919,0.43833333333333252,{"$f":"Technology_Data!J173","v":0.41666666666666663},0.41666666666666663,0.41666666666666663,0.41666666666666663,{"$f":"$AN201","v":0.41666666666666663},0.41666666666666663,0.41666666666666663,0.41666666666666663,0.41666666666666663,0.41666666666666663,0.41666666666666663]
[null,null,"Tech13","Wind offshore",1,1,1,1,1,{"$f":"Technology_Data!H174","v":1},{"$f":"J202+(($T202-$J202)/($T$58-$J$58))","v":0.98498622589531681},0.96997245179063363,0.95495867768595044,0.93994490358126725,0.92493112947658407,0.90991735537190088,0.8949035812672177,0.87988980716253451,0.86487603305785132,{"$f":"Technology_Data!I174","v":0.84986225895316803},{"$f":"T202+(($AN202-$T202)/($AN$58-$T$58))","v":0.8335399449035813},0.81721763085399457,0.80089531680440784,0.78457300275482111,0.76825068870523439,0.75192837465564766,0.73560606060606093,0.7192837465564742,0.70296143250688747,0.68663911845730075,0.67031680440771402,0.65399449035812729,0.63767217630854056,0.62134986225895383,0.60502754820936711,0.58870523415978038,0.57238292011019365,0.55606060606060692,0.53973829201102019,{"$f":"Technology_Data!J174","v":0.52341597796143247},0.52341597796143247,0.52341597796143247,0.52341597796143247,0.52341597796143247,0.52341597796143247,0.52341597796143247,0.52341597796143247,0.52341597796143247,0.52341597796143247,0.52341597796143247]
[null,null,"Tech14","Geothermal",1,1,1,1,1,{"$f":"Technology_Data!H175","v":1},{"$f":"J203+(($T203-$J203)/($T$58-$J$58))","v":0.98599999999999999},0.97199999999999998,0.95799999999999996,0.94399999999999995,0.92999999999999994,0.91599999999999993,0.90199999999999991,0.8879999999999999,0.87399999999999989,{"$f":"Technology_Data!I175","v":0.86},{"$f":"T203+(($AN203-$T203)/($AN$58-$T$58))","v":0.84360000000000002},0.82720000000000005,0.81080000000000008,0.79440000000000011,0.77800000000000014,0.76160000000000017,0.7452000000000002,0.72880000000000023,0.71240000000000026,0.69600000000000029,0.67960000000000031,0.66320000000000034,0.64680000000000037,0.6304000000000004,0.61400000000000043,0.59760000000000046,0.58120000000000049,0.56480000000000052,0.54840000000000055,{"$f":"Technology_Data!J175","v":0.53200000000000003},0.53200000000000003,0.53200000000000003,0.53200000000000003,0.53200000000000003,0.53200000000000003,0.53200000000000003,0.53200000000000003,0.53200000000000003,0.53200000000000003,0.53200000000000003]
[null,null,"Tech15","Hydro large",1,1,1,1,1,{"$f":"Technology_Data!H176","v":1},{"$f":"J204+(($T204-$J204)/($T$58-$J$58))","v":0.99602122015915118},0.99204244031830235,0.98806366047745353,0.98408488063660471,0.98010610079575589,0.97612732095490706,0.97214854111405824,0.96816976127320942,0.96419098143236059,{"$f":"Technology_Data!I176","v":0.96021220159151199},{"$f":"T204+(($AN204-$T204)/($AN$58-$T$58))","v":0.94562334217506638},0.93103448275862077,0.91644562334217516,0.90185676392572955,0.88726790450928394,0.87267904509283833,0.85809018567639272,0.84350132625994712,0.82891246684350151,0.8143236074270559,0.79973474801061029,0.78514588859416468,0.77055702917771907,0.75596816976127346,0.74137931034482785,0.72679045092838224,0.71220159151193663,0.69761273209549102,0.68302387267904541,{"$f":"Technology_Data!J176","v":0.66843501326259946},0.66843501326259946,0.66843501326259946,0.66843501326259946,0.66843501326259946,0.66843501326259946,0.66843501326259946,0.66843501326259946,0.66843501326259946,0.66843501326259946,0.66843501326259946]
[null,null,"Tech16","Hydro small",1,1,1,1,1,{"$f":"Technology_Data!H177","v":1},{"$f":"J205+(($T205-$J205)/($T$58-$J$58))","v":0.99594272076372314},0.99188544152744629,0.98782816229116943,0.98377088305489258,0.97971360381861572,0.97565632458233886,0.97159904534606201,0.96754176610978515,0.96348448687350829,{"$f":"Technology_Data!I177","v":0.95942720763723155},{"$f":"T205+(($AN205-$T205)/($AN$58-$T$58))","v":0.93770883054892606},0.91599045346062058,0.89427207637231509,0.87255369928400961,0.85083532219570412,0.82911694510739864,0.80739856801909315,0.78568019093078767,0.76396181384248218,0.7422434367541767,0.72052505966587121,0.69880668257756573,0.67708830548926024,0.65536992840095476,0.63365155131264927,0.61193317422434379,0.5902147971360383,0.56849642004773282,0.54677804295942734,{"$f":"Technology_Data!J177","v":0.52505966587112174},0.52505966587112174,0.52505966587112174,0.52505966587112174,0.52505966587112174,0.52505966587112174,0.52505966587112174,0.52505966587112174,0.52505966587112174,0.52505966587112174,0.52505966587112174]
[null,null,"Tech17","Hydrogen",{"$f":"$J206","v":1},1,1,1,1,{"$f":"Technology_Data!H178","v":1},{"$f":"J206+(($T206-$J206)/($T$58-$J$58))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!I178","v":1},{"$f":"T206+(($AN206-$T206)/($AN$58-$T$58))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!J178","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped storage",1,1,1,1,1,{"$f":"Technology_Data!H179","v":1},{"$f":"J207+(($T207-$J207)/($T$58-$J$58))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!I179","v":1},{"$f":"T207+(($AN207-$T207)/($AN$58-$T$58))","v":0.97499999999999998},0.95,0.92499999999999993,0.89999999999999991,0.87499999999999989,0.84999999999999987,0.82499999999999984,0.79999999999999982,0.7749999999999998,0.74999999999999978,0.72499999999999976,0.69999999999999973,0.67499999999999971,0.64999999999999969,0.62499999999999967,0.59999999999999964,0.57499999999999962,0.5499999999999996,0.52499999999999958,{"$f":"Technology_Data!J179","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,"Tech19","Batteries",1,1,1,1,1,{"$f":"Technology_Data!H180","v":1},{"$f":"J208+(($T208-$J208)/($T$58-$J$58))","v":0.95},0.89999999999999991,0.84999999999999987,0.79999999999999982,0.74999999999999978,0.69999999999999973,0.64999999999999969,0.59999999999999964,0.5499999999999996,{"$f":"Technology_Data!I180","v":0.5},{"$f":"T208+(($AN208-$T208)/($AN$58-$T$58))","v":0.49512882447665058},0.49025764895330115,0.48538647342995173,0.4805152979066023,0.47564412238325288,0.47077294685990345,0.46590177133655403,0.4610305958132046,0.45615942028985518,0.45128824476650575,0.44641706924315633,0.4415458937198069,0.43667471819645748,0.43180354267310805,0.42693236714975863,0.4220611916264092,0.41719001610305978,0.41231884057971036,0.40744766505636093,{"$f":"Technology_Data!J180","v":0.40257648953301128},0.40257648953301128,0.40257648953301128,0.40257648953301128,0.40257648953301128,0.40257648953301128,0.40257648953301128,0.40257648953301128,0.40257648953301128,0.40257648953301128,0.40257648953301128]
[null,null,"Tech20","unassigned1"]
[null,null,"Tech21","unassigned2"]
[null,null,"Tech22","unassigned3"]
[null,null,"Tech23","unassigned4"]
[null,null,"Tech24","unassigned5"]
[null,null,"Tech25","unassigned6"]
[null,null,"Tech26","unassigned7"]
[null,null,"Tech27","unassigned8"]
[null,null,"Tech28","unassigned9"]
[null,null,"Tech29","unassigned10"]
[null,null,"Tech30","unassigned11"]
[null,null,"Tech31","unassigned12"]
[null,null,"Tech32","unassigned13"]
[null,null,"Tech33","unassigned14"]
[null,null,"Tech34","unassigned15"]
[null,null,"Tech35","unassigned16"]
[]
[]
[null,null,"OpexVariable"]
[]
[null,null,"Tech Ref","Technology",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,"Tech1","Coal",{"$f":"$J230","v":1},1,1,1,{"$f":"$J230","v":1},{"$f":"Technology_Data!K162","v":1},{"$f":"J230+(($T230-$J230)/($T$101-$J$101))","v":0.997},{"$f":"K230+(($T230-$J230)/($T$101-$J$101))","v":0.99399999999999999},0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,{"$f":"Technology_Data!L162","v":0.97},{"$f":"T230+(($AN230-$T230)/($AN$101-$T$101))","v":0.95483333333333331},{"$f":"U230+(($AN230-$T230)/($AN$101-$T$101))","v":0.93966666666666665},0.92449999999999999,0.90933333333333333,0.89416666666666667,0.879,0.86383333333333334,0.84866666666666668,0.83350000000000002,0.81833333333333336,0.8031666666666667,0.78800000000000003,0.77283333333333337,0.75766666666666671,0.74250000000000005,0.72733333333333339,0.71216666666666673,0.69700000000000006,0.6818333333333334,{"$f":"Technology_Data!M162","v":0.66666666666666674},{"$f":"$AN230","v":0.66666666666666674},{"$f":"$AN230","v":0.66666666666666674},0.66666666666666674,0.66666666666666674,0.66666666666666674,0.66666666666666674,0.66666666666666674,0.66666666666666674,0.66666666666666674,0.66666666666666674]
[null,null,"Tech2","Coal CCS",1,1,1,1,1,{"$f":"Technology_Data!K163","v":1},{"$f":"J231+(($T231-$J231)/($T$101-$J$101))","v":0.99709677419354836},0.99419354838709673,0.99129032258064509,0.98838709677419345,0.98548387096774182,0.98258064516129018,0.97967741935483854,0.9767741935483869,0.97387096774193527,{"$f":"Technology_Data!L163","v":0.97096774193548374},{"$f":"T231+(($AN231-$T231)/($AN$101-$T$101))","v":0.96032258064516118},0.94967741935483863,0.93903225806451607,0.92838709677419351,0.91774193548387095,0.90709677419354839,0.89645161290322584,0.88580645161290328,0.87516129032258072,0.86451612903225816,0.8538709677419356,0.84322580645161305,0.83258064516129049,0.82193548387096793,0.81129032258064537,0.80064516129032282,0.79000000000000026,0.7793548387096777,0.76870967741935514,{"$f":"Technology_Data!M163","v":0.75806451612903225},{"$f":"$AN231","v":0.75806451612903225},0.75806451612903225,0.75806451612903225,0.75806451612903225,0.75806451612903225,0.75806451612903225,0.75806451612903225,0.75806451612903225,0.75806451612903225,0.75806451612903225]
[null,null,"Tech3","Gas Open",1,1,1,1,1,{"$f":"Technology_Data!K164","v":1},{"$f":"J232+(($T232-$J232)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L164","v":1},{"$f":"T232+(($AN232-$T232)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M164","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech4","Gas Combined",1,1,1,1,1,{"$f":"Technology_Data!K165","v":1},{"$f":"J233+(($T233-$J233)/($T$101-$J$101))","v":0.997},0.99399999999999999,0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,{"$f":"Technology_Data!L165","v":0.97},{"$f":"T233+(($AN233-$T233)/($AN$101-$T$101))","v":0.95671739130434785},0.94343478260869573,0.93015217391304361,0.91686956521739149,0.90358695652173937,0.89030434782608725,0.87702173913043513,0.86373913043478301,0.85045652173913089,0.83717391304347877,0.82389130434782665,0.81060869565217453,0.79732608695652241,0.78404347826087029,0.77076086956521817,0.75747826086956604,0.74419565217391392,0.7309130434782618,0.71763043478260968,{"$f":"Technology_Data!M165","v":0.70434782608695667},0.70434782608695667,0.70434782608695667,0.70434782608695667,0.70434782608695667,0.70434782608695667,0.70434782608695667,0.70434782608695667,0.70434782608695667,0.70434782608695667,0.70434782608695667]
[null,null,"Tech5","Gas Combined CCS",1,1,1,1,1,{"$f":"Technology_Data!K166","v":1},{"$f":"J234+(($T234-$J234)/($T$101-$J$101))","v":0.9966666666666667},0.9933333333333334,0.9900000000000001,0.9866666666666668,0.9833333333333335,0.9800000000000002,0.9766666666666669,0.97333333333333361,0.97000000000000031,{"$f":"Technology_Data!L166","v":0.96666666666666667},{"$f":"T234+(($AN234-$T234)/($AN$101-$T$101))","v":0.94333333333333336},0.92,0.89666666666666672,0.87333333333333341,0.85000000000000009,0.82666666666666677,0.80333333333333345,0.78000000000000014,0.75666666666666682,0.7333333333333335,0.71000000000000019,0.68666666666666687,0.66333333333333355,0.64000000000000024,0.61666666666666692,0.5933333333333336,0.57000000000000028,0.54666666666666697,0.52333333333333365,{"$f":"Technology_Data!M166","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,"Tech6","Oil",1,1,1,1,1,{"$f":"Technology_Data!K167","v":1},{"$f":"J235+(($T235-$J235)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L167","v":1},{"$f":"T235+(($AN235-$T235)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M167","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech7","Nuclear",1,1,1,1,1,{"$f":"Technology_Data!K168","v":1},{"$f":"J236+(($T236-$J236)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L168","v":1},{"$f":"T236+(($AN236-$T236)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M168","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,1,1,1,1,{"$f":"Technology_Data!K169","v":1},{"$f":"J237+(($T237-$J237)/($T$101-$J$101))","v":0.99199999999999999},0.98399999999999999,0.97599999999999998,0.96799999999999997,0.96,0.95199999999999996,0.94399999999999995,0.93599999999999994,0.92799999999999994,{"$f":"Technology_Data!L169","v":0.91999999999999993},{"$f":"T237+(($AN237-$T237)/($AN$101-$T$101))","v":0.90357607624055203},0.88715215248110413,0.87072822872165623,0.85430430496220833,0.83788038120276043,0.82145645744331253,0.80503253368386463,0.78860860992441673,0.77218468616496883,0.75576076240552093,0.73933683864607302,0.72291291488662512,0.70648899112717722,0.69006506736772932,0.67364114360828142,0.65721721984883352,0.64079329608938562,0.62436937232993772,0.60794544857048982,{"$f":"Technology_Data!M169","v":0.5915215248110417},0.5915215248110417,0.5915215248110417,0.5915215248110417,0.5915215248110417,0.5915215248110417,0.5915215248110417,0.5915215248110417,0.5915215248110417,0.5915215248110417,0.5915215248110417]
[null,null,"Tech9","Solar utility",1,1,1,1,1,{"$f":"Technology_Data!K170","v":1},{"$f":"J238+(($T238-$J238)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L170","v":1},{"$f":"T238+(($AN238-$T238)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M170","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech10","Solar rooftop",1,1,1,1,1,{"$f":"Technology_Data!K171","v":1},{"$f":"J239+(($T239-$J239)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L171","v":1},{"$f":"T239+(($AN239-$T239)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M171","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech11","Solar floating",1,1,1,1,1,{"$f":"Technology_Data!K172","v":1},{"$f":"J240+(($T240-$J240)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L172","v":1},{"$f":"T240+(($AN240-$T240)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M172","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech12","Wind onshore",1,1,1,1,1,{"$f":"Technology_Data!K173","v":1},{"$f":"J241+(($T241-$J241)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L173","v":1},{"$f":"T241+(($AN241-$T241)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M173","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech13","Wind offshore",1,1,1,1,1,{"$f":"Technology_Data!K174","v":1},{"$f":"J242+(($T242-$J242)/($T$101-$J$101))","v":0.9872727272727273},0.9745454545454546,0.96181818181818191,0.94909090909090921,0.93636363636363651,0.92363636363636381,0.91090909090909111,0.89818181818181841,0.88545454545454572,{"$f":"Technology_Data!L174","v":0.87272727272727268},{"$f":"T242+(($AN242-$T242)/($AN$101-$T$101))","v":0.85363636363636364},0.83454545454545459,0.81545454545454554,0.7963636363636365,0.77727272727272745,0.7581818181818184,0.73909090909090935,0.72000000000000031,0.70090909090909126,0.68181818181818221,0.66272727272727316,0.64363636363636412,0.62454545454545507,0.60545454545454602,0.58636363636363698,0.56727272727272793,0.54818181818181888,0.52909090909090983,0.51000000000000079,{"$f":"Technology_Data!M174","v":0.49090909090909096},0.49090909090909096,0.49090909090909096,0.49090909090909096,0.49090909090909096,0.49090909090909096,0.49090909090909096,0.49090909090909096,0.49090909090909096,0.49090909090909096,0.49090909090909096]
[null,null,"Tech14","Geothermal",1,1,1,1,1,{"$f":"Technology_Data!K175","v":1},{"$f":"J243+(($T243-$J243)/($T$101-$J$101))","v":0.98799999999999999},0.97599999999999998,0.96399999999999997,0.95199999999999996,0.94,0.92799999999999994,0.91599999999999993,0.90399999999999991,0.8919999999999999,{"$f":"Technology_Data!L175","v":0.88},{"$f":"T243+(($AN243-$T243)/($AN$101-$T$101))","v":0.86399999999999999},0.84799999999999998,0.83199999999999996,0.81599999999999995,0.79999999999999993,0.78399999999999992,0.7679999999999999,0.75199999999999989,0.73599999999999988,0.71999999999999986,0.70399999999999985,0.68799999999999983,0.67199999999999982,0.65599999999999981,0.63999999999999979,0.62399999999999978,0.60799999999999976,0.59199999999999975,0.57599999999999973,{"$f":"Technology_Data!M175","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,"Tech15","Hydro large",1,1,1,1,1,{"$f":"Technology_Data!K176","v":1},{"$f":"J244+(($T244-$J244)/($T$101-$J$101))","v":0.996},0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,{"$f":"Technology_Data!L176","v":0.96},{"$f":"T244+(($AN244-$T244)/($AN$101-$T$101))","v":0.94507692307692304},0.93015384615384611,0.91523076923076918,0.90030769230769225,0.88538461538461533,0.8704615384615384,0.85553846153846147,0.84061538461538454,0.82569230769230761,0.81076923076923069,0.79584615384615376,0.78092307692307683,0.7659999999999999,0.75107692307692298,0.73615384615384605,0.72123076923076912,0.70630769230769219,0.69138461538461526,0.67646153846153834,{"$f":"Technology_Data!M176","v":0.66153846153846152},0.66153846153846152,0.66153846153846152,0.66153846153846152,0.66153846153846152,0.66153846153846152,0.66153846153846152,0.66153846153846152,0.66153846153846152,0.66153846153846152,0.66153846153846152]
[null,null,"Tech16","Hydro small",1,1,1,1,1,{"$f":"Technology_Data!K177","v":1},{"$f":"J245+(($T245-$J245)/($T$101-$J$101))","v":0.996},0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,{"$f":"O245+(($T245-$J245)/($T$101-$J$101))","v":0.97599999999999998},{"$f":"P245+(($T245-$J245)/($T$101-$J$101))","v":0.97199999999999998},0.96799999999999997,0.96399999999999997,{"$f":"Technology_Data!L177","v":0.96},{"$f":"T245+(($AN245-$T245)/($AN$101-$T$101))","v":0.94499999999999995},0.92999999999999994,0.91499999999999992,0.89999999999999991,0.8849999999999999,0.86999999999999988,0.85499999999999987,0.83999999999999986,0.82499999999999984,0.80999999999999983,0.79499999999999982,0.7799999999999998,0.76499999999999979,0.74999999999999978,0.73499999999999976,0.71999999999999975,0.70499999999999974,0.68999999999999972,0.67499999999999971,{"$f":"Technology_Data!M177","v":0.66},0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66]
[null,null,"Tech17","Hydrogen",{"$f":"$J246","v":1},1,1,1,1,{"$f":"Technology_Data!K178","v":1},{"$f":"J246+(($T246-$J246)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L178","v":1},{"$f":"T246+(($AN246-$T246)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M178","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped storage",1,1,1,1,1,{"$f":"Technology_Data!K179","v":1},{"$f":"J247+(($T247-$J247)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L179","v":1},{"$f":"T247+(($AN247-$T247)/($AN$101-$T$101))","v":0.96886792452830184},0.93773584905660368,0.90660377358490551,0.87547169811320735,0.84433962264150919,0.81320754716981103,0.78207547169811287,0.75094339622641471,0.71981132075471654,0.68867924528301838,0.65754716981132022,0.62641509433962206,0.5952830188679239,0.56415094339622573,0.53301886792452757,0.50188679245282941,0.4707547169811313,0.4396226415094332,0.40849056603773509,{"$f":"Technology_Data!M179","v":0.37735849056603776},0.37735849056603776,0.37735849056603776,0.37735849056603776,0.37735849056603776,0.37735849056603776,0.37735849056603776,0.37735849056603776,0.37735849056603776,0.37735849056603776,0.37735849056603776]
[null,null,"Tech19","Batteries",1,1,1,1,1,{"$f":"Technology_Data!K180","v":1},{"$f":"J248+(($T248-$J248)/($T$101-$J$101))","v":0.99},0.98,0.97,0.96,0.95,0.94,0.92999999999999994,0.91999999999999993,0.90999999999999992,{"$f":"Technology_Data!L180","v":0.9},{"$f":"T248+(($AN248-$T248)/($AN$101-$T$101))","v":0.86239130434782607},0.82478260869565212,0.78717391304347817,0.74956521739130422,0.71195652173913027,0.67434782608695631,0.63673913043478236,0.59913043478260841,0.56152173913043446,0.52391304347826051,0.48630434782608661,0.44869565217391272,0.41108695652173882,0.37347826086956493,0.33586956521739103,0.29826086956521713,0.26065217391304324,0.22304347826086934,0.18543478260869545,{"$f":"Technology_Data!M180","v":0.14782608695652177},0.14782608695652177,0.14782608695652177,0.14782608695652177,0.14782608695652177,0.14782608695652177,0.14782608695652177,0.14782608695652177,0.14782608695652177,0.14782608695652177,0.14782608695652177]
[null,null,"Tech20","unassigned1",1,1,1,1,1,{"$f":"Technology_Data!K181","v":1},{"$f":"J249+(($T249-$J249)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L181","v":1},{"$f":"T249+(($AN249-$T249)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M181","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech21","unassigned2"]
[null,null,"Tech22","unassigned3"]
[null,null,"Tech23","unassigned4"]
[null,null,"Tech24","unassigned5"]
[null,null,"Tech25","unassigned6"]
[null,null,"Tech26","unassigned7"]
[null,null,"Tech27","unassigned8"]
[null,null,"Tech28","unassigned9"]
[null,null,"Tech29","unassigned10"]
[null,null,"Tech30","unassigned11"]
[null,null,"Tech31","unassigned12"]
[null,null,"Tech32","unassigned13"]
[null,null,"Tech33","unassigned14"]
[null,null,"Tech34","unassigned15"]
[null,null,"Tech35","unassigned16"]
[]
[]
[null,"Slow (upper bound of 2050 uncertainty)"]
[null,"Source: Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Capex"]
[]
[null,null,"Tech Ref","Technology",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,"Tech1","Coal",{"$f":"$J272","v":1},1,1,1,{"$f":"$J272","v":1},{"$f":"Technology_Data!E186","v":1},{"$f":"J272+(($T272-$J272)/($T$15-$J$15))","v":0.997},{"$f":"K272+(($T272-$J272)/($T$15-$J$15))","v":0.99399999999999999},0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,{"$f":"Technology_Data!F186","v":0.97},{"$f":"T272+(($AN272-$T272)/($AN$15-$T$15))","v":0.98042857142857143},{"$f":"U272+(($AN272-$T272)/($AN$15-$T$15))","v":0.99085714285714288},1.0012857142857143,1.0117142857142858,1.0221428571428572,1.0325714285714287,1.0430000000000001,1.0534285714285716,1.0638571428571431,1.0742857142857145,1.084714285714286,1.0951428571428574,1.1055714285714289,1.1160000000000003,1.1264285714285718,1.1368571428571432,1.1472857142857147,1.1577142857142861,1.1681428571428576,{"$f":"Technology_Data!G186","v":1.1785714285714286},{"$f":"$AN272","v":1.1785714285714286},{"$f":"$AN272","v":1.1785714285714286},1.1785714285714286,1.1785714285714286,1.1785714285714286,1.1785714285714286,1.1785714285714286,1.1785714285714286,1.1785714285714286,1.1785714285714286]
[null,null,"Tech2","Coal CCS",1,1,1,1,1,{"$f":"Technology_Data!E187","v":1},{"$f":"J273+(($T273-$J273)/($T$15-$J$15))","v":0.9917948717948718},{"$f":"K273+(($T273-$J273)/($T$15-$J$15))","v":0.9835897435897436},0.97538461538461541,0.96717948717948721,0.95897435897435901,0.95076923076923081,0.94256410256410261,0.93435897435897441,0.92615384615384622,{"$f":"Technology_Data!F187","v":0.91794871794871802},{"$f":"T273+(($AN273-$T273)/($AN$15-$T$15))","v":0.91487179487179493},0.91179487179487184,0.90871794871794875,0.90564102564102567,0.90256410256410258,0.89948717948717949,0.8964102564102564,0.89333333333333331,0.89025641025641022,0.88717948717948714,0.88410256410256405,0.88102564102564096,0.87794871794871787,0.87487179487179478,0.8717948717948717,0.86871794871794861,0.86564102564102552,0.86256410256410243,0.85948717948717934,{"$f":"Technology_Data!G187","v":0.85641025641025637},{"$f":"$AN273","v":0.85641025641025637},0.85641025641025637,0.85641025641025637,0.85641025641025637,0.85641025641025637,0.85641025641025637,0.85641025641025637,0.85641025641025637,0.85641025641025637,0.85641025641025637]
[null,null,"Tech3","Gas Open",1,1,1,1,1,{"$f":"Technology_Data!E188","v":1},{"$f":"J274+(($T274-$J274)/($T$15-$J$15))","v":0.995},0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,{"$f":"Technology_Data!F188","v":0.95},{"$f":"T274+(($AN274-$T274)/($AN$15-$T$15))","v":0.97366977225672868},0.99733954451345741,1.0210093167701861,1.0446790890269149,1.0683488612836436,1.0920186335403723,1.115688405797101,1.1393581780538298,1.1630279503105585,1.1866977225672872,1.210367494824016,1.2340372670807447,1.2577070393374734,1.2813768115942021,1.3050465838509309,1.3287163561076596,1.3523861283643883,1.376055900621117,1.3997256728778458,{"$f":"Technology_Data!G188","v":1.4233954451345756},1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756]
[null,null,"Tech4","Gas Combined",1,1,1,1,1,{"$f":"Technology_Data!E189","v":1},{"$f":"J275+(($T275-$J275)/($T$15-$J$15))","v":0.995},0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,{"$f":"Technology_Data!F189","v":0.95000000000000007},{"$f":"T275+(($AN275-$T275)/($AN$15-$T$15))","v":0.96771739130434786},0.98543478260869566,1.0031521739130436,1.0208695652173914,1.0385869565217392,1.056304347826087,1.0740217391304347,1.0917391304347825,1.1094565217391303,1.1271739130434781,1.1448913043478259,1.1626086956521737,1.1803260869565215,1.1980434782608693,1.2157608695652171,1.2334782608695649,1.2511956521739127,1.2689130434782605,1.2866304347826083,{"$f":"Technology_Data!G189","v":1.3043478260869565},1.3043478260869565,1.3043478260869565,1.3043478260869565,1.3043478260869565,1.3043478260869565,1.3043478260869565,1.3043478260869565,1.3043478260869565,1.3043478260869565,1.3043478260869565]
[null,null,"Tech5","Gas Combined CCS",1,1,1,1,1,{"$f":"Technology_Data!E190","v":1},{"$f":"J276+(($T276-$J276)/($T$15-$J$15))","v":0.98434782608695648},0.96869565217391296,0.95304347826086944,0.93739130434782592,0.92173913043478239,0.90608695652173887,0.89043478260869535,0.87478260869565183,0.85913043478260831,{"$f":"Technology_Data!F190","v":0.84347826086956523},{"$f":"T276+(($AN276-$T276)/($AN$15-$T$15))","v":0.84565217391304348},0.84782608695652173,0.85,0.85217391304347823,0.85434782608695647,0.85652173913043472,0.85869565217391297,0.86086956521739122,0.86304347826086947,0.86521739130434772,0.86739130434782596,0.86956521739130421,0.87173913043478246,0.87391304347826071,0.87608695652173896,0.87826086956521721,0.88043478260869545,0.8826086956521737,0.88478260869565195,{"$f":"Technology_Data!G190","v":0.88695652173913053},0.88695652173913053,0.88695652173913053,0.88695652173913053,0.88695652173913053,0.88695652173913053,0.88695652173913053,0.88695652173913053,0.88695652173913053,0.88695652173913053,0.88695652173913053]
[null,null,"Tech6","Oil",1,1,1,1,1,{"$f":"Technology_Data!E191","v":1},{"$f":"J277+(($T277-$J277)/($T$15-$J$15))","v":0.995},0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,{"$f":"Technology_Data!F191","v":0.95},{"$f":"T277+(($AN277-$T277)/($AN$15-$T$15))","v":0.97366977225672868},0.99733954451345741,1.0210093167701861,1.0446790890269149,1.0683488612836436,1.0920186335403723,1.115688405797101,1.1393581780538298,1.1630279503105585,1.1866977225672872,1.210367494824016,1.2340372670807447,1.2577070393374734,1.2813768115942021,1.3050465838509309,1.3287163561076596,1.3523861283643883,1.376055900621117,1.3997256728778458,{"$f":"Technology_Data!G191","v":1.4233954451345756},1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756,1.4233954451345756]
[null,null,"Tech7","Nuclear",1,1,1,1,1,{"$f":"Technology_Data!E192","v":1},{"$f":"J278+(($T278-$J278)/($T$15-$J$15))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!F192","v":1},{"$f":"T278+(($AN278-$T278)/($AN$15-$T$15))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!G192","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,1,1,1,1,{"$f":"Technology_Data!E193","v":1},{"$f":"J279+(($T279-$J279)/($T$15-$J$15))","v":0.99099999999999999},0.98199999999999998,0.97299999999999998,0.96399999999999997,{"$f":"N279+(($T279-$J279)/($T$15-$J$15))","v":0.95499999999999996},{"$f":"O279+(($T279-$J279)/($T$15-$J$15))","v":0.94599999999999995},0.93699999999999994,0.92799999999999994,0.91899999999999993,{"$f":"Technology_Data!F193","v":0.91},{"$f":"T279+(($AN279-$T279)/($AN$15-$T$15))","v":0.91449999999999998},0.91899999999999993,0.92349999999999988,0.92799999999999983,0.93249999999999977,0.93699999999999972,0.94149999999999967,0.94599999999999962,0.95049999999999957,0.95499999999999952,0.95949999999999946,0.96399999999999941,0.96849999999999936,0.97299999999999931,0.97749999999999926,0.98199999999999921,0.98649999999999916,0.9909999999999991,0.99549999999999905,{"$f":"Technology_Data!G193","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech9","Solar utility",1,1,1,1,1,{"$f":"Technology_Data!E194","v":1},{"$f":"J280+(($T280-$J280)/($T$15-$J$15))","v":0.97099999999999997},0.94199999999999995,0.91299999999999992,0.8839999999999999,0.85499999999999987,0.82599999999999985,0.79699999999999982,0.76799999999999979,0.73899999999999977,{"$f":"Technology_Data!F194","v":0.71},{"$f":"T280+(($AN280-$T280)/($AN$15-$T$15))","v":0.71932323232323225},0.72864646464646454,0.73796969696969683,0.74729292929292912,0.75661616161616141,0.7659393939393937,0.77526262626262599,0.78458585858585828,0.79390909090909056,0.80323232323232285,0.81255555555555514,0.82187878787878743,0.83120202020201972,0.84052525252525201,0.8498484848484843,0.85917171717171659,0.86849494949494888,0.87781818181818116,0.88714141414141345,{"$f":"Technology_Data!G194","v":0.89646464646464641},0.89646464646464641,0.89646464646464641,0.89646464646464641,0.89646464646464641,0.89646464646464641,0.89646464646464641,0.89646464646464641,0.89646464646464641,0.89646464646464641,0.89646464646464641]
[null,null,"Tech10","Solar rooftop",1,1,1,1,1,{"$f":"Technology_Data!E195","v":1},{"$f":"J281+(($T281-$J281)/($T$15-$J$15))","v":0.97099999999999997},0.94199999999999995,0.91299999999999992,0.8839999999999999,0.85499999999999987,0.82599999999999985,0.79699999999999982,0.76799999999999979,0.73899999999999977,{"$f":"Technology_Data!F195","v":0.71},{"$f":"T281+(($AN281-$T281)/($AN$15-$T$15))","v":0.7199545454545454},0.72990909090909084,0.73986363636363628,0.74981818181818172,0.75977272727272716,0.76972727272727259,0.77968181818181803,0.78963636363636347,0.79959090909090891,0.80954545454545435,0.81949999999999978,0.82945454545454522,0.83940909090909066,0.8493636363636361,0.85931818181818154,0.86927272727272697,0.87922727272727241,0.88918181818181785,0.89913636363636329,{"$f":"Technology_Data!G195","v":0.90909090909090906},0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906]
[null,null,"Tech11","Solar floating",1,1,1,1,1,{"$f":"Technology_Data!E196","v":1},{"$f":"J282+(($T282-$J282)/($T$15-$J$15))","v":0.97399999999999998},0.94799999999999995,0.92199999999999993,0.89599999999999991,0.86999999999999988,0.84399999999999986,0.81799999999999984,0.79199999999999982,0.76599999999999979,{"$f":"Technology_Data!F196","v":0.74},{"$f":"T282+(($AN282-$T282)/($AN$15-$T$15))","v":0.7501380471380471},0.76027609427609422,0.77041414141414133,0.78055218855218844,0.79069023569023555,0.80082828282828267,0.81096632996632978,0.82110437710437689,0.83124242424242401,0.84138047138047112,0.85151851851851823,0.86165656565656534,0.87179461279461246,0.88193265993265957,0.89207070707070668,0.90220875420875379,0.91234680134680091,0.92248484848484802,0.93262289562289513,{"$f":"Technology_Data!G196","v":0.94276094276094258},0.94276094276094258,0.94276094276094258,0.94276094276094258,0.94276094276094258,0.94276094276094258,0.94276094276094258,0.94276094276094258,0.94276094276094258,0.94276094276094258,0.94276094276094258]
[null,null,"Tech12","Wind onshore",1,1,1,1,1,{"$f":"Technology_Data!E197","v":1},{"$f":"J283+(($T283-$J283)/($T$15-$J$15))","v":0.98499999999999999},0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,{"$f":"Technology_Data!F197","v":0.85},{"$f":"T283+(($AN283-$T283)/($AN$15-$T$15))","v":0.86916666666666664},0.88833333333333331,0.90749999999999997,0.92666666666666664,0.9458333333333333,0.96499999999999997,0.98416666666666663,1.0033333333333334,1.0225000000000002,1.041666666666667,1.0608333333333337,1.0800000000000005,1.0991666666666673,1.1183333333333341,1.1375000000000008,1.1566666666666676,1.1758333333333344,1.1950000000000012,1.2141666666666679,{"$f":"Technology_Data!G197","v":1.2333333333333334},1.2333333333333334,1.2333333333333334,1.2333333333333334,1.2333333333333334,1.2333333333333334,1.2333333333333334,1.2333333333333334,1.2333333333333334,1.2333333333333334,1.2333333333333334]
[null,null,"Tech13","Wind offshore",1,1,1,1,1,{"$f":"Technology_Data!E198","v":1},{"$f":"J284+(($T284-$J284)/($T$15-$J$15))","v":0.98499999999999999},0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,{"$f":"Technology_Data!F198","v":0.85000000000000009},{"$f":"T284+(($AN284-$T284)/($AN$15-$T$15))","v":0.84892857142857148},0.84785714285714286,0.84678571428571425,0.84571428571428564,0.84464285714285703,0.84357142857142842,0.8424999999999998,0.84142857142857119,0.84035714285714258,0.83928571428571397,0.83821428571428536,0.83714285714285674,0.83607142857142813,0.83499999999999952,0.83392857142857091,0.8328571428571423,0.83178571428571368,0.83071428571428507,0.82964285714285646,{"$f":"Technology_Data!G198","v":0.82857142857142851},0.82857142857142851,0.82857142857142851,0.82857142857142851,0.82857142857142851,0.82857142857142851,0.82857142857142851,0.82857142857142851,0.82857142857142851,0.82857142857142851,0.82857142857142851]
[null,null,"Tech14","Geothermal",1,1,1,1,1,{"$f":"Technology_Data!E199","v":1},{"$f":"J285+(($T285-$J285)/($T$15-$J$15))","v":0.98599999999999999},0.97199999999999998,0.95799999999999996,0.94399999999999995,0.92999999999999994,0.91599999999999993,0.90199999999999991,0.8879999999999999,0.87399999999999989,{"$f":"Technology_Data!F199","v":0.86},{"$f":"T285+(($AN285-$T285)/($AN$15-$T$15))","v":0.87387499999999996},0.88774999999999993,0.9016249999999999,0.91549999999999987,0.92937499999999984,0.94324999999999981,0.95712499999999978,0.97099999999999975,0.98487499999999972,0.99874999999999969,1.0126249999999997,1.0264999999999997,1.0403749999999998,1.0542499999999999,1.068125,1.0820000000000001,1.0958750000000002,1.1097500000000002,1.1236250000000003,{"$f":"Technology_Data!G199","v":1.1375},1.1375,1.1375,1.1375,1.1375,1.1375,1.1375,1.1375,1.1375,1.1375,1.1375]
[null,null,"Tech15","Hydro large",1,1,1,1,1,{"$f":"Technology_Data!E200","v":1},{"$f":"J286+(($T286-$J286)/($T$15-$J$15))","v":0.996},0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,{"$f":"Technology_Data!F200","v":0.96},{"$f":"T286+(($AN286-$T286)/($AN$15-$T$15))","v":0.96127884615384607},0.96255769230769217,0.96383653846153827,0.96511538461538438,0.96639423076923048,0.96767307692307658,0.96895192307692268,0.97023076923076879,0.97150961538461489,0.97278846153846099,0.97406730769230709,0.9753461538461532,0.9766249999999993,0.9779038461538454,0.9791826923076915,0.98046153846153761,0.98174038461538371,0.98301923076922981,0.98429807692307592,{"$f":"Technology_Data!G200","v":0.98557692307692291},0.98557692307692291,0.98557692307692291,0.98557692307692291,0.98557692307692291,0.98557692307692291,0.98557692307692291,0.98557692307692291,0.98557692307692291,0.98557692307692291,0.98557692307692291]
[null,null,"Tech16","Hydro small",1,1,1,1,1,{"$f":"Technology_Data!E201","v":1},{"$f":"J287+(($T287-$J287)/($T$15-$J$15))","v":0.996},0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,{"$f":"Technology_Data!F201","v":0.96},{"$f":"T287+(($AN287-$T287)/($AN$15-$T$15))","v":1.0255371179039301},1.0910742358078602,1.1566113537117904,1.2221484716157205,1.2876855895196506,1.3532227074235808,1.4187598253275109,1.484296943231441,1.5498340611353711,1.6153711790393013,1.6809082969432314,1.7464454148471615,1.8119825327510917,1.8775196506550218,1.9430567685589519,2.0085938864628821,2.0741310043668122,2.1396681222707423,2.2052052401746725,{"$f":"Technology_Data!G201","v":2.2707423580786026},2.2707423580786026,2.2707423580786026,2.2707423580786026,2.2707423580786026,2.2707423580786026,2.2707423580786026,2.2707423580786026,2.2707423580786026,2.2707423580786026,2.2707423580786026]
[null,null,"Tech17","Hydrogen",{"$f":"$J288","v":1},1,1,1,1,{"$f":"Technology_Data!E202","v":1},{"$f":"J288+(($T288-$J288)/($T$15-$J$15))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!F202","v":1},{"$f":"T288+(($AN288-$T288)/($AN$15-$T$15))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!G202","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped storage",1,1,1,1,1,{"$f":"Technology_Data!E203","v":1},{"$f":"J289+(($T289-$J289)/($T$15-$J$15))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!F203","v":1},{"$f":"T289+(($AN289-$T289)/($AN$15-$T$15))","v":1.2988372093023255},1.597674418604651,1.8965116279069765,2.195348837209302,2.4941860465116275,2.7930232558139529,3.0918604651162784,3.3906976744186039,3.6895348837209294,3.9883720930232549,4.2872093023255804,4.5860465116279059,4.8848837209302314,5.1837209302325569,5.4825581395348824,5.7813953488372078,6.0802325581395333,6.3790697674418588,6.6779069767441843,{"$f":"Technology_Data!G203","v":6.9767441860465116},6.9767441860465116,6.9767441860465116,6.9767441860465116,6.9767441860465116,6.9767441860465116,6.9767441860465116,6.9767441860465116,6.9767441860465116,6.9767441860465116,6.9767441860465116]
[null,null,"Tech19","Batteries",1,1,1,1,1,{"$f":"Technology_Data!E204","v":1},{"$f":"J290+(($T290-$J290)/($T$15-$J$15))","v":0.94566087599693061},0.89132175199386121,0.83698262799079182,0.78264350398772242,0.72830437998465303,0.67396525598158363,0.61962613197851424,0.56528700797544484,0.51094788397237545,{"$f":"Technology_Data!F204","v":0.45660875996930594},{"$f":"T290+(($AN290-$T290)/($AN$15-$T$15))","v":0.46817772582088346},0.47974669167246098,0.4913156575240385,0.50288462337561601,0.51445358922719353,0.52602255507877105,0.53759152093034857,0.54916048678192608,0.5607294526335036,0.57229841848508112,0.58386738433665863,0.59543635018823615,0.60700531603981367,0.61857428189139119,0.6301432477429687,0.64171221359454622,0.65328117944612374,0.66485014529770126,0.67641911114927877,{"$f":"Technology_Data!G204","v":0.68798807700085596},0.68798807700085596,0.68798807700085596,0.68798807700085596,0.68798807700085596,0.68798807700085596,0.68798807700085596,0.68798807700085596,0.68798807700085596,0.68798807700085596,0.68798807700085596]
[null,null,"Tech20","unassigned1",1,1,1,1,1,{"$f":"Technology_Data!E205","v":1},{"$f":"J291+(($T291-$J291)/($T$15-$J$15))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!F205","v":1},{"$f":"T291+(($AN291-$T291)/($AN$15-$T$15))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!G205","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech21","unassigned2"]
[null,null,"Tech22","unassigned3"]
[null,null,"Tech23","unassigned4"]
[null,null,"Tech24","unassigned5"]
[null,null,"Tech25","unassigned6"]
[null,null,"Tech26","unassigned7"]
[null,null,"Tech27","unassigned8"]
[null,null,"Tech28","unassigned9"]
[null,null,"Tech29","unassigned10"]
[null,null,"Tech30","unassigned11"]
[null,null,"Tech31","unassigned12"]
[null,null,"Tech32","unassigned13"]
[null,null,"Tech33","unassigned14"]
[null,null,"Tech34","unassigned15"]
[null,null,"Tech35","unassigned16"]
[]
[null,null,"OpexFixed"]
[]
[null,null,"Tech Ref","Technology",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,"Tech1","Coal",{"$f":"$J311","v":1},1,1,1,{"$f":"$J311","v":1},{"$f":"Technology_Data!H186","v":1},{"$f":"J311+(($T311-$J311)/($T$58-$J$58))","v":0.99708737864077668},{"$f":"K311+(($T311-$J311)/($T$58-$J$58))","v":0.99417475728155336},0.99126213592233003,0.98834951456310671,0.98543689320388339,0.98252427184466007,0.97961165048543675,0.97669902912621342,0.9737864077669901,{"$f":"Technology_Data!I186","v":0.970873786407767},{"$f":"T311+(($AN311-$T311)/($AN$58-$T$58))","v":0.98106796116504857},{"$f":"U311+(($AN311-$T311)/($AN$58-$T$58))","v":0.99126213592233015},1.0014563106796117,1.0116504854368933,1.0218446601941749,1.0320388349514564,1.042233009708738,1.0524271844660196,1.0626213592233011,1.0728155339805827,1.0830097087378643,1.0932038834951459,1.1033980582524274,1.113592233009709,1.1237864077669906,1.1339805825242721,1.1441747572815537,1.1543689320388353,1.1645631067961169,{"$f":"Technology_Data!J186","v":1.174757281553398},{"$f":"$AN311","v":1.174757281553398},{"$f":"$AN311","v":1.174757281553398},1.174757281553398,1.174757281553398,1.174757281553398,1.174757281553398,1.174757281553398,1.174757281553398,1.174757281553398,1.174757281553398]
[null,null,"Tech2","Coal CCS",1,1,1,1,1,{"$f":"Technology_Data!H187","v":1},{"$f":"J312+(($T312-$J312)/($T$58-$J$58))","v":0.99688995215311005},0.9937799043062201,0.99066985645933014,0.98755980861244019,0.98444976076555024,0.98133971291866029,0.97822966507177034,0.97511961722488039,{"$f":"R312+(($T312-$J312)/($T$58-$J$58))","v":0.97200956937799043},{"$f":"Technology_Data!I187","v":0.96889952153110048},{"$f":"T312+(($AN312-$T312)/($AN$58-$T$58))","v":0.98026315789473684},0.99162679425837319,1.0029904306220097,1.0143540669856461,1.0257177033492826,1.037081339712919,1.0484449760765555,1.059808612440192,1.0711722488038284,1.0825358851674649,1.0938995215311014,1.1052631578947378,1.1166267942583743,1.1279904306220108,1.1393540669856472,1.1507177033492837,1.1620813397129202,1.1734449760765566,1.1848086124401931,{"$f":"Technology_Data!J187","v":1.1961722488038278},{"$f":"$AN312","v":1.1961722488038278},1.1961722488038278,1.1961722488038278,1.1961722488038278,1.1961722488038278,1.1961722488038278,1.1961722488038278,1.1961722488038278,1.1961722488038278,1.1961722488038278]
[null,null,"Tech3","Gas Open",1,1,1,1,1,{"$f":"Technology_Data!H188","v":1},{"$f":"J313+(($T313-$J313)/($T$58-$J$58))","v":0.99698275862068964},0.99396551724137927,0.99094827586206891,0.98793103448275854,0.98491379310344818,0.98189655172413781,0.97887931034482745,0.97586206896551708,0.97284482758620672,{"$f":"Technology_Data!I188","v":0.96982758620689657},{"$f":"T313+(($AN313-$T313)/($AN$58-$T$58))","v":0.98017241379310349},0.99051724137931041,1.0008620689655172,1.011206896551724,1.0215517241379308,1.0318965517241376,1.0422413793103444,1.0525862068965512,1.0629310344827581,1.0732758620689649,1.0836206896551717,1.0939655172413785,1.1043103448275853,1.1146551724137921,1.1249999999999989,1.1353448275862057,1.1456896551724125,1.1560344827586193,1.1663793103448261,{"$f":"Technology_Data!J188","v":1.1767241379310345},1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345]
[null,null,"Tech4","Gas Combined",1,1,1,1,1,{"$f":"Technology_Data!H189","v":1},{"$f":"J314+(($T314-$J314)/($T$58-$J$58))","v":0.99702127659574469},0.99404255319148938,0.99106382978723406,0.98808510638297875,0.98510638297872344,0.98212765957446813,0.97914893617021281,0.9761702127659575,0.97319148936170219,{"$f":"Technology_Data!I189","v":0.97021276595744677},{"$f":"T314+(($AN314-$T314)/($AN$58-$T$58))","v":0.98042553191489357},0.99063829787234037,1.0008510638297872,1.0110638297872341,1.021276595744681,1.0314893617021279,1.0417021276595748,1.0519148936170217,1.0621276595744686,1.0723404255319156,1.0825531914893625,1.0927659574468094,1.1029787234042563,1.1131914893617032,1.1234042553191501,1.133617021276597,1.1438297872340439,1.1540425531914908,1.1642553191489378,{"$f":"Technology_Data!J189","v":1.1744680851063829},1.1744680851063829,1.1744680851063829,1.1744680851063829,1.1744680851063829,1.1744680851063829,1.1744680851063829,1.1744680851063829,1.1744680851063829,1.1744680851063829,1.1744680851063829]
[null,null,"Tech5","Gas Combined CCS",1,1,1,1,1,{"$f":"Technology_Data!H190","v":1},{"$f":"J315+(($T315-$J315)/($T$58-$J$58))","v":0.9966666666666667},0.9933333333333334,0.9900000000000001,0.9866666666666668,0.9833333333333335,0.9800000000000002,0.9766666666666669,0.97333333333333361,0.97000000000000031,{"$f":"Technology_Data!I190","v":0.96666666666666667},{"$f":"T315+(($AN315-$T315)/($AN$58-$T$58))","v":0.99611111111111117},1.0255555555555556,1.0549999999999999,1.0844444444444443,1.1138888888888887,1.1433333333333331,1.1727777777777775,1.2022222222222219,1.2316666666666662,1.2611111111111106,1.290555555555555,1.3199999999999994,1.3494444444444438,1.3788888888888882,1.4083333333333325,1.4377777777777769,1.4672222222222213,1.4966666666666657,1.5261111111111101,{"$f":"Technology_Data!J190","v":1.5555555555555556},1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556,1.5555555555555556]
[null,null,"Tech6","Oil",1,1,1,1,1,{"$f":"Technology_Data!H191","v":1},{"$f":"J316+(($T316-$J316)/($T$58-$J$58))","v":0.99698275862068964},0.99396551724137927,0.99094827586206891,0.98793103448275854,0.98491379310344818,0.98189655172413781,0.97887931034482745,0.97586206896551708,0.97284482758620672,{"$f":"Technology_Data!I191","v":0.96982758620689657},{"$f":"T316+(($AN316-$T316)/($AN$58-$T$58))","v":0.98017241379310349},0.99051724137931041,1.0008620689655172,1.011206896551724,1.0215517241379308,1.0318965517241376,1.0422413793103444,1.0525862068965512,1.0629310344827581,1.0732758620689649,1.0836206896551717,1.0939655172413785,1.1043103448275853,1.1146551724137921,1.1249999999999989,1.1353448275862057,1.1456896551724125,1.1560344827586193,1.1663793103448261,{"$f":"Technology_Data!J191","v":1.1767241379310345},1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345,1.1767241379310345]
[null,null,"Tech7","Nuclear",1,1,1,1,1,{"$f":"Technology_Data!H192","v":1},{"$f":"J317+(($T317-$J317)/($T$58-$J$58))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!I192","v":1},{"$f":"T317+(($AN317-$T317)/($AN$58-$T$58))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!J192","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,1,1,1,1,{"$f":"Technology_Data!H193","v":1},{"$f":"J318+(($T318-$J318)/($T$58-$J$58))","v":0.9920168067226891},0.98403361344537821,0.97605042016806731,0.96806722689075642,0.96008403361344552,0.95210084033613462,{"$f":"P318+(($T318-$J318)/($T$58-$J$58))","v":0.94411764705882373},{"$f":"Q318+(($T318-$J318)/($T$58-$J$58))","v":0.93613445378151283},0.92815126050420194,{"$f":"Technology_Data!I193","v":0.92016806722689082},{"$f":"T318+(($AN318-$T318)/($AN$58-$T$58))","v":0.92415966386554627},0.92815126050420171,0.93214285714285716,0.93613445378151261,0.94012605042016806,0.94411764705882351,0.94810924369747895,0.9521008403361344,0.95609243697478985,0.9600840336134453,0.96407563025210075,0.96806722689075619,0.97205882352941164,0.97605042016806709,0.98004201680672254,0.98403361344537799,0.98802521008403343,0.99201680672268888,0.99600840336134433,{"$f":"Technology_Data!J193","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech9","Solar utility",1,1,1,1,1,{"$f":"Technology_Data!H194","v":1},{"$f":"J319+(($T319-$J319)/($T$58-$J$58))","v":0.96944444444444444},0.93888888888888888,0.90833333333333333,0.87777777777777777,0.84722222222222221,0.81666666666666665,0.78611111111111109,0.75555555555555554,0.72499999999999998,{"$f":"Technology_Data!I194","v":0.69444444444444442},{"$f":"T319+(($AN319-$T319)/($AN$58-$T$58))","v":0.69687500000000002},0.69930555555555562,0.70173611111111123,0.70416666666666683,0.70659722222222243,0.70902777777777803,0.71145833333333364,0.71388888888888924,0.71631944444444484,0.71875000000000044,0.72118055555555605,0.72361111111111165,0.72604166666666725,0.72847222222222285,0.73090277777777846,0.73333333333333406,0.73576388888888966,0.73819444444444526,0.74062500000000087,{"$f":"Technology_Data!J194","v":0.74305555555555558},0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558]
[null,null,"Tech10","Solar rooftop",1,1,1,1,1,{"$f":"Technology_Data!H195","v":1},{"$f":"J320+(($T320-$J320)/($T$58-$J$58))","v":0.96944444444444444},0.93888888888888888,0.90833333333333333,0.87777777777777777,0.84722222222222221,0.81666666666666665,0.78611111111111109,0.75555555555555554,0.72499999999999998,{"$f":"Technology_Data!I195","v":0.69444444444444442},{"$f":"T320+(($AN320-$T320)/($AN$58-$T$58))","v":0.69687500000000002},0.69930555555555562,0.70173611111111123,0.70416666666666683,0.70659722222222243,0.70902777777777803,0.71145833333333364,0.71388888888888924,0.71631944444444484,0.71875000000000044,0.72118055555555605,0.72361111111111165,0.72604166666666725,0.72847222222222285,0.73090277777777846,0.73333333333333406,0.73576388888888966,0.73819444444444526,0.74062500000000087,{"$f":"Technology_Data!J195","v":0.74305555555555558},0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558,0.74305555555555558]
[null,null,"Tech11","Solar floating",1,1,1,1,1,{"$f":"Technology_Data!H196","v":1},{"$f":"J321+(($T321-$J321)/($T$58-$J$58))","v":0.98333333333333328},0.96666666666666656,0.94999999999999984,0.93333333333333313,0.91666666666666641,0.89999999999999969,0.88333333333333297,0.86666666666666625,0.84999999999999953,{"$f":"Technology_Data!I196","v":0.83333333333333326},{"$f":"T321+(($AN321-$T321)/($AN$58-$T$58))","v":0.83518518518518514},0.83703703703703702,0.83888888888888891,0.84074074074074079,0.84259259259259267,0.84444444444444455,0.84629629629629644,0.84814814814814832,0.8500000000000002,0.85185185185185208,0.85370370370370396,0.85555555555555585,0.85740740740740773,0.85925925925925961,0.86111111111111149,0.86296296296296338,0.86481481481481526,0.86666666666666714,0.86851851851851902,{"$f":"Technology_Data!J196","v":0.87037037037037024},0.87037037037037024,0.87037037037037024,0.87037037037037024,0.87037037037037024,0.87037037037037024,0.87037037037037024,0.87037037037037024,0.87037037037037024,0.87037037037037024,0.87037037037037024]
[null,null,"Tech12","Wind onshore",1,1,1,1,1,{"$f":"Technology_Data!H197","v":1},{"$f":"J322+(($T322-$J322)/($T$58-$J$58))","v":0.98499999999999999},0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,{"$f":"Technology_Data!I197","v":0.85},{"$f":"T322+(($AN322-$T322)/($AN$58-$T$58))","v":0.85749999999999993},0.86499999999999988,0.87249999999999983,0.87999999999999978,0.88749999999999973,0.89499999999999968,0.90249999999999964,0.90999999999999959,0.91749999999999954,0.92499999999999949,0.93249999999999944,0.93999999999999939,0.94749999999999934,0.95499999999999929,0.96249999999999925,0.9699999999999992,0.97749999999999915,0.9849999999999991,0.99249999999999905,{"$f":"Technology_Data!J197","v":1},1,1,1,{"$f":"$AN322","v":1},1,1,1,1,1,1]
[null,null,"Tech13","Wind offshore",1,1,1,1,1,{"$f":"Technology_Data!H198","v":1},{"$f":"J323+(($T323-$J323)/($T$58-$J$58))","v":0.98498622589531681},0.96997245179063363,0.95495867768595044,0.93994490358126725,0.92493112947658407,0.90991735537190088,0.8949035812672177,0.87988980716253451,0.86487603305785132,{"$f":"Technology_Data!I198","v":0.84986225895316803},{"$f":"T323+(($AN323-$T323)/($AN$58-$T$58))","v":0.846763085399449},0.84366391184572997,0.84056473829201095,0.83746556473829192,0.8343663911845729,0.83126721763085387,0.82816804407713485,0.82506887052341582,0.82196969696969679,0.81887052341597777,0.81577134986225874,0.81267217630853972,0.80957300275482069,0.80647382920110167,0.80337465564738264,0.80027548209366361,0.79717630853994459,0.79407713498622556,0.79097796143250654,{"$f":"Technology_Data!J198","v":0.78787878787878785},0.78787878787878785,0.78787878787878785,0.78787878787878785,0.78787878787878785,0.78787878787878785,0.78787878787878785,0.78787878787878785,0.78787878787878785,0.78787878787878785,0.78787878787878785]
[null,null,"Tech14","Geothermal",1,1,1,1,1,{"$f":"Technology_Data!H199","v":1},{"$f":"J324+(($T324-$J324)/($T$58-$J$58))","v":0.98599999999999999},0.97199999999999998,0.95799999999999996,0.94399999999999995,0.92999999999999994,0.91599999999999993,0.90199999999999991,0.8879999999999999,0.87399999999999989,{"$f":"Technology_Data!I199","v":0.86},{"$f":"T324+(($AN324-$T324)/($AN$58-$T$58))","v":0.86139999999999994},0.8627999999999999,0.86419999999999986,0.86559999999999981,0.86699999999999977,0.86839999999999973,0.86979999999999968,0.87119999999999964,0.8725999999999996,0.87399999999999956,0.87539999999999951,0.87679999999999947,0.87819999999999943,0.87959999999999938,0.88099999999999934,0.8823999999999993,0.88379999999999925,0.88519999999999921,0.88659999999999917,{"$f":"Technology_Data!J199","v":0.88800000000000001},0.88800000000000001,0.88800000000000001,0.88800000000000001,0.88800000000000001,0.88800000000000001,0.88800000000000001,0.88800000000000001,0.88800000000000001,0.88800000000000001,0.88800000000000001]
[null,null,"Tech15","Hydro large",1,1,1,1,1,{"$f":"Technology_Data!H200","v":1},{"$f":"J325+(($T325-$J325)/($T$58-$J$58))","v":0.99602122015915118},0.99204244031830235,0.98806366047745353,0.98408488063660471,0.98010610079575589,0.97612732095490706,0.97214854111405824,0.96816976127320942,0.96419098143236059,{"$f":"Technology_Data!I200","v":0.96021220159151199},{"$f":"T325+(($AN325-$T325)/($AN$58-$T$58))","v":0.96790450928381966},0.97559681697612732,0.98328912466843499,0.99098143236074265,0.99867374005305032,1.006366047745358,1.0140583554376656,1.0217506631299733,1.029442970822281,1.0371352785145886,1.0448275862068963,1.052519893899204,1.0602122015915116,1.0679045092838193,1.075596816976127,1.0832891246684346,1.0909814323607423,1.09867374005305,1.1063660477453576,{"$f":"Technology_Data!J200","v":1.1140583554376657},1.1140583554376657,1.1140583554376657,1.1140583554376657,1.1140583554376657,1.1140583554376657,1.1140583554376657,1.1140583554376657,1.1140583554376657,1.1140583554376657,1.1140583554376657]
[null,null,"Tech16","Hydro small",1,1,1,1,1,{"$f":"Technology_Data!H201","v":1},{"$f":"J326+(($T326-$J326)/($T$58-$J$58))","v":0.99594272076372314},0.99188544152744629,0.98782816229116943,0.98377088305489258,0.97971360381861572,0.97565632458233886,0.97159904534606201,0.96754176610978515,0.96348448687350829,{"$f":"Technology_Data!I201","v":0.95942720763723155},{"$f":"T326+(($AN326-$T326)/($AN$58-$T$58))","v":0.96145584725536992},0.96348448687350829,0.96551312649164667,0.96754176610978504,0.96957040572792341,0.97159904534606178,0.97362768496420016,0.97565632458233853,0.9776849642004769,0.97971360381861528,0.98174224343675365,0.98377088305489202,0.98579952267303039,0.98782816229116877,0.98985680190930714,0.99188544152744551,0.99391408114558388,0.99594272076372226,0.99797136038186063,{"$f":"Technology_Data!J201","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech17","Hydrogen",{"$f":"$J327","v":1},1,1,1,1,{"$f":"Technology_Data!H202","v":1},{"$f":"J327+(($T327-$J327)/($T$58-$J$58))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!I202","v":1},{"$f":"T327+(($AN327-$T327)/($AN$58-$T$58))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!J202","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped storage",1,1,1,1,1,{"$f":"Technology_Data!H203","v":1},{"$f":"J328+(($T328-$J328)/($T$58-$J$58))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!I203","v":1},{"$f":"T328+(($AN328-$T328)/($AN$58-$T$58))","v":1.1375},1.2749999999999999,1.4124999999999999,1.5499999999999998,1.6874999999999998,1.8249999999999997,1.9624999999999997,2.0999999999999996,2.2374999999999998,2.375,2.5125000000000002,2.6500000000000004,2.7875000000000005,2.9250000000000007,3.0625000000000009,3.2000000000000011,3.3375000000000012,3.4750000000000014,3.6125000000000016,{"$f":"Technology_Data!J203","v":3.75},3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75]
[null,null,"Tech19","Batteries",1,1,1,1,1,{"$f":"Technology_Data!H204","v":1},{"$f":"J329+(($T329-$J329)/($T$58-$J$58))","v":0.95},0.89999999999999991,0.84999999999999987,0.79999999999999982,0.74999999999999978,0.69999999999999973,0.64999999999999969,0.59999999999999964,0.5499999999999996,{"$f":"Technology_Data!I204","v":0.5},{"$f":"T329+(($AN329-$T329)/($AN$58-$T$58))","v":0.50318035426731078},0.50636070853462156,0.50954106280193234,0.51272141706924312,0.5159017713365539,0.51908212560386469,0.52226247987117547,0.52544283413848625,0.52862318840579703,0.53180354267310781,0.53498389694041859,0.53816425120772937,0.54134460547504015,0.54452495974235093,0.54770531400966171,0.5508856682769725,0.55406602254428328,0.55724637681159406,0.56042673107890484,{"$f":"Technology_Data!J204","v":0.56360708534621584},0.56360708534621584,0.56360708534621584,0.56360708534621584,0.56360708534621584,0.56360708534621584,0.56360708534621584,0.56360708534621584,0.56360708534621584,0.56360708534621584,0.56360708534621584]
[null,null,"Tech20","unassigned1"]
[null,null,"Tech21","unassigned2"]
[null,null,"Tech22","unassigned3"]
[null,null,"Tech23","unassigned4"]
[null,null,"Tech24","unassigned5"]
[null,null,"Tech25","unassigned6"]
[null,null,"Tech26","unassigned7"]
[null,null,"Tech27","unassigned8"]
[null,null,"Tech28","unassigned9"]
[null,null,"Tech29","unassigned10"]
[null,null,"Tech30","unassigned11"]
[null,null,"Tech31","unassigned12"]
[null,null,"Tech32","unassigned13"]
[null,null,"Tech33","unassigned14"]
[null,null,"Tech34","unassigned15"]
[null,null,"Tech35","unassigned16"]
[]
[]
[null,null,"OpexVariable"]
[]
[null,null,"Tech Ref","Technology",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,"Tech1","Coal",{"$f":"$J351","v":1},1,1,1,{"$f":"$J351","v":1},{"$f":"Technology_Data!K186","v":1},{"$f":"J351+(($T351-$J351)/($T$101-$J$101))","v":0.997},{"$f":"K351+(($T351-$J351)/($T$101-$J$101))","v":0.99399999999999999},0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,{"$f":"Technology_Data!L186","v":0.97},{"$f":"T351+(($AN351-$T351)/($AN$101-$T$101))","v":0.97983333333333333},{"$f":"U351+(($AN351-$T351)/($AN$101-$T$101))","v":0.98966666666666669},0.99950000000000006,1.0093333333333334,1.0191666666666668,1.0290000000000001,1.0388333333333335,1.0486666666666669,1.0585000000000002,1.0683333333333336,1.0781666666666669,1.0880000000000003,1.0978333333333337,1.107666666666667,1.1175000000000004,1.1273333333333337,1.1371666666666671,1.1470000000000005,1.1568333333333338,{"$f":"Technology_Data!M186","v":1.1666666666666667},{"$f":"$AN351","v":1.1666666666666667},{"$f":"$AN351","v":1.1666666666666667},1.1666666666666667,1.1666666666666667,1.1666666666666667,1.1666666666666667,1.1666666666666667,1.1666666666666667,1.1666666666666667,1.1666666666666667]
[null,null,"Tech2","Coal CCS",1,1,1,1,1,{"$f":"Technology_Data!K187","v":1},{"$f":"J352+(($T352-$J352)/($T$101-$J$101))","v":0.99709677419354836},0.99419354838709673,0.99129032258064509,0.98838709677419345,0.98548387096774182,0.98258064516129018,0.97967741935483854,0.9767741935483869,0.97387096774193527,{"$f":"Technology_Data!L187","v":0.97096774193548374},{"$f":"T352+(($AN352-$T352)/($AN$101-$T$101))","v":1.046774193548387},1.1225806451612903,1.1983870967741934,1.2741935483870965,1.3499999999999996,1.4258064516129028,1.5016129032258059,1.577419354838709,1.6532258064516121,1.7290322580645152,1.8048387096774183,1.8806451612903214,1.9564516129032246,2.0322580645161277,2.1080645161290308,2.1838709677419339,2.259677419354837,2.3354838709677401,2.4112903225806432,{"$f":"Technology_Data!M187","v":2.4870967741935481},{"$f":"$AN352","v":2.4870967741935481},2.4870967741935481,2.4870967741935481,2.4870967741935481,2.4870967741935481,2.4870967741935481,2.4870967741935481,2.4870967741935481,2.4870967741935481,2.4870967741935481]
[null,null,"Tech3","Gas Open",1,1,1,1,1,{"$f":"Technology_Data!K188","v":1},{"$f":"J353+(($T353-$J353)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L188","v":1},{"$f":"T353+(($AN353-$T353)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M188","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech4","Gas Combined",1,1,1,1,1,{"$f":"Technology_Data!K189","v":1},{"$f":"J354+(($T354-$J354)/($T$101-$J$101))","v":0.997},0.99399999999999999,0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,{"$f":"Technology_Data!L189","v":0.97},{"$f":"T354+(($AN354-$T354)/($AN$101-$T$101))","v":0.98019565217391302},0.99039130434782607,1.0005869565217391,1.0107826086956522,1.0209782608695652,1.0311739130434783,1.0413695652173913,1.0515652173913044,1.0617608695652174,1.0719565217391305,1.0821521739130435,1.0923478260869566,1.1025434782608696,1.1127391304347827,1.1229347826086957,1.1331304347826088,1.1433260869565218,1.1535217391304349,1.1637173913043479,{"$f":"Technology_Data!M189","v":1.173913043478261},1.173913043478261,1.173913043478261,1.173913043478261,1.173913043478261,1.173913043478261,1.173913043478261,1.173913043478261,1.173913043478261,1.173913043478261,1.173913043478261]
[null,null,"Tech5","Gas Combined CCS",1,1,1,1,1,{"$f":"Technology_Data!K190","v":1},{"$f":"J355+(($T355-$J355)/($T$101-$J$101))","v":0.9966666666666667},0.9933333333333334,0.9900000000000001,0.9866666666666668,0.9833333333333335,0.9800000000000002,0.9766666666666669,0.97333333333333361,0.97000000000000031,{"$f":"Technology_Data!L190","v":0.96666666666666667},{"$f":"T355+(($AN355-$T355)/($AN$101-$T$101))","v":1.085},1.2033333333333334,1.3216666666666668,1.4400000000000002,1.5583333333333336,1.676666666666667,1.7950000000000004,1.9133333333333338,2.0316666666666672,2.1500000000000004,2.2683333333333335,2.3866666666666667,2.5049999999999999,2.6233333333333331,2.7416666666666663,2.8599999999999994,2.9783333333333326,3.0966666666666658,3.214999999999999,{"$f":"Technology_Data!M190","v":3.3333333333333335},3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335]
[null,null,"Tech6","Oil",1,1,1,1,1,{"$f":"Technology_Data!K191","v":1},{"$f":"J356+(($T356-$J356)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L191","v":1},{"$f":"T356+(($AN356-$T356)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M191","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech7","Nuclear",1,1,1,1,1,{"$f":"Technology_Data!K192","v":1},{"$f":"J357+(($T357-$J357)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L192","v":1},{"$f":"T357+(($AN357-$T357)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M192","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,1,1,1,1,{"$f":"Technology_Data!K193","v":1},{"$f":"J358+(($T358-$J358)/($T$101-$J$101))","v":0.99199999999999999},0.98399999999999999,0.97599999999999998,0.96799999999999997,0.96,0.95199999999999996,0.94399999999999995,0.93599999999999994,0.92799999999999994,{"$f":"Technology_Data!L193","v":0.91999999999999993},{"$f":"T358+(($AN358-$T358)/($AN$101-$T$101))","v":0.92329346040092009},0.92658692080184024,0.9298803812027604,0.93317384160368055,0.93646730200460071,0.93976076240552087,0.94305422280644102,0.94634768320736118,0.94964114360828134,0.95293460400920149,0.95622806441012165,0.9595215248110418,0.96281498521196196,0.96610844561288212,0.96940190601380227,0.97269536641472243,0.97598882681564259,0.97928228721656274,0.9825757476174829,{"$f":"Technology_Data!M193","v":0.98586920801840283},0.98586920801840283,0.98586920801840283,0.98586920801840283,0.98586920801840283,0.98586920801840283,0.98586920801840283,0.98586920801840283,0.98586920801840283,0.98586920801840283,0.98586920801840283]
[null,null,"Tech9","Solar utility",1,1,1,1,1,{"$f":"Technology_Data!K194","v":1},{"$f":"J359+(($T359-$J359)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L194","v":1},{"$f":"T359+(($AN359-$T359)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M194","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech10","Solar rooftop",1,1,1,1,1,{"$f":"Technology_Data!K195","v":1},{"$f":"J360+(($T360-$J360)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L195","v":1},{"$f":"T360+(($AN360-$T360)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M195","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech11","Solar floating",1,1,1,1,1,{"$f":"Technology_Data!K196","v":1},{"$f":"J361+(($T361-$J361)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L196","v":1},{"$f":"T361+(($AN361-$T361)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M196","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech12","Wind onshore",1,1,1,1,1,{"$f":"Technology_Data!K197","v":1},{"$f":"J362+(($T362-$J362)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L197","v":1},{"$f":"T362+(($AN362-$T362)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M197","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech13","Wind offshore",1,1,1,1,1,{"$f":"Technology_Data!K198","v":1},{"$f":"J363+(($T363-$J363)/($T$101-$J$101))","v":0.9872727272727273},0.9745454545454546,0.96181818181818191,0.94909090909090921,0.93636363636363651,0.92363636363636381,0.91090909090909111,0.89818181818181841,0.88545454545454572,{"$f":"Technology_Data!L198","v":0.87272727272727268},{"$f":"T363+(($AN363-$T363)/($AN$101-$T$101))","v":0.86818181818181817},0.86363636363636365,0.85909090909090913,0.85454545454545461,0.85000000000000009,0.84545454545454557,0.84090909090909105,0.83636363636363653,0.83181818181818201,0.82727272727272749,0.82272727272727297,0.81818181818181845,0.81363636363636394,0.80909090909090942,0.8045454545454549,0.80000000000000038,0.79545454545454586,0.79090909090909134,0.78636363636363682,{"$f":"Technology_Data!M198","v":0.78181818181818175},0.78181818181818175,0.78181818181818175,0.78181818181818175,0.78181818181818175,0.78181818181818175,0.78181818181818175,0.78181818181818175,0.78181818181818175,0.78181818181818175,0.78181818181818175]
[null,null,"Tech14","Geothermal",1,1,1,1,1,{"$f":"Technology_Data!K199","v":1},{"$f":"J364+(($T364-$J364)/($T$101-$J$101))","v":0.98799999999999999},0.97599999999999998,0.96399999999999997,0.95199999999999996,0.94,0.92799999999999994,0.91599999999999993,0.90399999999999991,0.8919999999999999,{"$f":"Technology_Data!L199","v":0.88},{"$f":"T364+(($AN364-$T364)/($AN$101-$T$101))","v":0.88200000000000001},0.88400000000000001,0.88600000000000001,0.88800000000000001,0.89,0.89200000000000002,0.89400000000000002,0.89600000000000002,0.89800000000000002,0.9,0.90200000000000002,0.90400000000000003,0.90600000000000003,0.90800000000000003,0.91,0.91200000000000003,0.91400000000000003,0.91600000000000004,0.91800000000000004,{"$f":"Technology_Data!M199","v":0.92},0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92]
[null,null,"Tech15","Hydro large",1,1,1,1,1,{"$f":"Technology_Data!K200","v":1},{"$f":"J365+(($T365-$J365)/($T$101-$J$101))","v":0.996},0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,{"$f":"Technology_Data!L200","v":0.96},{"$f":"T365+(($AN365-$T365)/($AN$101-$T$101))","v":0.96738461538461529},0.97476923076923061,0.98215384615384593,0.98953846153846126,0.99692307692307658,1.0043076923076919,1.0116923076923072,1.0190769230769225,1.0264615384615379,1.0338461538461532,1.0412307692307685,1.0486153846153838,1.0559999999999992,1.0633846153846145,1.0707692307692298,1.0781538461538451,1.0855384615384605,1.0929230769230758,1.1003076923076911,{"$f":"Technology_Data!M200","v":1.1076923076923075},1.1076923076923075,1.1076923076923075,1.1076923076923075,1.1076923076923075,1.1076923076923075,1.1076923076923075,1.1076923076923075,1.1076923076923075,1.1076923076923075,1.1076923076923075]
[null,null,"Tech16","Hydro small",1,1,1,1,1,{"$f":"Technology_Data!K201","v":1},{"$f":"J366+(($T366-$J366)/($T$101-$J$101))","v":0.996},0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,{"$f":"O366+(($T366-$J366)/($T$101-$J$101))","v":0.97599999999999998},{"$f":"P366+(($T366-$J366)/($T$101-$J$101))","v":0.97199999999999998},0.96799999999999997,0.96399999999999997,{"$f":"Technology_Data!L201","v":0.96},{"$f":"T366+(($AN366-$T366)/($AN$101-$T$101))","v":0.96799999999999997},0.97599999999999998,0.98399999999999999,0.99199999999999999,1,1.008,1.016,1.024,1.032,1.04,1.048,1.056,1.0640000000000001,1.0720000000000001,1.08,1.0880000000000001,1.0960000000000001,1.1040000000000001,1.1120000000000001,{"$f":"Technology_Data!M201","v":1.1200000000000001},1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,"Tech17","Hydrogen",{"$f":"$J367","v":1},1,1,1,1,{"$f":"Technology_Data!K202","v":1},{"$f":"J367+(($T367-$J367)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L202","v":1},{"$f":"T367+(($AN367-$T367)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M202","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped storage",1,1,1,1,1,{"$f":"Technology_Data!K203","v":1},{"$f":"J368+(($T368-$J368)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L203","v":1},{"$f":"T368+(($AN368-$T368)/($AN$101-$T$101))","v":1.0632075471698113},1.1264150943396225,1.1896226415094338,1.252830188679245,1.3160377358490563,1.3792452830188675,1.4424528301886788,1.50566037735849,1.5688679245283013,1.6320754716981125,1.6952830188679238,1.758490566037735,1.8216981132075463,1.8849056603773575,1.9481132075471688,2.01132075471698,2.0745283018867915,2.137735849056603,2.2009433962264144,{"$f":"Technology_Data!M203","v":2.2641509433962268},2.2641509433962268,2.2641509433962268,2.2641509433962268,2.2641509433962268,2.2641509433962268,2.2641509433962268,2.2641509433962268,2.2641509433962268,2.2641509433962268,2.2641509433962268]
[null,null,"Tech19","Batteries",1,1,1,1,1,{"$f":"Technology_Data!K204","v":1},{"$f":"J369+(($T369-$J369)/($T$101-$J$101))","v":0.99},0.98,0.97,0.96,0.95,0.94,0.92999999999999994,0.91999999999999993,0.90999999999999992,{"$f":"Technology_Data!L204","v":0.9},{"$f":"T369+(($AN369-$T369)/($AN$101-$T$101))","v":0.91673913043478261},0.9334782608695652,0.95021739130434779,0.96695652173913038,0.98369565217391297,1.0004347826086957,1.0171739130434783,1.0339130434782609,1.0506521739130434,1.067391304347826,1.0841304347826086,1.1008695652173912,1.1176086956521738,1.1343478260869564,1.151086956521739,1.1678260869565216,1.1845652173913042,1.2013043478260867,1.2180434782608693,{"$f":"Technology_Data!M204","v":1.2347826086956522},1.2347826086956522,1.2347826086956522,1.2347826086956522,1.2347826086956522,1.2347826086956522,1.2347826086956522,1.2347826086956522,1.2347826086956522,1.2347826086956522,1.2347826086956522]
[null,null,"Tech20","unassigned1",1,1,1,1,1,{"$f":"Technology_Data!K205","v":1},{"$f":"J370+(($T370-$J370)/($T$101-$J$101))","v":1},1,1,1,1,1,1,1,1,{"$f":"Technology_Data!L205","v":1},{"$f":"T370+(($AN370-$T370)/($AN$101-$T$101))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Technology_Data!M205","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"Tech21","unassigned2"]
[null,null,"Tech22","unassigned3"]
[null,null,"Tech23","unassigned4"]
[null,null,"Tech24","unassigned5"]
[null,null,"Tech25","unassigned6"]
[null,null,"Tech26","unassigned7"]
[null,null,"Tech27","unassigned8"]
[null,null,"Tech28","unassigned9"]
[null,null,"Tech29","unassigned10"]
[null,null,"Tech30","unassigned11"]
[null,null,"Tech31","unassigned12"]
[null,null,"Tech32","unassigned13"]
[null,null,"Tech33","unassigned14"]
[null,null,"Tech34","unassigned15"]
[null,null,"Tech35","unassigned16"]

{"sheet":"Technology_Data","index":26,"n_rows":205,"n_cols":26,"rows_kept":205,"cut":false,"hidden":false,"merged":[[6,18,6,19],[6,20,6,21],[6,22,6,23],[183,4,183,6],[183,7,183,9],[183,10,183,12],[135,4,135,6],[135,7,135,9],[135,10,135,12],[159,4,159,6],[159,7,159,9],[159,10,159,12],[5,14,5,17],[5,18,5,21],[5,22,5,25],[31,16,31,18],[6,2,6,3],[6,4,6,6],[6,7,6,9],[6,10,6,12],[31,2,31,3],[31,4,31,6],[31,7,31,9],[31,10,31,12],[31,13,31,15],[6,24,6,25],[6,14,6,15],[6,16,6,17]]}
[]
[]
[null,"Technology Costs "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uncertainity","Source: Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Source: Directorate General of Electricity & Danish Energy Agency (2021)",null,null,null,null,null,null,null,null,null,null,null,"Capex (nominal investment USDm/MWe)",null,null,null,"Opex (fixed USD/MWe/year)",null,null,null,"Opex (variable USD/MWh)"]
[null,null,"Technology",null,"Capex (nominal investment USDm/MWe)",null,null,"Opex (fixed USD/MWe/year)",null,null,"Opex (variable USD/MWh)",null,null,null,2020,null,2050,null,2020,null,2050,null,2020,null,2050]
[null,null,null,null,2020,2030,2050,2020,2030,2050,2020,2030,2050,null,"Lower","Upper","Lower","Upper","Lower","Upper","Lower","Upper","Lower","Upper","Lower","Upper"]
[null,null,"Tech1","Coal",1.4,1.3579999999999999,1.3159999999999998,41200,40000,38700,0.12,0.11639999999999999,0.11279999999999998,null,1.05,1.75,0.99,1.65,30900,51500,29000,48400,0.09,0.15,0.08,0.14000000000000001]
[null,null,"Tech2","Coal_CCS",1.95,1.79,1.42,41800,40500,39300,3.1,3.01,2.91,null,1.6,2.29,1.17,1.67,13000,50000,13000,50000,2.5,8.1999999999999993,2.35,7.71]
[null,null,"Tech3","Gas_Open",0.77280000000000004,0.73416000000000003,0.680064,23200,22500,21800,0,0,0,null,0.65,1.2,0.55000000000000004,1.1000000000000001,17400,29000,16400,27300]
[null,null,"Tech4","Gas_Combined",0.69,0.65549999999999997,0.60719999999999996,23500,22800,22100,2.2999999999999998,2.2309999999999999,2.1619999999999999,null,0.65,1,0.55000000000000004,0.9,17600,29400,16600,27600,1.73,2.88,1.62,2.7]
[null,null,"Tech5","Gas_Combined_CCS",1.1499999999999999,0.97,0.75,9000,8700,8500,1.2,1.1599999999999999,1.1299999999999999,null,0.85,1.56,0.6,1.02,7000,14000,6600,14000,0.6,4,0.6,4]
[null,null,"Tech6","Oil",0.77280000000000004,0.73416000000000003,0.680064,23200,22500,21800,0,0,0,null,0.65,1.2,0.55000000000000004,1.1000000000000001,17400,29000,16400,27300]
[null,null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Biomass",2,1.82,1.6,47600,43800,38100,3.0430000000000001,2.79956,2.4344000000000001,null,1.3,2.25,1.2,2,35700,59500,28600,47600,2.2999999999999998,3.8,1.8,3]
[null,null,"Tech9","Solar_utility",0.79200000000000004,0.56232000000000004,0.41184000000000004,14400,10000,8000,0,0,0,null,0.7,1.2,0.31,0.71,10800,18000,5300,10700]
[null,null,"Tech10","Solar_rooftop",1.32,0.93720000000000003,0.68640000000000001,14400,10000,8000,0,0,0,null,1.1499999999999999,2,0.5,1.2,10800,18000,5300,10700]
[null,null,"Tech11","Solar_floating",0.89100000000000013,0.65934000000000015,0.48131820000000003,16200.000000000002,13500,11300,0,0,0,null,0.83,1.43,0.37,0.84,12200,20300,8500,14100]
[null,null,"Tech12","Wind_onshore",1.5,1.2749999999999999,1.08,60000,51000,43200,0,0,0,null,1.2,2.35,0.8,1.85,30000,70000,25000,60000]
[null,null,"Tech13","Wind_offshore",3.5,2.9750000000000001,2.52,72600,61700,52300,5.5,4.8,3.9,null,2.4,3.7,1.55,2.9,58200,78200,38000,57200,3.4,5.8,2.7,4.3]
[null,null,"Tech14","Geothermal",4,3.44,2.84,50000,43000,35500,0.25,0.22,0.18,null,2.7,5.75,1.7,4.55,37500,62500,26600,44400,0.19,0.31,0.14000000000000001,0.23]
[null,null,"Tech15","Hydro_large",2.08,1.9967999999999999,1.8512000000000002,37700,36200,33600,0.65,0.624,0.57850000000000001,null,1.65,2.25,1.4,2.0499999999999998,28300,47100,25200,42000,0.49,0.81,0.43,0.72]
[null,null,"Tech16","Hydro_small",2.29,2.1983999999999999,2.0381,41900,40200,37300,0.5,0.48,0.44500000000000001,null,1.4,5.2,1.4,5.2,22000,41900,22000,41900,0.38,0.63,0.33,0.56000000000000005]
[null,null,"Tech17","Hydrogen",0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Pumped_storage",0.86,0.86,0.86,8000,8000,8000,1.325,1.325,1.325,null,0.6,6,0.6,6,4000,30000,4000,30000,0.5,3,0.5,3]
[null,null,"Tech19","Batteries",0.57849839743589748,0.26414743589743589,0.15726519337016576,621,310.5,155.13812154696132,2.2999999999999998,2.0699999999999998,1.84,null,0.45500000000000002,0.92,7.4999999999999997E-2,0.39800000000000002,500,650,250,350,0.45,6.36,0.34,2.84]
[null,null,"Tech20","Other 1",0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Source: IESR (2023)"]
[null,null,"Technology",null,"Investment costs (USD/kW)",null,null,"Fix O&M (USD/kW/year)",null,null,"Var O&M (USD/MWh)",null,null,"Fuel costs (USD/Mwhtherm)",null,null,"LCOE (USDcent/KWh)"]
[null,null,null,null,"Low","Rec.","High","Low","Rec.","High","Low","Rec.","High","Low","Rec.","High","Low","Rec.","High"]
[null,null,null,"Coal SubC",1000,1650,1700,34,45.3,56.6,0.09,0.13,0.16,9.52,9.5299999999999994,20.41,4.7,6.41,11.85]
[null,null,"Tech1","Coal SC",1050,1400,1750,30.9,41.2,51.5,0.09,0.12,0.15,9.5299999999999994,9.5299999999999994,20.41,4.54,5.68,11.01]
[null,null,null,"Coal USC",1140,1520,1910,42.5,56.6,70.8,0.08,0.11,0.14000000000000001,9.5299999999999994,9.5299999999999994,20.41,4.59,5.83,10.65]
[null,null,null,"IGCC",2160,2400,3500,56.1,60,68.400000000000006,7.9,12,15,9.52,9.5299999999999994,20.41,7.82,8.7100000000000009,13.77]
[null,null,"Tech3","OCGT",650,770,1200,17.399999999999999,23.2,29,0.11,0.11,0.11,20.47,23.9,27.3,9.1199999999999992,10.78,13.54]
[null,null,"Tech4","CCGT",650,690,1000,17.600000000000001,23.5,29.4,1.73,2.2999999999999998,2.88,20.47,23.9,27.3,5.5,7.74,12.19]
[null,null,"Tech6","Diesel Generator",700,800,900,8,8,8,6.4,6.4,6.4,42.5,42.5,141.77000000000001,12.46,13.22,37.1]
[null,null,"Tech8","Biomass Agricultural",1300,2000,2250,35.700000000000003,47.6,59.5,2.2999999999999998,3,3.8,3.03,8.34,33.26,3.29,6.39,19.04]
[null,null,null,"MSW Incineration",5100,6800,7000,195,243.7,304.60000000000002,18.100000000000001,24.1,30.2,5.88,5.88,5.88,13.37,17.100000000000001,22.83]
[null,null,"Tech14","Geothermal Large",2700,4000,5750,37.5,50,62.5,0.19,0.25,0.31,0,0,0,3.56,6.79,12.06]
[null,null,null,"Geothermal Small",3800,5000,6300,48.8,65,81.3,0.28000000000000003,0.37,0.46,0,0,0,4.96,8.5299999999999994,13.44]
[null,null,"Tech15","Hydropower Large",1650,2080,2250,28.3,37.700000000000003,47.1,0.49,0.65,0.81,0,0,0,2.37,7.91,15.9]
[null,null,"Tech16","Hydropower Medium",1400,2290,5200,22,41.9,41.9,0.38,0.5,0.63,0,0,0,1.98,4.1500000000000004,13.16]
[null,null,null,"Hydropower Mini/Micro",1200,2700,4000,39.799999999999997,53,66.3,0.38,0.5,0.63,0,0,0,1.96,4.9400000000000004,10.92]
[null,null,null,"Tidal Impoundment",2900,5500,7500,23.4,70.8,72,0,0,0,0,0,0,8.94,20.65,28.3]
[null,null,null,"Tidal Stream",3000,5300,7100,93,283,412,12,12,12,0,0,0,12.94,31.19,44.3]
[null,null,"Tech9","Solar PV Utility Scale",700,790,1200,10.8,14.4,18,0,0,0,0,0,0,4.09,5.79,10.09]
[null,null,null,"Solar PV Industrial",1050,1190,1800,10.8,14.4,18,0,0,0,0,0,0,6.13,9.3800000000000008,17.64]
[null,null,"Tech10","Solar PV Rooftop",1150,1320,2000,10.8,14.4,18,0,0,0,0,0,0,6.37,9.76,16]
[null,null,"Tech11","Solar PV Floating",830,890,1430,12.2,16.2,20.3,0,0,0,0,0,0,5.04,6.21,14.5]
[null,null,"Tech12","Wind - Onshore",1200,1500,2350,30,60,70,0,0,0,0,0,0,3.92,8.36,18.77]
[null,null,"Tech13","Wind - Offshore",2400,3500,3700,58.2,72.599999999999994,78.2,3.4,5.5,5.8,0,0,0,7.35,11.31,29.85]
[null,null,"Tech7","Nuclear",2800,4300,6100,"-","-","-",9.6999999999999993,17.5,26.4,5,9.5,13.9,6.06,10.34,15.89]
[]
[]
[]
[null,"Additional Technologies Component Breakdown"]
[]
[null,null,"Pumped storage hydro"]
[]
[null,null,"for 100MW 10h","Source: US Department of Energy (2020)"]
[null,null,"Default component number","Default component name","Cost","Unit","Adjusted cost for 4h","Unit","Default economic sector","Default component type ","Share in cost type total"]
[null,null,1,"Reservoir construction and infrastructure",76,"USD/kWh",{"$f":"E66*10","v":760},"USD/kW","D41T43: Construction","Capex",{"$f":"G66/SUM($G$66:$G$68)","v":0.38598273235144742}]
[null,null,2,"Powerhouse construction and infrastructure",742,"USD/kW",{"$f":"E67","v":742},"USD/kW","D27: Electrical equipment","Capex",{"$f":"G67/SUM($G$66:$G$68)","v":0.37684103605891317}]
[null,null,3,"Electro-mechanical",467,"USD/kW",{"$f":"E68","v":467},"USD/kW","D27: Electrical equipment","Capex",{"$f":"G68/SUM($G$66:$G$68)","v":0.23717623158963941}]
[null,null,4,"Fixed Opex",30.4,"USD/kW/year",{"$f":"E69","v":30.4},"USD/kW/year","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",{"$f":"G69/G69","v":1}]
[null,null,5,"Variable Opex",0.51249999999999996,"USD/kW/h",{"$f":"E70","v":0.51249999999999996},"USD/kW/h","D27: Electrical equipment","OpexVariable",{"$f":"G70/G70","v":1}]
[]
[null,null,null,null,null,null,null,"Total","Capex",{"$f":" SUMIF($J$66:$J$70, \"Capex\",$G$66:$G$70)","v":1969},"USDk/MW"]
[null,null,null,null,null,null,null,"Total","OpexFixed",{"$f":" SUMIF($J$66:$J$70, \"OpexFixed\",$G$66:$G$70)","v":30.4},"USDk/MW/yr"]
[null,null,null,null,null,null,null,"Total","OpexVariable",{"$f":" SUMIF($J$66:$J$70, \"OpexVariable\",$G$66:$G$70)","v":0.51249999999999996},"USD/MWh"]
[]
[null,null,"Lithium ion batteries"]
[]
[null,null,"for LFP, 10MW, 4h","Source: US Department of Energy (2020)"]
[null,null,"Default component number","Default component name","Cost","Unit","Adjusted cost for 4h","Unit","Default economic sector","Default component type ","Share in cost type total"]
[null,null,1,"Storage block",174,"USD/kWh",{"$f":" IF(F80=\"USD/kWh\",E80*4,E80)","v":696},"USD/kW","D27: Electrical equipment","Capex",{"$f":"G80/ SUM($G$80:$G$87)","v":0.42387332521315468}]
[null,null,2,"Storage balance of system",40,"USD/kWh",160,"USD/kW","D27: Electrical equipment","Capex",9.7442143727161992E-2]
[null,null,3,"Power equipment",73,"USD/kW",73,"USD/kW","D27: Electrical equipment","Capex",4.4457978075517664E-2]
[null,null,4,"Controls & communication",8,"USD/kW",8,"USD/kW","D27: Electrical equipment","Capex",4.8721071863580996E-3]
[null,null,5,"System integration",47,"USD/kWh",188,"USD/kW","D27: Electrical equipment","Capex",0.11449451887941535]
[null,null,6,"Engineering, procurement, and construction",56,"USD/kWh",224,"USD/kW","D41T43: Construction","Capex",0.1364190012180268]
[null,null,7,"Project development",67,"USD/kWh",268,"USD/kW","D69T75: Professional, scientific and technical activities","Capex",0.16321559074299635]
[null,null,8,"Grid integration",25,"USD/kW",25,"USD/kW","D27: Electrical equipment","Capex",1.5225334957369063E-2]
[null,null,9,"Fixed opex",4.03,"USD/kW/year",4.03,"USD/kW/year","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",{"$f":"G88/G88","v":1}]
[null,null,10,"Variable opex",0.51249999999999996,"USD/MWh",0.51249999999999996,"USD/MWh","D27: Electrical equipment","OpexVariable",{"$f":"G89/G89","v":1}]
[]
[null,null,null,null,null,null,null,"US Department of Energy"]
[null,null,null,null,null,null,null,"Total","Capex",{"$f":" SUMIF($J$80:$J$89, \"Capex\",$G$80:$G$89)","v":1642},"USDk/MW"]
[null,null,null,null,null,null,null,"Total","OpexFixed",{"$f":" SUMIF($J$80:$J$89, \"OpexFixed\",$G$80:$G$89)","v":4.03},"USDk/MW/yr"]
[null,null,null,null,null,null,null,"Total","OpexVariable",{"$f":" SUMIF($J$80:$J$89, \"OpexVariable\",$G$80:$G$89)","v":0.51249999999999996},"USD/MWh"]
[]
[null,null,null,null,null,null,null,"Danish Energy Agency"]
[null,null,null,null,null,null,null,"Total","Capex",{"$f":" ((0.152+0.115)*4 + 0.311) *10^3","v":1379},"USDk/MW"]
[null,null,null,null,null,null,null,"Total","OpexFixed",{"$f":"$H$27*4 / 10^3","v":2.484},"USDk/MW/yr"]
[null,null,null,null,null,null,null,"Total","OpexVariable",{"$f":"$K$27","v":2.2999999999999998},"USD/MWh"]
[]
[]
[]
[null,"Local Content Requirements"]
[]
[null,null,"Source: Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Type","Capacity","Local content requirements"]
[null,null,null,null,"Goods (minimum)","Services","Combined Goods and Services (minimum)"]
[null,null,"Steam Power Plant","Up to 15 MW",67.95,96.31,70.790000000000006]
[null,null,null,"15-25 MW",45.36,91.99,49.09]
[null,null,null,"25 - 100 MW",40.85,88.07,44.14]
[null,null,null,"100 - 600 MW",38,71.33,40]
[null,null,null,"> 600 MIW",36.1,71.33,38.21]
[null,null,"Hydro Power Plant","Up to 15 MW",64.2,86.06,70.760000000000005]
[null,null,null,"15 - 50 MW",49.84,55.54,51.6]
[null,null,null,"50- 150 MW",48.11,51.1,49]
[null,null,null,"> 150 MW",47.82,46.98,47.6]
[null,null,"Geothermal Power Plant","Up to 15 MW",31.3,89.18,42]
[null,null,null,"5- I0 MW",21,82.3,40.450000000000003]
[null,null,null,"10 - 60 MW",15.7,74.099999999999994,33.24]
[null,null,null,"60- 110 MW",16.3,60.1,29.21]
[null,null,null,"> 110 MW",16,58.4,28.95]
[null,null,"Gas Power Plant","Up to 100 MW",43.69,96.31,48.96]
[null,null,"Gas Combined Cycle Power Plant","Up to 50 MW",40,71.53,47.88]
[null,null,null,"50 - 100 MW",35.71,71.53,40]
[null,null,null,"100 - 300 MW",30.67,71.53,34.76]
[null,null,null,"> 300 MW",25.63,71.53,30.22]
[null,null,"Solar PV Power Plant","Decentralized off-grid",39.869999999999997,100,45.9]
[null,null,null,"Centralized off-grid",37.47,100,43.72]
[null,null,null,"Centralized on-grid",34.090000000000003,100,40.68]
[]
[]
[]
[null,"Learning Curves"]
[]
[null,null,"Default","Source: Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Technology",null,"Capex (nominal investment USDm/MWe)",null,null,"Opex (fixed USD/MWe/year)",null,null,"Opex (variable USD/MWh)"]
[null,null,null,null,2020,2030,2050,2020,2030,2050,2020,2030,2050]
[null,null,"Tech1","Coal",1,{"$f":"IFERROR(1+(F9-$E9)/$E9,1)","v":0.97},0.94,1,{"$f":"IFERROR(1+(I9-$H9)/$H9,1)","v":0.970873786407767},0.93932038834951459,1,{"$f":"IFERROR(1+(L9-$K9)/$K9,1)","v":0.97},0.94]
[null,null,"Tech2","Coal_CCS",1,0.91794871794871802,0.72820512820512817,1,0.96889952153110048,0.94019138755980858,1,0.97096774193548374,0.93870967741935485]
[null,null,"Tech3","Gas_Open",1,0.95,0.87999999999999989,1,0.96982758620689657,0.93965517241379315,1,1,1]
[null,null,"Tech4","Gas_Combined",1,0.95000000000000007,0.88,1,0.97021276595744677,0.94042553191489364,1,0.97,0.94000000000000006]
[null,null,"Tech5","Gas_Combined_CCS",1,0.84347826086956523,0.65217391304347827,1,0.96666666666666667,0.94444444444444442,1,0.96666666666666667,0.94166666666666665]
[null,null,"Tech6","Oil",1,0.95,0.87999999999999989,1,0.96982758620689657,0.93965517241379315,1,1,1]
[null,null,"Tech7","Nuclear",1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,0.91,0.8,1,0.92016806722689082,0.80042016806722693,1,0.91999999999999993,0.8]
[null,null,"Tech9","Solar_utility",1,0.71,0.52,1,0.69444444444444442,0.55555555555555558,1,1,1]
[null,null,"Tech10","Solar_rooftop",1,0.71,0.52,1,0.69444444444444442,0.55555555555555558,1,1,1]
[null,null,"Tech11","Solar_floating",1,0.74,0.54020000000000001,1,0.83333333333333326,0.69753086419753085,1,1,1]
[null,null,"Tech12","Wind_onshore",1,0.85,0.72,1,0.85,0.72,1,1,1]
[null,null,"Tech13","Wind_offshore",1,0.85000000000000009,0.72,1,0.84986225895316803,0.72038567493112948,1,0.87272727272727268,0.70909090909090899]
[null,null,"Tech14","Geothermal",1,0.86,0.71,1,0.86,0.71,1,0.88,0.72]
[null,null,"Tech15","Hydro_large",1,0.96,0.89,1,0.96021220159151199,0.89124668435013266,1,0.96,0.89]
[null,null,"Tech16","Hydro_small",1,0.96,0.89,1,0.95942720763723155,0.89021479713603813,1,0.96,0.89]
[null,null,"Tech17","Hydrogen",1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped_storage",1,1,1,1,1,1,1,1,1]
[null,null,"Tech19","Batteries",1,0.45660875996930594,0.27185069840680431,1,0.5,0.24981984146048519,1,0.9,0.8]
[null,null,"Tech20","Other 1",1,1,1,1,1,1,1,1,1]
[]
[null,null,"Fast (lower bound of 2050 uncertainty)","Source: Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Technology",null,"Capex (nominal investment USDm/MWe)",null,null,"Opex (fixed USD/MWe/year)",null,null,"Opex (variable USD/MWh)"]
[null,null,null,null,2020,2030,2050,2020,2030,2050,2020,2030,2050]
[null,null,"Tech1","Coal",1,{"$f":"IFERROR(1+(F9-$E9)/$E9,1)","v":0.97},{"$f":"IFERROR(1+(Q9-$E9)/$E9,1)","v":0.70714285714285718},1,{"$f":"IFERROR(1+(I9-$H9)/$H9,1)","v":0.970873786407767},{"$f":"IFERROR(1+(U9-$H9)/$H9,1)","v":0.70388349514563109},1,{"$f":"IFERROR(1+(L9-$K9)/$K9,1)","v":0.97},{"$f":"IFERROR(1+(Y9-$K9)/$K9,1)","v":0.66666666666666674}]
[null,null,"Tech2","Coal_CCS",1,0.91794871794871802,0.6,1,0.96889952153110048,0.31100478468899517,1,0.97096774193548374,0.75806451612903225]
[null,null,"Tech3","Gas_Open",1,0.95,0.7116977225672878,1,0.96982758620689657,0.7068965517241379,1,1,1]
[null,null,"Tech4","Gas_Combined",1,0.95000000000000007,0.79710144927536242,1,0.97021276595744677,0.70638297872340428,1,0.97,0.70434782608695667]
[null,null,"Tech5","Gas_Combined_CCS",1,0.84347826086956523,0.52173913043478271,1,0.96666666666666667,0.73333333333333339,1,0.96666666666666667,0.5]
[null,null,"Tech6","Oil",1,0.95,0.7116977225672878,1,0.96982758620689657,0.7068965517241379,1,1,1]
[null,null,"Tech7","Nuclear",1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,0.91,0.6,1,0.92016806722689082,0.60084033613445376,1,0.91999999999999993,0.5915215248110417]
[null,null,"Tech9","Solar_utility",1,0.71,0.39141414141414144,1,0.69444444444444442,0.36805555555555558,1,1,1]
[null,null,"Tech10","Solar_rooftop",1,0.71,0.37878787878787878,1,0.69444444444444442,0.36805555555555558,1,1,1]
[null,null,"Tech11","Solar_floating",1,0.74,0.41526374859708182,1,0.83333333333333326,0.52469135802469125,1,1,1]
[null,null,"Tech12","Wind_onshore",1,0.85,0.53333333333333344,1,0.85,0.41666666666666663,1,1,1]
[null,null,"Tech13","Wind_offshore",1,0.85000000000000009,0.44285714285714284,1,0.84986225895316803,0.52341597796143247,1,0.87272727272727268,0.49090909090909096]
[null,null,"Tech14","Geothermal",1,0.86,0.42500000000000004,1,0.86,0.53200000000000003,1,0.88,0.56000000000000005]
[null,null,"Tech15","Hydro_large",1,0.96,0.67307692307692302,1,0.96021220159151199,0.66843501326259946,1,0.96,0.66153846153846152]
[null,null,"Tech16","Hydro_small",1,0.96,0.61135371179039288,1,0.95942720763723155,0.52505966587112174,1,0.96,0.66]
[null,null,"Tech17","Hydrogen",1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped_storage",1,1,0.69767441860465107,1,1,0.5,1,1,0.37735849056603776]
[null,null,"Tech19","Batteries",1,0.45660875996930594,0.12964599440970892,1,0.5,0.40257648953301128,1,0.9,0.14782608695652177]
[null,null,"Tech20","Other 1",1,1,1,1,1,1,1,1,1]
[]
[null,null,"Slow (upper bound of 2050 uncertainty)","Source: Directorate General of Electricity & Danish Energy Agency (2021)"]
[null,null,"Technology",null,"Capex (nominal investment USDm/MWe)",null,null,"Opex (fixed USD/MWe/year)",null,null,"Opex (variable USD/MWh)"]
[null,null,null,null,2020,2030,2050,2020,2030,2050,2020,2030,2050]
[null,null,"Tech1","Coal",1,{"$f":"IFERROR(1+(F9-$E9)/$E9,1)","v":0.97},{"$f":"IFERROR(1+(R9-$E9)/$E9,1)","v":1.1785714285714286},1,{"$f":"IFERROR(1+(I9-$H9)/$H9,1)","v":0.970873786407767},{"$f":"IFERROR(1+(V9-$H9)/$H9,1)","v":1.174757281553398},1,{"$f":"IFERROR(1+(L9-$K9)/$K9,1)","v":0.97},{"$f":"IFERROR(1+(Z9-$K9)/$K9,1)","v":1.1666666666666667}]
[null,null,"Tech2","Coal_CCS",1,0.91794871794871802,0.85641025641025637,1,0.96889952153110048,1.1961722488038278,1,0.97096774193548374,2.4870967741935481]
[null,null,"Tech3","Gas_Open",1,0.95,1.4233954451345756,1,0.96982758620689657,1.1767241379310345,1,1,1]
[null,null,"Tech4","Gas_Combined",1,0.95000000000000007,1.3043478260869565,1,0.97021276595744677,1.1744680851063829,1,0.97,1.173913043478261]
[null,null,"Tech5","Gas_Combined_CCS",1,0.84347826086956523,0.88695652173913053,1,0.96666666666666667,1.5555555555555556,1,0.96666666666666667,3.3333333333333335]
[null,null,"Tech6","Oil",1,0.95,1.4233954451345756,1,0.96982758620689657,1.1767241379310345,1,1,1]
[null,null,"Tech7","Nuclear",1,1,1,1,1,1,1,1,1]
[null,null,"Tech8","Biomass",1,0.91,1,1,0.92016806722689082,1,1,0.91999999999999993,0.98586920801840283]
[null,null,"Tech9","Solar_utility",1,0.71,0.89646464646464641,1,0.69444444444444442,0.74305555555555558,1,1,1]
[null,null,"Tech10","Solar_rooftop",1,0.71,0.90909090909090906,1,0.69444444444444442,0.74305555555555558,1,1,1]
[null,null,"Tech11","Solar_floating",1,0.74,0.94276094276094258,1,0.83333333333333326,0.87037037037037024,1,1,1]
[null,null,"Tech12","Wind_onshore",1,0.85,1.2333333333333334,1,0.85,1,1,1,1]
[null,null,"Tech13","Wind_offshore",1,0.85000000000000009,0.82857142857142851,1,0.84986225895316803,0.78787878787878785,1,0.87272727272727268,0.78181818181818175]
[null,null,"Tech14","Geothermal",1,0.86,1.1375,1,0.86,0.88800000000000001,1,0.88,0.92]
[null,null,"Tech15","Hydro_large",1,0.96,0.98557692307692291,1,0.96021220159151199,1.1140583554376657,1,0.96,1.1076923076923075]
[null,null,"Tech16","Hydro_small",1,0.96,2.2707423580786026,1,0.95942720763723155,1,1,0.96,1.1200000000000001]
[null,null,"Tech17","Hydrogen",1,1,1,1,1,1,1,1,1]
[null,null,"Tech18","Pumped_storage",1,1,6.9767441860465116,1,1,3.75,1,1,2.2641509433962268]
[null,null,"Tech19","Batteries",1,0.45660875996930594,0.68798807700085596,1,0.5,0.56360708534621584,1,0.9,1.2347826086956522]
[null,null,"Tech20","Other 1",1,1,1,1,1,1,1,1,1]

{"sheet":"DefaultComponentSummary","index":27,"n_rows":515,"n_cols":10,"rows_kept":515,"cut":false,"hidden":false,"merged":[[9,7,9,9]]}
["Return to Cover"]
[]
[null,"Interface sheet between ElectricitySupplyTechnologyBreakdownDatabase and EIM-ES"]
[null,"Note that this separate database includes an analysis of publicly available data on the breakdown of costs for different technologies, across different countries / regions."]
[null,"The database is a work-in-progress and is updated with new sources where available. It is not currently public. Please use the contact details on the cover sheet to raise any questions on the sources and estimation of the default cost component breakdown."]
[]
[null,"Default cost component breakdown by technology"]
[]
[]
[null,null,"list_TechLabel","list_Tech_Name",null,null,null,"Check if data complete"]
[null,"Technology number","Source Label ","Technology name",null,null,null,"Capex","OpexFixed","OpexVariable"]
[null,1,"Technology 1","Onshore_Wind",null,null,null,{"$f":"SUMIFS($I$36:$I$521,$B$36:$B$521,$B12,$G$36:$G$521,\"Total\",$H$36:$H$521,H$11)","v":0.99999999999999989},1,0]
[null,2,"Technology 2","Offshore_Wind",null,null,null,0.99999999999999978,1,0]
[null,3,"Technology 3","Solar PV",null,null,null,1,1,0]
[null,4,"Technology 4","CSP",null,null,null,1,1,1]
[null,5,"Technology 5","CCGT",null,null,null,0.99999999999999989,1,1]
[null,6,"Technology 6","OCGT",null,null,null,1,1,0]
[null,7,"Technology 7","Hydro",null,null,null,1,1,0]
[null,8,"Technology 8","Geothermal",null,null,null,1,1,0]
[null,9,"Technology 9","Biogas",null,null,null,0.99999999999999989,1,0]
[null,10,"Technology 10","Nuclear",null,null,null,0.99999999999999989,1,1]
[null,11,"Technology 11","Coal",null,null,null,1,1,1]
[null,12,"Technology 12","Biomass",null,null,null,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13,"Technology 13",null,null,null,null,0,0,0]
[null,14,"Technology 14",null,null,null,null,0,0,0]
[null,15,"Technology 15",null,null,null,null,0,0,0]
[null,16,"Technology 16",null,null,null,null,0,0,0]
[null,17,"Technology 17",null,null,null,null,0,0,0]
[null,18,"Technology 18",null,null,null,null,0,0,0]
[null,19,"Technology 19",null,null,null,null,0,0,0]
[null,20,"Technology 20",null,null,null,null,0,0,0]
[]
[]
[null,null,null,null,null,"'!list_DCN","'!list_DCN","'!list_DCN","'!list_DCN"]
[null,null,null,null,null,"'!list_DCN","'!list_DES","'!list_DCT","'!list_Percentage_SelectedOutput"]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["Onshore_Wind_1",1,"Onshore_Wind","",1,"Nacelle","D27: Electrical equipment","Capex",0.37327952807383236]
["Onshore_Wind_2",1,"Onshore_Wind","NREL 2017",2,"Blades","D23: Other non-metallic mineral products","Capex",0.14995959203539166]
["Onshore_Wind_3",1,"Onshore_Wind","NREL 2016",3,"Tower","D25: Fabricated metal products","Capex",0.12622481962633189]
["Onshore_Wind_4",1,"Onshore_Wind","IRENA 2018",4,"Transport ","D49: Land transport and transport via pipelines","Capex",4.3247879893127457E-2]
["Onshore_Wind_5",1,"Onshore_Wind","NREL 2018",5,"Electrical balance of plants","D27: Electrical equipment","Capex",9.2435101746930703E-2]
["Onshore_Wind_6",1,"Onshore_Wind","",6,"Installation ","D41T43: Construction","Capex",7.9888174725045169E-2]
["Onshore_Wind_7",1,"Onshore_Wind","",7,"Project planning and management","D69T75: Professional, scientific and technical activities","Capex",3.9719218425515741E-2]
["Onshore_Wind_8",1,"Onshore_Wind","",8,"Civil works","D41T43: Construction","Capex",5.9313067517256748E-2]
["Onshore_Wind_9",1,"Onshore_Wind","",9,"Contingency and finance ","D64T66: Financial and insurance activities","Capex",3.593261795656813E-2]
["Onshore_Wind_10",1,"Onshore_Wind","",10,"Operation ","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",0.37294205291294419]
["Onshore_Wind_11",1,"Onshore_Wind","",11,"Maintenance ","D27: Electrical equipment","OpexFixed",0.5640589805639995]
["Onshore_Wind_12",1,"Onshore_Wind","",12,"Land Lease Costs ","D68: Real estate activities","OpexFixed",6.2998966523056338E-2]
["Onshore_Wind_13",1,"Onshore_Wind","",13,"","","",""]
["Onshore_Wind_14",1,"Onshore_Wind","",14,"","","",""]
["Onshore_Wind_15",1,"Onshore_Wind","",15,"","","",""]
["Onshore_Wind_16",1,"Onshore_Wind","",16,"","","",""]
["Onshore_Wind_17",1,"Onshore_Wind","",17,"","","",""]
["Onshore_Wind_18",1,"Onshore_Wind","",18,"","","",""]
["Onshore_Wind_19",1,"Onshore_Wind","",19,"","","",""]
["Onshore_Wind_20",1,"Onshore_Wind","",20,"","","",""]
[null,1,"Onshore_Wind",null,null,null,"Total","Capex",0.99999999999999989]
[null,1,"Onshore_Wind",null,null,null,"Total","OpexFixed",1]
[null,1,"Onshore_Wind",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["Offshore_Wind_1",2,"Offshore_Wind","NREL 2017",1,"Turbine","D27: Electrical equipment","Capex",0.43571609338511691]
["Offshore_Wind_2",2,"Offshore_Wind","Business Network for Offshore Wind 2017",2,"Substructure and Foundation","D23: Other non-metallic mineral products","Capex",0.21894388332947942]
["Offshore_Wind_3",2,"Offshore_Wind","IRENA 2016a",3,"Electrical balance of plants","D27: Electrical equipment","Capex",0.13744439581664539]
["Offshore_Wind_4",2,"Offshore_Wind","IRENA 2016b",4,"Installation/Construction","D41T43: Construction","Capex",5.9823227693254558E-2]
["Offshore_Wind_5",2,"Offshore_Wind","NREL 2013",5,"Project planning and management","D69T75: Professional, scientific and technical activities","Capex",6.5876115819223743E-2]
["Offshore_Wind_6",2,"Offshore_Wind","BVG Associates and InnoEnergy 2017",6,"Contingency and Finance","D64T66: Financial and insurance activities","Capex",8.2196283956279925E-2]
["Offshore_Wind_7",2,"Offshore_Wind","Ahn 2016",7,"Operation ","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",0.31368730788706606]
["Offshore_Wind_8",2,"Offshore_Wind","Mott MacDonald 2011",8,"Maintenance ","D27: Electrical equipment","OpexFixed",0.686312692112934]
["Offshore_Wind_9",2,"Offshore_Wind",null,9,"","","",""]
["Offshore_Wind_10",2,"Offshore_Wind",null,10,"","","",""]
["Offshore_Wind_11",2,"Offshore_Wind","",11,"","","",""]
["Offshore_Wind_12",2,"Offshore_Wind","",12,"","","",""]
["Offshore_Wind_13",2,"Offshore_Wind","",13,"","","",""]
["Offshore_Wind_14",2,"Offshore_Wind","",14,"","","",""]
["Offshore_Wind_15",2,"Offshore_Wind","",15,"","","",""]
["Offshore_Wind_16",2,"Offshore_Wind","",16,"","","",""]
["Offshore_Wind_17",2,"Offshore_Wind","",17,"","","",""]
["Offshore_Wind_18",2,"Offshore_Wind","",18,"","","",""]
["Offshore_Wind_19",2,"Offshore_Wind","",19,"","","",""]
["Offshore_Wind_20",2,"Offshore_Wind","",20,"","","",""]
[null,2,"Offshore_Wind",null,null,null,"Total","Capex",0.99999999999999978]
[null,2,"Offshore_Wind",null,null,null,"Total","OpexFixed",1]
[null,2,"Offshore_Wind",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["Solar PV_1",3,"Solar PV","NREL 2015",1,"PV module","D27: Electrical equipment","Capex",0.34073107878358061]
["Solar PV_2",3,"Solar PV","Agora 2015",2,"Inverter","D27: Electrical equipment","Capex",5.9587901247599009E-2]
["Solar PV_3",3,"Solar PV","IEEE 2015 ",3,"Racking/Mounting","D25: Fabricated metal products","Capex",9.2439051375561715E-2]
["Solar PV_4",3,"Solar PV","IFC 2015",4,"Installation","D41T43: Construction","Capex",0.1239702247786019]
["Solar PV_5",3,"Solar PV","IRENA 2018",5,"BOS, grid connection","D27: Electrical equipment","Capex",0.17168191945546854]
["Solar PV_6",3,"Solar PV","IRENA 2018",6,"Developer cost","D69T75: Professional, scientific and technical activities","Capex",0.12066090888991558]
["Solar PV_7",3,"Solar PV","NREL 2017 PV",7,"Land","D68: Real estate activities","Capex",2.6067439381839233E-3]
["Solar PV_8",3,"Solar PV","IRENA 2018",8,"Fees and contingencies","D64T66: Financial and insurance activities","Capex",8.8322171531088747E-2]
["Solar PV_9",3,"Solar PV","IRENA 2018",9,"Maintenance","D27: Electrical equipment","OpexFixed",0.4461810466760962]
["Solar PV_10",3,"Solar PV","IRENA 2018",10,"Operation","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",0.55381895332390374]
["Solar PV_11",3,"Solar PV","IRENA 2018",11,"","","",""]
["Solar PV_12",3,"Solar PV","IRENA 2018",12,"","","",""]
["Solar PV_13",3,"Solar PV","IRENA 2018",13,"","","",""]
["Solar PV_14",3,"Solar PV","IRENA 2018",14,"","","",""]
["Solar PV_15",3,"Solar PV","IRENA 2018",15,"","","",""]
["Solar PV_16",3,"Solar PV","IRENA 2018",16,"","","",""]
["Solar PV_17",3,"Solar PV","IRENA 2018",17,"","","",""]
["Solar PV_18",3,"Solar PV","",18,"","","",""]
["Solar PV_19",3,"Solar PV","",19,"","","",""]
["Solar PV_20",3,"Solar PV","",20,"","","",""]
[null,3,"Solar PV",null,null,null,"Total","Capex",1]
[null,3,"Solar PV",null,null,null,"Total","OpexFixed",1]
[null,3,"Solar PV",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["CSP_1",4,"CSP","NREL 2010",1,"Civil Works ","D41T43: Construction","Capex",1.5985182512993305E-2]
["CSP_2",4,"CSP","Fichtner 2010",2,"Solar field equipment ","D28: Machinery and equipment, nec","Capex",0.17722660525505965]
["CSP_3",4,"CSP","ESMAP 2010",3,"Electrical balance of plants, HTF System","D27: Electrical equipment","Capex",6.7480784686045667E-2]
["CSP_4",4,"CSP","NREL 2012",4,"Thermal Energy Storage","D28: Machinery and equipment, nec","Capex",0.25590725855755286]
["CSP_5",4,"CSP","NREL 2012",5,"Generating unit ","D27: Electrical equipment","Capex",6.9182854741746194E-2]
["CSP_6",4,"CSP","Hussain 2013",6,"Project Planning and Management","D69T75: Professional, scientific and technical activities","Capex",5.9547110234027791E-2]
["CSP_7",4,"CSP","",7,"Land","D68: Real estate activities","Capex",5.9889903198643402E-2]
["CSP_8",4,"CSP","",8,"Fees and contingency","D64T66: Financial and insurance activities","Capex",0.29478030081393108]
["CSP_9",4,"CSP","",9,"Operations","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",0.48429305044939436]
["CSP_10",4,"CSP","",10,"Maintenance","D27: Electrical equipment","OpexFixed",0.51570694955060559]
["CSP_11",4,"CSP","",11,"Utilities","D35: Electricity, gas, steam and air conditioning supply","OpexVariable",1]
["CSP_12",4,"CSP","",12,"","","",""]
["CSP_13",4,"CSP","",13,"","","",""]
["CSP_14",4,"CSP","",14,"","","",""]
["CSP_15",4,"CSP","",15,"","","",""]
["CSP_16",4,"CSP","",16,"","","",""]
["CSP_17",4,"CSP","",17,"","","",""]
["CSP_18",4,"CSP","",18,"","","",""]
["CSP_19",4,"CSP","",19,"","","",""]
["CSP_20",4,"CSP","",20,"","","",""]
[null,4,"CSP",null,null,null,"Total","Capex",1]
[null,4,"CSP",null,null,null,"Total","OpexFixed",1]
[null,4,"CSP",null,null,null,"Total","OpexVariable",1]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["CCGT_1",5,"CCGT","BVG Associates and KIC InnoEnergy 2016",1,"Civil works","D41T43: Construction","Capex",0.10236022390755364]
["CCGT_2",5,"CCGT","EIA 2016",2,"Generating unit ","D27: Electrical equipment","Capex",0.35175553795411618]
["CCGT_3",5,"CCGT","EIA 2016",3,"Electrical / I&C system","D27: Electrical equipment","Capex",0.34263646505052475]
["CCGT_4",5,"CCGT","LeighFisher 2016",4,"Project Planning and Management","D69T75: Professional, scientific and technical activities","Capex",4.9503887990747675E-2]
["CCGT_5",5,"CCGT","NREL 2012",5,"Fees and contingency","D64T66: Financial and insurance activities","Capex",0.15374388509705772]
["CCGT_6",5,"CCGT","ESMAP 2009",6,"Operations","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",0.42504458131848721]
["CCGT_7",5,"CCGT","ESMAP 2009",7,"Maintenance","D27: Electrical equipment","OpexFixed",0.57495541868151279]
["CCGT_8",5,"CCGT","ESMAP 2009",8,"Utilities","D35: Electricity, gas, steam and air conditioning supply","OpexVariable",1]
["CCGT_9",5,"CCGT","",9,"","","",""]
["CCGT_10",5,"CCGT","",10,"","","",""]
["CCGT_11",5,"CCGT","",11,"","","",""]
["CCGT_12",5,"CCGT","",12,"","","",""]
["CCGT_13",5,"CCGT","",13,"","","",""]
["CCGT_14",5,"CCGT","",14,"","","",""]
["CCGT_15",5,"CCGT","",15,"","","",""]
["CCGT_16",5,"CCGT","",16,"",null,"",""]
["CCGT_17",5,"CCGT","",17,"","","",""]
["CCGT_18",5,"CCGT","",18,"","","",""]
["CCGT_19",5,"CCGT","",19,"","","",""]
["CCGT_20",5,"CCGT","",20,"","","",""]
[null,5,"CCGT",null,null,null,"Total","Capex",0.99999999999999989]
[null,5,"CCGT",null,null,null,"Total","OpexFixed",1]
[null,5,"CCGT",null,null,null,"Total","OpexVariable",1]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["OCGT_1",6,"OCGT","EIA 2016",1,"Civil works","D41T43: Construction","Capex",7.2674433062729069E-2]
["OCGT_2",6,"OCGT","ESMAP 2009",2,"Mechanical equipment / Generating unit ","D28: Machinery and equipment, nec","Capex",0.51856852672511389]
["OCGT_3",6,"OCGT","ESMAP 2009",3,"Balance of plant / Electrical equipment","D27: Electrical equipment","Capex",0.23602605116792025]
["OCGT_4",6,"OCGT","ESMAP 2009",4,"Project Planning and Management","D69T75: Professional, scientific and technical activities","Capex",0.12964767333857377]
["OCGT_5",6,"OCGT","NREL 2012",5,"Contingency and finance","D64T66: Financial and insurance activities","Capex",4.3083315705663018E-2]
["OCGT_6",6,"OCGT","",6,"Operation ","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",0.41666666666666669]
["OCGT_7",6,"OCGT","",7,"Maintenance","D27: Electrical equipment","OpexFixed",0.58333333333333337]
["OCGT_8",6,"OCGT","",8,"","","",""]
["OCGT_9",6,"OCGT","",9,"","","",""]
["OCGT_10",6,"OCGT","",10,"","","",""]
["OCGT_11",6,"OCGT","",11,"","","",""]
["OCGT_12",6,"OCGT","",12,"","","",""]
["OCGT_13",6,"OCGT","",13,"","","",""]
["OCGT_14",6,"OCGT","",14,"","","",""]
["OCGT_15",6,"OCGT","",15,"","","",""]
["OCGT_16",6,"OCGT","",16,"","","",""]
["OCGT_17",6,"OCGT","",17,"","","",""]
["OCGT_18",6,"OCGT","",18,"","","",""]
["OCGT_19",6,"OCGT","",19,"","","",""]
["OCGT_20",6,"OCGT","",20,"","","",""]
[null,6,"OCGT",null,null,null,"Total","Capex",1]
[null,6,"OCGT",null,null,null,"Total","OpexFixed",1]
[null,6,"OCGT",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["Hydro_1",7,"Hydro","Jaipradidtham 2017",1,"Mechanical equipment","D28: Machinery and equipment, nec","Capex",0.10982512722594402]
["Hydro_2",7,"Hydro","IRENA 2012",2,"Generating unit","D27: Electrical equipment","Capex",0.1174714268617419]
["Hydro_3",7,"Hydro","UT-Batelle 2015",3,"Civil works ","D41T43: Construction","Capex",0.33581257341726417]
["Hydro_4",7,"Hydro","",4,"Project Planning and Management ","D69T75: Professional, scientific and technical activities","Capex",0.34473338644916085]
["Hydro_5",7,"Hydro","Mott MacDonald 2011",5,"Electrical Balance of Plant","D27: Electrical equipment","Capex",9.2157486045889012E-2]
["Hydro_6",7,"Hydro","NREL 2018 hydro",6,"Operation","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",0.33333333333333331]
["Hydro_7",7,"Hydro","",7,"Maintenance","D27: Electrical equipment","OpexFixed",0.66666666666666663]
["Hydro_8",7,"Hydro","",8,"","","",""]
["Hydro_9",7,"Hydro","",9,"","","",""]
["Hydro_10",7,"Hydro","",10,"","","",""]
["Hydro_11",7,"Hydro","",11,"","","",""]
["Hydro_12",7,"Hydro","",12,"","","",""]
["Hydro_13",7,"Hydro","",13,"","","",""]
["Hydro_14",7,"Hydro","",14,"","","",""]
["Hydro_15",7,"Hydro","",15,"","","",""]
["Hydro_16",7,"Hydro","",16,"","","",""]
["Hydro_17",7,"Hydro","",17,"","","",""]
["Hydro_18",7,"Hydro","",18,"","","",""]
["Hydro_19",7,"Hydro","",19,"","","",""]
["Hydro_20",7,"Hydro","",20,"","","",""]
[null,7,"Hydro",null,null,null,"Total","Capex",1]
[null,7,"Hydro",null,null,null,"Total","OpexFixed",1]
[null,7,"Hydro",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["Geothermal_1",8,"Geothermal","GeoElec 2013",1,"Steam system","D41T43: Construction","Capex",0.11072977160597075]
["Geothermal_2",8,"Geothermal","GeoElec 2013",2,"Civil works","D27: Electrical equipment","Capex",0.13045673591775539]
["Geothermal_3",8,"Geothermal","GeoElec 2013",3,"Development","D27: Electrical equipment","Capex",0.11995989616456502]
["Geothermal_4",8,"Geothermal","IRENA 2017",4,"Wells/drilling","D69T75: Professional, scientific and technical activities","Capex",0.36233765454047084]
["Geothermal_5",8,"Geothermal","NREL 2012",5,"Generating unit","D64T66: Financial and insurance activities","Capex",9.3849620126108507E-2]
["Geothermal_6",8,"Geothermal","NREL 2012",6,"Electrical system","D35: Electricity, gas, steam and air conditioning supply","Capex",9.0171316634031287E-2]
["Geothermal_7",8,"Geothermal","Mott MacDonald 2011",7,"Fees and contingency","D27: Electrical equipment","Capex",9.2495005011098128E-2]
["Geothermal_8",8,"Geothermal","",8,"Operations","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",0.5]
["Geothermal_9",8,"Geothermal","",9,"Maintenance","D27: Electrical equipment","OpexFixed",0.5]
["Geothermal_10",8,"Geothermal","",10,"","","",""]
["Geothermal_11",8,"Geothermal","",11,"","","",""]
["Geothermal_12",8,"Geothermal","",12,"","","",""]
["Geothermal_13",8,"Geothermal","",13,"","","",""]
["Geothermal_14",8,"Geothermal","",14,"","","",""]
["Geothermal_15",8,"Geothermal","",15,"","","",""]
["Geothermal_16",8,"Geothermal","",16,"","","",""]
["Geothermal_17",8,"Geothermal","",17,"","","",""]
["Geothermal_18",8,"Geothermal","",18,"","","",""]
["Geothermal_19",8,"Geothermal","",19,"","","",""]
["Geothermal_20",8,"Geothermal","",20,"","","",""]
[null,8,"Geothermal",null,null,null,"Total","Capex",1]
[null,8,"Geothermal",null,null,null,"Total","OpexFixed",1]
[null,8,"Geothermal",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["Biogas_1",9,"Biogas","Estonian University of Life Sciences 2009",1,"Project planning and management ","D69T75: Professional, scientific and technical activities","Capex",0.14513891272706642]
["Biogas_2",9,"Biogas","Mott MacDonald 2011",2,"Civil works","D41T43: Construction","Capex",0.12441141968895504]
["Biogas_3",9,"Biogas","Mott MacDonald 2011",3,"Fuel handling / prep","D28: Machinery and equipment, nec","Capex",0.20590581870385893]
["Biogas_4",9,"Biogas","Mott MacDonald 2011",4,"Electrical balance of plant","D27: Electrical equipment","Capex",6.1998862875431049E-2]
["Biogas_5",9,"Biogas","Mott MacDonald 2011",5,"Generating unit","D27: Electrical equipment","Capex",0.1891023986488834]
["Biogas_6",9,"Biogas","",6,"Gasifier","D28: Machinery and equipment, nec","Capex",0.27344258735580518]
["Biogas_7",9,"Biogas","",7,"Operations","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",0.35617416131334761]
["Biogas_8",9,"Biogas","",8,"Maintenance","D27: Electrical equipment","OpexFixed",0.64382583868665244]
["Biogas_9",9,"Biogas","",9,"","","",""]
["Biogas_10",9,"Biogas","",10,"","","",""]
["Biogas_11",9,"Biogas","",11,"","","",""]
["Biogas_12",9,"Biogas","",12,"","","",""]
["Biogas_13",9,"Biogas","",13,"","","",""]
["Biogas_14",9,"Biogas","",14,"","","",""]
["Biogas_15",9,"Biogas","",15,"","","",""]
["Biogas_16",9,"Biogas","",16,"","","",""]
["Biogas_17",9,"Biogas","",17,"","","",""]
["Biogas_18",9,"Biogas","",18,"","","",""]
["Biogas_19",9,"Biogas","",19,"","","",""]
["Biogas_20",9,"Biogas","",20,"","","",""]
[null,9,"Biogas",null,null,null,"Total","Capex",0.99999999999999989]
[null,9,"Biogas",null,null,null,"Total","OpexFixed",1]
[null,9,"Biogas",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["Nuclear_1",10,"Nuclear","OECD, 2000",1,"Project planning and management","D69T75: Professional, scientific and technical activities","Capex",0.14911693942905252]
["Nuclear_2",10,"Nuclear","EIA 2016",2,"Civil works","D41T43: Construction","Capex",0.13068758938786379]
["Nuclear_3",10,"Nuclear","NREL 2012",3,"Reactor building (inlcuding machinery) ","D28: Machinery and equipment, nec","Capex",0.10855413340778733]
["Nuclear_4",10,"Nuclear","LeighFisher 2016",4,"Generating unit","D27: Electrical equipment","Capex",0.18612699315277823]
["Nuclear_5",10,"Nuclear","",5,"Electrical balance of plants","D27: Electrical equipment","Capex",8.6607956548805404E-2]
["Nuclear_6",10,"Nuclear","",6,"Heat rejection","D64T66: Financial and insurance activities","Capex",0.13829690346083789]
["Nuclear_7",10,"Nuclear","",7,"Contingency and finance","D28: Machinery and equipment, nec","Capex",0.18672059572398594]
["Nuclear_8",10,"Nuclear","",8,"Commissioning","D19: Coke and refined petroleum products","Capex",1.3888888888888888E-2]
["Nuclear_9",10,"Nuclear","",9,"O&M fixed","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",1]
["Nuclear_10",10,"Nuclear","",10,"O&M variable","D27: Electrical equipment","OpexVariable",1]
["Nuclear_11",10,"Nuclear","",11,"","","",""]
["Nuclear_12",10,"Nuclear","",12,"","","",""]
["Nuclear_13",10,"Nuclear","",13,"","","",""]
["Nuclear_14",10,"Nuclear","",14,"","","",""]
["Nuclear_15",10,"Nuclear","",15,"","","",""]
["Nuclear_16",10,"Nuclear","",16,"","","",""]
["Nuclear_17",10,"Nuclear","",17,"","","",""]
["Nuclear_18",10,"Nuclear","",18,"","","",""]
["Nuclear_19",10,"Nuclear","",19,"","","",""]
["Nuclear_20",10,"Nuclear","",20,"","","",""]
[null,10,"Nuclear",null,null,null,"Total","Capex",0.99999999999999989]
[null,10,"Nuclear",null,null,null,"Total","OpexFixed",1]
[null,10,"Nuclear",null,null,null,"Total","OpexVariable",1]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["Coal_1",11,"Coal","ESMAP 2009",1,"Project planning and management","D69T75: Professional, scientific and technical activities","Capex",0.10718550063697257]
["Coal_2",11,"Coal","ESMAP 2009",2,"Civil works","D41T43: Construction","Capex",9.3873274402849219E-2]
["Coal_3",11,"Coal","ESMAP 2009",3,"Generating unit","D27: Electrical equipment","Capex",0.14264209386717988]
["Coal_4",11,"Coal","BVG Associates and KIC InnoEnergy 2016",4,"Mechanical equipment (ash handling, coal handling...)","D28: Machinery and equipment, nec","Capex",0.40060957391197144]
["Coal_5",11,"Coal","EIA 2016",5,"Electrical balance of plants","D27: Electrical equipment","Capex",0.10815145633943501]
["Coal_6",11,"Coal","NREL 2010",6,"Contingency and finance","D64T66: Financial and insurance activities","Capex",0.14753810084159191]
["Coal_7",11,"Coal","",7,"Fixed operation","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",0.5]
["Coal_8",11,"Coal","",8,"Maintenance","D28: Machinery and equipment, nec","OpexFixed",0.5]
["Coal_9",11,"Coal","",9,"Variable maintenance","D28: Machinery and equipment, nec","OpexVariable",1]
["Coal_10",11,"Coal","",10,"","","",""]
["Coal_11",11,"Coal","",11,"","","",""]
["Coal_12",11,"Coal","",12,"","","",""]
["Coal_13",11,"Coal","",13,"","","",""]
["Coal_14",11,"Coal","",14,"","","",""]
["Coal_15",11,"Coal","",15,"","","",""]
["Coal_16",11,"Coal","",16,"","","",""]
["Coal_17",11,"Coal","",17,"","","",""]
["Coal_18",11,"Coal","",18,"","","",""]
["Coal_19",11,"Coal","",19,"","","",""]
["Coal_20",11,"Coal","",20,"","","",""]
[null,11,"Coal",null,null,null,"Total","Capex",1]
[null,11,"Coal",null,null,null,"Total","OpexFixed",1]
[null,11,"Coal",null,null,null,"Total","OpexVariable",1]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["Biomass_1",12,"Biomass","Mott MacDonald 2011",1,"Project planning and management ","D69T75: Professional, scientific and technical activities","Capex",0.10506527415143603]
["Biomass_2",12,"Biomass","NREL 2010",2,"Civil works","D41T43: Construction","Capex",6.5000000000000002E-2]
["Biomass_3",12,"Biomass","",3,"Fuel handling","D28: Machinery and equipment, nec","Capex",8.5929625356730835E-2]
["Biomass_4",12,"Biomass","",4,"Electrical balance of plant","D27: Electrical equipment","Capex",0.14989556135770235]
["Biomass_5",12,"Biomass","",5,"Generating unit","D28: Machinery and equipment, nec","Capex",0.49880927803752506]
["Biomass_6",12,"Biomass","",6,"Contingency and finance","D64T66: Financial and insurance activities","Capex",9.5300261096605748E-2]
["Biomass_7",12,"Biomass","",7,"O&M Fixed","D35: Electricity, gas, steam and air conditioning supply","OpexFixed",1]
["Biomass_8",12,"Biomass","",8,"O&M Variable","D27: Electrical equipment","OpexVariable",1]
["Biomass_9",12,"Biomass","",9,"","","",""]
["Biomass_10",12,"Biomass","",10,"","","",""]
["Biomass_11",12,"Biomass","",11,"","","",""]
["Biomass_12",12,"Biomass","",12,"","","",""]
["Biomass_13",12,"Biomass","",13,"","","",""]
["Biomass_14",12,"Biomass","",14,"","","",""]
["Biomass_15",12,"Biomass","",15,"","","",""]
["Biomass_16",12,"Biomass","",16,"","","",""]
["Biomass_17",12,"Biomass","",17,"","","",""]
["Biomass_18",12,"Biomass","",18,"","","",""]
["Biomass_19",12,"Biomass","",19,"","","",""]
["Biomass_20",12,"Biomass","",20,"","","",""]
[null,12,"Biomass",null,null,null,"Total","Capex",1]
[null,12,"Biomass",null,null,null,"Total","OpexFixed",{"$error":"#DIV/0!"}]
[null,12,"Biomass",null,null,null,"Total","OpexVariable",{"$error":"#DIV/0!"}]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["_1",13,"","",1,"","","",""]
["_2",13,"","",2,"","","",""]
["_3",13,"","",3,"","","",""]
["_4",13,"","",4,"","","",""]
["_5",13,"","",5,"","","",""]
["_6",13,"","",6,"","","",""]
["_7",13,"","",7,"","","",""]
["_8",13,"","",8,"","","",""]
["_9",13,"","",9,"","","",""]
["_10",13,"","",10,"","","",""]
["_11",13,"","",11,"","","",""]
["_12",13,"","",12,"","","",""]
["_13",13,"","",13,"","","",""]
["_14",13,"","",14,"","","",""]
["_15",13,"","",15,"","","",""]
["_16",13,"","",16,"","","",""]
["_17",13,"","",17,"","","",""]
["_18",13,"","",18,"","","",""]
["_19",13,"","",19,"","","",""]
["_20",13,"","",20,"","","",""]
[null,13,"",null,null,null,"Total","Capex",0]
[null,13,"",null,null,null,"Total","OpexFixed",0]
[null,13,"",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["_1",14,"","",1,"","","",""]
["_2",14,"","",2,"","","",""]
["_3",14,"","",3,"","","",""]
["_4",14,"","",4,"","","",""]
["_5",14,"","",5,"","","",""]
["_6",14,"","",6,"","","",""]
["_7",14,"","",7,"","","",""]
["_8",14,"","",8,"","","",""]
["_9",14,"","",9,"","","",""]
["_10",14,"","",10,"","","",""]
["_11",14,"","",11,"","","",""]
["_12",14,"","",12,"","","",""]
["_13",14,"","",13,"","","",""]
["_14",14,"","",14,"","","",""]
["_15",14,"","",15,"","","",""]
["_16",14,"","",16,"","","",""]
["_17",14,"","",17,"","","",""]
["_18",14,"","",18,"","","",""]
["_19",14,"","",19,"","","",""]
["_20",14,"","",20,"","","",""]
[null,14,"",null,null,null,"Total","Capex",0]
[null,14,"",null,null,null,"Total","OpexFixed",0]
[null,14,"",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["_1",15,"","",1,"","","",""]
["_2",15,"","",2,"","","",""]
["_3",15,"","",3,"","","",""]
["_4",15,"","",4,"","","",""]
["_5",15,"","",5,"","","",""]
["_6",15,"","",6,"","","",""]
["_7",15,"","",7,"","","",""]
["_8",15,"","",8,"","","",""]
["_9",15,"","",9,"","","",""]
["_10",15,"","",10,"","","",""]
["_11",15,"","",11,"","","",""]
["_12",15,"","",12,"","","",""]
["_13",15,"","",13,"","","",""]
["_14",15,"","",14,"","","",""]
["_15",15,"","",15,"","","",""]
["_16",15,"","",16,"","","",""]
["_17",15,"","",17,"","","",""]
["_18",15,"","",18,"","","",""]
["_19",15,"","",19,"","","",""]
["_20",15,"","",20,"","","",""]
[null,15,"",null,null,null,"Total","Capex",0]
[null,15,"",null,null,null,"Total","OpexFixed",0]
[null,15,"",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["_1",16,"","",1,"","","",""]
["_2",16,"","",2,"","","",""]
["_3",16,"","",3,"","","",""]
["_4",16,"","",4,"","","",""]
["_5",16,"","",5,"","","",""]
["_6",16,"","",6,"","","",""]
["_7",16,"","",7,"","","",""]
["_8",16,"","",8,"","","",""]
["_9",16,"","",9,"","","",""]
["_10",16,"","",10,"","","",""]
["_11",16,"","",11,"","","",""]
["_12",16,"","",12,"","","",""]
["_13",16,"","",13,"","","",""]
["_14",16,"","",14,"","","",""]
["_15",16,"","",15,"","","",""]
["_16",16,"","",16,"","","",""]
["_17",16,"","",17,"","","",""]
["_18",16,"","",18,"","","",""]
["_19",16,"","",19,"","","",""]
["_20",16,"","",20,"","","",""]
[null,16,"",null,null,null,"Total","Capex",0]
[null,16,"",null,null,null,"Total","OpexFixed",0]
[null,16,"",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["_1",17,"","",1,"","","",""]
["_2",17,"","",2,"","","",""]
["_3",17,"","",3,"","","",""]
["_4",17,"","",4,"","","",""]
["_5",17,"","",5,"","","",""]
["_6",17,"","",6,"","","",""]
["_7",17,"","",7,"","","",""]
["_8",17,"","",8,"","","",""]
["_9",17,"","",9,"","","",""]
["_10",17,"","",10,"","","",""]
["_11",17,"","",11,"","","",""]
["_12",17,"","",12,"","","",""]
["_13",17,"","",13,"","","",""]
["_14",17,"","",14,"","","",""]
["_15",17,"","",15,"","","",""]
["_16",17,"","",16,"","","",""]
["_17",17,"","",17,"","","",""]
["_18",17,"","",18,"","","",""]
["_19",17,"","",19,"","","",""]
["_20",17,"","",20,"","","",""]
[null,17,"",null,null,null,"Total","Capex",0]
[null,17,"",null,null,null,"Total","OpexFixed",0]
[null,17,"",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["_1",18,"","",1,"","","",""]
["_2",18,"","",2,"","","",""]
["_3",18,"","",3,"","","",""]
["_4",18,"","",4,"","","",""]
["_5",18,"","",5,"","","",""]
["_6",18,"","",6,"","","",""]
["_7",18,"","",7,"","","",""]
["_8",18,"","",8,"","","",""]
["_9",18,"","",9,"","","",""]
["_10",18,"","",10,"","","",""]
["_11",18,"","",11,"","","",""]
["_12",18,"","",12,"","","",""]
["_13",18,"","",13,"","","",""]
["_14",18,"","",14,"","","",""]
["_15",18,"","",15,"","","",""]
["_16",18,"","",16,"","","",""]
["_17",18,"","",17,"","","",""]
["_18",18,"","",18,"","","",""]
["_19",18,"","",19,"","","",""]
["_20",18,"","",20,"","","",""]
[null,18,"",null,null,null,"Total","Capex",0]
[null,18,"",null,null,null,"Total","OpexFixed",0]
[null,18,"",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["_1",19,"","",1,"","","",""]
["_2",19,"","",2,"","","",""]
["_3",19,"","",3,"","","",""]
["_4",19,"","",4,"","","",""]
["_5",19,"","",5,"","","",""]
["_6",19,"","",6,"","","",""]
["_7",19,"","",7,"","","",""]
["_8",19,"","",8,"","","",""]
["_9",19,"","",9,"","","",""]
["_10",19,"","",10,"","","",""]
["_11",19,"","",11,"","","",""]
["_12",19,"","",12,"","","",""]
["_13",19,"","",13,"","","",""]
["_14",19,"","",14,"","","",""]
["_15",19,"","",15,"","","",""]
["_16",19,"","",16,"","","",""]
["_17",19,"","",17,"","","",""]
["_18",19,"","",18,"","","",""]
["_19",19,"","",19,"","","",""]
["_20",19,"","",20,"","","",""]
[null,19,"",null,null,null,"Total","Capex",0]
[null,19,"",null,null,null,"Total","OpexFixed",0]
[null,19,"",null,null,null,"Total","OpexVariable",0]
[null,"Technology number","Technology","Selected sources \n(for all components)","Default component number","Default component name","Default economic sector","Default component type ","Share in cost type total"]
["_1",20,"","",1,"","","",""]
["_2",20,"","",2,"","","",""]
["_3",20,"","",3,"","","",""]
["_4",20,"","",4,"","","",""]
["_5",20,"","",5,"","","",""]
["_6",20,"","",6,"","","",""]
["_7",20,"","",7,"","","",""]
["_8",20,"","",8,"","","",""]
["_9",20,"","",9,"","","",""]
["_10",20,"","",10,"","","",""]
["_11",20,"","",11,"","","",""]
["_12",20,"","",12,"","","",""]
["_13",20,"","",13,"","","",""]
["_14",20,"","",14,"","","",""]
["_15",20,"","",15,"","","",""]
["_16",20,"","",16,"","","",""]
["_17",20,"","",17,"","","",""]
["_18",20,"","",18,"","","",""]
["_19",20,"","",19,"","","",""]
["_20",20,"","",20,"","","",""]
[null,20,"",null,null,null,"Total","Capex",0]
[null,20,"",null,null,null,"Total","OpexFixed",0]
[null,20,"",null,null,null,"Total","OpexVariable",0]

{"sheet":"IO_INPUT >>","index":28,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"[LEFT EMPTY]"]

{"sheet":"IO_Input","index":29,"n_rows":122,"n_cols":59,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"IO Tables"]
[]
[null,"Source:","OECD (2021) Input Output Database Indonesia 2018"]
[]
[]
[null,null,null,null,{"$f":"E13","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"F13","v":"D03: Fishing and aquaculture"},"D05T06: Mining and quarrying, energy producing products","D07T08: Mining and quarrying, non-energy producing products","D09: Mining support service activities","D10T12: Food products, beverages and tobacco","D13T15: Textiles, textile products, leather and footwear","D16: Wood and products of wood and cork","D17T18: Paper products and printing","D19: Coke and refined petroleum products","D20: Chemical and chemical products","D21: Pharmaceuticals, medicinal chemical and botanical products","D22: Rubber and plastics products","D23: Other non-metallic mineral products","D24: Basic metals","D25: Fabricated metal products","D26: Computer, electronic and optical equipment","D27: Electrical equipment","D28: Machinery and equipment, nec","D29: Motor vehicles, trailers and semi-trailers","D30: Other transport equipment","D31T33: Manufacturing nec; repair and installation of machinery and equipment","D35: Electricity, gas, steam and air conditioning supply","D36T39: Water supply; sewerage, waste management and remediation activities","D41T43: Construction","D45T47: Wholesale and retail trade; repair of motor vehicles","D49: Land transport and transport via pipelines","D50: Water transport","D51: Air transport","D52: Warehousing and support activities for transportation","D53: Postal and courier activities","D55T56: Accommodation and food service activities","D58T60: Publishing, audiovisual and broadcasting activities","D61: Telecommunications","D62T63: IT and other information services","D64T66: Financial and insurance activities","D68: Real estate activities","D69T75: Professional, scientific and technical activities","D77T82: Administrative and support services","D84: Public administration and defence; compulsory social security","D85: Education","D86T88: Human health and social work activities","D90T93: Arts, entertainment and recreation","D94T96: Other service activities","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Labour"]
[{"$f":"LEFT(C9,3)","v":"Var"},null,"Variable",null,"DOMIMP: Domestic output and imports"]
["Cou",null,"Country",null,"IDN: Indonesia"]
["Tim",null,"Time",null,"2018"]
["Uni",null,"Unit",null,"US Dollar, Millions"]
["To ",null,"To industry / sector",null,"D01T02: Agriculture, hunting, forestry","D03: Fishing and aquaculture","D05T06: Mining and quarrying, energy producing products","D07T08: Mining and quarrying, non-energy producing products","D09: Mining support service activities","D10T12: Food products, beverages and tobacco","D13T15: Textiles, textile products, leather and footwear","D16: Wood and products of wood and cork","D17T18: Paper products and printing","D19: Coke and refined petroleum products","D20: Chemical and chemical products","D21: Pharmaceuticals, medicinal chemical and botanical products","D22: Rubber and plastics products","D23: Other non-metallic mineral products","D24: Basic metals","D25: Fabricated metal products","D26: Computer, electronic and optical equipment","D27: Electrical equipment","D28: Machinery and equipment, nec","D29: Motor vehicles, trailers and semi-trailers","D30: Other transport equipment","D31T33: Manufacturing nec; repair and installation of machinery and equipment","D35: Electricity, gas, steam and air conditioning supply","D36T39: Water supply; sewerage, waste management and remediation activities","D41T43: Construction","D45T47: Wholesale and retail trade; repair of motor vehicles","D49: Land transport and transport via pipelines","D50: Water transport","D51: Air transport","D52: Warehousing and support activities for transportation","D53: Postal and courier activities","D55T56: Accommodation and food service activities","D58T60: Publishing, audiovisual and broadcasting activities","D61: Telecommunications","D62T63: IT and other information services","D64T66: Financial and insurance activities","D68: Real estate activities","D69T75: Professional, scientific and technical activities","D77T82: Administrative and support services","D84: Public administration and defence; compulsory social security","D85: Education","D86T88: Human health and social work activities","D90T93: Arts, entertainment and recreation","D94T96: Other service activities","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","HFCE: Final consumption expenditure of households","NPISH: Final consumption expenditure of non-profit institutions serving households","GGFC: Final consumption expenditure of general government","GFCF: Gross Fixed Capital Formation","INVNT: Changes in inventories","CONS_ABR: Direct purchases abroad by residents (imports)","CONS_NONRES: Direct purchases by non-residents (exports)","EXPO: Exports (cross border)","IMPO: Imports (cross border)","TOTAL: Total"]
["Fro",null,"From industry / sector","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["DOM",{"$f":"C15","v":"DOM_01T02: Agriculture, hunting, forestry"},"DOM_01T02: Agriculture, hunting, forestry","",8319.7999999999993,7,14.8,0.9,0.1,54181,835.3,3606.1,840.9,54.2,1019.7,398.8,5177.7,44.3,0,143.4,1.7,0,126.6,0,34,156.9,0.7,1.3,2963.3,57.7,0.1,40.1,47.8,0.5,0,6524,0.1,0,0,2.1,0.5,0.1,0.7,479,24,390.9,147.30000000000001,58.1,0,36131.599999999999,720.3,0,13354.6,-39.6,0,111.7,6745.6,0,142726.1]
[{"$f":"LEFT(C16,3)","v":"DOM"},{"$f":"C16","v":"DOM_03: Fishing and aquaculture"},"DOM_03: Fishing and aquaculture","",1.6,569.4,0,0,0,3411.7,0.1,0.5,0,0,159.9,7.4,0,0,0,0,0,0,0,0,0,65.400000000000006,0,1.5,0,0,0,30.9,0,0,0,3397,0,0,4,0,0,2,0.1,22.8,40.700000000000003,208.4,92.5,1.8,0,21484.1,0,0,0,-4.4000000000000004,0,7.7,611,0,30116.1]
["DOM","DOM_05T06: Mining and quarrying, energy producing products","DOM_05T06: Mining and quarrying, energy producing products","",0.1,0,8651.2000000000007,60.3,0.6,16.5,52.7,2,214.3,38936.300000000003,3583.2,0.3,38.700000000000003,1379.3,335.8,394.2,0.2,0.2,13.7,2,0.1,9.1999999999999993,5115.8,0,0.5,2.5,0,0,0,0.1,0,0.5,0,0.1,0,0,0,2.2000000000000002,0.1,0,0,0.1,0,0,0,15.8,3.7,0,205.1,-179.6,0,0,41282.400000000001,0,100140.2]
["DOM","DOM_07T08: Mining and quarrying, non-energy producing products","DOM_07T08: Mining and quarrying, non-energy producing products","",0.1,0.5,893.1,476.6,39.799999999999997,67.3,0.9,33.4,0.2,4396.2,859.2,24.5,59.3,1369.3,11516.1,5640.2,18.100000000000001,1.2,11.4,3.8,7,76,0.2,0.3,8296.2999999999993,0.3,0,0,0,0,0,0,0,0,0.3,0,0,2.2000000000000002,0,4,179.4,0,0,0,0,8.3000000000000007,0,0,0,-0.9,0,0,4850.7,0,38835.300000000003]
["DOM","DOM_09: Mining support service activities","DOM_09: Mining support service activities","",0,0,3518.7,1186.5999999999999,28.1,0.1,0,0,0,28.9,29.7,0,5,27.3,21.6,7.4,1,3.7,0,0,0,5.6,9.6999999999999993,0,3.4,0,0,0,0,0,0,0,0,0,0,0,0,23.6,0.1,0,0,0,0,0,0,0,0,0,1463.7,1.8,0,0,51.9,0,6417.9]
["DOM","DOM_10T12: Food products, beverages and tobacco","DOM_10T12: Food products, beverages and tobacco","",4616.3,424.2,99.3,122.5,3,13778.8,171.7,46.7,15.5,42.1,2535.4,21.3,4.4000000000000004,34.1,2.7,70,3.8,2,210.8,0,0.1,18.5,12.6,8,6.9,117.3,51.8,139.4,63.8,44.6,8.3000000000000007,11867.6,75.400000000000006,19.7,5.7,63.5,19,6.8,41.5,322.39999999999998,178.6,1002.1,114,10.6,0,82515.899999999994,916.8,1494,0,10091.1,0,520.4,28260.6,0,160201.60000000001]
["DOM","DOM_13T15: Textiles, textile products, leather and footwear","DOM_13T15: Textiles, textile products, leather and footwear","",365.3,77.099999999999994,31.6,14.1,4,119.6,15653.4,363.5,73,66.900000000000006,131.4,80.8,134.6,69.099999999999994,70.599999999999994,196,9.8000000000000007,94.5,42.5,40.799999999999997,39.299999999999997,374.3,0.7,6.7,723.3,1031.3,47.6,34.6,73,56.5,62.1,126.6,39.6,18.600000000000001,0.6,41.5,30.3,0.8,70.599999999999994,514.5,454.2,320,58.6,84.9,0,11837.6,148.30000000000001,0,537,1775.7,0,357,15735.2,0,52239.5]
["DOM","DOM_16: Wood and products of wood and cork","DOM_16: Wood and products of wood and cork","",30.3,4.4000000000000004,0,18.5,13.8,34.299999999999997,3,1583.4,69.099999999999994,321.8,19.3,0.3,11.8,6,1.6,168,0.4,1.1000000000000001,2.8,3.7,35.5,504.4,0,0.8,8141.5,299.39999999999998,1.2,0,0.1,9.6,0.2,7.4,0.1,0.4,0,0,0.2,0.1,0.8,252,0.8,0.7,1.1000000000000001,38.299999999999997,0,340.3,5.9,0,5.7,27.6,0,18.399999999999999,3911.2,0,15897.5]
["DOM","DOM_17T18: Paper products and printing","DOM_17T18: Paper products and printing","",73.8,1,55.1,12.1,13.2,1004,59.2,25.1,7531.9,259.39999999999998,244.7,87.9,89.6,152.80000000000001,48.5,75.3,227.2,49,55.4,3.6,5.9,76.8,9.3000000000000007,21.4,304.39999999999998,3222.4,142.6,112.4,126.6,159.1,29.5,51.4,1234.4000000000001,60.3,2.6,288.7,94.1,81.400000000000006,162.1,749,1060,82.8,3.7,13.5,0,1478,31.5,0,0.1,121.9,0,50,5774.1,0,25618.799999999999]
["DOM","DOM_19: Coke and refined petroleum products","DOM_19: Coke and refined petroleum products","",890.1,492.8,9131,1007.9,221.1,574.20000000000005,180.4,259.5,123.8,1017.2,1397.5,101.1,342.8,997.1,438.2,1355.8,36.1,130.19999999999999,216.3,86.4,184,120.4,2312.5,47.9,14092.8,9538.2999999999993,4654.3999999999996,2687.6,4936.1000000000004,207.8,136.4,349.6,207.8,273.2,86.4,37.299999999999997,141.30000000000001,14.1,223.4,1587.9,298.3,339.5,37.200000000000003,255.5,0,24610.400000000001,460.4,0,0,3164.1,0,221.3,1831.6,0,92056.9]
["DOM","DOM_20: Chemical and chemical products","DOM_20: Chemical and chemical products","",4039.2,9.1999999999999993,364.8,358.2,55.6,1029.2,535,384.4,679.4,1623.4,3571.9,156.80000000000001,3533,314.89999999999998,103.4,302.89999999999998,425.2,740.6,315.8,63.4,65.5,205.5,19.600000000000001,43,600,473.4,27.8,20.399999999999999,45.9,22.7,0.8,39.700000000000003,224,15.9,6.8,15.8,11.2,4.0999999999999996,31.9,162,145.19999999999999,275.89999999999998,16.5,27.5,0,5666.7,0.5,0,0,1043.7,0,80.099999999999994,11918.9,0,39817.199999999997]
["DOM","DOM_21: Pharmaceuticals, medicinal chemical and botanical products","DOM_21: Pharmaceuticals, medicinal chemical and botanical products","",74.599999999999994,3.8,4.9000000000000004,2.5,0.3,7.8,0.2,1.2,19.8,0.4,20.399999999999999,62.1,3.3,0.5,0.3,16.899999999999999,13.3,1.7,0.1,1.2,0,1.5,0.1,1.7,0,7.1,17.100000000000001,11.1,4.5999999999999996,22.2,0.1,1,0.6,1.3,1.1000000000000001,0.3,0,0.3,3.4,26.6,19.100000000000001,759.5,0.5,1.1000000000000001,0,1958.6,105.9,551.5,0,272.39999999999998,0,62.6,506.7,0,4573.2]
["DOM","DOM_22: Rubber and plastics products","DOM_22: Rubber and plastics products","",258,11.5,193.8,219.2,13.1,470.8,324.7,226.2,245.3,11.6,298.8,129.1,3498.1,288.7,55.2,944.5,412.1,215.4,373,976.3,706.2,527.1,9.8000000000000007,9.8000000000000007,3751.6,3176.2,298.60000000000002,101.3,188.1,113.7,36.5,128.19999999999999,52.4,65.400000000000006,0.9,130.1,56,9,80.3,191.9,159.30000000000001,63.3,18,24.2,0,4077.3,0,0,42.9,458.6,0,0,5796.8,0,29438.799999999999]
["DOM","DOM_23: Other non-metallic mineral products","DOM_23: Other non-metallic mineral products","",0.6,0.2,48,6.5,0.4,13.9,3.5,19.3,23,741.5,25.2,8,20.3,700.9,9,201.6,802.5,151.1,69.2,72.2,100.4,44.8,0.1,1.3,11419.9,42.6,37.5,19.600000000000001,22.9,10,0,4.7,4.3,0.1,0.2,0.4,31.4,18.7,8.1999999999999993,14.6,47.6,25.3,0.3,18.3,0,433.5,0,0,423.7,114.4,0,0,666.2,0,16427.7]
["DOM","DOM_24: Basic metals","DOM_24: Basic metals","",0.4,1.8,1.2,79.900000000000006,0,1.1000000000000001,13.9,1.6,9.8000000000000007,108.5,1.8,0,3.1,14.3,410.5,5564.3,250.5,730.6,409.9,437.3,379.8,841,0,3.3,5999.1,20.2,0,0,0,0,0,0,0.1,0.7,0,10.5,0,0,0,0.8,0,0.1,0.2,10,0,0.3,0,0,0,-0.2,0,0,9552.2000000000007,0,24858.799999999999]
["DOM","DOM_25: Fabricated metal products","DOM_25: Fabricated metal products","",349.1,5.8,160.5,616.5,15.8,78.099999999999994,39.700000000000003,101.3,31,26.8,95.8,1.2,286.39999999999998,57.5,36.200000000000003,3264.8,545.4,633.4,908.8,735.9,720.5,412.1,110.2,198.9,22090.400000000001,2306.6999999999998,277.7,226.1,284,115.5,26.2,119.5,36.700000000000003,29.2,0.2,330.9,25.5,13.5,121.7,942.6,104.6,74.900000000000006,9.6999999999999993,135.19999999999999,0,4414,0.2,0,6990.7,1499.9,0,0,1699.8,0,51306.9]
["DOM","DOM_26: Computer, electronic and optical equipment","DOM_26: Computer, electronic and optical equipment","",0,0,87.3,26.7,23.8,2.2000000000000002,1.7,0.7,2.2000000000000002,2.2000000000000002,8.8000000000000007,2.8,4.3,27.7,14.2,251.3,1608.8,114.3,55.4,87.3,56.4,43.9,97.5,0.6,595.20000000000005,192.1,13.8,13.2,11.4,22.2,0.2,0.4,16.7,40.700000000000003,8.6,0.2,0,8.1999999999999993,84,149.5,154.5,57.7,1.7,242.8,0,3258.4,0,0,2776.5,1083.3,0,102.7,7429.7,0,18783.8]
["DOM","DOM_27: Electrical equipment","DOM_27: Electrical equipment","",3.2,13.9,296.89999999999998,92.1,32.799999999999997,16.7,17,7,65.8,41.7,53.1,11.9,20.5,17.5,23.4,137.4,468,837.1,239.7,458.8,329,12.4,78,3.8,2265.9,283.7,103.3,45.3,40.299999999999997,49.8,5,11.6,23.8,44.4,24.1,0.6,4.7,1.3,14.8,285.5,70.2,22.7,4.9000000000000004,121,0,1628.8,0.1,0,728.9,503.5,0,41.5,4923.7,0,14527]
["DOM","DOM_28: Machinery and equipment, nec","DOM_28: Machinery and equipment, nec","",38.799999999999997,2.7,251.1,190.7,59,25,19.100000000000001,24.6,74.7,23.2,19.899999999999999,6.3,32.299999999999997,10.199999999999999,16.8,181.6,18.3,22.3,365.9,35.9,77.2,26.7,1.3,4.3,670.6,47.5,4.7,7.2,14.3,10.4,1.2,1.1000000000000001,20.7,0.7,0.1,0.9,0,6.6,36.1,2.6,8.3000000000000007,3.2,1.1000000000000001,12.3,0,128.4,0,0,3373.7,2268.5,0,0,3422.2,0,11570.6]
["DOM","DOM_29: Motor vehicles, trailers and semi-trailers","DOM_29: Motor vehicles, trailers and semi-trailers","",158.5,22,346.2,138,60,44.4,14.5,38.299999999999997,85.4,47,42.1,41.3,24.7,58.2,23.7,115.8,2.2000000000000002,5.0999999999999996,39.700000000000003,4677.1000000000004,51.3,9.5,21.9,2.8,1217.0999999999999,1001.5,431.3,24.7,60.4,40.200000000000003,8.5,104.3,7.5,7,1,89.3,79,10.7,104,180.9,26.1,29.5,33.200000000000003,15.5,0,9813.7999999999993,0,0,5468.4,2634.8,0,47,5210.6000000000004,0,32716.3]
["DOM","DOM_30: Other transport equipment","DOM_30: Other transport equipment","",22.3,0.9,141.19999999999999,45.6,2.7,21.1,8.4,23.6,38.799999999999997,21.6,21.4,16.7,20.8,28.1,11.9,25.1,0.8,2.4,20.5,3.3,1059.5999999999999,7.6,12.8,1.8,43.2,211.2,65.8,21.5,251.7,24.6,9.4,63.6,4.4000000000000004,3.7,0.5,5,15,1.1000000000000001,19.7,0.1,8.8000000000000007,3.7,1.7,3.8,0,5517.8,0,0,2981.7,1366.8,0,0,2197.1999999999998,0,14380.9]
["DOM","DOM_31T33: Manufacturing nec; repair and installation of machinery and equipment","DOM_31T33: Manufacturing nec; repair and installation of machinery and equipment","",21.8,22.9,14.8,14.8,2.2999999999999998,4,1.4,16.600000000000001,8.3000000000000007,3.3,7.4,9.1,4.7,2.2999999999999998,1.3,12.6,16.2,33.200000000000003,0.9,10,8.1,48.8,4,0.5,33.5,48.8,22.7,71.900000000000006,118.4,44.4,1.3,0.5,48.5,2.8,4.5,18.100000000000001,5.8,1.6,26.1,76.099999999999994,73,119,31.8,2.7,0,1632.4,18.7,0,938.8,513.70000000000005,0,306.3,7520,0,11950.7]
["DOM","DOM_35: Electricity, gas, steam and air conditioning supply","DOM_35: Electricity, gas, steam and air conditioning supply","",36.6,51.5,782.3,122.3,91.9,363,272.8,183.3,238.6,1001.1,783.7,113.9,504.4,820.4,463.4,907,73.7,210.5,114.5,40.200000000000003,56.6,95.3,17842,29.4,1128,1042.7,147,52.5,155.5,276.10000000000002,67.2,208.2,349,718.8,583.20000000000005,64.2,103.3,7.5,68.400000000000006,733.5,397.3,492.3,136.4,224.2,0,11995.7,257.5,0,0,0,0,0,0,0,44407.1]
["DOM","DOM_36T39: Water supply; sewerage, waste management and remediation activities","DOM_36T39: Water supply; sewerage, waste management and remediation activities","",3,0.3,16.3,10.7,2,16.7,2,1.5,10.7,17.5,19.3,13.4,8.1999999999999993,5.8,20.7,18.100000000000001,3.2,5.7,6.6,1,5.8,2.2999999999999998,1.7,16.899999999999999,7.3,35,3.9,3.6,2.9,8.3000000000000007,0.1,3.2,2.2999999999999998,1.4,0.1,1.6,0.8,0.1,7.1,12.6,7.4,35.5,9.8000000000000007,1.3,0,932.3,86.6,92.3,0,0,0,0,0,0,1465.1]
["DOM","DOM_41T43: Construction","DOM_41T43: Construction","",1661.9,18.7,2392.6999999999998,621.70000000000005,134.9,60,81.599999999999994,24.5,39.1,734.3,16.7,10.6,11.8,90.4,87.2,56.7,41.2,0,0.3,9.5,16.899999999999999,22.8,11.6,55.2,4612,1778.6,47.2,24.7,56.2,265.10000000000002,7.8,12.8,62.4,89.2,33.5,323.7,2558.8000000000002,21.8,120.8,3477.9,943.2,168.2,20.5,5.0999999999999996,0,1714.2,0,0,235766.2,0,0,0,0,0,258309.8]
["DOM","DOM_45T47: Wholesale and retail trade; repair of motor vehicles","DOM_45T47: Wholesale and retail trade; repair of motor vehicles","",4667.6000000000004,382.1,2742.5,898.8,256.5,12123,4516.5,1495.4,1669.3,3710.1,2537,298.60000000000002,2298.9,858,707,2794.1,1471.1,981.8,981,3022.4,761.1,725.3,1173.7,66,15209.7,5347.7,1893.8,631.4,1042.8,230.2,111.1,5553.1,456.8,164.4,58.9,313.10000000000002,189.6,63.7,446.1,1607.9,883.1,1202.5999999999999,167.5,322.2,0,76373.600000000006,765.7,483,13561.9,-183.8,0,347.7,17646.599999999999,0,196028.3]
["DOM","DOM_49: Land transport and transport via pipelines","DOM_49: Land transport and transport via pipelines","",723.9,90.5,932.1,371.5,66.900000000000006,2761.5,523.70000000000005,307,464.5,1135.7,526.4,70.2,467.6,299.10000000000002,524.6,802,319.60000000000002,170.3,187,152.9,148.6,145.9,358,16.600000000000001,4226.7,1376.2,175.7,112.2,186.1,40.4,30.3,939.4,102.2,41,11,39.6,27,14.8,80.8,565.70000000000005,224,222.5,45.3,69.400000000000006,0,11769.8,149,57.9,2077.4,-25.1,0,734.1,4412.6000000000004,0,39272.1]
["DOM","DOM_50: Water transport","DOM_50: Water transport","",120.7,11.5,1240.8,111,19.8,316.10000000000002,75.400000000000006,188.8,63.9,273.10000000000002,70.599999999999994,9.1999999999999993,63.6,164.6,69.3,112.7,42.4,26.9,31.1,47.5,28.6,22,31.6,3.7,469.9,437.1,20.3,13.3,19.7,77.7,24.9,136.5,79.099999999999994,17.899999999999999,2.1,6,3.6,10.7,54.5,43.3,24.2,30.1,4,16.600000000000001,0,2966.5,4.5,7.6,405.1,466.9,0,145.6,3386.5,0,12019]
["DOM","DOM_51: Air transport","DOM_51: Air transport","",140.4,13.7,545,109.1,43.9,406.7,89.6,94.2,103.2,174.6,239.1,66.5,125.4,136.80000000000001,137.69999999999999,310.5,60.2,39,38.9,40.9,35,46.7,48,3.2,842.1,1007.5,61.8,29.9,103.6,75.400000000000006,26.1,119.2,121.2,26.8,8.1999999999999993,56.9,50.4,12.7,91.1,1831.1,174.6,82.3,17.5,20.9,0,19888.2,8.3000000000000007,5.7,276.10000000000002,82.2,0,525.6,1977,0,30571.1]
["DOM","DOM_52: Warehousing and support activities for transportation","DOM_52: Warehousing and support activities for transportation","",159.69999999999999,18.899999999999999,509.4,40.700000000000003,12.8,536.70000000000005,103.3,56.2,67.400000000000006,235.2,116.7,22.5,90.4,128.9,105.7,149,76.099999999999994,69.8,43.9,30.6,31.2,54.4,69.7,8,1105.3,391.2,228.6,280.7,349.3,129.80000000000001,3,184,29.3,6.6,2,6.4,4.8,3,12,41.3,28.6,28.4,5.9,12.5,0,2027.9,12.9,11.4,403.1,30.5,0,9.1,1425.8,0,9510.5]
["DOM","DOM_53: Postal and courier activities","DOM_53: Postal and courier activities","",25.8,1.8,10.9,5.0999999999999996,1.1000000000000001,48.5,12.2,11.5,24.1,16.5,19.7,1.6,16.600000000000001,10.3,2,17.5,9.1,6.4,6.5,15.4,4.5999999999999996,4.8,3,0.4,109.9,129.1,3.7,1.7,7.1,4,0.3,30.3,31.4,0.8,0.4,1.6,0.7,0.3,4.5,22.1,8.9,7.5,0.8,3.3,0,937.3,0,1.4,102.4,35.4,0,12,623.5,0,2356]
["DOM","DOM_55T56: Accommodation and food service activities","DOM_55T56: Accommodation and food service activities","",19.899999999999999,15.4,162.5,49.5,33.299999999999997,248.2,32,54.7,74.400000000000006,37.9,97.4,72,130.5,85.3,25.4,65.2,114.7,43.6,28.3,35.5,42.1,48.2,37.9,2.8,1242.2,1255.5999999999999,150.6,72.400000000000006,380.2,33.9,5.8,45.5,157.19999999999999,28.9,4.4000000000000004,42.9,41.3,26.6,136.80000000000001,2411.1,1019.3,425.2,63,17.8,0,49011.5,1128.8,0,0,0,0,3916.4,0,0,63174.1]
["DOM","DOM_58T60: Publishing, audiovisual and broadcasting activities","DOM_58T60: Publishing, audiovisual and broadcasting activities","",3.8,0.1,26.1,3.3,0,1086.3,19.2,9.8000000000000007,44.1,171.3,325.7,100.9,215.9,58,0.8,7.3,41.4,34.799999999999997,13.3,102.9,55.9,40.799999999999997,61.1,0,64.400000000000006,606.4,109.2,66,227.1,60.3,1.2,7.7,674.2,141.9,159.80000000000001,334.6,376.9,181.4,388.6,216.1,273.3,66.8,151.9,8,0,4448.3999999999996,1.8,262.8,1245.4000000000001,19.7,0,54.9,1608.2,0,14179.9]
["DOM","DOM_61: Telecommunications","DOM_61: Telecommunications","",69.3,5.3,293,50.8,66.099999999999994,360.5,47.1,144.19999999999999,160.9,89.2,272.10000000000002,84.6,220.1,155.6,33.9,118.5,74.099999999999994,83.2,163.69999999999999,42.6,17,71.3,99.2,8.1,1296.5999999999999,2733.3,215.6,397.5,515.9,239.7,71.400000000000006,108.7,253.3,3270.7,828.8,229.1,201.1,64,169.8,176.2,210.8,117,57.9,148,0,21008.1,240.1,0,0,5.9,0,229.1,174.4,0,35693.599999999999]
["DOM","DOM_62T63: IT and other information services","DOM_62T63: IT and other information services","",7.2,3.7,127.1,69,11.6,28,9.5,38,1.9,8.1,29,45.6,15.4,25,3.9,42.4,0.1,0.5,2.2000000000000002,31.1,1.6,4.7,23.3,1.4,129.6,828.4,57,42.3,64.5,46.5,10.1,10.3,264.7,645.70000000000005,833.7,242.2,177.4,144.9,257.10000000000002,181.2,177.6,114.7,82.7,70.3,0,2381.4,1.4,0,927.9,18.600000000000001,0,2.8,545.70000000000005,0,8789.2000000000007]
["DOM","DOM_64T66: Financial and insurance activities","DOM_64T66: Financial and insurance activities","",2583.5,265.3,1879.1,380.9,68.8,1592.5,220.6,170.1,273.7,2845.4,644.1,69.3,425.2,233.2,145.6,426.7,210,183.4,165.2,243.7,140.9,113.9,941.6,8.4,1678.6,5773.9,132.69999999999999,81.900000000000006,154.6,76.8,21.5,577.1,147.30000000000001,327.3,63.1,1045.0999999999999,489.2,24.4,158.9,282.5,89.8,398.2,90.5,107,0,19159.900000000001,465.2,1354.3,0,139.1,0,193.3,1222.7,0,48486.400000000001]
["DOM","DOM_68: Real estate activities","DOM_68: Real estate activities","",2.2000000000000002,3,615.5,229.7,47.9,172.2,22.8,30,59.5,80.400000000000006,145.30000000000001,54,106,118.1,28.3,145.1,12.3,7.5,7.5,13.1,23.6,47.4,0.1,6.1,1752.4,3471.6,102.7,40.5,118.6,31.1,14,298.5,142.30000000000001,255.1,82.2,126.8,64.3,49.3,115.1,213,499.9,288.10000000000002,83.6,521.6,0,21881,772.2,0,0,20.9,0,631.6,848.6,0,34402.5]
["DOM","DOM_69T75: Professional, scientific and technical activities","DOM_69T75: Professional, scientific and technical activities","",4.5,2,31.6,37.6,3.7,54,3.7,8.1999999999999993,6.5,7.5,7.2,4.4000000000000004,3.1,30.9,1.4,3.4,18.3,0.1,0,8.6999999999999993,0.4,1.1000000000000001,0.1,0.5,30.4,121.3,11.8,12.7,25.2,9.6999999999999993,1.6,1.9,48.9,57.7,26.5,51.2,43.4,13.1,21.3,68.7,7.3,26.3,8.3000000000000007,0.7,0,88.3,0.3,115.1,854.8,92.4,0,98.3,2407.9,0,4483.7]
["DOM","DOM_77T82: Administrative and support services","DOM_77T82: Administrative and support services","",144.19999999999999,10.7,1661.2,341.3,70.7,186.4,30.5,119.9,75.3,467.5,140.5,154.30000000000001,75.900000000000006,47.8,41.3,121.4,151,114.7,163.80000000000001,81.900000000000006,90.8,42,461.6,14.7,2784.8,1520.6,186,119.7,197.9,104.7,10.6,74.8,325.60000000000002,727.2,154.19999999999999,369.9,308.60000000000002,46.2,195.4,976.3,764.7,915.8,137.80000000000001,274.5,0,649.5,118.4,160.5,1083.2,110.6,0,194.3,2662.7,0,19983.8]
["DOM","DOM_84: Public administration and defence; compulsory social security","DOM_84: Public administration and defence; compulsory social security","",98.7,0.7,323.10000000000002,18.8,5,86.6,14.2,16.399999999999999,39.200000000000003,69.099999999999994,100.9,8.6,107.3,14.9,9.5,25.2,24.1,32.6,6.7,14.9,11.6,7.7,43.5,10,94.4,124.5,113.6,28.4,75.3,27.5,4.8,122.2,106.8,428.1,89.6,54.7,158.1,45.6,48.8,98.8,57.3,38.299999999999997,2.5,5.2,0,124.4,0,56890.5,225.4,0,0,0,0,0,60053.7]
["DOM","DOM_85: Education","DOM_85: Education","",0,0,33.799999999999997,1.9,4,5,1.5,12.2,7.3,36.1,32.6,11,2.8,10.6,4.5,2.5,8.6,22.7,11.3,3.6,0.9,1.3,4.3,1.2,36.799999999999997,67.2,42.8,15,53.6,10.199999999999999,1.6,3.1,6.5,10.5,0.3,103.2,0,3,47.7,55.5,177.5,66.3,0.7,2.1,0,18882.3,1048.2,23583.9,0,0,0,220,0,0,44657.8]
["DOM","DOM_86T88: Human health and social work activities","DOM_86T88: Human health and social work activities","",3.5,0.5,71.2,4.5,3.2,3.2,7.3,0,22.9,18.399999999999999,79.099999999999994,68.5,6.8,10.8,1,2.5,2.6,0,0,1.2,0.5,0.4,0,0.2,0,147.6,35,30.1,47,41.7,0.9,5.3,8.5,6.8,10.7,47.5,21.2,0.4,20.3,1,74,71.900000000000006,3.8,1.3,0,11837.7,796.4,7742.3,0,0,0,148.80000000000001,0,0,21408.400000000001]
["DOM","DOM_90T93: Arts, entertainment and recreation","DOM_90T93: Arts, entertainment and recreation","",0,0,0.4,0,0,117.5,0.2,0,7,3.4,0,15.9,8.6999999999999993,0.5,0,0,7.5,3.8,0,9.9,4.7,0,0.1,1.2,0,47.4,9.3000000000000007,0.2,4.4000000000000004,2.9,0,0.8,467.2,0.1,8.9,0.8,30.5,25.7,3.7,26.4,21.5,3.5,13.2,2.9,0,4291.8,231.7,0,54.9,-2.8,0,375.9,988.9,0,6790.7]
["DOM","DOM_94T96: Other service activities","DOM_94T96: Other service activities","",123.9,2.9,138.5,20.8,1.6,4.0999999999999996,2,0.6,39.6,111.7,21.9,38.6,39.4,5.3,4.3,7.2,84.8,0,0.1,9.3000000000000007,0.2,1.7,0,1.2,131.4,17.100000000000001,10.6,19.7,24.3,27.8,2.5,1.2,17.399999999999999,0.1,0.2,3.9,0.8,1.1000000000000001,10.1,205.7,261.60000000000002,67.900000000000006,1.2,34.4,0,3454.4,3399.7,0,5703.2,0,0,200.8,0,0,14256.8]
["DOM","DOM_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","DOM_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3763.2,0,0,0,0,0,0,0,0,3763.2]
["IMP","IMP_01T02: Agriculture, hunting, forestry","IMP_01T02: Agriculture, hunting, forestry","",406.9,0.7,2.2999999999999998,0.6,0.1,3425.9,54,27.7,5.9,3.7,61.1,24.4,329.8,2.2000000000000002,0.2,5.6,0.8,0.6,7.9,0.3,2.4,7.9,0.6,0.1,28.6,3.1,0.6,2.5,3.1,0.2,0,407.9,0.6,0.4,0.1,0.4,0.2,0.1,0.2,26.4,1.9,24.3,8.9,2.2999999999999998,0,2282.1999999999998,45.3,1.2,835.7,0,62,0,0,8109.9,0]
["IMP","IMP_03: Fishing and aquaculture","IMP_03: Fishing and aquaculture","",3.6,0.7,0.1,0.1,0,26.9,0.6,0.1,0,0.1,1.3,0.2,1.8,0,0,0.1,0,0,0.1,0,0,0.1,0,0,0.3,0.1,0,0.1,0,0,0,9.6999999999999993,0,0,0,0,0,0,0,0.3,0.1,0.7,0.2,0,0,60.5,0.4,0.5,4.7,0,4.9000000000000004,0,0,118.9,0]
["IMP","IMP_05T06: Mining and quarrying, energy producing products","IMP_05T06: Mining and quarrying, energy producing products","",10.3,4.9000000000000004,1588.7,20.7,2.6,10.8,10.1,3.5,32.799999999999997,7964,737.2,1.2,10.7,208.9,63,73.599999999999994,0.7,1.9,5.7,1.6,2.2999999999999998,3.1,793.2,0.5,156.30000000000001,94.2,43.3,26,46.2,2.5,1.3,4.3,2.7,3,1,0.5,1.5,0.5,2.5,16.399999999999999,3.5,4.0999999999999996,0.5,2.7,0,290.8,6.1,0.1,48.7,0,2.5,0,0,12313.2,0]
["IMP","IMP_07T08: Mining and quarrying, non-energy producing products","IMP_07T08: Mining and quarrying, non-energy producing products","",1.5,0,26.6,9,1.5,2.5,0.3,0.7,0.3,147.9,33.1,0.8,2.4,40.299999999999997,224.3,109.4,0.8,0.5,1,0.5,0.5,3.2,0.1,0,301.7,0.6,0.1,0.1,0.1,0,0,0.1,0.2,0.1,0,0.1,0.1,0.1,0.1,0.3,6.5,0.2,0,0.1,0,3.9,0,0.1,2.2000000000000002,0,1.9,0,0,926.1,0]
["IMP","IMP_09: Mining support service activities","IMP_09: Mining support service activities","",0.1,0,31.1,11.7,0.3,0.2,0,0,0,0.6,0.4,0,0.1,0.3,0.3,0.2,0.1,0.1,0,0,0,0.1,0.1,0,0.6,0.1,0,0,0,0,0,0.1,0,0,0,0,0,0.2,0,0,0,0,0,0,0,0.7,0,0.1,15.7,0,0.2,0,0,63.7,0]
["IMP","IMP_10T12: Food products, beverages and tobacco","IMP_10T12: Food products, beverages and tobacco","",443.5,33.6,13.3,13.7,0.9,1228.5999999999999,22.3,6.3,7.1,15.5,249.1,3,21.3,4.9000000000000004,1.2,12,4.0999999999999996,5.2,23.1,1.4,1.3,3.6,2,1,18.100000000000001,16.3,4.9000000000000004,11.2,6,3.9,0.7,1039.7,8.3000000000000007,2.5,0.8,5.8,2.1,0.8,3.9,28,16.8,89.2,10,1.4,0,6915.6,74.8,138.69999999999999,19.3,0,255.6,0,0,10792.5,0]
["IMP","IMP_13T15: Textiles, textile products, leather and footwear","IMP_13T15: Textiles, textile products, leather and footwear","",118.8,18.899999999999999,7.7,6.2,1.4,35.200000000000003,4528,87.5,19.899999999999999,27,53.3,23,57.4,18.8,18.7,60.3,5,30.6,15.9,14.1,14.3,123.6,0.4,1.8,189.5,188.4,6.5,7.6,11.6,12.7,13.5,35.5,8.8000000000000007,3.6,0.2,11.6,7.9,0.3,20.399999999999999,96.4,86.9,81.900000000000006,15.2,24.8,0,2653.7,24.1,1,142.30000000000001,0,171.4,0,0,9103.5,0]
["IMP","IMP_16: Wood and products of wood and cork","IMP_16: Wood and products of wood and cork","",1.6,0.2,0.5,0.8,0.4,1.7,1,42.4,2.9,9.9,1.2,0.1,1.2,0.3,0.1,5.8,0.4,0.4,0.6,0.5,1.3,15.3,0.1,0,230.7,8.4,0.2,0.2,0.2,0.4,0,0.4,0.3,0.1,0.1,0.1,0.1,0,0.2,6.9,0.3,0.5,0.1,1.1000000000000001,0,18.899999999999999,0.3,0.2,6.7,0,11.5,0,0,376.7,0]
["IMP","IMP_17T18: Paper products and printing","IMP_17T18: Paper products and printing","",11.2,0.2,6.5,2.1,1.7,123.3,11.8,3.4,952.5,33.200000000000003,32.200000000000003,10.9,13.9,17.5,6,11.3,28.5,7.4,8,1.5,1.3,10.5,1.2,2.6,42.5,342.7,13.7,10.6,11.9,14.8,2.9,7,137.19999999999999,7.4,0.5,29.5,10.9,9.3000000000000007,16.8,41.5,81.599999999999994,8.5,0.6,1.8,0,174.4,3.6,1,10.5,0,30.6,0,0,2310.4,0]
["IMP","IMP_19: Coke and refined petroleum products","IMP_19: Coke and refined petroleum products","",327.60000000000002,120.9,2204.5,279.2,61.2,188.2,65.5,75.599999999999994,52,326.3,471.5,31.6,178,260.60000000000002,122.7,397,19.600000000000001,55,70.900000000000006,27.1,54.7,39.700000000000003,577.20000000000005,14.2,3864.2,2329.1,1081.5,642.1,1143.5999999999999,53.6,32.1,100.6,61.2,71.3,23.1,10.5,37,4,59.6,404.5,83.9,99.4,10.5,67.7,0,7112.9,130.69999999999999,4.8,13.4,0,118.8,0,0,23581,0]
["IMP","IMP_20: Chemical and chemical products","IMP_20: Chemical and chemical products","",3081,8,270,264.5,41.7,804.1,442.6,271,541.1,1242.5,2704.4,118.4,2745.6,220.7,78.900000000000006,251.3,313.7,581.29999999999995,251,54.8,54.6,164,22,32.200000000000003,528,362.9,34.1,23.1,46.1,17.3,1.2,34.6,164.9,13.8,5.8,13.1,9.3000000000000007,3.4,24.6,118.7,109.2,209.9,12.6,21.2,0,4465.2,3.6,11.1,29.5,0,41.3,0,0,20863.7,0]
["IMP","IMP_21: Pharmaceuticals, medicinal chemical and botanical products","IMP_21: Pharmaceuticals, medicinal chemical and botanical products","",39.9,1.1000000000000001,5.0999999999999996,3.2,0.5,10.5,4.3,2.4,9.4,8.9,23,17.100000000000001,18.5,2,0.7,7.6,6.5,4.5999999999999996,2.2000000000000002,1.4,0.7,1.8,0.7,0.7,10.7,7.4,4.5999999999999996,3.1,2.2000000000000002,5.7,0.1,1.9,2.1,1.4,0.8,1,0.6,0.3,1.4,8.6999999999999993,6.3,198.2,0.4,0.7,0,570.70000000000005,28.6,163.69999999999999,20.399999999999999,0,32.6,0,0,1246.3,0]
["IMP","IMP_22: Rubber and plastics products","IMP_22: Rubber and plastics products","",54,1.9,32.700000000000003,39.1,2.8,86.9,67.3,37.799999999999997,50.3,6.7,60.5,22.8,633.9,46.7,9.9,173.2,72.2,41.9,71.5,178.2,127.5,96.4,1.9,1.9,653,483.8,43.7,15.6,27.9,18.399999999999999,5.4,23,10.3,10.8,0.3,21.7,9.1999999999999993,1.6,13.8,31.6,27.9,12.2,3.2,4.5,0,749.5,0.2,2.1,43.5,0,1.9,0,0,4133.3,0]
["IMP","IMP_23: Other non-metallic mineral products","IMP_23: Other non-metallic mineral products","",3.8,0.1,6.1,1.7,0.3,3.4,4.5999999999999996,2.5,4.4000000000000004,84.1,6.3,1.1000000000000001,5.8,69.599999999999994,1.8,25.6,84.9,18.399999999999999,9.3000000000000007,9.1,11.8,5.7,0.4,0.2,1211.9000000000001,6.3,3.7,2.1,2.5,1.2,0,0.9,1,0.2,0.1,0.3,3.3,2,1.1000000000000001,2.2000000000000002,5.5,3.3,0.1,2.1,0,61.1,0.1,2.4,58.2,0,1.3,0,0,1733.7,0]
["IMP","IMP_24: Basic metals","IMP_24: Basic metals","",9.5,1.6,6.7,75.8,0.8,4.8,14.7,2.6,10.8,101.3,9.3000000000000007,0.6,11.2,12.3,366.5,5074.3,202.2,629,401.1,429.2,362.3,727.6,1.1000000000000001,3.6,5337.2,27.1,2,1.5,2.2000000000000002,0.7,0.1,1.1000000000000001,1.4,1.7,1.1000000000000001,9.4,0.5,0.3,1.2,4.5,1.5,1.8,0.5,9.8000000000000007,0,52.3,0.3,2.2999999999999998,55.1,0,3.8,0,0,13978.4,0]
["IMP","IMP_25: Fabricated metal products","IMP_25: Fabricated metal products","",43.6,1.1000000000000001,25.1,77.3,3.8,12.5,8.1,12.3,8.9,6.9,14,0.7,38.700000000000003,7.1,10.199999999999999,461.8,68.8,86.3,129,101.2,96.1,56.2,12.2,23.3,2613,240.6,28.1,24.1,29.9,13.5,2.7,14.7,6.2,3.8,0.3,36.799999999999997,3,1.8,14.9,101.2,13.6,9.9,1.4,16.399999999999999,0,556.79999999999995,0.2,0.7,943.2,0,2.6,0,0,5984.6,0]
["IMP","IMP_26: Computer, electronic and optical equipment","IMP_26: Computer, electronic and optical equipment","",10.4,1,125.5,45.2,35,10.1,12.9,3.2,9.1999999999999993,9.8000000000000007,22.2,5.2,17.5,38.299999999999997,22,383.9,2209.1,184.4,96.5,141.30000000000001,92,64.8,125.9,1.2,907,261.5,21.5,19.8,19.5,30.6,0.6,2.4,26.7,56.7,13.9,2.5,1.7,11.8,114.2,199,214.1,83.7,3.1,326.7,0,4759,1,8.6999999999999993,4102.5,0,49.9,0,0,14904.6,0]
["IMP","IMP_27: Electrical equipment","IMP_27: Electrical equipment","",6.6,10.5,225.6,82.4,29,17,17.399999999999999,6.8,60.5,38.1,47.2,10.4,21.9,14.4,20.6,139.6,389.3,727.3,224.3,402.7,286,14.2,58.8,3.4,1891.9,215.3,72.3,33.5,29.8,38.799999999999997,3.6,10.3,21.2,35.200000000000003,19.100000000000001,1.2,4.0999999999999996,1.5,14,216.5,58.5,20.100000000000001,4.2,97.3,0,1420,0.4,3.8,787.5,0,20.8,0,0,7874.7,0]
["IMP","IMP_28: Machinery and equipment, nec","IMP_28: Machinery and equipment, nec","",123.8,9,684.3,569.20000000000005,176.5,84.9,65.099999999999994,72.2,240.3,78.599999999999994,70.7,20.2,111.1,31.6,52.6,589.9,73.2,87.9,1173.5,133.1,251.5,87.4,8.8000000000000007,13.6,2104.1999999999998,157,21.1,25.5,47.3,31.8,3.6,5.7,64.900000000000006,5,1.6,4.5,1.4,19.7,106.4,17.7,29.2,13.4,3.9,39.200000000000003,0,536.5,1.3,6.7,10549.2,0,3.6,0,0,18608.900000000001,0]
["IMP","IMP_29: Motor vehicles, trailers and semi-trailers","IMP_29: Motor vehicles, trailers and semi-trailers","",45,5.6,95.4,46.1,18.8,15.2,8.5,11.2,29.1,15.7,14,11.9,10.6,15.6,7.7,47.6,10.9,12.1,30.8,1337.6,23.2,5.0999999999999996,6.6,1.1000000000000001,389.5,248.1,99.5,7.2,15.5,11.3,2.1,29.4,4,3.1,0.9,23.7,20.5,3.2,28.9,49,9.1,9.4,9.1,6.5,0,2767.4,0.2,4.2,1693.6,0,24.7,0,0,7285.5,0]
[{"$f":"LEFT(C80,3)","v":"IMP"},{"$f":"C80","v":"IMP_30: Other transport equipment"},"IMP_30: Other transport equipment","",7.3,31.4,79.400000000000006,23.6,2,6.9,4.2,5.8,10.8,126,6.4,4.2,6.5,12.7,3.2,84.4,8.1999999999999993,4.5,9.3000000000000007,3.8,473.6,3.3,3.3,0.6,31.4,55.9,14.6,174.5,52.2,31.3,2.2000000000000002,18,2.1,1.5,0.6,1.7,3.7,0.7,5.2,1.7,2.9,1.6,0.9,1.4,0,1355.5,0.1,0.7,2890.1,0,1.6,0,0,5573.4,0]
["IMP","IMP_31T33: Manufacturing nec; repair and installation of machinery and equipment","IMP_31T33: Manufacturing nec; repair and installation of machinery and equipment","",15.9,11.2,12.7,11.7,2.2000000000000002,6.5,5.0999999999999996,11,7.9,4.5,8.1,6.5,7.8,2.2000000000000002,1.7,18.399999999999999,19.2,23.7,6.6,9.1999999999999993,8.4,37.200000000000003,3.2,0.5,55.2,31.9,12,35.200000000000003,55.7,23.7,0.7,1.3,26.9,2.5,3.2,11.5,3.9,1.3,17.5,48.4,47.2,80.900000000000006,21.3,3.5,0,1214.4000000000001,13.7,11.3,743,0,142.30000000000001,0,0,2850,0]
["IMP","IMP_35: Electricity, gas, steam and air conditioning supply","IMP_35: Electricity, gas, steam and air conditioning supply","",1.7,0.7,12.4,2.1,0.8,3.5,2,1.3,2,8.1,6.3,0.8,3.7,5.3,3,7,1.2,2.4,1.5,0.9,1,0.8,88.2,0.2,23.6,14.4,4.7,2.8,5.0999999999999996,1.7,0.4,1.6,2.5,4.2,3.3,0.6,0.8,0.1,0.8,5.7,2.7,3.3,0.8,1.6,0,95.6,1.9,1.4,6.8,0,1.2,0,0,344.4,0]
["IMP","IMP_36T39: Water supply; sewerage, waste management and remediation activities","IMP_36T39: Water supply; sewerage, waste management and remediation activities","",1,0,0.5,0.3,0.1,0.8,0.3,0.1,1.4,0.8,0.9,0.1,0.9,0.2,0.1,1.8,0.4,0.7,0.4,0.3,0.2,0.5,0.1,0,3.7,1.2,0.1,0.1,0.2,0.1,0,0.2,0.4,0.2,0.1,0.2,0.1,0.1,0.1,0.4,0.3,0.3,0.1,0.1,0,5.2,0.1,0.2,4.2,0,0.7,0,0,30.4,0]
["IMP","IMP_41T43: Construction","IMP_41T43: Construction","",1.8,0.3,5.7,1.6,0.3,3,0.7,0.5,0.7,13.4,2.5,0.3,1.3,1,0.4,2.5,1.5,1.3,1.2,1,0.7,0.5,1.3,0.1,13,4.4000000000000004,1,1.1000000000000001,1.9,0.6,0.1,0.7,1.3,1.3,0.6,0.8,0.7,0.3,0.6,2,1,1.2,0.3,0.4,0,16.100000000000001,0.3,2.2000000000000002,19.7,0,5.2,0,0,120.2,0]
["IMP","IMP_45T47: Wholesale and retail trade; repair of motor vehicles","IMP_45T47: Wholesale and retail trade; repair of motor vehicles","",744.5,42.1,708.3,205.2,50.6,950.7,748,103.2,290.3,629.6,645.70000000000005,49.3,619.79999999999995,131.5,83.5,666.3,489.8,283.2,278.2,291.5,174.6,155.5,181.1,13.5,2345.6,842.7,269.39999999999998,169.2,277.60000000000002,42.5,11.6,339.1,88.2,41.7,16,33.299999999999997,27.7,11.7,72.099999999999994,226,132.6,173.2,21.9,92.7,0,6609.6,69.2,80.2,2664.4,0,319.8,0,0,23513.599999999999,0]
["IMP","IMP_49: Land transport and transport via pipelines","IMP_49: Land transport and transport via pipelines","",117.7,5.0999999999999996,100.5,39.799999999999997,9.3000000000000007,245.8,107.8,18.5,64.400000000000006,101.4,93.6,8.5,98.9,26.5,21.6,164.2,75.900000000000006,49.7,58,35.799999999999997,36.9,28.5,33,2.4,497.9,123.1,29.3,20.2,31.5,7.1,1.9,58.5,15.1,5.7,1.8,4.5999999999999996,3.2,1.9,10.8,39.5,21.8,24.7,3.3,13.9,0,981.7,11,8,492.3,0,547.29999999999995,0,0,4499.7,0]
["IMP","IMP_50: Water transport","IMP_50: Water transport","",84.2,5.8,925.8,90.9,16.399999999999999,144.6,46.5,145,45.6,188.3,49,6.8,44.3,123.5,33,80,30,21.6,24.6,40.799999999999997,22,16.8,13.4,3,327.2,327.3,16.100000000000001,11.3,16.100000000000001,61.8,18.100000000000001,74.400000000000006,64.2,14.5,1.7,4.0999999999999996,2.4,8.6,43,29.9,16.600000000000001,21.2,2.2999999999999998,12.8,0,2286.5,1.5,5.4,306.10000000000002,0,134.6,0,0,6009.9,0]
["IMP","IMP_51: Air transport","IMP_51: Air transport","",23,1.8,66.599999999999994,14.9,5.5,41,13.7,10.199999999999999,14.2,23.9,34.6,7.8,21.2,16,13.6,44.7,12.2,8,8,6.9,6.2,7.1,8.8000000000000007,0.5,126,112.7,12,6.9,16.399999999999999,8.3000000000000007,2.6,11.1,14,3.6,1.2,6.3,5.6,1.5,10.199999999999999,186.2,20.100000000000001,10.4,2,3.4,0,2276.1,1.6,1.6,58.4,0,345,0,0,3653.7,0]
["IMP","IMP_52: Warehousing and support activities for transportation","IMP_52: Warehousing and support activities for transportation","",60.2,4.2,228.4,22,6.9,79.099999999999994,27.1,16.899999999999999,24.1,47.5,50.6,9.6,39,49.7,12.8,64.7,36.5,36.6,24.1,17.2,14.9,24.9,19.600000000000001,3.7,457.9,174.9,95.3,114.4,140.80000000000001,55.4,1.6,25.8,13.9,4.2,1.4,2.2000000000000002,2,1.4,6.4,17.399999999999999,10.199999999999999,9.8000000000000007,1.5,6.4,0,635.79999999999995,3.7,3.9,181.9,0,27.9,0,0,2916.4,0]
["IMP","IMP_53: Postal and courier activities","IMP_53: Postal and courier activities","",0.5,0,0.5,0.2,0,1,0.1,0.1,0.2,0.3,0.3,0,0.3,0.1,0.1,0.3,0.2,0.1,0.1,0.2,0.1,0.1,0.1,0,1.5,1,0.2,0.1,0.2,0.1,0,0.4,0.2,0.1,0.1,0.1,0.1,0,0.1,0.4,0.1,0.2,0,0.1,0,8.8000000000000007,0,0.3,2,0,11.9,0,0,33.4,0]
["IMP","IMP_55T56: Accommodation and food service activities","IMP_55T56: Accommodation and food service activities","",0.7,0.1,0.8,0.2,0.1,1.6,0.4,0.1,0.3,0.3,0.5,0.1,0.4,0.1,0.1,0.3,0.2,0.2,0.2,0.1,0.1,0.1,0.2,0,2.1,1.1000000000000001,0.2,0.2,0.3,0.1,0,0.8,0.8,0.3,0.2,0.2,0.1,0.1,0.1,0.4,0.3,0.4,0.1,0.1,0,13.2,0.3,0.5,2.1,0,2447.9,0,0,2478.9,0]
["IMP","IMP_58T60: Publishing, audiovisual and broadcasting activities","IMP_58T60: Publishing, audiovisual and broadcasting activities","",3.9,0.4,13.3,3.5,0.6,153.30000000000001,3.8,2.2999999999999998,8.1,23.7,44.9,13.1,32,8.1,0.7,3.6,7.3,5.8,3.1,14.5,8.3000000000000007,5.5,9.1999999999999993,0.1,29.9,81.599999999999994,13.9,8.8000000000000007,26.4,7.8,0.3,2.1,90.7,25.1,25.3,40.9,43.1,23.1,47.1,29.3,33.4,11.2,18.7,2.2000000000000002,0,572,1.4,37.6,175.8,0,39.9,0,0,1756.8,0]
["IMP","IMP_61: Telecommunications","IMP_61: Telecommunications","",1.2,0.1,3.9,1.1000000000000001,0.7,5.3,0.8,1.5,2,1.4,3.2,1,2.7,1.6,0.4,1.8,2.2999999999999998,1.2,1.9,0.8,0.4,0.8,1.2,0.1,15.7,25.3,2,3.4,4.4000000000000004,2.2999999999999998,0.6,1.3,3.6,29.7,8.8000000000000007,2.9,2.4,1,2.2999999999999998,2.7,2.8,2,0.8,1.7,0,209.6,2.5,1.5,9.4,0,167.7,0,0,543.6,0]
["IMP","IMP_62T63: IT and other information services","IMP_62T63: IT and other information services","",5.2,1.4,51.4,29.4,5.0999999999999996,16.600000000000001,4.9000000000000004,15.1,2.1,5.8,14.9,19.399999999999999,8.9,10.7,1.8,19.8,6.7,1.6,2.2999999999999998,14.7,1.5,2.8,10.1,0.7,67.8,306.7,20.9,15.9,24.3,18,3.5,5.0999999999999996,107.1,244.9,316.3,95.4,69.400000000000006,56.7,99.7,70.7,72.8,48.5,33.5,28.1,0,1024.3,1.8,4.5,428.6,0,5.2,0,0,3422.7,0]
["IMP","IMP_64T66: Financial and insurance activities","IMP_64T66: Financial and insurance activities","",234.3,22.5,216.9,54.1,11,131.4,21.4,14.7,21.9,248.5,53.3,6.5,39,18.899999999999999,12.7,40.6,16.2,15.2,13.5,23.7,13,10.3,128.1,1.1000000000000001,131.5,442.2,21.1,11,20.6,11.7,2.4,55.7,22.1,33,10.5,109.2,28.7,4,41.2,29.7,17.600000000000001,56.6,6.5,118,0,1470,53.8,76.3,20.6,0,139.80000000000001,0,0,4302.7,0]
["IMP","IMP_68: Real estate activities","IMP_68: Real estate activities","",1.1000000000000001,0.2,13.8,5.0999999999999996,1.1000000000000001,4.7,0.7,0.9,1.6,2.5,3.7,1.3,2.8,2.8,0.7,3.8,0.9,0.5,0.5,0.6,0.7,1.2,0.7,0.2,39.700000000000003,62.3,2.7,1.6,3.3,1.1000000000000001,0.3,6.1,3.6,5.5,1.9,3.1,1.7,1.1000000000000001,2.6,6.1,9.8000000000000007,6.2,1.7,9.6999999999999993,0,197.6,15.1,4,8.9,0,412.9,0,0,860.7,0]
["IMP","IMP_69T75: Professional, scientific and technical activities","IMP_69T75: Professional, scientific and technical activities","",12.1,3.7,55.2,61.6,7,89.4,7.9,15,13.7,16.899999999999999,17,8.9,9.1,50.2,2.8,11.1,33.299999999999997,4.0999999999999996,4.4000000000000004,18.100000000000001,3.2,3,2.4,1.1000000000000001,82.6,219.6,19.100000000000001,20,36.9,18,2.8,4.5999999999999996,98.2,113.1,55.8,91.1,71.400000000000006,25.7,43.4,110.9,17.399999999999999,51.8,17.8,3.7,0,240.3,1.8,342.3,1328.6,0,59.5,0,0,3527.7,0]
["IMP","IMP_77T82: Administrative and support services","IMP_77T82: Administrative and support services","",19.2,1.3,187.9,45.2,10.6,25.8,4.8,14.1,10.4,54.6,19.3,18.7,10.7,6.2,5,16.2,18.399999999999999,14.9,21.5,10.6,11.5,5.6,50.1,1.8,376.5,166.5,22.1,14.4,24.2,12.2,1.2,9.9,42,84.9,19.8,40.4,32.9,5.4,21.3,103.6,84.9,99.8,15.6,30.4,0,100.5,24.7,20.2,145.6,0,133.9,0,0,2217.5,0]
["IMP","IMP_84: Public administration and defence; compulsory social security","IMP_84: Public administration and defence; compulsory social security","",2.9,0.2,4.8,1.3,0.3,9.4,0.7,0.8,1.9,1.5,2.2000000000000002,0.5,2.2000000000000002,1.1000000000000001,0.3,1.4,1.1000000000000001,0.8,0.7,0.6,0.4,0.5,0.7,0.1,10.7,7.4,1.9,1.8,2.6,0.8,0.1,1.6,3.3,2,1.8,1.3,1.2,0.6,1,2.2000000000000002,1.2,1.4,0.4,0.5,0,49,0.8,6.2,21.6,0,18.899999999999999,0,0,176.8,0]
["IMP","IMP_85: Education","IMP_85: Education","",0.4,0.1,1.9,1,0.1,1.9,0.3,0.3,0.9,0.5,0.5,0.2,0.4,0.5,0.1,0.4,0.5,0.2,0.3,0.3,0.1,0.1,0.3,0,3.2,3.6,0.4,0.4,0.7,0.2,0,0.2,1.2,1.4,1.2,1.2,0.9,0.3,0.6,1.9,0.7,0.9,0.2,0.2,0,11.4,0.2,4.2,22.9,0,276.5,0,0,346.1,0]
["IMP","IMP_86T88: Human health and social work activities","IMP_86T88: Human health and social work activities","",1,0.1,1.2,0.4,0.1,1.9,2.1,0.2,0.7,0.5,0.8,0.2,0.8,0.2,0.1,0.5,0.8,0.5,0.3,0.3,0.2,0.2,0.3,0,3.4,2.1,0.4,0.3,0.4,0.2,0,0.5,0.7,0.6,0.5,0.5,0.3,0.1,0.3,0.8,0.6,0.8,0.1,0.2,0,15.5,0.3,0.6,6.9,0,109.8,0,0,159.19999999999999,0]
["IMP","IMP_90T93: Arts, entertainment and recreation","IMP_90T93: Arts, entertainment and recreation","",0.6,0,2,0.6,0.1,9.5,0.4,0.2,1,1.1000000000000001,0.7,1.5,1.2,0.3,0.1,0.4,0.9,0.5,0.3,1,0.2,0.1,0.4,0.1,4,4.4000000000000004,0.9,0.3,0.9,0.3,0,0.4,41,1,1.1000000000000001,0.6,2,1.6,0.7,2.5,2,0.9,1,0.4,0,395.5,9.4,0.9,15.7,0,255.1,0,0,766.2,0]
["IMP","IMP_94T96: Other service activities","IMP_94T96: Other service activities","",2.2999999999999998,0.1,2,0.6,0.1,3.1,2.5,0.3,1.2,1.1000000000000001,2,0.2,2,0.4,0.2,1.7,1.2,0.8,0.7,0.5,0.4,0.4,0.5,0,6.4,3.1,0.8,0.6,1,0.2,0,0.7,0.7,0.5,0.3,0.3,0.3,0.1,0.4,0.9,0.6,0.6,0.1,0.3,0,18.3,0.2,1.1000000000000001,7.6,0,149.5,0,0,219.3,0]
["IMP","IMP_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","IMP_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TXS","TXS_IMP_FNL: Taxes less subsidies on intermediate and final products (paid in foreign countries)","TXS_IMP_FNL: Taxes less subsidies on intermediate and final products (paid in foreign countries)","",0,0,0,0,0,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178.7,0,0,178.7,0]
["TXS","TXS_INT_FNL: Taxes less subsidies on intermediate and final products (paid in domestic agencies, includes duty on imported products)","TXS_INT_FNL: Taxes less subsidies on intermediate and final products (paid in domestic agencies, includes duty on imported products)","",379.6,89.5,1602.2,230.2,57.3,962.6,613.70000000000005,126.7,218.3,755.6,428,45.2,230.8,242.6,152,428,189,113.4,116.9,674.7,99.4,90.4,802.3,14.6,3276.8,2000.4,764.4,419.9,761.2,73.5,29.2,596,116.3,167.4,60.6,74.8,102.6,15.4,93.4,483.2,189.6,179.8,31.1,94.4,0,17973.5,231.1,124.8,5389.7,0,0,177.3,0,0,42089.599999999999]
["TTL","TTL_INT_FNL: Total intermediate consumption at purchasers’ prices","TTL_INT_FNL: Total intermediate consumption at purchasers’ prices","",36328.9,3012.3,48496.800000000003,10584,2102.9,104470.3,30983,10905.7,16428.8,71397,26472.799999999999,3016.2,23677.7,10635.2,16916,34698.1,12152.4,8872.6,8551.5,15661.7,7600.6,6915.4,32000.9,761.1,148583.5,60348.9,12764.3,7573.4,13052.3,3410.6,892.1,34187.800000000003,7132.6,8560.4,3713.2,5200.2,5886.5,1192.3,4433.6000000000004,21984.9,10824.3,10307,1945.2,3998.6,0,579767.30000000005,12668.4,93907.4,336313,27527.8,6774.3,10144.4,209829.7,234811.5,2420377.2999999998]
["VAL","Value Added","VALU: Value added at basic prices","",106397.2,27103.9,51643.4,28251.3,4315,55731.3,21256.5,4991.8,9190,20659.900000000001,13344.4,1557,5761.1,5792.4,7942.9,16608.8,6631.4,5654.4,3019.1,17054.599999999999,6780.3,5035.3,12406.2,704,109726.39999999999,135679.4,26507.8,4445.6000000000004,17518.7,6100,1463.9,28986.3,7047.3,27133.1,5076,43286.3,28516,3291.4,15550.2,38068.800000000003,33833.4,11101.4,4845.5,10258.200000000001,3763.2,0,0,0,0,0,0,0,0,0,1000031.1]
["OUT","Total Output","OUTPUT: Output at basic prices","",142726.1,30116.1,100140.2,38835.300000000003,6417.9,160201.60000000001,52239.5,15897.5,25618.799999999999,92056.9,39817.199999999997,4573.2,29438.799999999999,16427.7,24858.799999999999,51306.9,18783.8,14527,11570.6,32716.3,14380.9,11950.7,44407.1,1465.1,258309.8,196028.3,39272.1,12019,30571.1,9510.5,2356,63174.1,14179.9,35693.599999999999,8789.2000000000007,48486.400000000001,34402.5,4483.7,19983.8,60053.7,44657.8,21408.400000000001,6790.7,14256.8,3763.2,0,0,0,0,0,0,0,0,0,1908664.8]
["Dat",null,"Data extracted on 15 Mar 2023 15:48 UTC (GMT) from OECD.Stat"]
[]
[null,null,"DOMESTIC SHARE",null,{"$f":"SUM(E15:E59)/SUM(E15:E104)","v":0.83072412488595171},{"$f":"SUM(F15:F59)/SUM(F15:F104)","v":0.87928143712574902},0.82825844505622204,0.79090610573487019,0.75052554387680304,0.92242628589094577,0.79105858644398219,0.90283705050654983,0.84177765713968455,0.83546452287825956,0.7821813350944149,0.84210703466846193,0.77876204327261389,0.85740403952926658,0.92809549090605437,0.73545452158003621,0.64427336710299743,0.66287645272507212,0.64619889974390587,0.77787119331678534,0.71171459424869021,0.74560773683053672,0.93045819510553407,0.8241522584104003,0.82701841895905726,0.86274906338798196,0.82978315582445761,0.79446750814218381,0.82187055042512491,0.83129533057603555,0.86057023643949904,0.93006052054215471,0.83384878500676984,0.8997235725860262,0.8512840168646989,0.87801927654426937,0.92772917459109938,0.82302463891248989,0.80376480346527812,0.89353914555990577,0.88189494668346724,0.85399859784937737,0.87702434437362886,0.75461646817774375,null,{"$f":"SUM(AX15:AX59)/SUM(AX15:AX104)","v":0.90164615499631529},0.95685662828841578,0.98967293541346113,0.91253237907480755,1,0,1,1,0,1]
[]
[null,"Source:","OECD (2021) Input Output Database Indonesia 2018 Domestic Labour Compensation Table"]
[]
[null,null,"Variable",null,"LABR: Compensation of employees"]
[null,null,"Country",null,"IND: Indonesia"]
[null,null,"Time",null,"2018"]
[null,null,"Unit",null,"US Dollar, Millions"]
[null,null,"Industry",null,"D01T02: Agriculture, hunting, forestry","D03: Fishing and aquaculture","D05T06: Mining and quarrying, energy producing products","D07T08: Mining and quarrying, non-energy producing products","D09: Mining support service activities","D10T12: Food products, beverages and tobacco","D13T15: Textiles, textile products, leather and footwear","D16: Wood and products of wood and cork","D17T18: Paper products and printing","D19: Coke and refined petroleum products","D20: Chemical and chemical products","D21: Pharmaceuticals, medicinal chemical and botanical products","D22: Rubber and plastics products","D23: Other non-metallic mineral products","D24: Basic metals","D25: Fabricated metal products","D26: Computer, electronic and optical equipment","D27: Electrical equipment","D28: Machinery and equipment, nec","D29: Motor vehicles, trailers and semi-trailers","D30: Other transport equipment","D31T33: Manufacturing nec; repair and installation of machinery and equipment","D35: Electricity, gas, steam and air conditioning supply","D36T39: Water supply; sewerage, waste management and remediation activities","D41T43: Construction","D45T47: Wholesale and retail trade; repair of motor vehicles","D49: Land transport and transport via pipelines","D50: Water transport","D51: Air transport","D52: Warehousing and support activities for transportation","D53: Postal and courier activities","D55T56: Accommodation and food service activities","D58T60: Publishing, audiovisual and broadcasting activities","D61: Telecommunications","D62T63: IT and other information services","D64T66: Financial and insurance activities","D68: Real estate activities","D69T75: Professional, scientific and technical activities","D77T82: Administrative and support services","D84: Public administration and defence; compulsory social security","D85: Education","D86T88: Human health and social work activities","D90T93: Arts, entertainment and recreation","D94T96: Other service activities","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"]
[null,null,"Country","","IND: Indonesia",null,"","","","","","","","","",null,"","","","","","","","","","","",null,"","","",null,null,null,null,"","","","","","","","","","","","","",""]
[null,null,"Country","",40221.4,9046,8345.2999999999993,9820,1166.5,14160.3,12395.6,1990.9,4478.7,3298.3,3570.4,436,1998.6,3630.4,1726.9,8606.7999999999993,3088.2,2602.6,2953.4,6700.6,12291.1,2537.5,2587.3000000000002,500,46350,59251.1,6900.2,1202.7,7109,2674.7,962.7,16100.7,2324.9,6861.2,1829.2,19751.099999999999,4178.2,1081.5,7580.1,23167.9,24423.3,6501.1,1417,4633.6000000000004,2273.6]

{"sheet":"Scenario_Loop >>","index":30,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"[LEFT EMPTY]"]

{"sheet":"General_INPUT","index":31,"n_rows":325,"n_cols":54,"rows_kept":325,"cut":false,"hidden":true,"merged":[]}
["Return to Cover"]
[]
[null,"General Input"]
[]
[]
[null,null,"DO NOT EDIT OR ENTER DATA HERE"]
[null,null,"General input data should be entered in the General_INPUT_S1(2,3…) sheets"]
[null,null,"Input data is pasted into this sheet using the RUN SCENARIOS macro on the scenario set up sheet"]
[]
[]
[null,null,"Average annual salaries"]
[]
[null,null,"The average annual salary should be an FTE equivalent. Investment estimates are divided by the annual salary to calculate the number of annual FTE jobs."]
[null,null,null,"Salary"]
[null,null,"Sectors ","US$k"]
[null,null,"D01T02: Agriculture, hunting, forestry",1.6435073761262455]
[null,null,"D03: Fishing and aquaculture",1.6435073761262455]
[null,null,"D05T06: Mining and quarrying, energy producing products",3.6768058627321669]
[null,null,"D07T08: Mining and quarrying, non-energy producing products",3.6768058627321669]
[null,null,"D09: Mining support service activities",3.6768058627321669]
[null,null,"D10T12: Food products, beverages and tobacco",2.4166797783663321]
[null,null,"D13T15: Textiles, textile products, leather and footwear",2.4166797783663321]
[null,null,"D16: Wood and products of wood and cork",2.4166797783663321]
[null,null,"D17T18: Paper products and printing",2.4166797783663321]
[null,null,"D19: Coke and refined petroleum products",2.4166797783663321]
[null,null,"D20: Chemical and chemical products",2.4166797783663321]
[null,null,"D21: Pharmaceuticals, medicinal chemical and botanical products",2.4166797783663321]
[null,null,"D22: Rubber and plastics products",2.4166797783663321]
[null,null,"D23: Other non-metallic mineral products",2.4166797783663321]
[null,null,"D24: Basic metals",2.4166797783663321]
[null,null,"D25: Fabricated metal products",2.4166797783663321]
[null,null,"D26: Computer, electronic and optical equipment",2.4166797783663321]
[null,null,"D27: Electrical equipment",2.4166797783663321]
[null,null,"D28: Machinery and equipment, nec",2.4166797783663321]
[null,null,"D29: Motor vehicles, trailers and semi-trailers",2.4166797783663321]
[null,null,"D30: Other transport equipment",2.4166797783663321]
[null,null,"D31T33: Manufacturing nec; repair and installation of machinery and equipment",2.4166797783663321]
[null,null,"D35: Electricity, gas, steam and air conditioning supply",3.9069537245355597]
[null,null,"D36T39: Water supply; sewerage, waste management and remediation activities",2.3075542474485196]
[null,null,"D41T43: Construction",2.5323754370861065]
[null,null,"D45T47: Wholesale and retail trade; repair of motor vehicles",2.1343381631038891]
[null,null,"D49: Land transport and transport via pipelines",2.8934262673641666]
[null,null,"D50: Water transport",2.8934262673641666]
[null,null,"D51: Air transport",2.8934262673641666]
[null,null,"D52: Warehousing and support activities for transportation",2.8934262673641666]
[null,null,"D53: Postal and courier activities",2.8934262673641666]
[null,null,"D55T56: Accommodation and food service activities",1.7993846336534567]
[null,null,"D58T60: Publishing, audiovisual and broadcasting activities",4.1231241610809413]
[null,null,"D61: Telecommunications",4.1231241610809413]
[null,null,"D62T63: IT and other information services",4.1231241610809413]
[null,null,"D64T66: Financial and insurance activities",3.9700154159660213]
[null,null,"D68: Real estate activities",3.5643155374701276]
[null,null,"D69T75: Professional, scientific and technical activities",2.9754722862492553]
[null,null,"D77T82: Administrative and support services",2.9754722862492553]
[null,null,"D84: Public administration and defence; compulsory social security",3.3550519626199935]
[null,null,"D85: Education",2.1353025621886856]
[null,null,"D86T88: Human health and social work activities",2.8582193392975666]
[null,null,"D90T93: Arts, entertainment and recreation",1.4635744260362307]
[null,null,"D94T96: Other service activities",1.4635744260362307]
[null,null,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",1.4635744260362307]
[]
[]
[]
[]
[]
[null,"Scenario input data"]
[]
[null,null,"Historic and future capacity"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","To enter"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[" ",{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B74,TechRef_List,0))","v":"Coal"},32800,32800,32800,32800,32800,32800,32800,32800,32800,32800,36956.6,39192.6,45647.6,48077.600999999995,54776.601999999992,58076.602999999988,59006.603999999985,62777.603999999985,64142.603999999992,62993.603999999985,62173.603999999985,40360,40120,39879.999999999993,39639.999999999993,39400,38879.999999999993,38359.999999999993,37839.999999999993,37319.999999999985,36800,34400,32000,29600,27200.000000000004,24800,19840,14879.999999999998,9919.9999999999982,4959.9999999999982,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",4750,4750,4750,4750,4750,4750,4750,4750,4750,4750,4750,4750,4750,5333.333333333333,5916.6666666666661,6500,6790,7080,7370,7660,7950,7955,7960,7965,7970,7975,7970,7965,7960,7955,7950,7860,7770.0000000000009,7680.0000000000009,7590.0000000000009,7500,6475,5449.9999999999991,4424.9999999999991,3399.9999999999991,2375,2375,2375,2375,2375,2375,2375,2375,2375,2375,2375]
[null,"Tech4","Gas Combined",14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,16000,17750,19500,20370,21240.000000000004,22110,22980,23850,23865.000000000004,23880,23895,23910,23924.999999999996,23910,23895,23880,23865.000000000004,23850,23580.000000000004,23310.000000000004,23040.000000000004,22770.000000000004,22500,19424.999999999996,16349.999999999998,13274.999999999996,10199.999999999998,7125,7125,7125,7125,7125,7125,7125,7125,7125,7125,7125]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",3400,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400,3366.6666666666665,3333.3333333333335,3300,2639.9999999999995,1979.9999999999998,1319.9999999999998,659.99999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260,520,780,1040,1300,2500,3700,4900,6100.0000000000009,7300,7840,8379.9999999999982,8919.9999999999982,9459.9999999999982,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[null,"Tech8","Biomass",100,100,100,100,100,100,100,100,100,100,100,100,100,300,500,700,1259.9999999999998,1819.9999999999998,2380,2940,3500,4059.9999999999995,4619.9999999999991,5179.9999999999991,5739.9999999999982,6300,9020,11739.999999999998,14459.999999999998,17179.999999999996,19900,21759.999999999996,23619.999999999996,25479.999999999996,27339.999999999996,29200,30180,31160,32140,33120.000000000007,34100,34100,34100,34100,34100,34100,34100,34100,34100,34100,34100]
[null,"Tech9","Solar utility",99,99,99,99,99,99,99,99,99,99,99,99,96.333333333333343,1342.5555555555557,2517.666666666667,3621.666666666667,7829.9333333333352,11769.400000000005,15440.066666666675,18841.933333333349,21975,28367.8,34378.199999999997,40006.199999999997,45251.8,50114.999999999985,51470.999999999985,52642.999999999978,53630.999999999971,54434.999999999964,55055,63580.000000000007,72105,80630.000000000015,89155,97680,107250.00000000001,116820.00000000001,126390.00000000001,135960,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003]
[null,"Tech10","Solar rooftop",1,1,1,1,1,1,1,1,1,1,1,1,1.4444444444444444,27.074074074074073,64.555555555555557,113.88888888888889,294.51111111111112,519.93333333333339,790.15555555555568,1105.1777777777781,1465,2331.6,3389.3999999999996,4638.3999999999996,6078.5999999999995,7709.9999999999973,8986.9999999999964,10355.999999999995,11816.999999999995,13369.999999999995,15014.999999999998,17918,20976,24189,27557.000000000004,31080.000000000004,35100,39294.000000000007,43662.000000000007,48204.000000000015,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,2.2222222222222223,63.703703703703709,184.44444444444443,364.4444444444444,1015.5555555555558,1890.666666666667,2989.7777777777783,4312.8888888888896,5860,8160.5999999999985,10652.399999999998,13335.399999999998,16209.599999999999,19274.999999999993,21241.999999999989,23300.999999999989,25451.999999999989,27694.999999999985,30029.999999999989,34101.999999999993,38018.999999999993,41780.999999999985,45387.999999999985,48839.999999999985,52649.999999999985,56285.999999999978,59747.999999999978,63035.999999999978,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985]
[null,"Tech12","Wind onshore",100,100,100,100,100,100,100,100,100,100,100,100,100,300,500,700,2280,3859.9999999999995,5439.9999999999991,7020,8600,11465.400000000001,14137.6,16616.599999999999,18902.399999999998,20994.999999999996,20991.999999999993,20934.999999999993,20823.999999999993,20658.999999999989,20439.999999999996,21127.799999999996,21787.199999999997,22418.199999999997,23020.799999999999,23594.999999999996,24217.599999999995,24809.399999999994,25370.399999999994,25900.599999999991,26400,26400,26400,26400,26400,26400,26400,26400,26400,26400,26400]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354.60000000000008,902.4000000000002,1643.4000000000005,2577.6000000000004,3705.0000000000005,4608.0000000000009,5564.9999999999991,6576,7640.9999999999991,8760.0000000000018,9492.2000000000007,10252.800000000003,11041.800000000003,11859.200000000003,12705.000000000002,13622.400000000003,14570.600000000002,15549.600000000004,16559.400000000005,17600,17600,17600,17600,17600,17600,17600,17600,17600,17600,17600]
[null,"Tech14","Geothermal",2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2699.9999999999995,3099.9999999999995,3500,4080,4660,5240,5820,6400,7940,9480,11020,12559.999999999998,14100,15520,16939.999999999996,18360,19780,21200,21259.999999999996,21319.999999999996,21379.999999999996,21439.999999999993,21500,21540,21580,21619.999999999996,21659.999999999996,21700,21700,21700,21700,21700,21700,21700,21700,21700,21700,21700]
[null,"Tech15","Hydro large",4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4911.1111111111113,5289.0740740740739,5662.2222222222226,6030.5555555555557,7488.4444444444443,8928.3333333333321,10350.222222222221,11754.111111111109,13140,14266.3,15379.2,16478.7,17564.800000000003,18637.5,21889.199999999997,25102.3,28276.800000000003,31412.7,34510,35912.5,37296,38660.5,40005.999999999993,41332.499999999993,43591.199999999997,45819.299999999996,48016.800000000003,50183.700000000004,52320.000000000007,51993.000000000007,51666.000000000007,51339.000000000007,51012.000000000007,50685.000000000007,50358.000000000007,50031.000000000007,49704.000000000007,49377,49050.000000000007]
[null,"Tech16","Hydro small",260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,288.88888888888908,344.25925925925947,404.44444444444468,469.44444444444457,631.55555555555566,811.66666666666663,1009.7777777777777,1225.8888888888887,1459.9999999999998,1673.6999999999998,1900.7999999999997,2141.2999999999997,2395.1999999999998,2662.5,3270.7999999999997,3917.7000000000003,4603.2000000000007,5327.3000000000011,6090.0000000000009,6587.5000000000009,7104.0000000000009,7639.5000000000009,8194,8767.5000000000018,9568.8000000000029,10400.700000000004,11263.200000000004,12156.300000000005,13079.999999999998,13406.999999999998,13733.999999999998,14061,14388,14715,15042,15369,15696.000000000002,16023,16350.000000000002]
[null,"Tech17","Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520,1040,1560,2080,2600,8360,14120,19880,25640,31400,31400,31400,31400,31400,31400,31400,31400,31400,31400,31400]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,737.70221859541891,1475.4044371908378,2213.1066557862573,2950.8088743816757,3688.5110929770944,4180.3125720408761,4672.1140511046569,5163.9155301684386,5655.7170092322194,6147.5184882960011,6393.4192278277969,6639.3199673595936,6885.2207068913904,7131.1214464231871,7377.0221859549847,8852.4266231459878,10327.83106033699,11803.235497527992,13278.639934718996,14754.044371909999,19426.158423015,24098.27247412,28770.386525225003,33442.500576330007,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Retirements"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","To enter"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B117,TechRef_List,0))","v":"Coal"},0,0,0,0,0,0,0,0,0,-400,0,0,-35,-435,-641,0,-770,-1300,-185,-1419,-820.00000000000023,-21813.603999999985,-240.00000000000199,-240.00000000000199,-240.00000000000199,-239.99999999999488,-520.00000000000318,-520.00000000000318,-520.00000000000318,-520.00000000000318,-519.99999999998886,-2399.9999999999986,-2399.9999999999986,-2399.9999999999986,-2399.9999999999986,-2400.0000000000023,-4960.0000000000009,-4960.0000000000009,-4960.0000000000009,-4960,-4959.9999999999982,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",0,0,0,0,0,0,0,0,0,0,-485.5,0,0,-75,0,0,0,-37.5,-210,0,-185,0,0,0,0,0,-4.9999999999998934,-4.9999999999998934,-4.9999999999998934,-4.9999999999998934,-4.9999999999998934,-89.999999999999858,-89.999999999999858,-89.999999999999858,-89.999999999999858,-90.000000000000739,-1025.0000000000005,-1025.0000000000005,-1025.0000000000005,-1025,-1024.9999999999991,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",0,0,0,0,0,0,0,0,0,0,-1456.5,0,0,-225,0,0,0,-112.5,-630,0,-555,0,0,0,0,0,-14.999999999997016,-15.000000000000568,-15.000000000000568,-14.999999999997016,-15.000000000000568,-269.99999999999955,-269.99999999999955,-269.99999999999955,-269.99999999999955,-270.00000000000313,-3075.0000000000027,-3074.9999999999991,-3075.0000000000009,-3074.9999999999991,-3074.9999999999977,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",0,0,0,0,0,0,0,0,0,0,0,0,0,-33.333333333333215,-33.333333333333215,-33.333333333333655,-660.00000000000011,-659.99999999999989,-659.99999999999989,-659.99999999999989,-659.99999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26.000000000000004,0,0,-10.000000000000004,-1705.6600000000003,-41.4399999999996,-73.710000000000264,-25.989999999999782,-8.7999999999999545,-8.9100000000000819,-383.8900000000001,0,0,0,0]
[null,"Tech9","Solar utility",0,0,0,0,0,0,0,0,0,0,0,0,-2.6666666666666643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.0000000000036664,-57.00000000000216,-111.00000000000065,-165.0000000000027,-218.99999999999054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",0,0,0,0,0,0,0,0,0,0,0,0,-165,0,0,-165,-60,0,-200,0,0,0,0,0,0,0,-60,-238,0,0,-110,0,-55,-35,-55,-275,-195,-185,0,-136,-345,-270,-330,-165,0,0,-165,0,-560,0,-310]
[null,"Tech15","Hydro large",0,0,0,0,0,0,0,0,0,0,0,-128.25,0,0,0,0,-51.3,-156.75,0,0,-572.85,-121.125,0,-665,0,0,-1157.0050000000001,0,0,-119.69999999999999,0,-34.199999999999996,0,0,0,-166.25,-274.55,-123.5,0,-88.16,-47.5,-5.9849999999999994,0,0,-277.39999999999998,0,0,0,-171,-152.095,-65.575649999999996]
[null,"Tech16","Hydro small",0,0,0,0,0,0,0,0,0,0,0,-6.7500000000000062,0,0,0,0,-2.7000000000000024,-8.2500000000000071,0,0,-30.150000000000027,-6.3750000000000053,0,-35.000000000000028,0,0,-60.89500000000006,0,0,-6.300000000000006,0,-1.8000000000000016,0,0,0,-8.7500000000000071,-14.450000000000014,-6.5000000000000053,0,-4.6400000000000041,-2.5000000000000022,-0.31500000000000028,0,0,-14.600000000000012,0,0,0,-9.0000000000000071,-8.0050000000000061,-3.4513500000000032]
[null,"Tech17","Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2"]
[null,"Tech22","unassigned3"]
[null,"Tech23","unassigned4"]
[null,"Tech24","unassigned5"]
[null,"Tech25","unassigned6"]
[null,"Tech26","unassigned7"]
[null,"Tech27","unassigned8"]
[null,"Tech28","unassigned9"]
[null,"Tech29","unassigned10"]
[null,"Tech30","unassigned11"]
[null,"Tech31","unassigned12"]
[null,"Tech32","unassigned13"]
[null,"Tech33","unassigned14"]
[null,"Tech34","unassigned15"]
[null,"Tech35","unassigned16"]
[]
[]
[null,null,"Capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","To enter"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B160,TechRef_List,0))","v":"Coal"},null,{"$f":"E74-D74-E117","v":0},{"$f":"F74-E74-F117","v":0},0,0,0,0,{"$f":"K74-J74-K117","v":0},0,400,4156.5999999999985,2236,6490,2865.0009999999966,7340.0009999999966,3300.0009999999966,1700.0009999999966,5071,1550.0000000000073,269.99999999999272,0,0,1.9895196601282805E-12,-5.2864379540551454E-12,1.9895196601282805E-12,2.1600499167107046E-12,-4.0927261579781771E-12,3.1832314562052488E-12,3.1832314562052488E-12,-4.0927261579781771E-12,3.4106051316484809E-12,0,0,0,0,0,0,0,0,0,{"$f":"AR74-AQ74-AR117","v":0},{"$f":"AS74-AR74-AS117","v":0},{"$f":"AT74-AS74-AT117","v":0},{"$f":"AU74-AT74-AU117","v":0},{"$f":"AV74-AU74-AV117","v":0},{"$f":"AW74-AV74-AW117","v":0},{"$f":"AX74-AW74-AX117","v":0},{"$f":"AY74-AX74-AY117","v":0},{"$f":"AZ74-AY74-AZ117","v":0},{"$f":"BA74-AZ74-BA117","v":0},{"$f":"BB74-BA74-BB117","v":0}]
[null,"Tech2","Coal CCS",null,{"$f":"E75-D75-E118","v":0},0,0,0,0,0,{"$f":"K75-J75-K118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",null,0,0,0,0,0,0,0,0,0,485.5,0,0,658.33333333333303,583.33333333333303,583.33333333333394,290,327.5,500,290,475,5,5,5,5,5,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.4210854715202004E-13,7.673861546209082E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.7053025658242404E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined",null,0,0,0,0,0,0,0,0,0,1456.5,0,{"$f":"P77-O77-P120","v":0},1975,1750,1750,870,982.50000000000364,1499.9999999999964,870,1425,15.000000000003638,14.999999999996362,15,15,14.999999999996362,6.5369931689929217E-13,5.6843418860808015E-13,5.6843418860808015E-13,6.5369931689929217E-13,-3.0695446184836328E-12,3.1832314562052488E-12,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-5.1159076974727213E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T78-S78-T121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,0,0,0,0,0,0,0,0,0,0,0,0,-2.7000623958883807E-13,1.8474111129762605E-13,1.7053025658242404E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X80-W80-X123","v":0},260,260,260,260,260,1200,1200,1200,1200.0000000000009,1199.9999999999991,540,539.99999999999818,540,540,540.00000000000182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech8","Biomass",null,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,559.99999999999977,560,560.00000000000023,560,560,559.99999999999955,559.99999999999955,560,559.99999999999909,560.00000000000182,2720,2719.9999999999982,2720,2719.9999999999982,2720.0000000000036,1859.9999999999964,1860,1860,1860,1860.0000000000036,1006,980,980,990.00000000000728,2685.659999999993,41.4399999999996,73.710000000000264,25.989999999999782,8.7999999999999545,8.9100000000000819,383.8900000000001,0,0,0,0]
[null,"Tech9","Solar utility",null,0,0,0,0,0,0,0,0,0,0,0,7.1054273576010019E-15,1246.2222222222224,1175.1111111111113,1104,4208.2666666666682,3939.4666666666699,3670.6666666666697,3401.8666666666741,3133.0666666666511,6392.7999999999993,6010.3999999999978,5628,5245.6000000000058,4863.1999999999825,1356,1171.9999999999927,987.99999999999272,803.99999999999272,620.00000000003638,8525.0000000000073,8524.9999999999927,8525.0000000000146,8524.9999999999854,{"$f":"AM82-AL82-AM125","v":8525},9570.0000000000146,9570,9570,9569.9999999999854,9570.0000000000291,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop",null,0,0,0,0,0,0,0,0,0,0,0,0.44444444444444442,25.62962962962963,37.481481481481481,49.333333333333329,180.62222222222223,225.42222222222227,270.22222222222229,315.02222222222247,359.82222222222185,866.59999999999991,1057.7999999999997,1249,1440.1999999999998,1631.3999999999978,1276.9999999999991,1368.9999999999982,1461,1553,1645.0000000000036,2903.0000000000018,3058,3213,3368.0000000000036,3523,4019.9999999999964,4194.0000000000073,4368,4542.0000000000073,4715.9999999999927,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating",null,0,0,0,0,0,0,0,0,0,0,0,2.2222222222222223,61.481481481481488,120.74074074074072,179.99999999999997,651.11111111111131,875.1111111111112,1099.1111111111113,1323.1111111111113,1547.1111111111104,2300.5999999999985,2491.7999999999993,2683,2874.2000000000007,3065.3999999999942,1966.9999999999964,2059,2151,2242.9999999999964,2335.0000000000036,4072.0000000000036,3917,3761.9999999999927,3607,3452,3810,3635.9999999999927,3462,3288,3114.0000000000073,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Wind onshore",null,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,1580,1579.9999999999995,1579.9999999999995,1580.0000000000009,1580,2865.4000000000015,2672.1999999999989,2478.9999999999982,2285.7999999999993,2092.5999999999985,2.8421709430404007E-14,2.1600499167107046E-12,6.5369931689929217E-13,-9.3791641120333225E-13,-2.1884716261411086E-12,687.79999999999927,659.40000000000146,631,602.60000000000218,574.19999999999709,622.59999999999854,591.79999999999927,561,530.19999999999709,499.40000000000873,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354.60000000000008,547.80000000000018,741.00000000000034,934.19999999999982,1127.4000000000001,903.00000000000045,956.99999999999818,1011.0000000000009,1064.9999999999991,1119.0000000000027,732.19999999999891,760.60000000000218,789,817.39999999999964,845.79999999999927,917.40000000000146,948.19999999999891,979.00000000000182,1009.8000000000011,1040.5999999999949,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal",null,0,{"$f":"F87-E87-F130","v":0},0,0,0,0,0,0,0,0,0,165,399.99999999999955,400,565.00000000000045,640,580,780,580,580,1540,1540,1540,1539.9999999999982,1540.0000000000018,1480,1657.9999999999964,1420.0000000000036,1420,1530,59.999999999996362,115,95,114.99999999999636,335.00000000000728,235,225,39.999999999996362,176,385.00000000000364,270,330,165,0,0,165,0,560,0,310]
[null,"Tech15","Hydro large",null,0,0,0,0,0,0,0,0,0,0,128.25,-28.888888888887777,377.96296296296259,373.14814814814872,368.33333333333303,1509.1888888888886,1596.6388888888878,1421.8888888888887,1403.8888888888887,1958.7388888888904,1247.4249999999993,1112.9000000000015,1764.5,1086.1000000000022,1072.6999999999971,4408.7049999999972,3213.1000000000022,3174.5000000000036,3255.5999999999976,3097.2999999999993,1436.7,1383.5,1364.5,1345.4999999999927,1492.75,2533.2500000000045,2351.5999999999985,2197.5000000000073,2255.0600000000013,2183.8000000000029,-321.01499999999999,-327,-327,-49.600000000000023,-327,-327,-327,-156,-174.90500000000728,-261.42434999999273]
[null,"Tech16","Hydro small",null,0,0,0,0,0,0,0,0,0,0,6.7500000000000062,28.888888888888857,55.370370370370381,60.185185185185219,64.999999999999886,164.81111111111107,188.36111111111097,198.11111111111109,216.11111111111097,264.26111111111112,220.07500000000005,227.09999999999991,275.5,253.90000000000009,267.30000000000018,669.19499999999982,646.90000000000055,685.50000000000045,730.40000000000032,762.69999999999982,499.3,516.5,535.5,554.49999999999909,582.25000000000182,815.75000000000114,838.40000000000146,862.5,897.74000000000035,926.19999999999345,327.315,327,327.00000000000182,341.6,327,327,327,336.00000000000182,335.00499999999818,330.45135000000181]
[null,"Tech17","Hydrogen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520,520,520,520,520,5760,5760,5760,5760,5760,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R91-Q91-R134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,737.70221859541891,737.70221859541891,737.70221859541948,737.70221859541834,737.7022185954188,491.8014790637817,491.80147906378079,491.8014790637817,491.80147906378079,491.8014790637817,245.90073953179581,245.90073953179672,245.90073953179672,245.90073953179672,245.90073953179763,1475.4044371910031,1475.4044371910022,1475.4044371910022,1475.404437191004,1475.4044371910022,4672.1140511050016,4672.1140511049998,4672.1140511050035,4672.1140511050035,4672.1140511049962,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK95-AJ95-AK138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,0,{"$f":"F100-E100-F143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P104-O104-P147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI108-AH108-AI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","To enter"]
[null,null,null,"Load factor"]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B203,TechRef_List,0))","v":"Coal"},201129.60000000001,205300,205300,205300,205300,205300,205300,205300,205300,205300,205300,205300,205300,219066.66666666666,232833.33333333331,246600,238940,231280,223620,215960,208300,204240,200180,196120,192060,188000,183940,179880,175820,171760,167700,154820,141940,129060,116180,103300,82699.999999999985,62099.999999999985,41499.999999999985,20899.999999999985,300,300,300,300,300,300,300,300,300,300,300]
[null,"Tech2","Coal CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",14563.5,14025,14025,14025,14025,14025,14025,14025,14025,14025,14025,14025,14025,14650,15275,15900,17250,18600,19950.000000000004,21300.000000000004,22650,20830,19009.999999999996,17189.999999999996,15369.999999999998,13550,11830,10110,8389.9999999999982,6669.9999999999982,4950,7380.0000000000009,9810.0000000000018,12240.000000000002,14670.000000000002,17100,15595,14090,12584.999999999998,11079.999999999998,9575,9575,9575,9575,9575,9575,9575,9575,9575,9575,9575]
[null,"Tech4","Gas Combined",43690.5,42075,42075,42075,42075,42075,42075,42075,42075,42075,42075,42075,42075,43950,45825,47700,51750,55800.000000000007,59850.000000000007,63900.000000000015,67949.999999999985,62489.999999999993,57029.999999999993,51569.999999999993,46109.999999999993,40650.000000000007,35490,30330,25169.999999999996,20009.999999999993,14850.000000000002,22140,29430.000000000007,36720.000000000007,44010.000000000007,51300.000000000007,46785.000000000007,42269.999999999993,37754.999999999993,33239.999999999993,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996]
[null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",10424.4,6100,6100,6100,6100,6100,6100,6100,6100,6100,6100,6100,6100,4933.3333333333339,3766.666666666667,2600,2080,1560,1040,520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1940,3880,5820,7760,9700,19180,28660,38140,47620.000000000007,57100,61440,65780,70120,74460.000000000015,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800]
[null,"Tech8","Biomass",788.4,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,4866.666666666667,8733.3333333333339,12600,18360,24119.999999999996,29879.999999999996,35639.999999999993,41400,45120,48839.999999999993,52559.999999999993,56279.999999999993,60000,77700,95400,113100.00000000001,130800.00000000001,148500,163260,178019.99999999997,192779.99999999997,207539.99999999997,222300,229720,237140,244559.99999999997,251979.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997]
[null,"Tech9","Solar utility",164.7756,198,198,198,198,198,198,198,198,198,198,198,192.66666666666669,1654.7777777777778,3033.3333333333335,4328.3333333333348,10742.600000000002,16749.400000000005,22348.733333333341,27540.600000000017,32325.000000000004,41683,50480.999999999993,58718.999999999993,66396.999999999985,73514.999999999985,75725.999999999985,77652.999999999971,79295.999999999971,80654.999999999956,81730,94039,106348,118657,130966.00000000001,143275,157509,171743,185977,200211,214445,214445,214445,214445,214445,214445,214445,214445,214445,214445,214445]
[null,"Tech10","Solar rooftop",1.5768,2,2,2,2,2,2,2,2,2,2,2,2.8888888888888888,33.370370370370367,77.777777777777786,136.11111111111111,404.06666666666666,739.93333333333328,1143.7111111111112,1615.4,2155.0000000000005,3426,4976.9999999999991,6807.9999999999991,8918.9999999999964,11309.999999999996,13221.999999999996,15275.999999999995,17471.999999999993,19809.999999999996,22290,26501.899999999998,30937.599999999999,35597.1,40480.399999999994,45587.500000000007,51548.400000000009,57768.100000000006,64246.6,70983.900000000009,77980,77980,77980,77980,77980,77980,77980,77980,77980,77980,77980]
[null,"Tech11","Solar floating",0,0,0,0,0,0,0,0,0,0,0,0,4.4444444444444446,78.518518518518519,222.2222222222222,435.5555555555556,1393.3333333333335,2690.6666666666665,4327.5555555555557,6304,8620.0000000000018,11991,15641.999999999998,19572.999999999993,23783.999999999993,28274.999999999989,31251.999999999985,34370.999999999978,37631.999999999985,41034.999999999985,44579.999999999993,50439.099999999984,56074.39999999998,61485.89999999998,66673.599999999977,71637.499999999971,77322.599999999962,82748.899999999965,87916.399999999965,92825.099999999962,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971]
[null,"Tech12","Wind onshore",297.83999999999997,400,400,400,400,400,400,400,400,400,400,400,400,1066.6666666666667,1733.3333333333335,2400,8340,14280.000000000002,20220.000000000004,26160.000000000004,32100,42001,51230,59787,67672,74884.999999999971,74800.39999999998,74528.599999999977,74069.599999999977,73423.39999999998,72590,74492.400000000009,76309.600000000006,78041.600000000006,79688.399999999994,81249.999999999985,83033.599999999991,84722.4,86316.400000000009,87815.6,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985]
[null,"Tech13","Wind offshore",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1299.0000000000002,3270.0000000000005,5913.0000000000018,9228.0000000000036,13215.000000000002,16419.600000000002,19811.400000000001,23390.400000000001,27156.600000000006,31110.000000000007,33467.600000000013,35910.400000000009,38438.400000000016,41051.600000000013,43750.000000000015,46706.400000000016,49757.60000000002,52903.600000000028,56144.400000000031,59480,59480,59480,59480,59480,59480,59480,59480,59480,59480,59480]
[null,"Tech14","Geothermal",16118.4,16700,16700,16700,16700,16700,16700,16700,16700,16700,16700,16700,16700,20266.666666666664,23833.333333333332,27400,31880,36360,40839.999999999993,45319.999999999993,49800,61940,74080,86220,98360,110500,121800,133100,144400,155700.00000000003,167000,167420,167839.99999999997,168259.99999999997,168679.99999999994,169100,169160,169220,169280,169340,169400,169400,169400,169400,169400,169400,169400,169400,169400,169400,169400]
[null,"Tech15","Hydro large",15578.783999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21155.555555555555,21970,22773.333333333332,23565.555555555555,30765.333333333336,37876.666666666672,44899.555555555555,51834.000000000007,58680.000000000007,63992.5,69242,74428.5,79551.999999999985,84612.5,100902.6,116999.9,132904.4,148616.09999999998,164135,171112.49999999997,177996,184785.5,191481,198082.49999999997,209395.19999999998,220555.3,231562.8,242417.69999999995,253120,251537.99999999997,249956,248374,246792,245209.99999999997,243628,242046,240464,238881.99999999997,237299.99999999997]
[null,"Tech16","Hydro small",1730.9760000000015,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1244.444444444445,1430.0000000000007,1626.6666666666672,1834.4444444444448,2594.6666666666674,3443.3333333333339,4380.4444444444443,5406,6519.9999999999991,7507.4999999999982,8557.9999999999982,9671.4999999999982,10847.999999999998,12087.5,15077.400000000001,18260.100000000002,21635.599999999999,25203.9,28965.000000000004,31387.500000000007,33904.000000000007,36514.500000000015,39219.000000000015,42017.500000000015,45964.80000000001,50064.700000000019,54317.200000000012,58722.300000000017,63279.999999999978,64861.999999999978,66443.999999999985,68025.999999999985,69607.999999999985,71189.999999999985,72771.999999999985,74353.999999999985,75936,77517.999999999985,79100]
[null,"Tech17","Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,40,60,80,100,300.00000000000006,500,700,899.99999999999989,1100,17160.000000000004,33220.000000000007,49280.000000000007,65340,81400,81400,81400,81400,81400,81400,81400,81400,81400,81400,81400]
[null,"Tech18","Pumped storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D203:D237)","v":304488.75240000006},{"$f":"SUM(E203:E237)","v":308200},308200,308200,308200,308200,308200,308200,308200,308200,308200,308200,308200,333966.66666666669,359733.33333333326,385500,414499.99999999994,443500.00000000006,472500,501500.00000000006,530500,568460,606420,644380,682340,720300,777360,834420,891480,948539.99999999988,1005600,1058200,1110800,1163400,1216000,1268600,1311400,1354200,1397000,1439800,1482600,1482600,1482600,1482600,1482600,1482600,1482600,1482600,1482600,1482600,1482600]
[]
[]
[null,null,"Cumulative capacity additions"]
[]
[null,null,"Unit","MW"]
[null,null,"Source","To enter"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B247,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D160,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,2865.0009999999966,10205.001999999993,13505.00299999999,15205.003999999986,20276.003999999986,21826.003999999994,22096.003999999986,22096.003999999986,22096.003999999986,22096.00399999999,22096.003999999986,22096.00399999999,22096.003999999994,22096.00399999999,22096.003999999994,22096.003999999997,22096.003999999994,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D160,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":22096.003999999997},22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D161,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D161,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D162,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,658.33333333333303,1241.6666666666661,1825,2115,2442.5,2942.5,3232.5,3707.5,3712.5,3717.5,3722.5,3727.5,3732.5,3732.5,3732.5,3732.5,3732.5,3732.5,3732.5,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D162,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":3732.5000000000009},3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009]
[null,"Tech4","Gas Combined",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D163,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1975,3725,5475,6345,7327.5000000000036,8827.5,9697.5,11122.5,11137.500000000004,11152.5,11167.5,11182.5,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999993,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D163,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":11197.499999999996},11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996]
[null,"Tech5","Gas Combined CCS",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D164,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,-2.7000623958883807E-13,-8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D165,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":8.5265128291212022E-14},8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14]
[null,"Tech7","Nuclear",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260,520,780,1040,1300,2500,3700,4900,6100.0000000000009,7300,7840,8379.9999999999982,8919.9999999999982,9459.9999999999982,10000,10000,10000,10000,10000,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D166,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[null,"Tech8","Biomass",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,200,400,600,1159.9999999999998,1719.9999999999998,2280,2840,3400,3959.9999999999995,4519.9999999999991,5079.9999999999991,5639.9999999999982,6200,8920,11639.999999999998,14359.999999999998,17079.999999999996,19800,21659.999999999996,23519.999999999996,25379.999999999996,27239.999999999996,29100,30106,31086,32066,33056.000000000007,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D167,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":35741.660000000003},35783.100000000006,35856.810000000005,35882.800000000003,35891.600000000006,35900.510000000009,36284.400000000009,36284.400000000009,36284.400000000009,36284.400000000009,36284.400000000009]
[null,"Tech9","Solar utility",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1246.2222222222224,2421.3333333333339,3525.3333333333339,7733.6000000000022,11673.066666666673,15343.733333333343,18745.600000000017,21878.666666666668,28271.466666666667,34281.866666666669,39909.866666666669,45155.466666666674,50018.666666666657,51374.666666666657,52546.66666666665,53534.666666666642,54338.666666666635,54958.666666666672,63483.666666666679,72008.666666666672,80533.666666666686,89058.666666666672,97583.666666666672,107153.66666666669,116723.66666666669,126293.66666666669,135863.66666666669,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D168,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":145433.66666666672},145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672]
[null,"Tech10","Solar rooftop",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,25.62962962962963,63.111111111111114,112.44444444444444,293.06666666666666,518.48888888888894,788.71111111111122,1103.7333333333336,1463.5555555555554,2330.1555555555551,3387.9555555555548,4636.9555555555544,6077.1555555555542,7708.555555555552,8985.5555555555511,10354.555555555549,11815.555555555549,13368.555555555549,15013.555555555553,17916.555555555555,20974.555555555555,24187.555555555555,27555.555555555558,31078.555555555558,35098.555555555555,39292.555555555562,43660.555555555562,48202.555555555569,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D169,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":52918.555555555562},52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562]
[null,"Tech11","Solar floating",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,61.481481481481488,182.2222222222222,362.22222222222217,1013.3333333333335,1888.4444444444448,2987.5555555555561,4310.6666666666679,5857.7777777777783,8158.3777777777768,10650.177777777775,13333.177777777775,16207.377777777776,19272.77777777777,21239.777777777766,23298.777777777766,25449.777777777766,27692.777777777763,30027.777777777766,34099.777777777766,38016.777777777766,41778.777777777759,45385.777777777759,48837.777777777759,52647.777777777759,56283.777777777752,59745.777777777752,63033.777777777752,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D170,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":66147.777777777752},66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752]
[null,"Tech12","Wind onshore",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,200,400,600,2180,3759.9999999999995,5339.9999999999991,6920,8500,11365.400000000001,14037.6,16516.599999999999,18802.399999999998,20894.999999999996,20894.999999999996,20895,20895,20895,20894.999999999996,21582.799999999996,22242.199999999997,22873.199999999997,23475.8,24049.999999999996,24672.599999999995,25264.399999999994,25825.399999999994,26355.599999999991,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D171,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":26855},26855,26855,26855,26855,26855,26855,26855,26855,26855,26855]
[null,"Tech13","Wind offshore",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354.60000000000008,902.40000000000032,1643.4000000000005,2577.6000000000004,3705.0000000000005,4608.0000000000009,5564.9999999999991,6576,7640.9999999999991,8760.0000000000018,9492.2000000000007,10252.800000000003,11041.800000000003,11859.200000000003,12705.000000000002,13622.400000000003,14570.600000000002,15549.600000000004,16559.400000000005,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D172,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":17600},17600,17600,17600,17600,17600,17600,17600,17600,17600,17600]
[null,"Tech14","Geothermal",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,399.99999999999955,799.99999999999955,1365,2005,2585,3365,3945,4525,6065,7605,9145,10684.999999999998,12225,13705,15362.999999999996,16783,18203,19733,19792.999999999996,19907.999999999996,20002.999999999996,20117.999999999993,20453,20688,20913,20952.999999999996,21128.999999999996,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D173,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":21514},21784,22114,22279,22279,22279,22444,22444,23004,23004,23314]
[null,"Tech15","Hydro large",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,377.96296296296259,751.11111111111131,1119.4444444444443,2628.6333333333332,4225.272222222221,5647.1611111111097,7051.0499999999984,9009.7888888888883,10257.213888888888,11370.113888888889,13134.613888888889,14220.713888888891,15293.413888888888,19702.118888888886,22915.218888888889,26089.718888888892,29345.318888888891,32442.61888888889,33879.318888888891,35262.818888888891,36627.318888888891,37972.818888888884,39465.568888888884,41998.818888888891,44350.418888888889,46547.918888888897,48802.978888888902,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D174,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":50986.778888888904},50665.763888888905,50338.763888888905,50011.763888888905,49962.163888888907,49635.163888888907,49308.163888888907,48981.163888888907,48825.163888888907,48650.2588888889,48388.834538888907]
[null,"Tech16","Hydro small",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,55.370370370370381,115.5555555555556,180.55555555555549,345.36666666666656,533.72777777777753,731.83888888888862,947.94999999999959,1212.2111111111108,1432.2861111111108,1659.3861111111107,1934.8861111111107,2188.7861111111106,2456.0861111111108,3125.2811111111105,3772.181111111111,4457.681111111111,5188.0811111111116,5950.7811111111114,6450.0811111111116,6966.5811111111116,7502.0811111111116,8056.5811111111107,8638.8311111111125,9454.5811111111143,10292.981111111116,11155.481111111116,12053.221111111116,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D175,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":12979.421111111109},13306.736111111109,13633.736111111109,13960.736111111111,14302.336111111112,14629.336111111112,14956.336111111112,15283.336111111112,15619.336111111113,15954.341111111111,16284.792461111112]
[null,"Tech17","Hydrogen",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520,1040,1560,2080,2600,8360,14120,19880,25640,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D176,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":31400},31400,31400,31400,31400,31400,31400,31400,31400,31400,31400]
[null,"Tech18","Pumped storage",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D177,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,737.70221859541891,1475.4044371908378,2213.1066557862573,2950.8088743816757,3688.5110929770944,4180.3125720408761,4672.1140511046569,5163.9155301684386,5655.7170092322194,6147.5184882960011,6393.4192278277969,6639.3199673595936,6885.2207068913904,7131.1214464231871,7377.0221859549847,8852.4266231459878,10327.83106033699,11803.235497527992,13278.639934718996,14754.044371909999,19426.158423015,24098.27247412,28770.386525225003,33442.500576330007,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D178,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":38114.614627435003},38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003]
[null,"Tech20","unassigned1",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D179,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D180,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D181,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D182,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D183,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D184,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D185,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D186,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D187,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D188,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D189,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D190,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D191,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D192,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D193,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,{"$f":"IF(E$246<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$159:$BB$159,0),1,E$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$246<Period_Start,0,SUM(OFFSET($D194,0,MATCH(Period_Start,$E$159:$BB$159,0),1,AR$246-Period_Start+1)))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Generation from capacity added"]
[]
[null,null,"Unit","GWh"]
[null,null,"Source","To enter"]
[]
[null,"Tech Ref","Technology",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B290,TechRef_List,0))","v":"Coal"},null,{"$f":"IF(E74=0,0,E247/E74*E203)","v":0},{"$f":"IF(F74=0,0,F247/F74*F203)","v":0},0,0,0,0,0,0,0,0,0,0,13054.441278521072,43377.364523877033,57343.810894035902,61570.797325668798,74699.158717812767,76091.875136219896,75751.389360735702,74028.162066976176,111815.8537403369,110248.70590029906,108662.69569909724,107057.48053077696,105432.70944162433,104535.46748353908,103613.89988321168,102667.00378646934,101693.72044587354,100692.93127173913,99444.864513953478,98009.587742499993,96341.563386486465,94379.181791176452,92036.984403225797,92103.806995967709,92215.177983870934,92437.919959677398,93106.145887096733,{"$f":"IF(AR74=0,0,AR247/AR74*AR203)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,{"$f":"IF(E75=0,0,E248/E75*E204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open",null,0,0,0,0,0,0,0,0,0,0,0,0,1808.3593749999993,3205.5985915492943,4464.2307692307695,5373.1590574374077,6416.7372881355932,7965.1119402985087,8988.5443864229783,10562.877358490567,9721.1030798240099,8878.0998743718574,8033.8700564971732,7188.4159347553314,6341.7398119122263,5540.2101631116684,4737.6741996233523,3934.1300251256271,3129.5757385292259,2324.0094339622642,3504.5610687022904,4712.4613899613914,5948.6718750000018,7214.1996047430848,8510.1000000000022,8989.7046332046339,9649.7110091743161,10615.483050847462,12163.558823529416,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635]
[null,"Tech4","Gas Combined",null,0,0,0,0,0,0,0,0,0,0,0,0,5425.078125,9616.7957746478878,13392.692307692309,16119.477172312225,19250.211864406789,23895.335820895525,26965.633159268935,31688.632075471691,29163.309239472033,26634.299623115574,24101.610169491523,21565.247804265993,19025.219435736675,16620.630489335002,14213.022598870051,11802.390075376878,9388.7272155876726,6972.0283018867885,10513.683206106865,14137.384169884166,17846.015624999993,21642.598814229241,25530.299999999996,26969.113899613898,28949.133027522927,31846.449152542365,36490.676470588223,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871]
[null,"Tech5","Gas Combined CCS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil",null,0,0,0,0,0,0,0,0,0,0,0,0,-3.9565270751631727E-13,-9.6349594969069589E-14,6.7178585926409476E-14,6.7178585926409476E-14,6.7178585926409476E-14,6.7178585926409476E-14,6.7178585926409476E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1940,3880,5820,7760,9700,19180,28660,38140,47620.000000000007,57100,61440,65780,70120,74460.000000000015,78800,78800,78800,{"$f":"IF(AP80=0,0,AP253/AP80*AP209)","v":78800},78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800]
[null,"Tech8","Biomass",null,0,0,0,0,0,0,0,0,0,0,0,0,3244.4444444444443,6986.6666666666679,10800,16902.857142857141,22794.725274725271,28624.537815126048,34427.755102040806,40217.142857142855,44008.66995073892,47782.85714285713,51545.328185328181,55299.512195121948,59047.619047619046,76838.580931263859,94587.393526405445,112317.84232365146,130038.64959254948,147753.76884422111,162509.72426470587,177266.31668077898,192023.40659340657,206780.89246525234,221538.69863013699,229156.73691186216,236576.83055198973,243996.91848164279,251493.08212560383,271888.17020527855,272203.40586510266,272764.12064516131,272961.82756598241,273028.76950146625,273096.54821114376,276016.81407624634,276016.81407624634,276016.81407624634,276016.81407624634,276016.81407624634]
[null,"Tech9","Solar utility",null,0,0,0,0,0,0,0,0,0,0,0,0,1536.0413436692506,2917.2690763052215,4213.203252032522,10610.431509846829,16612.305030559481,22209.295594866468,27399.792910140168,32183.294653014796,41541.449991422203,50339.543990086742,58577.606990916407,66255.652156746612,73373.686121919585,75584.270909832718,77510.899961375035,79153.566556655642,80512.265270506075,81586.991674991688,93896.516666666677,106205.91751843377,118515.23360618464,130824.48924532183,143133.70026276278,157367.52338461537,171601.37548650347,185835.24998549462,200069.1421521036,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188]
[null,"Tech10","Solar rooftop",null,0,0,0,0,0,0,0,0,0,0,0,0,31.590008613264427,76.037483266398937,134.38482384823848,402.08490153172863,737.87769942015348,1141.6203491733149,1613.288705688376,2152.8752370117559,3423.8775661920276,4974.8789756299029,6805.8799202790215,8916.8805975060004,11307.881106787716,13219.874881000946,15273.869318913345,17469.8643197653,19807.859802210583,22287.8556998557,26499.763571703188,30935.469582167978,35594.974321661357,40478.27815477414,45585.381318818829,51546.278666666673,57765.976449047921,64244.474567256548,70981.772950377563,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327]
[null,"Tech11","Solar floating",null,0,0,0,0,0,0,0,0,0,0,0,0,75.779500430663219,219.54484605087012,432.89972899729003,1390.2844638949673,2687.5041529540822,4324.3389987281762,6300.7518549051947,8616.731133864243,11987.734717218505,15638.736885584465,19569.738338890798,23780.739380778461,28271.740164288789,31248.730586155296,34367.722029097444,37628.714338100464,41031.707388016272,44576.701076701072,50435.813187235661,56071.12243410456,61482.62972563284,66670.335622729428,71634.240490490454,77319.336410256365,82745.63299853522,87913.130103471573,92821.827615965434,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302]
[null,"Tech12","Wind onshore",null,0,0,0,0,0,0,0,0,0,0,0,0,711.11111111111109,1386.666666666667,2057.1428571428569,7974.2105263157891,13910.051813471504,19848.308823529413,25787.35042735043,31726.744186046511,41634.671742808801,50867.632978723406,59427.197152245346,67313.992551210424,74528.319838056646,74454.76171875,74386.2,74322.142335766432,74262.159010600721,74205.873287671231,76096.639059438283,77903.236079900133,79625.533054393309,81263.420068807332,82816.804407713484,84593.634355179689,86276.193803961389,87864.422971652006,89358.27074894018,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177]
[null,"Tech13","Wind offshore",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1299.0000000000002,3270.0000000000014,5913.0000000000018,9228.0000000000036,13215.000000000002,16419.600000000002,19811.400000000001,23390.400000000001,27156.600000000006,31110.000000000007,33467.600000000013,35910.400000000009,38438.400000000016,41051.600000000013,43750.000000000015,46706.400000000016,49757.60000000002,52903.600000000028,56144.400000000031,59480,59480,59480,59480,59480,59480,59480,59480,59480,59480,59480]
[null,"Tech14","Geothermal",null,0,0,0,0,0,0,0,0,0,0,0,0,3002.4691358024656,6150.5376344085989,10686,15666.519607843136,20169.656652360518,26226.450381679384,30719.484536082469,{"$f":"IF(X87=0,0,X260/X87*X216)","v":35210.15625},47313.110831234255,59428.101265822777,71550.08166969147,83676.480891719752,95805.851063829788,107555.99226804123,120709.28571428571,131997.01525054467,143286.50657229527,155443.91509433961,155867.54750705551,156724.14258911816,157423.0486435921,158279.11567164172,160865.22325581397,162468.99164345404,163989.7062094532,164057.53191489363,165188.59002770085,167948,170055.74193548388,172631.87096774194,173919.93548387097,173919.93548387097,173919.93548387097,175208,175208,179579.61290322582,179579.61290322582,181999.61290322582]
[null,"Tech15","Hydro large",null,0,0,0,0,0,0,0,0,0,0,0,0,1569.9999999999984,3020.9523809523816,4374.4444444444443,10799.40985221675,17924.871480720965,24497.543974960874,31094.152696456091,40235.495585996956,46009.46004112644,51191.832208076128,59324.437596968608,64406.439657091956,69430.663054251432,90820.816722310556,106806.08225055516,122624.85270951608,138835.14777535835,154302.20954296662,161424.98999999996,168292.59735485486,175067.5090736741,181749.57090594745,189135.39102239962,201746.01940305994,213484.70935096248,224479.06632853503,235747.97982996469,246669.98226979276,245116.93722392118,243534.93722392121,241952.93722392121,241712.9763676521,240130.9763676521,238548.9763676521,236966.9763676521,236212.26077132183,235366.0842881414,234101.33406887532]
[null,"Tech16","Hydro small",null,0,0,0,0,0,0,0,0,0,0,0,0,230.00000000000003,464.76190476190482,705.5555555555552,1418.8955665024628,2264.2332420716398,3174.7377151799674,4180.3280431432959,5413.4359208523574,6424.6208873553578,7471.078671553496,8739.2009637188185,9913.1395012246685,11150.400326030254,14406.601878643349,17581.847590933456,20951.643519194371,24545.24384140809,28302.853018609741,30732.739411764709,33248.165257757762,35857.67926325895,38561.271002766262,41400.865265025517,45416.136804615009,49546.185490730873,53797.72166066878,58224.366464549261,62793.407332653725,64376.931277607859,65958.931277607873,67540.931277607873,69193.564916751609,70775.564916751609,72357.564916751609,73939.564916751595,75565.106201155286,77185.833754672087,78784.531111552831]
[null,"Tech17","Hydrogen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300.00000000000006,500,700,899.99999999999989,1100,17160.000000000004,33220.000000000007,49280.000000000007,65340,{"$f":"IF(AR90=0,0,AR263/AR90*AR219)","v":81400},81400,81400,81400,81400,81400,81400,81400,81400,81400,81400]
[null,"Tech18","Pumped storage",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,0,{"$f":"IF(F94=0,0,F267/F94*F223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA100=0,0,AA273/AA100*AA229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR106=0,0,AR279/AR106*AR235)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15",null,0,0,0,0,{"$f":"IF(I107=0,0,I280/I107*I236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR107=0,0,AR280/AR107*AR236)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR108=0,0,AR281/AR108*AR237)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D290:D324)","v":0},{"$f":"SUM(E290:E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,30689.314322592272,77422.195549152922,108604.36463297988,148228.12712642722,197467.33321663877,237999.15655065756,273228.47118223441,312035.54732486786,396282.86178772949,440605.76751612051,488070.64674312458,532361.98120119818,576630.82941205648,646425.53803198377,712259.29707327066,776399.56524016627,841308.16265293513,906659.13724694483,966134.44245733239,1025696.8007994618,1084984.6651682905,1144254.9533473891,1205837.6890563872,1280343.6831084955,1354578.2323617523,1428071.9681766822,1505929.8130964197,{"$f":"SUM(AR290:AR324)","v":1509681.3721763992},1512134.8286707897,1515271.6724831066,1516757.4439200568,1518237.0586384153,1518304.8373480928,1522513.1677293244,1522513.1677293244,1527755.6063206238,1528530.15739096,1531284.1045285747]

{"sheet":"Cost_INPUT","index":32,"n_rows":1934,"n_cols":17,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Cost Input"]
[]
[]
[null,null,"DO NOT EDIT OR ENTER DATA HERE"]
[null,null,"Cost input data should be entered in the Cost_INPUT_S1(2,3…) sheets"]
[null,null,"Input data is pasted into this sheet using the RUN SCENARIOS macro on the scenario set up sheet"]
[]
[]
[]
[null,null,"Tech1","Coal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech1","Total","Capex",1400,null,null,"USDk/MW"]
[null,null,null,"Tech1","Total","OpexFixed",41.2,null,null,"USDk/MW/yr"]
[null,null,null,"Tech1","Total","OpexVariable",0.12,null,null,"USD/MWh"]
[null,null,"Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[null,null,"Coal","Tech1","Project planning and management","Capex",null,0.10718550063697257,150.05970089176159,"USDk/MW",0.75,0.82302463891248945,112.54477566882119,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",27.146592074811011]
[null,null,"Coal","Tech1","Civil works","Capex",null,9.3873274402849219E-2,131.42258416398892,"USDk/MW",0.75,0.82701841895905759,98.566938122991687,"D41T43: Construction",0.17943570085223248,"na",17.686427622957645]
[null,null,"Coal","Tech1","Generating unit","Capex",null,0.14264209386717988,199.69893141405183,"USDk/MW",0.4,0.66287645272507256,79.879572565620734,"D27: Electrical equipment",0.17915605424382183,"na",14.31090903553965]
[null,null,"Coal","Tech1","Mechanical equipment (ash handling, coal handling...)","Capex",null,0.40060957391197144,560.85340347676004,"USDk/MW",0.4,0.64619889974390599,224.34136139070404,"D28: Machinery and equipment, nec",0.255250375952846,"na",57.263216836750495]
[null,null,"Coal","Tech1","Electrical balance of plants","Capex",null,0.10815145633943501,151.41203887520902,"USDk/MW",0.4,0.66287645272507256,60.564815550083608,"D27: Electrical equipment",0.17915605424382183,"na",10.850553379957843]
[null,null,"Coal","Tech1","Contingency and finance","Capex",null,0.14753810084159191,206.55334117822866,"USDk/MW",0.75,0.8780192765442697,154.91500588367148,"D64T66: Financial and insurance activities",0.40735340219112987,"na",63.10515469717248]
[null,null,"Coal","Tech1","Fixed operation","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.75,0.93045819510553396,15.450000000000001,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.90016652742466874]
[null,null,"Coal","Tech1","Maintenance","OpexFixed",null,0.5,20.6,"USDk/MW/yr",0.4,0.64619889974390599,8.24,"D28: Machinery and equipment, nec",0.255250375952846,"na",2.103263097851451]
[null,null,"Coal","Tech1","Variable maintenance","OpexVariable",null,1,0.12,"USD/MWh",0.4,0.64619889974390599,4.8000000000000001E-2,"D28: Machinery and equipment, nec",0.255250375952846,"na",1.2252018045736609E-2]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,null,null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Coal","Tech1","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech1","Coal","Fuel",0.37,null,32.405405405405411,"USD/MWh",1,0.82825844505622226,32.405405405405411,"D05T06: Mining and quarrying, energy producing products",8.3336162699894745E-2,0.04,1.2962162162162165]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech1",null,"Capex",null,null,1400,"USDk/MW","Summary",0.52200890655849475,730.81246918189265,null,null,null,190.36285364718913]
[null,null,null,"Tech1",null,"OpexFixed",null,null,41.2,"USDk/MW/yr","Summary",0.57499999999999996,23.69,null,null,null,3.0034296252761199]
[null,null,null,"Tech1",null,"OpexVariable",null,null,0.12,"USD/MWh","Summary",0.4,4.8000000000000001E-2,null,null,null,1.2252018045736609E-2]
[null,null,null,"Tech1",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",1,32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech1",null,"Load factor",null,null,0.7,""]
[null,null,null,"Tech1",null,"Lifetime",null,null,30,""]
[null,null,null,"Tech1",null,"Discount rate",null,null,0.1,""]
[null,null,null,"Tech1",null,"Capital recovery factor",null,null,0.1060792482526339,""]
[null,null,null,"Tech1",null,"LCOE",null,null,63.46326378010982,""]
[]
[]
[null,null,"Tech2","Coal CCS"]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech2","Total","Capex",1950,null,null,"USDk/MW"]
[null,null,null,"Tech2","Total","OpexFixed",83,null,null,"USDk/MW/yr"]
[null,null,null,"Tech2","Total","OpexVariable",3.22,null,null,"USD/MWh"]
[null,null,"Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[null,null,null,"Tech2","Capital investment","Capex",null,1,1950,"USDk/MW",0.6,0.93045819510553396,1170,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",68.16795062050889]
[null,null,0,"Tech2","Fixed operation","OpexFixed",null,1,83,"USDk/MW/yr",0.6,0.93045819510553396,49.8,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",2.9015076417960191]
[null,null,0,"Tech2","Variable operation","OpexVariable",null,1,3.22,"USD/MWh",0.4,0.93045819510553396,1.2880000000000003,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",7.504300888821834E-2]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2",null,null,null,null,0,"",null,null,0,null,"","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech2","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech2","Coal","Fuel",0.37,null,32.405405405405411,"USD/MWh",1,0.82825844505622226,32.405405405405411,"D05T06: Mining and quarrying, energy producing products",8.3336162699894745E-2,0.04,1.2962162162162165]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech2",null,"Capex",null,null,1950,"USDk/MW","Summary",0.6,1170,null,null,null,68.16795062050889]
[null,null,null,"Tech2",null,"OpexFixed",null,null,83,"USDk/MW/yr","Summary",0.6,49.8,null,null,null,2.9015076417960191]
[null,null,null,"Tech2",null,"OpexVariable",null,null,3.22,"USD/MWh","Summary",0.40000000000000008,1.2880000000000003,null,null,null,7.504300888821834E-2]
[null,null,null,"Tech2",null,"Fuel",null,null,32.405405405405411,"USD/MWh","Summary",1,32.405405405405411,null,null,null,1.2962162162162165]
[null,null,null,"Tech2",null,"Load factor",null,null,0.7,""]
[null,null,null,"Tech2",null,"Lifetime",null,null,30,""]
[null,null,null,"Tech2",null,"Discount rate",null,null,0.1,""]
[null,null,null,"Tech2",null,"Capital recovery factor",null,null,0.1060792482526339,""]
[null,null,null,"Tech2",null,"LCOE",null,null,82.894572739494791,""]
[]
[]
[null,null,"Tech3","Gas Open"]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech3","Total","Capex",772.80000000000007,null,null,"USDk/MW"]
[null,null,null,"Tech3","Total","OpexFixed",23.2,null,null,"USDk/MW/yr"]
[null,null,null,"Tech3","Total","OpexVariable",0,null,null,"USD/MWh"]
[null,null,"Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[null,null,"OCGT","Tech3","Civil works","Capex",null,7.2674433062729069E-2,56.162801870877033,"USDk/MW",0.75,0.82701841895905759,42.122101403157771,"D41T43: Construction",0.17943570085223248,"na",7.5582087866444203]
[null,null,"OCGT","Tech3","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",35.802034188526548]
[null,null,"OCGT","Tech3","Balance of plant / Electrical equipment","Capex",null,0.23602605116792025,182.40093234256878,"USDk/MW",0.35,0.66287645272507256,63.84032631989907,"D27: Electrical equipment",0.17915605424382183,"na",11.437380965111124]
[null,null,"OCGT","Tech3","Project Planning and Management","Capex",null,0.12964767333857377,100.19172195604982,"USDk/MW",1,0.82302463891248945,100.19172195604982,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",24.166948568251197]
[null,null,"OCGT","Tech3","Contingency and finance","Capex",null,4.3083315705663018E-2,33.294786377336386,"USDk/MW",1,0.8780192765442697,33.294786377336386,"D64T66: Financial and insurance activities",0.40735340219112987,"na",13.562744506034861]
[null,null,"OCGT","Tech3","Operation ","OpexFixed",null,0.41666666666666669,9.6666666666666661,"USDk/MW/yr",1,0.93045819510553396,9.6666666666666661,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.56321098803269454]
[null,null,"OCGT","Tech3","Maintenance","OpexFixed",null,0.58333333333333337,13.533333333333333,"USDk/MW/yr",0.4,0.66287645272507256,5.413333333333334,"D27: Electrical equipment",0.17915605424382183,"na",0.96983144030655566]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech3","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech3","Natural gas","Fuel",0.33,null,89.933333333333337,"USD/MWh",1,0.82825844505622226,89.933333333333337,"D05T06: Mining and quarrying, energy producing products",8.3336162699894745E-2,"na",7.4946988988105341]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech3",null,"Capex",null,null,772.80000000000018,"USDk/MW","Summary",0.49134491610384551,379.71135116505189,null,null,null,92.527317014568155]
[null,null,null,"Tech3",null,"OpexFixed",null,null,23.2,"USDk/MW/yr","Summary",0.65,15.08,null,null,null,1.5330424283392503]
[null,null,null,"Tech3",null,"OpexVariable",null,null,0,"USD/MWh","Summary",0,0,null,null,null,0]
[null,null,null,"Tech3",null,"Fuel",null,null,89.933333333333337,"USD/MWh","Summary",1,89.933333333333337,null,null,null,7.4946988988105341]
[null,null,null,"Tech3",null,"Load factor",null,null,0.35,""]
[null,null,null,"Tech3",null,"Lifetime",null,null,25,""]
[null,null,null,"Tech3",null,"Discount rate",null,null,0.1,""]
[null,null,null,"Tech3",null,"Capital recovery factor",null,null,0.11016807219002084,""]
[null,null,null,"Tech3",null,"LCOE",null,null,125.26858649329685,""]
[]
[]
[null,null,"Tech4","Gas Combined"]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech4","Total","Capex",690,null,null,"USDk/MW"]
[null,null,null,"Tech4","Total","OpexFixed",23.5,null,null,"USDk/MW/yr"]
[null,null,null,"Tech4","Total","OpexVariable",2.2999999999999998,null,null,"USD/MWh"]
[null,null,"Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[null,null,"CCGT","Tech4","Civil works","Capex",null,0.10236022390755364,70.628554496212018,"USDk/MW",0.75,0.82701841895905759,52.971415872159014,"D41T43: Construction",0.17943570085223248,"na",9.5049631321559236]
[null,null,"CCGT","Tech4","Generating unit ","Capex",null,0.35175553795411618,242.71132118834018,"USDk/MW",0.2,0.66287645272507256,48.542264237668036,"D27: Electrical equipment",0.17915605424382183,"na",8.6966405248815875]
[null,null,"CCGT","Tech4","Electrical / I&C system","Capex",null,0.34263646505052475,236.41916088486207,"USDk/MW",0.2,0.66287645272507256,47.283832176972417,"D27: Electrical equipment",0.17915605424382183,"na",8.471184802353438]
[null,null,"CCGT","Tech4","Project Planning and Management","Capex",null,4.9503887990747675E-2,34.157682713615898,"USDk/MW",0.7,0.82302463891248945,23.910377899531127,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",5.7673514504411347]
[null,null,"CCGT","Tech4","Fees and contingency","Capex",null,0.15374388509705772,106.08328071696982,"USDk/MW",0.7,0.8780192765442697,74.258296501878874,"D64T66: Financial and insurance activities",0.40735340219112987,"na",30.249369720958036]
[null,null,"CCGT","Tech4","Operations","OpexFixed",null,0.42504458131848721,9.9885476609844499,"USDk/MW/yr",0.7,0.93045819510553396,6.9919833626891146,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.40737536462154805]
[null,null,"CCGT","Tech4","Maintenance","OpexFixed",null,0.57495541868151279,13.51145233901555,"USDk/MW/yr",0.3,0.66287645272507256,4.0534357017046645,"D27: Electrical equipment",0.17915605424382183,"na",0.72619754644844492]
[null,null,"CCGT","Tech4","Utilities","OpexVariable",null,1,2.2999999999999998,"USD/MWh",0.7,0.93045819510553396,1.6099999999999999,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",9.3803761110272901E-2]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},"na",{"$error":"#N/A"}]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech4","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech4","Natural gas","Fuel",0.56000000000000005,null,52.996428571428574,"USD/MWh",1,0.82825844505622226,52.996428571428574,"D05T06: Mining and quarrying, energy producing products",8.3336162699894745E-2,"na",4.4165189939419216]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech4",null,"Capex",null,null,690.00000000000011,"USDk/MW","Summary",0.35792200969305715,246.96618668820946,null,null,null,62.68950963079012]
[null,null,null,"Tech4",null,"OpexFixed",null,null,23.5,"USDk/MW/yr","Summary",0.47001783252739487,11.04541906439378,null,null,null,1.133572911069993]
[null,null,null,"Tech4",null,"OpexVariable",null,null,2.2999999999999998,"USD/MWh","Summary",0.7,1.6099999999999999,null,null,null,9.3803761110272901E-2]
[null,null,null,"Tech4",null,"Fuel",null,null,52.996428571428574,"USD/MWh","Summary",1,52.996428571428574,null,null,null,4.4165189939419216]
[null,null,null,"Tech4",null,"Load factor",null,null,0.35,""]
[null,null,null,"Tech4",null,"Lifetime",null,null,25,""]
[null,null,null,"Tech4",null,"Discount rate",null,null,0.1,""]
[null,null,null,"Tech4",null,"Capital recovery factor",null,null,0.11016807219002084,""]
[null,null,null,"Tech4",null,"LCOE",null,null,87.75434436109407,""]
[]
[]
[null,null,"Tech5","Gas Combined CCS"]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech5","Total","Capex",1150,null,null,"USDk/MW"]
[null,null,null,"Tech5","Total","OpexFixed",32.5,null,null,"USDk/MW/yr"]
[null,null,null,"Tech5","Total","OpexVariable",3.5,null,null,"USD/MWh"]
[null,null,"Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[null,null,"CCGT","Tech5","Capital investment","Capex",null,1,1150,"USDk/MW",0.5,0.93045819510553396,575,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",33.5013432536689]
[null,null,"CCGT","Tech5","Fixed operation","OpexFixed",null,1,32.5,"USDk/MW/yr",0.5,0.93045819510553396,16.25,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.94677709195151238]
[null,null,"CCGT","Tech5","Variable operation","OpexVariable",null,1,3.5,"USD/MWh",0.7,0.93045819510553396,2.4499999999999997,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.14274485386345875]
[null,null,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
[null,null,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
[null,null,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
[null,null,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
[null,null,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
[null,null,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
[null,null,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
[null,null,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
[null,null,"CCGT","Tech5",null,null,null,null,0,"",null,0,0,null,"","na",""]
[null,null,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"CCGT","Tech5","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech5",null,"OpexVariable",null,null,3.5,"USD/MWh","Summary",0.7,2.4499999999999997,null,null,null,0.14274485386345875]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,"OCGT","Tech6","Mechanical equipment / Generating unit ","Capex",null,0.51856852672511389,400.74975745316806,"USDk/MW",0.35,0.64619889974390599,140.26241510860882,"D28: Machinery and equipment, nec",0.255250375952846,"na",35.802034188526548]
[null,null,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"OCGT","Tech6","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech6",null,"Discount rate",null,null,0.1,""]
[]
[null,null,null,"Tech7","Total","OpexVariable",17.5,null,null,"USD/MWh"]
[null,null,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Nuclear","Tech7","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech7",null,"OpexFixed",null,null,0,"USDk/MW/yr","Summary",0,0,null,null,null,0]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,"Biomass","Tech8","O&M Fixed","OpexFixed",null,1,47.6,"USDk/MW/yr",0.9,0.93045819510553396,42.84,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",2.4959957304124796]
[null,null,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Biomass","Tech8","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech8","Solid biomass","Fuel",0.31,null,29.032258064516128,"USD/MWh",1,0.83072412488595149,29.032258064516128,"D01T02: Agriculture, hunting, forestry",0.28180830275611818,"na",8.1815313703389148]
[]
[]
[null,null,"Tech9","Solar utility"]
[null,null,"Solar PV","Tech9","Racking/Mounting","Capex",null,9.2439051375561715E-2,73.211728689444882,"USDk/MW",0.42399999999999999,0.73545452158003621,31.041772964324629,"D25: Fabricated metal products",0.16775131609978383,"na",5.2072982688361442]
[null,null,"Solar PV","Tech9","Operation","OpexFixed",null,0.55381895332390374,7.9749929278642142,"USDk/MW/yr",1,0.93045819510553396,7.9749929278642142,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.46464865308167125]
[null,null,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Solar PV","Tech9","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech9",null,"Lifetime",null,null,35,""]
[null,null,null,"Tech9",null,"LCOE",null,null,57.992217288487609,""]
[null,null,null,"Tech10","Total","OpexVariable",0,null,null,"USD/MWh"]
[null,null,"Solar PV","Tech10","Land","Capex",null,2.6067439381839233E-3,3.4409019984027789,"USDk/MW",1,0.92772917459109927,3.4409019984027789,"D68: Real estate activities",0.12145047598285008,"na",0.41789918551635752]
[null,null,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Solar PV","Tech10","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech10",null,"OpexFixed",null,null,14.399999999999999,"USDk/MW/yr","Summary",1,14.399999999999999,null,null,null,1.6157275686141688]
[null,null,null,"Tech10",null,"LCOE",null,null,95.935065168863929,""]
[]
[null,null,"Solar PV","Tech11","Inverter","Capex",null,5.9587901247599009E-2,53.092820011610726,"USDk/MW",0.4,0.66287645272507256,21.237128004644291,"D27: Electrical equipment",0.17915605424382183,"na",3.8047600567830404]
[null,null,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Solar PV","Tech11","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech11",null,"OpexFixed",null,null,16.200000000000003,"USDk/MW/yr","Summary",1,16.200000000000003,null,null,null,1.8176935146909403]
[]
[null,null,null,"Tech12","Total","OpexFixed",60,null,null,"USDk/MW/yr"]
[null,null,"Onshore_Wind","Tech12","Civil works","Capex",null,5.9313067517256748E-2,88.969601275885125,"USDk/MW",0.75,0.82701841895905759,66.727200956913848,"D41T43: Construction",0.17943570085223248,"na",11.973242069611594]
[null,null,"Onshore_Wind","Tech12","Operation ","OpexFixed",null,0.37294205291294419,22.376523174776651,"USDk/MW/yr",0.75,0.93045819510553396,16.782392381082488,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.97779597874156887]
[null,null,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Onshore_Wind","Tech12","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech12",null,"Load factor",null,null,0.34,""]
[null,null,null,"Tech12",null,"Discount rate",null,null,0.1,""]
[]
[null,null,"Offshore_Wind","Tech13","Project planning and management","Capex",null,6.5876115819223743E-2,230.5664053672831,"USDk/MW",0.75,0.82302463891248945,172.92480402546232,"D69T75: Professional, scientific and technical activities",0.24120703882953812,"na",41.710679919159958]
[null,null,"Offshore_Wind","Tech13","Contingency and Finance","Capex",null,8.2196283956279925E-2,287.68699384697976,"USDk/MW",1,0.8780192765442697,287.68699384697976,"D64T66: Financial and insurance activities",0.40735340219112987,"na",117.19027570970584]
[null,null,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Offshore_Wind","Tech13","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech13",null,"Capex",null,null,3499.9999999999995,"USDk/MW","Summary",0.33489166609688709,1172.1208313391046,null,null,null,292.82791899615864]
[null,null,null,"Tech13",null,"Fuel",null,null,0,"USD/MWh","Summary",0,0,null,null,null,0]
[null,null,null,"Tech13",null,"LCOE",null,null,107.37769881245788,""]
[null,null,"Geothermal","Tech14","Civil works","Capex",null,0.13045673591775539,521.82694367102158,"USDk/MW",0.75,0.66287645272507256,391.37020775326619,"D27: Electrical equipment",0.17915605424382183,"na",70.116342169659973]
[null,null,"Geothermal","Tech14","Maintenance","OpexFixed",null,0.5,25,"USDk/MW/yr",0.15,0.66287645272507256,3.75,"D27: Electrical equipment",0.17915605424382183,"na",0.67183520341433189]
[null,null,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Geothermal","Tech14","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech14",null,"Capex",null,null,3999.9999999999995,"USDk/MW","Summary",0.36687474389236913,1467.4989755694764,null,null,null,282.72905037699604]
[null,null,"Tech15","Hydro large"]
[null,null,null,"Tech15","Total","OpexVariable",0.65,null,null,"USD/MWh"]
[null,null,"Hydro","Tech15","Generating unit","Capex",null,0.1174714268617419,244.34056787242315,"USDk/MW",0.5,0.66287645272507256,122.17028393621158,"D27: Electrical equipment",0.17915605424382183,"na",21.887546015859037]
[null,null,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Hydro","Tech15","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech15",null,"Discount rate",null,null,0.1,""]
[null,null,"Tech16","Hydro small"]
[null,null,null,"Tech16","Total","OpexVariable",0.5,null,null,"USD/MWh"]
[null,null,"Hydro","Tech16","Electrical Balance of Plant","Capex",null,9.2157486045889012E-2,211.04064304508583,"USDk/MW",0.5,0.66287645272507256,105.52032152254291,"D27: Electrical equipment",0.17915605424382183,"na",18.904604446518221]
[null,null,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Hydro","Tech16","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech16",null,"OpexFixed",null,null,41.899999999999991,"USDk/MW/yr","Summary",0.5,20.949999999999996,null,null,null,2.9090842771209511]
[null,null,null,"Tech16",null,"Capital recovery factor",null,null,0.10085917404611996,""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech17","Capex","Capex",null,1,0,"USDk/MW",null,0.64619889974390599,0,"D28: Machinery and equipment, nec",0.255250375952846,"na",0]
[null,null,0,"Tech17",null,null,null,null,0,"",null,0,0,null,"","na",""]
[null,null,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech17","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech17",null,"Fuel",null,null,0,"USD/MWh","Summary",0,0,null,null,null,0]
[null,null,"Tech18","Pumped storage"]
[null,null,null,"Tech18","Total","Capex",860,null,null,"USDk/MW"]
[null,null,"Hydro","Tech18","Fixed Opex","OpexFixed",null,1,8,"USDk/MW/yr",0.5,0.93045819510553396,4,"D35: Electricity, gas, steam and air conditioning supply",5.8263205658554605E-2,"na",0.23305282263421842]
[null,null,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Hydro","Tech18","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech18",null,"LCOE",null,null,27.280860186209086,""]
[null,null,"Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[null,null,null,"Tech19","Storage block","Capex",null,0.42387332521315468,584.52131546894032,"USD/kW",0.2,0.66287645272507256,116.90426309378807,"D27: Electrical equipment",0.17915605424382183,"na",20.944106500164715]
[null,null,0,"Tech19",null,null,null,null,0,"",null,0,0,null,"","na",""]
[null,null,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,0,"Tech19","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech19",null,"OpexVariable",null,null,2.2999999999999998,"USD/MWh","Summary",0.2,0.45999999999999996,null,null,null,8.2411784952158035E-2]
[null,null,null,"Tech19",null,"Lifetime",null,null,20,""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech20","Total","OpexFixed",0,null,null,"USDk/MW/yr"]
[null,null,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"Other 1","Tech20","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech20",null,"OpexVariable",null,null,0,"USD/MWh","Summary",0,0,null,null,null,0]
[]
[null,null,null,"Tech21","Total","OpexVariable",1,null,null,"USD/MWh"]
[null,null,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech21","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[]
[null,null,null,"Tech21",null,"Discount rate",null,null,0.1,""]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech22","Total","OpexVariable",1,null,null,"USD/MWh"]
[null,null,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech22","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech22",null,"Fuel",null,null,0,"USD/MWh","Summary",0,0,null,null,null,0]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech23","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech23",null,"Capex",null,null,0,"USDk/MW","Summary",0,0,null,null,null,0]
[null,null,null,"Tech23",null,"Lifetime",null,null,25,""]
[null,null,"Tech24","unassigned5"]
[null,null,null,"Tech24","Total","OpexVariable",1,null,null,"USD/MWh"]
[null,null,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech24","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech24","unassigned","Fuel",1,null,0,"USD/MWh",1,0,0,null,"","na",""]
[null,null,null,"Tech24",null,"Lifetime",null,null,25,""]
[null,null,null,"Tech24",null,"LCOE",null,null,0,""]
[null,null,null,"Tech25","Total","OpexVariable",1,null,null,"USD/MWh"]
[null,null,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech25","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech25",null,"OpexFixed",null,null,0,"USDk/MW/yr","Summary",0,0,null,null,null,0]
[null,null,null,"Tech25",null,"LCOE",null,null,0,""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech26","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Tech26",null,"Load factor",null,null,0.01,""]
[null,null,"Tech27","unassigned8"]
[null,null,null,"Tech27","Total","OpexFixed",1,null,null,"USDk/MW/yr"]
[null,null,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech27","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech27",null,"Capex",null,null,0,"USDk/MW","Summary",0,0,null,null,null,0]
[null,null,null,"Tech27",null,"LCOE",null,null,0,""]
[]
[null,null,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech28","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech28",null,"Fuel",null,null,0,"USD/MWh","Summary",0,0,null,null,null,0]
[null,null,null,"Tech28",null,"LCOE",null,null,0,""]
[null,null,null,"Tech29","Total","OpexFixed",1,null,null,"USDk/MW/yr"]
[null,null,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech29","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech29",null,"Capex",null,null,0,"USDk/MW","Summary",0,0,null,null,null,0]
[]
[null,null,"Tech30","unassigned11"]
[null,null,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech30","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech30",null,"Discount rate",null,null,0.1,""]
[null,null,null,"Tech30",null,"Capital recovery factor",null,null,0.11016807219002084,""]
[null,null,null,"Tech31","Total","OpexVariable",1,null,null,"USD/MWh"]
[null,null,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech31","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech31",null,"Fuel",null,null,0,"USD/MWh","Summary",0,0,null,null,null,0]
[]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech32","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech32",null,"Capex",null,null,0,"USDk/MW","Summary",0,0,null,null,null,0]
[null,null,null,"Tech32",null,"Discount rate",null,null,0.1,""]
[null,null,"Tech33","unassigned14"]
[null,null,"Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[null,null,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech33","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,null,"Tech33","unassigned","Fuel",1,null,0,"USD/MWh",1,0,0,null,"","na",""]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech33",null,"LCOE",null,null,0,""]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech34","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Tech34",null,"OpexVariable",null,null,0,"USD/MWh","Summary",0,0,null,null,null,0]
[null,null,null,"Tech34",null,"Fuel",null,null,0,"USD/MWh","Summary",0,0,null,null,null,0]
[null,null,null,"Tech34",null,"Load factor",null,null,0.01,""]
[null,null,null,"Tech34",null,"Lifetime",null,null,25,""]
[null,null,null,"Tech34",null,"Discount rate",null,null,0.1,""]
[null,null,null,"Tech34",null,"Capital recovery factor",null,null,0.11016807219002084,""]
[null,null,null,"Tech34",null,"LCOE",null,null,0,""]
[]
[]
[null,null,"Tech35","unassigned16"]
[]
[null,null,null,"Technology","Cost Item","Cost Category","Value Input","Share Input","Value","Unit","In-country Share Manual","Sector In-country Share","In-country Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Total capex and opex input fields - leave blank if using detailed cost item inputs"]
[null,null,null,"Tech35","Total","Capex",1,null,null,"USDk/MW"]
[null,null,null,"Tech35","Total","OpexFixed",1,null,null,"USDk/MW/yr"]
[null,null,null,"Tech35","Total","OpexVariable",1,null,null,"USD/MWh"]
[null,null,"Select default technology","Detailed cost item input fields - if using total capex and opex cost inputs, data in the value input column will not be used"]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[null,null,"","Tech35","","",null,"",0,"",null,0,0,"","","na",""]
[]
[null,null,null,"Technology","Fuel","Cost Category","Average plant efficiency",null,null,null,null,"Sector In-country Share","Total Spend","Sector","Labour Share of Spend","Labour Share Override","In-country Labour Spend"]
[null,null,null,"Fuel cost inputs"]
[null,null,null,"Tech35","unassigned","Fuel",1,null,0,"USD/MWh",1,0,0,null,"","na",""]
[]
[null,null,null,"Technology",null,"Summary of costs"]
[null,null,null,"Tech35",null,"Capex",null,null,0,"USDk/MW","Summary",0,0,null,null,null,0]
[null,null,null,"Tech35",null,"OpexFixed",null,null,0,"USDk/MW/yr","Summary",0,0,null,null,null,0]
[null,null,null,"Tech35",null,"OpexVariable",null,null,0,"USD/MWh","Summary",0,0,null,null,null,0]
[null,null,null,"Tech35",null,"Fuel",null,null,0,"USD/MWh","Summary",0,0,null,null,null,0]
[null,null,null,"Tech35",null,"Load factor",null,null,0.01,""]
[null,null,null,"Tech35",null,"Lifetime",null,null,25,""]
[null,null,null,"Tech35",null,"Discount rate",null,null,0.1,""]
[null,null,null,"Tech35",null,"Capital recovery factor",null,null,0.11016807219002084,""]
[null,null,null,"Tech35",null,"LCOE",null,null,0,""]

{"sheet":"ScenarioRESULTS","index":33,"n_rows":2555,"n_cols":46,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[]
[null,null,"DO NOT EDIT OR ENTER DATA HERE"]
[null,null,"Sheet shows the results of the last scenario to be run"]
[null,null,"Individual scenario results are shown in the RESULTS_S1 (2,3…) sheets"]
[]
[]
[]
[null,"Main Results - Summary figures"]
[]
[null,null,"Direct employment",{"$f":"$F$532","v":46950711.187819071},"job years"]
[null,null,"Total employment",{"$f":"$AF$75","v":118480589.06524381},"job years"]
[null,null,"Scenario cost (investment in country + imports)",{"$f":"SUM(OFFSET($F1564,0,MATCH(Period_Start,$G$1528:$AP$1528,0),1,Period_End-Period_Start+1))/10^3","v":1186429.8215562392},"USDm"]
[null,null,"Direct investment in country",{"$f":"$K$532","v":790746.66760418622},"USDm"]
[null,null,"Total investment in country",{"$f":"$AM$75/10^3","v":1729643.98473666},"USDm"]
[null,null,"Direct value added",{"$f":"$AO$75/10^3","v":404493.12182673812},"USDm"]
[null,null,"Total value added",{"$f":"$AT$75/10^3","v":889878.35355107579},"USDm"]
[null,null,"Total electricity generation",{"$f":"$I$532","v":23923},"TWh"]
[null,null,"Total investment per MWh",{"$f":"IFERROR(D15/D19,\"na\")","v":33.053825507009414},"USD/MWh"]
[null,null,"Direct employment per USD invested in country",{"$f":"$D$12/$D$15","v":59.375161617905896},"job years per USDm"]
[null,null,"Direct employment per TWh",{"$f":"$D$12/$D$19","v":1962.5762315687443},"job years/TWh"]
[null,null,"Direct employment per year",{"$f":"D12/(Period_End-Period_Start+1)","v":1676811.1138506811},"job years"]
[null,null,"Total employment per year",{"$f":"D13/(Period_End-Period_Start+1)","v":4231449.6094729928},"job years"]
[null,null,"Direct investment in country per year",{"$f":"D15/(Period_End-Period_Start+1)","v":28240.952414435222},"USDm"]
[null,null,"Total investment per year",{"$f":"D16/(Period_End-Period_Start+1)","v":61772.999454880715},"USDm"]
[null,null,"Direct value added per year",{"$f":"D17/(Period_End-Period_Start+1)","v":14446.182922383505},"USDm"]
[null,null,"Total value added per year",{"$f":"D18/(Period_End-Period_Start+1)","v":31781.369769681278},"USDm"]
[]
[]
[null,"Main Results - Tables"]
[]
[null,null,"Headline Summary - Macroeconomic Impacts"]
[]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"Tech Ref","Technology","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($D40,TechRef_List,0))","v":"Coal"},{"$f":"SUMIFS(F$96:F$410,$B$96:$B$410,$D40,$E$96:$E$410,F$36)","v":755652.63760148012},{"$f":"SUMIFS(G$96:G$410,$B$96:$B$410,$D40,$E$96:$E$410,G$36)","v":349036.58375372563},596068.60462797782,3078411.8004588336,7585293.050221283,7681341.1066034175,null,{"$f":"SUMIFS(M$96:M$410,$B$96:$B$410,$D40,$E$96:$E$410,M$36)","v":8353406.1143565215},4754868.443993818,6110730.8349646181,201764090.29879609,143455990.75562742,78746989.171319276,null,{"$f":"SUMIFS(T$96:T$410,$B$96:$B$410,$D40,$E$96:$E$410,T$36)","v":4297681.2841671519},2336639.2979950332,3428283.9034538427,98107652.776422024,69800803.873564944,44179173.11572291,null,{"$f":"F40+I40","v":3834064.4380603135},{"$f":"G40+J40","v":7934329.6339750085},{"$f":"H40+K40","v":8277409.7112313956},{"$f":"SUM(F40:H40)","v":1700757.8259831837},{"$f":"SUM(I40:K40)","v":18345045.957283534},{"$f":"SUM(AA40:AC40)","v":20045803.783266716},null,{"$f":"M40+P40","v":210117496.41315261},{"$f":"N40+Q40","v":148210859.19962123},{"$f":"O40+R40","v":84857720.006283894},{"$f":"SUM(M40:O40)","v":19219005.393314958},{"$f":"SUM(P40:R40)","v":423967070.22574282},{"$f":"SUM(AH40:AJ40)","v":443186075.61905771},null,{"$f":"T40+W40","v":102405334.06058918},{"$f":"U40+X40","v":72137443.171559975},{"$f":"V40+Y40","v":47607457.019176751},{"$f":"SUM(T40:V40)","v":10062604.485616028},{"$f":"SUM(W40:Y40)","v":212087629.76570988},{"$f":"SUM(AO40:AQ40)","v":222150234.25132591}]
[null,null,null,"Tech2","Coal CCS",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(F41:H41)","v":0},{"$f":"SUM(I41:K41)","v":0},{"$f":"SUM(AA41:AC41)","v":0},null,0,0,0,{"$f":"SUM(M41:O41)","v":0},{"$f":"SUM(P41:R41)","v":0},{"$f":"SUM(AH41:AJ41)","v":0},null,0,0,0,{"$f":"SUM(T41:V41)","v":0},{"$f":"SUM(W41:Y41)","v":0},{"$f":"SUM(AO41:AQ41)","v":0}]
[null,null,null,"Tech3","Gas Open",91431.126300739779,45149.788517937341,70675.624060448987,1163094.8159853783,1804116.5235321524,1814381.1116583897,null,1018996.5462477931,615233.81846535392,724546.99320408003,49631909.502083331,33517249.102309383,18600534.433965228,null,490061.75500309374,302917.7283618931,406490.29734457459,25039259.857906524,16588431.62881479,10435398.730170239,null,1254525.9422861182,1849266.3120500897,1885056.7357188386,207256.53887912611,4781592.4511759207,4988848.990055047,null,50650906.048331127,34132482.920774736,19325081.427169308,2358777.3579172269,101749693.03835794,104108470.39627518,null,25529321.612909619,16891349.357176684,10841889.027514813,1199469.7807095614,52063090.216891557,53262559.997601122]
[null,null,null,"Tech4","Gas Combined",146911.44889149137,65394.529329092278,120497.01152138137,2130758.0223484011,3331843.3859219523,3337677.0689730262,null,1777228.3629034716,914664.9882163133,1235302.108025555,90810442.406069472,63105962.078037158,34216944.197651982,null,1033715.8897460474,448687.50828328665,693037.61648521875,45176498.884845257,30892351.838162269,19196623.478649393,null,2277669.4712398923,3397237.9152510446,3458174.0804944076,332802.98974196502,8800278.4772433788,9133081.4669853449,null,92587670.768972948,64020627.066253468,35452246.305677541,3927195.4591453397,188133348.68175861,192060544.14090395,null,46210214.774591304,31341039.346445557,19889661.095134612,2175441.0145145529,95265474.201656923,97440915.216171473]
[null,null,null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech6","Oil",8.7488967229529583E-12,4.3203103011912152E-12,6.7628362544858458E-12,27217.398327183841,73382.92319716535,56002.489087095644,null,9.7506132811311176E-11,5.8870729870663507E-11,6.9330730911244448E-11,1481054.4888888886,1552343.2720669331,574122.06286702666,null,4.6893217396103018E-11,2.8985707911686074E-11,3.8896399664294053E-11,355643.61802559259,791685.0908799899,322097.87665375683,null,27217.398327183848,73382.92319716535,56002.489087095651,1.9832043278630019E-11,156602.81061144482,156602.81061144485,null,1481054.4888888886,1552343.2720669331,574122.06286702678,2.2570759359321913E-10,3607519.8238228485,3607519.8238228485,null,355643.61802559264,791685.0908799899,322097.87665375689,1.1477532497208314E-10,1469426.5855593393,1469426.5855593395]
[null,null,null,"Tech7","Nuclear",374745.77269642014,191145.7286896368,295859.7216530962,308982.90476395906,371134.74223657476,390770.1619860098,null,4300000,2641070.4052979248,3033072.2166754529,9800005.8823529407,6421336.3704289068,4006067.8581157196,null,2041482.0235318632,1292351.6013564714,1701634.8681150384,4840515.114112718,3197752.5199820562,2247511.52113239,null,683728.6774603792,562280.47092621156,686629.88363910606,861751.22303915303,1070887.8089865437,1932639.0320256967,null,14100005.882352941,9062406.7757268324,7039140.0747911725,9974142.6219733767,20227410.110897567,30201552.732870944,null,6881997.1376445815,4490104.1213385276,3949146.3892474286,5035468.493003373,10285779.155227166,15321247.648230538]
[null,null,null,"Tech8","Biomass",2870849.8882561638,1337918.2270463305,2226346.7507270863,16341401.475800971,3732220.1736210226,7056136.6241850965,null,30456175.601669848,18025227.336485662,22823892.473723367,110327379.86437848,52171836.071962796,72337565.358004674,null,14797032.525277331,8872746.0131209549,12804815.871468537,74357303.733709842,26022607.762037009,40583314.439724244,null,19212251.364057135,5070138.4006673526,9282483.3749121837,6435114.8660295801,27129758.27360709,33564873.139636666,null,140783555.46604833,70197063.408448458,95161457.831728041,71305295.411878884,234836781.29434597,306142076.7062248,null,89154336.258987173,34895353.775157966,53388130.311192781,36474594.409866825,140963225.93547109,177437820.34533793]
[null,null,null,"Tech9","Solar utility",3262681.7536621988,1653315.5504020099,2653701.652451437,576575.9883968652,656092.94981829368,668895.91565703438,null,41477135.54950358,23488884.911661997,27205016.987184599,13948609.100000005,14806184.019489771,6857336.3291603178,null,22444313.81409803,11580495.796444654,15262744.236204494,4580604.8583167717,6244194.7228371566,3847149.6115187188,null,3839257.7420590641,2309408.5002203034,3322597.5681084711,7569698.9565156456,1901564.8538721933,9471263.8103878386,null,55425744.649503589,38295068.93115177,34062353.316344917,92171037.448350176,35612129.448650092,127783166.89700028,null,27024918.672414802,17824690.519281812,19109893.847723212,49287553.846747175,14671949.192672648,63959503.03941983]
[null,null,null,"Tech10","Solar rooftop",1894984.7290904091,960255.384045001,1541285.5088648971,151883.44459084477,172830.05049731705,176202.64767739316,null,24090163.983814616,13642482.34171173,15800833.681524156,3674386.1000000024,3900291.1591561735,1806380.9165669219,null,13035789.311933054,6726019.9879826661,8864691.5130952951,1206637.2138130688,1644865.2428926553,1013428.145834611,null,2046868.1736812538,1133085.4345423181,1717488.1565422902,4396525.6220003068,500916.14276555495,4897441.7647658624,null,27764550.083814617,17542773.500867903,17607214.598091077,53533480.007050499,9381058.1757230982,62914538.182773605,null,14242426.525746122,8370885.2308753217,9878119.6589299068,28626500.813011013,3864930.6025403347,32491431.41555135]
[null,null,null,"Tech11","Solar floating",{"$f":"SUMIFS(F$96:F$410,$B$96:$B$410,$D50,$E$96:$E$410,F$36)","v":1740982.8208180922},882217.20289159438,1416028.0828213659,358150.33376068412,407543.69533979573,415496.4831432231,null,{"$f":"SUMIFS(M$96:M$410,$B$96:$B$410,$D50,$E$96:$E$410,M$36)","v":22132400.859316375},12533783.003958516,14516729.11757011,8664424.3000000026,9197122.0706685949,4259555.2787875794,null,{"$f":"SUMIFS(T$96:T$410,$B$96:$B$410,$D50,$E$96:$E$410,T$36)","v":11976394.795948125},6179408.7687332816,8144274.4098306336,2845323.4124324191,3878691.5672102403,2389724.7632940221,null,2099133.1545787761,1289760.8982313902,1831524.5659645889,4039228.1065310524,1181190.512243703,5220418.6187747549,null,30796825.159316376,21730905.074627109,18776284.396357689,49182912.980844997,22121101.649456177,71304014.630301178,null,14821718.208380545,10058100.335943522,10533999.173124656,26300077.974512041,9113739.742936682,35413817.717448726]
[null,null,null,"Tech12","Wind onshore",908864.25569936668,519653.03383001842,748560.05435986235,312279.08125584765,415391.3168071626,420071.81392106885,null,11944647.118113386,7639293.6619089209,7674031.0938780485,9689361.9242885597,10103857.587446077,4306460.3072478408,null,6025567.502988033,3718437.3081846372,4305337.2803154606,3706968.4285700792,4205463.7579649678,2416039.742370056,null,1221143.3369552144,935044.35063718096,1168631.8682809311,2177077.3438892476,1147742.2119840791,3324819.555873327,null,21634009.042401947,17743151.249354996,11980491.401125889,27257971.873900358,24099679.818982475,51357651.692882836,null,9732535.9315581117,7923901.0661496054,6721377.0226855166,14049342.09148813,10328471.928905103,24377814.020393234]
[null,null,null,"Tech13","Wind offshore",1348275.0733300773,605752.72403154068,1089320.1213903285,132483.79478740314,169040.60202031719,167545.37233402577,null,16056776.605518753,8818502.8296460938,11167409.260015976,3606650.3592496021,4017483.8514919598,1717628.9189331734,null,9050671.7146920934,4360883.7673894111,6265216.1326323291,1153599.2572232026,1675791.5925215827,963635.89461218996,null,1480758.8681174805,774793.3260518579,1256865.4937243543,3043347.9187519467,469069.7691417461,3512417.6878936924,null,19663426.964768354,12835986.681138054,12885038.178949149,36042688.695180818,9341763.1296747345,45384451.824855559,null,10204270.971915295,6036675.3599109938,7228852.0272445194,19676771.614713833,3793026.7443569754,23469798.359070808]
[null,null,null,"Tech14","Geothermal",1909151.2567565111,1126902.0124625573,1534176.3815822271,161923.17102347512,289282.36666699167,267392.62272781361,null,25826899.689528316,16683861.75532838,15727952.870559432,6223858.0000000009,7692607.1517777806,2741235.3746842807,null,11808088.563772222,7944490.5596606089,8823803.4232989997,1866988.8485966565,3137951.2568569174,1537906.5719661661,null,2071074.4277799861,1416184.379129549,1801569.0043100407,4570229.6508012954,718598.1604182804,5288827.8112195758,null,32050757.689528316,24376468.907106161,18469188.245243713,58238714.315416127,16657700.526462063,74896414.841878191,null,13675077.412368879,11082441.816517526,10361709.995265165,28576382.54673183,6542846.6774197407,35119229.224151567]
[null,null,null,"Tech15","Hydro large",4304842.2507670484,2561637.9815140278,3483537.4149645013,685551.50849325233,598814.07930839912,658025.70055972214,null,55384095.716593839,35804900.679220349,35712264.211033672,12603673.976851851,11503899.099535543,6745897.8838838702,null,27375891.63679586,17559216.157703541,20035538.114368014,4444231.5809128461,5034906.5675217444,3784629.6546616456,null,4990393.7592603005,3160452.0608224268,4141563.1155242235,10350017.647245577,1942391.2883613738,12292408.935606951,null,67987769.693445683,47308799.778755888,42458162.094917543,126901260.60684785,30853470.960271265,157754731.56711912,null,31820123.217708707,22594122.725225285,23820167.769029658,64970645.908867411,13263767.803096237,78234413.711963654]
[null,null,null,"Tech16","Hydro small",1279993.6848027147,761672.61146549298,1035788.4522096098,140852.28472335258,123031.35526676332,135196.87752453366,null,16467802.680369435,10646161.713875661,10618617.360946061,2589530.1134259254,2363572.1770313168,1386001.0775030258,null,8139896.0449011698,5221024.2519203909,5957329.1572869085,913104.50674533495,1034463.6174205586,777583.78048422397,null,1420845.9695260674,884703.96673225635,1170985.3297341433,3077454.7484778175,399080.51751464955,3476535.2659924668,null,19057332.793795362,13009733.890906978,12004618.438449087,37732581.755191155,6339103.3679602677,44071685.123151429,null,9053000.5516465046,6255487.8693409497,6734912.9377711322,19318249.454108469,2725151.9046501173,22043401.358758584]
[null,null,null,"Tech17","Hydrogen",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech18","Pumped storage",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech19","Batteries",489262.35544853169,277112.05860781833,391303.53427930229,2516.108981372262,7774.0581732488326,6638.2766581572714,null,6476839.8287466541,3916058.2440190609,4011535.8436694508,168722.63111850209,229880.22968337964,68053.780304944987,null,3335066.1147020501,1923799.2209848047,2250579.2076930404,47136.757549634196,91979.363038940122,38179.996123160592,null,491778.46442990395,284886.11678106716,397941.81093745958,1157677.9483356522,16928.443812778365,1174606.3921484307,null,6645562.4598651566,4145938.4737024405,4079589.6239743959,14404433.916435167,466656.64110682672,14871090.557541993,null,3382202.8722516843,2015778.5840237448,2288759.2038162011,7509444.5433798954,177296.11671173491,7686740.6600916311]
[null,null,null,"Tech20","unassigned1",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech21","unassigned2",{"$f":"SUMIFS(F$96:F$410,$B$96:$B$410,$D60,$E$96:$E$410,F$36)","v":0},0,0,0,0,0,null,{"$f":"SUMIFS(M$96:M$410,$B$96:$B$410,$D60,$E$96:$E$410,M$36)","v":0},0,0,0,0,0,null,{"$f":"SUMIFS(T$96:T$410,$B$96:$B$410,$D60,$E$96:$E$410,T$36)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"Total",{"$f":"SUM(F40:F74)","v":21378629.054121245},{"$f":"SUM(G40:G74)","v":11337163.416586785},17203148.915513519,{"$f":"SUM(I40:I74)","v":25572082.133697823},{"$f":"SUM(J40:J74)","v":19737791.272628438},{"$f":"SUM(K40:K74)","v":23251774.272696007},null,{"$f":"SUM(M40:M74)","v":265762568.65668258},{"$f":"SUM(N40:N74)","v":160124994.13378978},176361935.05297455,{"$f":"SUM(P40:P74)","v":524984098.94750357},{"$f":"SUM(Q40:Q74)","v":364039614.99671328},238370772.94899586,null,{"$f":"SUM(T40:T74)","v":135851652.97755611},{"$f":"SUM(U40:U74)","v":78467117.968121618},98943776.031592399,{"$f":"SUM(W40:W74)","v":268641468.84918201},{"$f":"SUM(X40:X74)","v":174241940.4017058},133732397.32291774,null,{"$f":"SUM(AA40:AA74)","v":46950711.187819071},{"$f":"SUM(AB40:AB74)","v":31074954.689215221},{"$f":"SUM(AC40:AC74)","v":40454923.188209534},{"$f":"SUM(AD40:AD74)","v":49918941.386221558},{"$f":"SUM(AE40:AE74)","v":68561647.679022253},{"$f":"SUM(AF40:AF74)","v":118480589.06524381},null,{"$f":"SUM(AH40:AH74)","v":790746667.6041863},{"$f":"SUM(AI40:AI74)","v":524164609.13050294},414732708.00197047,{"$f":"SUM(AK40:AK74)","v":602249497.84344697},{"$f":"SUM(AL40:AL74)","v":1127394486.8932128},1729643984.73666,null,{"$f":"SUM(AO40:AO74)","v":404493121.82673812},{"$f":"SUM(AP40:AP74)","v":252709058.36982742},232676173.35451016,{"$f":"SUM(AR40:AR74)","v":313262546.97727013},{"$f":"SUM(AS40:AS74)","v":576615806.57380569},889878353.55107582]
[]
[]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"SectorID","Sectors","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E81,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUMIFS(F$96:F$410,$E$96:$E$410,$E81)","v":4482476.7935934924},202435.47198813962,129572.07269144096,0,896522.41359450645,175129.59988097849,null,{"$f":"SUMIFS(M$96:M$410,$E$96:$E$410,$E81)","v":63261179.773542374},2856971.1290612388,1828650.2221002036,0,12652617.780078923,2471603.4486945854,null,{"$f":"SUMIFS(T$96:T$410,$E$96:$E$410,$E81)","v":26872466.767825376},1213601.485099772,776785.10737980413,0,5374655.5476565398,1049902.6697896926,null,{"$f":"F81+I81","v":4482476.7935934924},1098957.8855826461,304701.67257241945,{"$f":"SUM($F81:$H81)","v":4814484.3382730726},{"$f":"SUM($I81:$K81)","v":1071652.0134754849},{"$f":"SUM(AA81:AC81)","v":5886136.3517485578},null,{"$f":"M81+P81","v":63261179.773542374},15509588.909140162,4300253.6707947887,{"$f":"SUM($F81:$H81)","v":4814484.3382730726},{"$f":"SUM($I81:$K81)","v":1071652.0134754849},{"$f":"SUM(AH81:AJ81)","v":83071022.353477329},null,{"$f":"T81+W81","v":26872466.767825376},6588257.0327563118,1826687.7771694968,{"$f":"SUM($F81:$H81)","v":4814484.3382730726},{"$f":"SUM($I81:$K81)","v":1071652.0134754849},{"$f":"SUM(AO81:AQ81)","v":35287411.577751182}]
[null,null,null,2,"Manufacturing",9358814.128297478,6600178.2047844911,5514182.0175878806,3534550.8399948189,7664504.5509641357,7452967.837527181,null,115477358.71239907,91103944.156938806,56674648.66581738,44991857.658060059,121751551.11019875,76601449.201755166,null,41208559.822608478,36097251.335316874,27399648.453433514,16198938.069827192,46064009.486746497,37033361.98037225,null,12893364.968292296,14264682.755748626,12967149.855115062,{"$f":"SUM($F82:$H82)","v":21473174.35066985},18652023.228486136,{"$f":"SUM(AA82:AC82)","v":40125197.579155982},null,160469216.37045914,212855495.26713756,133276097.86757255,{"$f":"SUM($F82:$H82)","v":21473174.35066985},18652023.228486136,{"$f":"SUM(AH82:AJ82)","v":506600809.50516927},null,57407497.89243567,82161260.822063372,64433010.433805764,{"$f":"SUM($F82:$H82)","v":21473174.35066985},18652023.228486136,{"$f":"SUM(AO82:AQ82)","v":204001769.14830482}]
[null,null,null,3,"Utilities",14199.408029552696,194114.74620253363,985744.29357484973,1059850.4151647978,1083361.2107795004,1332331.8839687195,null,952169.20284776005,9381648.5564385615,29974772.323457047,71070351.865726545,63218297.077040493,40513899.133429281,null,266011.5514043899,2771270.3456668258,10026152.872524474,19855225.838133465,18075202.824794736,13551347.172566315,null,1074049.8231943506,1277475.956982034,2318076.1775435694,1194058.447806936,3475543.509913018,4669601.9577199537,null,72022521.068574309,72599945.633479059,70488671.456886321,1194058.447806936,3475543.509913018,215111138.15893969,null,20121237.389537856,20846473.170461562,23577500.045090787,1194058.447806936,3475543.509913018,64545210.605090208]
[null,null,null,4,"Mining and extraction",0,941978.49905710865,229573.87758069875,5048918.5255301176,2943687.3059127769,310292.02889711794,null,0,19303410.136877328,7362679.5555967009,314951508.44268107,94459448.912805125,9951396.9163253978,null,0,12304160.836242026,4093545.61498112,162423948.93468118,52871562.876334064,5532835.8245327724,null,5048918.5255301176,3885665.8049698854,539865.90647781664,1171552.3766378073,8302897.8603400122,9474450.2369778194,null,314951508.44268107,113762859.04968245,17314076.4719221,1171552.3766378073,8302897.8603400122,446028443.96428561,null,162423948.93468118,65175723.712576091,9626381.4395138919,1171552.3766378073,8302897.8603400122,237226054.08677116]
[null,null,null,5,"Professional services",7423139.5695180213,1168413.5025777388,942061.36381219723,0,3034895.7526886566,1273290.040675991,null,84253995.409964696,11924936.18781973,9421761.4646445047,0,27885730.73272207,12734451.808967566,null,66217589.76251933,9326293.0397975314,7905544.4698182503,0,23311284.498285405,10685133.077538498,null,7423139.5695180213,4203309.2552663954,2215351.4044881882,9533614.4359079562,4308185.7933646478,13841800.229272604,null,84253995.409964696,39810666.920541801,22156213.273612071,9533614.4359079562,4308185.7933646478,146220875.60411859,null,66217589.76251933,32637577.538082935,18590677.547356747,9533614.4359079562,4308185.7933646478,117445844.84795901]
[null,null,null,6,"Other",99999.154682699431,2230042.9919767701,9402015.2902664542,15928762.353008088,4114820.0386888655,12707762.881746022,null,1817865.5579286995,25554083.966654114,71099422.82135874,93970380.981035948,44071969.383867808,96097972.439823851,null,1287025.0731985474,16754540.925998608,48742099.513455227,70163356.006540149,28545225.167888574,65879816.598118186,null,16028761.507690787,6344863.0306656361,22109778.172012478,11732057.436925923,32751345.273442976,44483402.710368901,null,95788246.538964644,69626053.350521922,167197395.26118261,11732057.436925923,32751345.273442976,332611695.15066916,null,71450381.079738691,45299766.09388718,114621916.11157341,11732057.436925923,32751345.273442976,231372063.28519928]
[null,null,null,null,"TOTAL",{"$f":"SUM(F81:F86)","v":21378629.054121245},11337163.416586781,17203148.915513523,25572082.133697823,19737791.272628441,23251774.272696011,null,{"$f":"SUM(M81:M86)","v":265762568.65668258},160124994.13378978,176361935.05297458,524984098.94750363,364039614.99671316,238370772.94899583,null,{"$f":"SUM(T81:T86)","v":135851652.97755611},78467117.968121633,98943776.031592399,268641468.84918201,174241940.40170583,133732397.32291771,null,{"$f":"SUM(AA81:AA86)","v":46950711.187819064},31074954.689215221,40454923.188209534,49918941.38622155,68561647.679022282,118480589.06524381,null,{"$f":"SUM(AH81:AH86)","v":790746667.60418618},524164609.13050294,414732708.00197041,49918941.38622155,68561647.679022282,1729643984.7366598,null,{"$f":"SUM(AO81:AO86)","v":404493121.82673806},252709058.36982745,232676173.35451013,49918941.38622155,68561647.679022282,889878353.5510757]
[]
[]
[null,null,"Macroeconomic Impacts by Technology and Sector"]
[]
[null,null,null,null,null,"Employment","Employment","Employment","Employment","Employment","Employment",null,"Output","Output","Output","Output","Output","Output",null,"Value Added","Value Added","Value Added","Value Added","Value Added","Value Added"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,"Tech Ref","Technology","SectorID","Sectors","jobs","jobs","jobs","jobs","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($B96,TechRef_List,0))","v":"Coal"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E96,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":79830.651931314846},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5077.2032301697627},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4489.5178753172495},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":424445.59409787395},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":57854.948133073834},null,{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1126649.719745094},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":71654.551954320166},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":63360.55053601088},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5990199.2288481798},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":816506.68663054984},null,{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":478585.0858490002},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":30437.85419508093},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":26914.678081646704},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2544553.0779873119},{"$f":"SUM(IF(($D96=Sectoral_IMPACTS!$B$14:$B$1986)*($B96=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":346840.65141894872}]
[null,"Tech1","Coal",2,"Manufacturing",{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":389848.44368913455},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":206172.77962734766},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":191059.83427977446},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":913693.31469021144},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2930843.9869279824},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2462125.5799741955},null,{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4169610.7262211153},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2766984.3636011374},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1963709.02291909},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8650738.1193759982},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":49176405.765210509},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":25305675.759538997},null,{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1293941.7558388636},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1101807.3009143206},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":949365.15989856119},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2257224.6431652699},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":17863433.675870575},{"$f":"SUM(IF(($D97=Sectoral_IMPACTS!$B$14:$B$1986)*($B97=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":12234158.234952379}]
[null,"Tech1","Coal",3,"Utilities",{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6803.1477349912093},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":34154.864814388151},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":236007.13457042721},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":266627.43476936221},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":440142.56924835872},null,{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":287566.69354727637},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1038590.1325757971},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":15825922.089329995},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":15995795.005980935},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":13383971.268284287},null,{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":87522.56315692779},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":347394.24635934795},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4421355.0226122802},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4544075.924302916},{"$f":"SUM(IF(($D98=Sectoral_IMPACTS!$B$14:$B$1986)*($B98=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4476756.004324411}]
[null,"Tech1","Coal",4,"Mining and extraction",{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":22879.512573641325},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7954.4612175716065},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1928711.3511981952},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1384469.8617508477},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":102506.53944364371},null,{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":473473.86704503803},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":255108.0706550091},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":177287430.0900901},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":43809602.42016799},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3287494.249041406},null,{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":300738.74408994912},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":141836.47625711077},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":91429073.110644475},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":24645110.080314387},{"$f":"SUM(IF(($D99=Sectoral_IMPACTS!$B$14:$B$1986)*($B99=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1827800.2683424463}]
[null,"Tech1","Coal",5,"Professional services",{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":285973.54198103072},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":38425.298692222845},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":32641.303365983465},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1290720.6527379591},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":420637.79801777634},null,{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3057145.6683903122},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":382591.07510853419},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":326452.80448068841},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11781610.358719926},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4206890.4937352566},null,{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2525154.4424792882},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":303938.18943255278},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":273917.69286491291},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9778769.5777988825},{"$f":"SUM(IF(($D100=Sectoral_IMPACTS!$B$14:$B$1986)*($B100=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3529887.6969747804}]
[null,"Tech1","Coal",6,"Other",{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":69678.64189535279},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":325768.62307494285},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1288185.519937257},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4198073.6717863698},null,{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":772597.89273751213},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2463510.2537980233},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16702377.976699861},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":31746450.714088775},null,{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":512194.6462062021},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1688855.6499922636},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10424861.537290867},{"$f":"SUM(IF(($D101=Sectoral_IMPACTS!$B$14:$B$1986)*($B101=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":21763730.259709943}]
[null,"Tech1","Coal",null,"TOTAL",{"$f":"SUM(F96:F101)","v":755652.63760148012},349036.58375372563,596068.60462797782,3078411.8004588336,7585293.050221283,7681341.1066034175,null,{"$f":"SUM(M96:M101)","v":8353406.1143565215},4754868.443993818,6110730.8349646181,201764090.29879609,143455990.75562742,78746989.171319276,null,{"$f":"SUM(T96:T101)","v":4297681.2841671519},2336639.2979950332,3428283.9034538427,98107652.776422024,69800803.873564944,44179173.11572291]
[]
[]
[null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($B105,TechRef_List,0))","v":"Coal CCS"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E105,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D105=Sectoral_IMPACTS!$B$14:$B$1986)*($B105=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech2","Coal CCS",2,"Manufacturing",{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D106=Sectoral_IMPACTS!$B$14:$B$1986)*($B106=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech2","Coal CCS",3,"Utilities",{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D107=Sectoral_IMPACTS!$B$14:$B$1986)*($B107=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech2","Coal CCS",4,"Mining and extraction",{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D108=Sectoral_IMPACTS!$B$14:$B$1986)*($B108=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech2","Coal CCS",5,"Professional services",{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D109=Sectoral_IMPACTS!$B$14:$B$1986)*($B109=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech2","Coal CCS",6,"Other",{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D110=Sectoral_IMPACTS!$B$14:$B$1986)*($B110=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech2","Coal CCS",null,"TOTAL",{"$f":"SUM(F105:F110)","v":0},0,0,0,0,0,null,{"$f":"SUM(M105:M110)","v":0},0,0,0,0,0,null,{"$f":"SUM(T105:T110)","v":0},0,0,0,0,0]
[]
[]
[null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($B114,TechRef_List,0))","v":"Gas Open"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E114,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8009.5833294968579},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":586.62286677602197},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":532.32039920408624},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":109824.04197081072},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":13665.702857328455},null,{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":113039.22234302595},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8279.006527692065},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7512.635987163012},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1549946.331568802},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":192864.01804128732},null,{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":48017.484921206247},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3516.8064930565956},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3191.2629771764118},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":658395.58218949102},{"$f":"SUM(IF(($D114=Sectoral_IMPACTS!$B$14:$B$1986)*($B114=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":81925.944695886516}]
[null,"Tech3","Gas Open",2,"Manufacturing",{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":52457.13118590854},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":26445.209662624919},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":22653.890702793804},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":75208.086399186912},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":684704.79950153199},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":581569.55729980441},null,{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":547731.81775372254},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":352144.46937066939},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":232836.21984177717},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1014500.2486111112},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11740062.712294474},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5977359.8748775963},null,{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":164900.44723783931},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":140507.27377646344},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":112565.86006396987},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":394877.82788921776},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4235033.4979053298},{"$f":"SUM(IF(($D115=Sectoral_IMPACTS!$B$14:$B$1986)*($B115=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2889785.1703858175}]
[null,"Tech3","Gas Open",3,"Utilities",{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":913.90936397608118},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4049.7291196266619},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":27015.949725689985},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":43448.882434426116},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":103964.44487987863},null,{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":38038.750205592514},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":123145.23058739469},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1811607.586805556},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2517933.484298246},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3161378.245170976},null,{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11622.205559255875},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":41190.401517254919},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":506116.50036654255},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":718887.63539190916},{"$f":"SUM(IF(($D116=Sectoral_IMPACTS!$B$14:$B$1986)*($B116=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1057437.9425445371}]
[null,"Tech3","Gas Open",4,"Mining and extraction",{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2829.9512130462749},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":943.15739203776252},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1060870.7798605014},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":343491.45091901801},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":24212.689738270485},null,{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":59035.89124914557},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":30248.065334111703},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":46805801.666666664},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10779276.639503963},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":776526.83136523317},null,{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":37411.861733356964},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16817.496167681627},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":24138265.529650763},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6080593.1654190924},{"$f":"SUM(IF(($D117=Sectoral_IMPACTS!$B$14:$B$1986)*($B117=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":431737.92658598418}]
[null,"Tech3","Gas Open",5,"Professional services",{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":30964.411785334381},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4886.2681302213668},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3870.2667237056357},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":312818.76778886659},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":99357.295162550727},null,{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":358225.50615104468},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":50188.834581872288},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":38707.382847912908},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2854784.9933370762},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":993694.01055327535},null,{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":277143.82284404821},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":38963.970457351228},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":32478.314969312552},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2367188.5625778153},{"$f":"SUM(IF(($D118=Sectoral_IMPACTS!$B$14:$B$1986)*($B118=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":833781.68926264241}]
[null,"Tech3","Gas Open",6,"Other",{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9487.8272812926825},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":38626.259723081028},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":309828.58091749897},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":991611.42172055703},null,{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":107546.8665303821},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":292097.4586057206},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4075244.9413068229},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7498711.4539568573},null,{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":70895.610342409025},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":200246.9616491792},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2528333.1853311532},{"$f":"SUM(IF(($D119=Sectoral_IMPACTS!$B$14:$B$1986)*($B119=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5140730.0566953709}]
[null,"Tech3","Gas Open",null,"TOTAL",{"$f":"SUM(F114:F119)","v":91431.126300739779},45149.788517937341,70675.624060448987,1163094.8159853783,1804116.5235321524,1814381.1116583897,null,{"$f":"SUM(M114:M119)","v":1018996.5462477931},615233.81846535392,724546.99320408003,49631909.502083331,33517249.102309383,18600534.433965228,null,{"$f":"SUM(T114:T119)","v":490061.75500309374},302917.7283618931,406490.29734457459,25039259.857906524,16588431.62881479,10435398.730170239]
[]
[]
[null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($B123,TechRef_List,0))","v":"Gas Combined"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E123,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":27010.217651793319},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1268.5792877909143},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":907.5691672860147},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":196196.59674361866},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":25138.986933464173},null,{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":381195.11004155868},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":17903.455182775739},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":12808.520577432238},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2768921.9039113326},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":354786.43726511905},null,{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":161926.36563716934},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7605.1380348996581},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5440.8808813585883},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1176199.4024126704},{"$f":"SUM(IF(($D123=Sectoral_IMPACTS!$B$14:$B$1986)*($B123=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":150708.32980369835}]
[null,"Tech4","Gas Combined",2,"Manufacturing",{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":51121.30330706008},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":38747.119237601779},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":38623.30421990926},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":169029.09609623754},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1263759.0459169396},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1069836.6307606376},null,{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":689587.74777305289},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":537979.20756847912},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":396969.52149829053},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2280074.7661889493},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":21584847.053456213},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10995758.751667768},null,{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":268410.88738266332},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":214163.48046155775},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":191916.94332180492},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":887482.2577227779},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7808072.3660012726},{"$f":"SUM(IF(($D124=Sectoral_IMPACTS!$B$14:$B$1986)*($B124=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5315955.7468271516}]
[null,"Tech4","Gas Combined",3,"Utilities",{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":984.05176299878576},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6904.5058020111319},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":86260.940427348891},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":103792.33675576418},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":191249.64509077955},null,{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":48572.707965840287},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":209954.03247095426},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5784396.8363091182},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6238934.0846251911},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5815569.6217609271},null,{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":14269.981974107679},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":70226.762793772476},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1616011.4943470343},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1771145.5143638612},{"$f":"SUM(IF(($D125=Sectoral_IMPACTS!$B$14:$B$1986)*($B125=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1945228.7890425464}]
[null,"Tech4","Gas Combined",4,"Mining and extraction",{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4989.7474752877752},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1608.0175965287176},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1875467.9858248145},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":628027.00034348923},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":44540.884381075528},null,{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":101552.58905419946},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":51570.842500754603},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":82745970.803571403},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":19843487.995071441},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1428473.7544038049},null,{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":64867.333070537723},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":28672.65845073669},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":42673005.132775441},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11170061.660844902},{"$f":"SUM(IF(($D126=Sectoral_IMPACTS!$B$14:$B$1986)*($B126=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":794211.18755743699}]
[null,"Tech4","Gas Combined",5,"Professional services",{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":68779.927932637976},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7370.7340102908038},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6598.5349290768463},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":576631.93162343954},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":182774.48082344665},null,{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":706445.50508885982},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":72886.879193308123},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":65993.389078506691},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5264149.0476633515},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1827967.5043398268},null,{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":603378.63672621478},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":58558.010996795587},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":55373.262635856561},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4368113.8972869422},{"$f":"SUM(IF(($D127=Sectoral_IMPACTS!$B$14:$B$1986)*($B127=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1533797.9473551067}]
[null,"Tech4","Gas Combined",6,"Other",{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":12034.297555122219},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":65855.079806569396},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":563436.47453870159},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1824136.4409836228},null,{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":135770.14925171059},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":498005.80189961666},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7405621.9933096245},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":13794388.128214534},null,{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":89223.563745388223},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":341407.10840168945},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4598758.9972526254},{"$f":"SUM(IF(($D128=Sectoral_IMPACTS!$B$14:$B$1986)*($B128=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9456721.4780634549}]
[null,"Tech4","Gas Combined",null,"TOTAL",{"$f":"SUM(F123:F128)","v":146911.44889149137},65394.529329092278,120497.01152138137,2130758.0223484011,3331843.3859219523,3337677.0689730262,null,{"$f":"SUM(M123:M128)","v":1777228.3629034716},914664.9882163133,1235302.108025555,90810442.406069472,63105962.078037158,34216944.197651982,null,{"$f":"SUM(T123:T128)","v":1033715.8897460474},448687.50828328665,693037.61648521875,45176498.884845257,30892351.838162269,19196623.478649393]
[]
[]
[null,"Tech5",{"$f":"INDEX(TechName_List,MATCH($B132,TechRef_List,0))","v":"Gas Combined CCS"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E132,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D132=Sectoral_IMPACTS!$B$14:$B$1986)*($B132=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech5","Gas Combined CCS",2,"Manufacturing",{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D133=Sectoral_IMPACTS!$B$14:$B$1986)*($B133=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech5","Gas Combined CCS",3,"Utilities",{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D134=Sectoral_IMPACTS!$B$14:$B$1986)*($B134=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech5","Gas Combined CCS",4,"Mining and extraction",{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D135=Sectoral_IMPACTS!$B$14:$B$1986)*($B135=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech5","Gas Combined CCS",5,"Professional services",{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D136=Sectoral_IMPACTS!$B$14:$B$1986)*($B136=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech5","Gas Combined CCS",6,"Other",{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D137=Sectoral_IMPACTS!$B$14:$B$1986)*($B137=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech5","Gas Combined CCS",null,"TOTAL",{"$f":"SUM(F132:F137)","v":0},0,0,0,0,0,null,{"$f":"SUM(M132:M137)","v":0},0,0,0,0,0,null,{"$f":"SUM(T132:T137)","v":0},0,0,0,0,0]
[]
[]
[null,"Tech6",{"$f":"INDEX(TechName_List,MATCH($B141,TechRef_List,0))","v":"Oil"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E141,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7.6642408530722328E-13},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5.6132994138829567E-14},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5.0936878769697078E-14},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2318.3382216696004},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":421.80409078196192},null,{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1.0816540514540817E-11},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7.9220475575444441E-13},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7.1887199718655526E-13},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":32718.699453509213},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5952.9197015165155},null,{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4.5947155358205979E-12},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.3651753015880337E-13},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.0536679720278068E-13},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":13898.447150342468},{"$f":"SUM(IF(($D141=Sectoral_IMPACTS!$B$14:$B$1986)*($B141=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2528.7172547711384}]
[null,"Tech6","Oil",2,"Manufacturing",{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5.0195381124184536E-12},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2.530499377139042E-12},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2.1677141926469244E-12},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":24861.872019422568},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":26125.791269709858},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":17950.662392147664},null,{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5.2411572505848441E-11},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.3696135208367548E-11},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2.2279721613163539E-11},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1323100.0444444441},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":365160.14292787237},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":184496.53659396194},null,{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1.5779057316949362E-11},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1.3444913967815889E-11},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1.0771245243011718E-11},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":311515.2144895214},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":149700.89058255692},{"$f":"SUM(IF(($D142=Sectoral_IMPACTS!$B$14:$B$1986)*($B142=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":89195.793225967296}]
[null,"Tech6","Oil",3,"Utilities",{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8.7450510160692006E-14},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.8751203509195091E-13},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2355.526307761274},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2575.0918872122852},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3208.9551927211478},null,{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.6398665365258857E-12},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1.1783568112127987E-11},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":157954.44444444444},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":157939.21864424457},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":97578.755388136458},null,{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1.1121100684727831E-12},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.9414429574681096E-12},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":44128.403536071186},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":44696.360328970688},{"$f":"SUM(IF(($D143=Sectoral_IMPACTS!$B$14:$B$1986)*($B143=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":32638.763960402739}]
[null,"Tech6","Oil",4,"Mining and extraction",{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2.7079345837323427E-13},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9.0249206701080248E-14},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":22080.190004005974},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":747.34623510125891},null,{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5.6490490315886849E-12},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2.8943884909261547E-12},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":777747.94414890523},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":23968.192305320059},null,{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.5798805916698803E-12},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1.6092390311997419E-12},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":422441.06745361001},{"$f":"SUM(IF(($D144=Sectoral_IMPACTS!$B$14:$B$1986)*($B144=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":13325.975654595168}]
[null,"Tech6","Oil",5,"Professional services",{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2.9629345252272812E-12},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4.675591011681249E-13},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.703395684376269E-13},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10916.808572292852},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3066.7514130910558},null,{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.4278019790921923E-11},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4.8024884759471436E-12},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.7038469135587036E-12},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":101885.87998180807},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":30671.25072254374},null,{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2.651944454333306E-11},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.7283993672600958E-12},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.1077974744335363E-12},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":86672.764780967293},{"$f":"SUM(IF(($D145=Sectoral_IMPACTS!$B$14:$B$1986)*($B145=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":25735.414491430605}]
[null,"Tech6","Oil",6,"Other",{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9.0787486021129316E-13},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3.6960843728385664E-12},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9366.7032422747743},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":30606.969763252549},null,{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1.0290985862479812E-11},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2.7950333784281497E-11},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":116891.3869105937},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":231454.40815554798},null,{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6.7838863863086172E-12},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1.9161308160978162E-11},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":74275.560583542538},{"$f":"SUM(IF(($D146=Sectoral_IMPACTS!$B$14:$B$1986)*($B146=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":158673.21206658991}]
[null,"Tech6","Oil",null,"TOTAL",{"$f":"SUM(F141:F146)","v":8.7488967229529583E-12},4.3203103011912152E-12,6.7628362544858458E-12,27217.398327183841,73382.92319716535,56002.489087095644,null,{"$f":"SUM(M141:M146)","v":9.7506132811311176E-11},5.8870729870663507E-11,6.9330730911244448E-11,1481054.4888888886,1552343.2720669331,574122.06286702666,null,{"$f":"SUM(T141:T146)","v":4.6893217396103018E-11},2.8985707911686074E-11,3.8896399664294053E-11,355643.61802559259,791685.0908799899,322097.87665375683]
[]
[]
[null,"Tech7",{"$f":"INDEX(TechName_List,MATCH($B150,TechRef_List,0))","v":"Nuclear"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E150,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":39818.378057077127},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2585.6982661122279},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2228.380254613427},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":19258.353622918607},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2943.2344091864402},null,{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":561956.63436781429},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":36491.950853253365},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":31449.122969781165},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":271793.07931346114},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":41537.857226908964},null,{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":238711.33981481357},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":15501.271713672575},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":13359.148768770661},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":115453.90898053641},{"$f":"SUM(IF(($D150=Sectoral_IMPACTS!$B$14:$B$1986)*($B150=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":17644.702358264007}]
[null,"Tech7","Nuclear",2,"Manufacturing",{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":221929.91026183713},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":114408.13083228785},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":94832.891633976775},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":125114.49611735222},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":163012.04059687877},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":125254.84786625399},null,{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2502163.8412056575},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1543345.0467331149},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":974690.49773410242},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1687700},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2643141.8561262302},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1287366.7343349024},null,{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":801177.29133878252},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":615819.59792291955},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":471219.10091211635},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":656909.95250223717},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":982702.95287425118},{"$f":"SUM(IF(($D151=Sectoral_IMPACTS!$B$14:$B$1986)*($B151=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":622384.02498815616}]
[null,"Tech7","Nuclear",3,"Utilities",{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3710.7133361815195},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16952.828447307395},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5669.8755291887364},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":22391.217978102959},null,{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":159819.04500485869},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":515506.07622977789},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":289752.54434899241},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":680878.05865403253},null,{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":48414.306400785885},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":172429.75763823613},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":84469.370387955205},{"$f":"SUM(IF(($D152=Sectoral_IMPACTS!$B$14:$B$1986)*($B152=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":227744.43221611407}]
[null,"Tech7","Nuclear",4,"Mining and extraction",{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":13604.433914727113},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3948.2111009686605},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":183868.40864660684},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":62474.881364053494},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5214.779094835736},null,{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":295268.32783033844},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":126623.34870422514},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8112305.8823529417},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1883309.4262921666},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":167243.53760590122},null,{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":184473.56040298613},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":70400.789539780249},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4183605.1616104813},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1073613.6241811912},{"$f":"SUM(IF(($D153=Sectoral_IMPACTS!$B$14:$B$1986)*($B153=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":92985.039594743401}]
[null,"Tech7","Nuclear",5,"Professional services",{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":112997.48437750591},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":19928.429726674447},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16201.569506049524},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":57732.013698112009},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":21398.958617726101},null,{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1235879.5244265287},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":196950.91929024557},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":162035.43537880154},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":527236.57109532773},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":214015.65909904669},null,{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1001593.3923782671},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":157112.51881185322},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":135959.5384451616},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":437450.17309104267},{"$f":"SUM(IF(($D154=Sectoral_IMPACTS!$B$14:$B$1986)*($B154=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":179574.73415071378}]
[null,"Tech7","Nuclear",6,"Other",{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":36908.322613653654},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":161695.84071018043},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":62987.577425423122},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":213567.12401990453},null,{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":409195.11558611423},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1222767.7356587644},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":806102.89325272816},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1615026.0111949279},null,{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":271030.34610425407},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":838266.53281097347},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":504062.49046707939},{"$f":"SUM(IF(($D155=Sectoral_IMPACTS!$B$14:$B$1986)*($B155=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1107178.5878243989}]
[null,"Tech7","Nuclear",null,"TOTAL",{"$f":"SUM(F150:F155)","v":374745.77269642014},191145.7286896368,295859.7216530962,308982.90476395906,371134.74223657476,390770.1619860098,null,{"$f":"SUM(M150:M155)","v":4300000},2641070.4052979248,3033072.2166754529,9800005.8823529407,6421336.3704289068,4006067.8581157196,null,{"$f":"SUM(T150:T155)","v":2041482.0235318632},1292351.6013564714,1701634.8681150384,4840515.114112718,3197752.5199820562,2247511.52113239]
[]
[]
[null,"Tech8",{"$f":"INDEX(TechName_List,MATCH($B159,TechRef_List,0))","v":"Biomass"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E159,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":209975.94134494948},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":17064.414867886011},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16768.579080392992},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":104788.61551800519},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":53145.982289624764},null,{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2963389.7475000019},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":240830.02911036275},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":236654.89964560093},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1478881.3751316243},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":750049.06766514573},null,{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1258806.6298300885},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":102301.23714305577},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":100527.7003833113},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":628208.17994610604},{"$f":"SUM(IF(($D159=Sectoral_IMPACTS!$B$14:$B$1986)*($B159=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":318610.38186802377}]
[null,"Tech8","Biomass",2,"Manufacturing",{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1659941.9687098204},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":786770.33778561442},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":713618.26128841843},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":243339.97277608296},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1242109.8667954321},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2261726.7267643861},null,{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16531041.123590207},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10405159.912395241},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7334553.7218454778},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3282472.3337333333},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16246182.036508523},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":23245980.493319452},null,{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4664147.36545939},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4143341.9189648172},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3545927.469729471},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1277649.3125808327},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7113759.4001762755},{"$f":"SUM(IF(($D160=Sectoral_IMPACTS!$B$14:$B$1986)*($B160=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11238388.035327751}]
[null,"Tech8","Biomass",3,"Utilities",{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":28424.701236125991},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":127570.16845149036},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":214960.29557513961},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":296739.34440785763},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":404318.21209793445},null,{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1143160.2262041678},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3879187.3100588536},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":14414584.950000007},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":14177235.66450559},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":12294614.772672335},null,{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":352232.31815800373},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1297535.2930828002},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4027063.7759883013},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4228024.401703855},{"$f":"SUM(IF(($D161=Sectoral_IMPACTS!$B$14:$B$1986)*($B161=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4112381.1013285406}]
[null,"Tech8","Biomass",4,"Mining and extraction",{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":81671.563033687795},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":29710.319832358982},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":164599.91140810863},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":94163.263569296236},null,{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1705201.9864146519},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":952841.70274579944},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5812796.0992925186},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3019916.47689192},null,{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1079923.4074732154},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":529766.49935569544},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3155538.7877497757},{"$f":"SUM(IF(($D162=Sectoral_IMPACTS!$B$14:$B$1986)*($B162=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1679030.8145616797}]
[null,"Tech8","Biomass",5,"Professional services",{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1000931.978201394},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":146870.34000297607},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":121916.93896327622},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":395165.53940026084},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":386400.98531208752},null,{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10961744.730579641},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1470812.0905110252},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1219317.9356844989},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3753432.6875601569},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3864480.6518568303},null,{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8874078.529987853},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1160899.1882856099},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1023096.6045545606},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3239714.2392996168},{"$f":"SUM(IF(($D163=Sectoral_IMPACTS!$B$14:$B$1986)*($B163=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3242580.8868808071}]
[null,"Tech8","Biomass",6,"Other",{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":277116.87012004002},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1216762.4831111492},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":15883101.207449747},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1528816.8960913583},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3856381.4541517673},null,{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3060063.0918502109},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9201336.9037431385},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":92630322.580645144},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10703308.208964385},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":29162523.895598996},null,{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2034047.9430962545},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6307962.3043626985},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":69052590.645140707},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7657362.7531613773},{"$f":"SUM(IF(($D164=Sectoral_IMPACTS!$B$14:$B$1986)*($B164=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":19992323.219757441}]
[null,"Tech8","Biomass",null,"TOTAL",{"$f":"SUM(F159:F164)","v":2870849.8882561638},1337918.2270463305,2226346.7507270863,16341401.475800971,3732220.1736210226,7056136.6241850965,null,{"$f":"SUM(M159:M164)","v":30456175.601669848},18025227.336485662,22823892.473723367,110327379.86437848,52171836.071962796,72337565.358004674,null,{"$f":"SUM(T159:T164)","v":14797032.525277331},8872746.0131209549,12804815.871468537,74357303.733709842,26022607.762037009,40583314.439724244]
[]
[]
[null,"Tech9",{"$f":"INDEX(TechName_List,MATCH($B168,TechRef_List,0))","v":"Solar utility"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E168,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":621331.0209639176},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":30874.990600239733},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":19987.36540045654},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7547.5662808008165},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5038.0445249976492},null,{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8768842.5899392664},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":435738.6375451535},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":282081.62005543895},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":106518.77730295903},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":71101.905281138781},null,{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3724882.0198099795},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":185095.69531908788},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":119824.33757778883},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":45247.690818758725},{"$f":"SUM(IF(($D168=Sectoral_IMPACTS!$B$14:$B$1986)*($B168=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":30203.097596917909}]
[null,"Tech9","Solar utility",2,"Manufacturing",{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1302173.1215675967},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":955004.27784581692},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":850599.73635379947},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":461375.3656446971},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":313709.80121244432},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":214403.41229784067},null,{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":17741813.171759062},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":13357154.808199195},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8742446.4878611863},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6223605.0079137227},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4636386.3021500474},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2203633.8347147875},null,{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6724072.9778995095},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5299876.3587856768},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4226580.4205121901},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2422437.6785810799},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1834138.6829554979},{"$f":"SUM(IF(($D169=Sectoral_IMPACTS!$B$14:$B$1986)*($B169=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1065358.0359589162}]
[null,"Tech9","Solar utility",3,"Utilities",{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":25135.018175801302},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":152057.7002269162},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":115200.62275216807},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":85043.244591984592},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":38327.886080195713},null,{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1251015.680933679},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4623810.6312549552},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7725004.0920862826},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5563486.665942681},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1165484.4632443481},null,{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":366928.25657308998},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1546601.6469552082},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2158167.1797356922},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1559708.6912831175},{"$f":"SUM(IF(($D170=Sectoral_IMPACTS!$B$14:$B$1986)*($B170=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":389838.67076433165}]
[null,"Tech9","Solar utility",4,"Mining and extraction",{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":151785.09218853747},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":35413.31771802537},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":78784.100129272541},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8926.3326039570802},null,{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2967920.4935372835},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1135742.9386394485},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2691912.5031810878},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":286277.02446899202},null,{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1923664.5483982086},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":631456.99756540544},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1473100.1181724919},{"$f":"SUM(IF(($D171=Sectoral_IMPACTS!$B$14:$B$1986)*($B171=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":159165.9733845242}]
[null,"Tech9","Solar utility",5,"Professional services",{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1332894.9109483932},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":174484.47557040345},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":145319.31393122289},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":90035.66175753178},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":36629.398585512652},null,{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":14782095.776991077},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1793166.1843551788},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1453370.1992885468},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":828865.69186744536},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":366338.61585144734},null,{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11842524.154594285},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1401882.159689514},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1219483.5100315013},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":698453.7227630897},{"$f":"SUM(IF(($D172=Sectoral_IMPACTS!$B$14:$B$1986)*($B172=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":307384.79524163541}]
[null,"Tech9","Solar utility",6,"Other",{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6282.7001822915827},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":316031.69602121087},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1450324.2188210166},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":80972.575846259555},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":365570.84156453068},null,{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":184384.01081417303},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3683889.1070915097},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10967565.110085024},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":979014.07904555125},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2764500.4855996035},null,{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":152834.6617942579},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2403048.7776790769},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7518797.3235624004},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":633545.8168442013},{"$f":"SUM(IF(($D173=Sectoral_IMPACTS!$B$14:$B$1986)*($B173=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1895199.0385723934}]
[null,"Tech9","Solar utility",null,"TOTAL",{"$f":"SUM(F168:F173)","v":3262681.7536621988},1653315.5504020099,2653701.652451437,576575.9883968652,656092.94981829368,668895.91565703438,null,{"$f":"SUM(M168:M173)","v":41477135.54950358},23488884.911661997,27205016.987184599,13948609.100000005,14806184.019489771,6857336.3291603178,null,{"$f":"SUM(T168:T173)","v":22444313.81409803},11580495.796444654,15262744.236204494,4580604.8583167717,6244194.7228371566,3847149.6115187188]
[]
[]
[null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($B177,TechRef_List,0))","v":"Solar rooftop"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E177,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":360872.70697339356},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":17932.375915178451},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11608.779239992193},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1988.2034425212491},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1327.1373970779978},null,{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5092995.2886397634},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":253079.56042476371},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":163834.66201143991},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":28059.508435933458},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":18729.885580386152},null,{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2163433.3588559246},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":107504.66718255286},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":69594.679171026655},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11919.287794905997},{"$f":"SUM(IF(($D177=Sectoral_IMPACTS!$B$14:$B$1986)*($B177=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7956.1941403217488}]
[null,"Tech10","Solar rooftop",2,"Manufacturing",{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":756309.79859829345},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":554672.09472775483},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":494033.32370665018},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":121536.93735723749},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":82638.413962634368},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":56478.815363730777},null,{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10304549.314109839},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7757913.9789600922},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5077664.2774894033},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1639441.4359901},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1221331.3356706323},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":580488.09553102439},null,{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3905381.0860059392},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3078199.3232080201},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2454822.7372017116},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":638126.08629878296},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":483154.53059215692},{"$f":"SUM(IF(($D178=Sectoral_IMPACTS!$B$14:$B$1986)*($B178=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":280639.93555104668}]
[null,"Tech10","Solar rooftop",3,"Utilities",{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":14598.566211703142},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":88316.005551930575},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":30346.50723360727},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":22402.356649860405},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10096.451255161688},null,{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":726597.25655467855},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2685536.3771226085},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2034944.6640099022},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1465551.0041409887},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":307015.55121442187},null,{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":213114.08693088341},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":898275.32203425351},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":568511.12751428597},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":410863.3265305197},{"$f":"SUM(IF(($D179=Sectoral_IMPACTS!$B$14:$B$1986)*($B179=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":102692.5181449768}]
[null,"Tech10","Solar rooftop",4,"Mining and extraction",{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":88157.67320180939},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":20568.262965506758},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":20753.553299877571},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2351.402366272971},null,{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1723785.6576403065},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":659646.17066260427},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":709111.98480031954},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":75411.986379217109},null,{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1117275.6702413643},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":366753.93366839923},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":388048.62616168393},{"$f":"SUM(IF(($D180=Sectoral_IMPACTS!$B$14:$B$1986)*($B180=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":41927.996978355754}]
[null,"Tech10","Solar rooftop",5,"Professional services",{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":774153.19434524141},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":101341.60841710353},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":84402.311206866463},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":23717.474745648753},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9649.0303835360464},null,{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8585528.0644236915},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1041481.4537949559},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":844125.94954304548},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":218342.3849023502},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":96502.060408144767},null,{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6878207.5976767},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":814221.39367839706},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":708283.18645953899},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":183988.85738463709},{"$f":"SUM(IF(($D181=Sectoral_IMPACTS!$B$14:$B$1986)*($B181=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":80972.261168836645}]
[null,"Tech10","Solar rooftop",6,"Other",{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3649.0291734805605},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":183553.06557145165},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":842356.82619395084},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":21330.048396774691},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":96299.810911613691},null,{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":107091.31664132091},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2139624.4343369324},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6370026.2446950544},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":257894.94120594976},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":728233.33745372761},null,{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":88767.269394488976},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1395704.8467414491},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4366961.6545603648},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":166890.6144287519},{"$f":"SUM(IF(($D182=Sectoral_IMPACTS!$B$14:$B$1986)*($B182=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":499239.23985107336}]
[null,"Tech10","Solar rooftop",null,"TOTAL",{"$f":"SUM(F177:F182)","v":1894984.7290904091},960255.384045001,1541285.5088648971,151883.44459084477,172830.05049731705,176202.64767739316,null,{"$f":"SUM(M177:M182)","v":24090163.983814616},13642482.34171173,15800833.681524156,3674386.1000000024,3900291.1591561735,1806380.9165669219,null,{"$f":"SUM(T177:T182)","v":13035789.311933054},6726019.9879826661,8864691.5130952951,1206637.2138130688,1644865.2428926553,1013428.145834611]
[]
[]
[null,"Tech11",{"$f":"INDEX(TechName_List,MATCH($B186,TechRef_List,0))","v":"Solar floating"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E186,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":331545.24872840015},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16475.044851555853},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10665.355196396287},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4688.303774261708},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3129.470120922063},null,{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4679096.9699715599},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":232512.25207033753},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":150520.12168634497},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":66166.015253094054},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":44166.201194511726},null,{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1987615.1263555908},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":98767.961477151403},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":63938.848159088666},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":28106.400361376531},{"$f":"SUM(IF(($D186=Sectoral_IMPACTS!$B$14:$B$1986)*($B186=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":18761.18621418727}]
[null,"Tech11","Solar floating",2,"Manufacturing",{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":694845.89841947996},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":509594.91825125663},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":453884.14813125716},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":286591.4372432516},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":194866.3702084297},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":133180.45707627793},null,{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9467117.627248263},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7127442.6413120003},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4665011.8817759622},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3865901.9030198031},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2879973.039070684},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1368825.9817822976},null,{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3587997.9796712426},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2828039.7506587827},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2255323.8282153588},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1504739.8444575737},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1139307.5582116363},{"$f":"SUM(IF(($D187=Sectoral_IMPACTS!$B$14:$B$1986)*($B187=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":661765.91434931732}]
[null,"Tech11","Solar floating",3,"Utilities",{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":13412.167704037496},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":81138.726929472105},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":71558.896517432528},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":52826.109736893726},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":23808.041729471057},null,{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":667548.03977889952},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2467287.7968239575},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4798522.396980199},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3455857.7644218109},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":723961.2087635895},null,{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":195794.69877791294},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":825274.1460228744},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1340583.5679748452},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":968840.53376150865},{"$f":"SUM(IF(($D188=Sectoral_IMPACTS!$B$14:$B$1986)*($B188=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":242155.1588287164}]
[null,"Tech11","Solar floating",4,"Mining and extraction",{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":80993.261956953298},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":18896.718230655384},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":48938.131875363986},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5544.7487680766626},null,{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1583696.7816436747},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":606037.94495657017},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1672128.8795766775},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":177826.01760205789},null,{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1026476.7404969587},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":336948.51899446535},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":915042.0926360758},{"$f":"SUM(IF(($D189=Sectoral_IMPACTS!$B$14:$B$1986)*($B189=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":98868.748678749835}]
[null,"Tech11","Solar floating",5,"Professional services",{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":711239.19435670157},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":93105.763112370565},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":77543.091293949212},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":55927.237619594554},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":22752.996296863847},null,{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7887798.0589257423},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":956842.18000427051},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":775525.39300230483},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":514864.52810930123},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":227557.6856771794},null,{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6319228.3725281134},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":748051.12514921103},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":650722.32032827486},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":433856.83579977712},{"$f":"SUM(IF(($D190=Sectoral_IMPACTS!$B$14:$B$1986)*($B190=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":190937.48131074582}]
[null,"Tech11","Solar floating",6,"Other",{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3352.4793135103982},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":168636.04701542054},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":773900.04303963564},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":50297.542125252061},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":227080.76915161157},null,{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":98388.203170810535},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1965741.1091493322},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5852345.9793249713},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":608131.84423702827},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1717218.1837679432},null,{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":81553.31739317879},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1282278.4921732643},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4012066.7481105709},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":393538.14643986599},{"$f":"SUM(IF(($D191=Sectoral_IMPACTS!$B$14:$B$1986)*($B191=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1177236.2739123055}]
[null,"Tech11","Solar floating",null,"TOTAL",{"$f":"SUM(F186:F191)","v":1740982.8208180922},882217.20289159438,1416028.0828213659,358150.33376068412,407543.69533979573,415496.4831432231,null,{"$f":"SUM(M186:M191)","v":22132400.859316375},12533783.003958516,14516729.11757011,8664424.3000000026,9197122.0706685949,4259555.2787875794,null,{"$f":"SUM(T186:T191)","v":11976394.795948125},6179408.7687332816,8144274.4098306336,2845323.4124324191,3878691.5672102403,2389724.7632940221]
[]
[]
[null,"Tech12",{"$f":"INDEX(TechName_List,MATCH($B195,TechRef_List,0))","v":"Wind onshore"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E195,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":244258.19250812865},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10338.959783819544},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5638.0653480224018},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":12436.227396970491},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3163.9309684707205},null,{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3447215.041804981},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":145913.70433650212},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":79569.997119893786},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":175512.43504234642},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":44652.547018998768},null,{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1464328.8662029472},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":61982.106321590451},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":33800.224892653372},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":74555.234266878455},{"$f":"SUM(IF(($D195=Sectoral_IMPACTS!$B$14:$B$1986)*($B195=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":18967.779136623798}]
[null,"Tech12","Wind onshore",2,"Manufacturing",{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":376414.45151443162},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":300267.23227507656},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":239938.42122202812},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":177892.31838392597},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":171503.62622070601},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":134647.00292922714},null,{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4899353.8546108007},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4296353.6162666157},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2466082.1280139447},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2399632.9366578721},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2586611.1902218326},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1383899.1097100854},null,{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1816100.9427272296},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1676270.6032127398},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1192240.0042266375},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":934018.34356978524},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1012946.1327560174},{"$f":"SUM(IF(($D196=Sectoral_IMPACTS!$B$14:$B$1986)*($B196=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":669053.09505599039}]
[null,"Tech12","Wind onshore",3,"Utilities",{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8342.9277025711035},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":42892.659106025487},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":88725.617313580573},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":63619.961491492642},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":24070.209209833392},null,{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":432093.02240134642},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1304291.2846983119},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5949670.5872398783},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4192056.013185374},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":731933.26661438902},null,{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":125814.42554846186},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":436267.66100415261},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1662184.7236008518},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1174059.6054639623},{"$f":"SUM(IF(($D197=Sectoral_IMPACTS!$B$14:$B$1986)*($B197=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":244821.70354365924}]
[null,"Tech12","Wind onshore",4,"Mining and extraction",{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":58466.071430688746},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9989.4406033096002},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":53193.596341336241},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5605.8059869057915},null,{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1236913.8615680507},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":320372.03394790221},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1924327.2775029982},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":179784.18785005048},null,{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":779281.71079251519},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":178122.31604363665},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1038686.8648123773},{"$f":"SUM(IF(($D198=Sectoral_IMPACTS!$B$14:$B$1986)*($B198=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":99957.463618946203}]
[null,"Tech12","Wind onshore",5,"Professional services",{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":201476.66566338963},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":47691.42060259237},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":40991.885216412658},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":64590.31401706316},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":23003.545912729955},null,{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2170076.1943952083},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":465537.32023651362},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":409968.7975019436},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":598409.58543271781},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":230063.48711053419},null,{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1781267.8694412338},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":375608.36239649652},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":343993.69715011312},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":502074.2593062073},{"$f":"SUM(IF(($D199=Sectoral_IMPACTS!$B$14:$B$1986)*($B199=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":193040.0313209809}]
[null,"Tech12","Wind onshore",6,"Other",{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":86714.946013416891},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":94546.422035270123},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":409109.58286406414},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":45661.145558341137},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":50047.591339594022},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":229581.31891390187},null,{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1428002.0273023951},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1062482.1370998933},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3093746.852596052},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1340058.4003908087},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":626941.08606080781},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1736127.7089437826},null,{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":963869.82461662171},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":699480.09991283354},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2120913.3769982671},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1110765.361399442},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":403141.66135952476},{"$f":"SUM(IF(($D200=Sectoral_IMPACTS!$B$14:$B$1986)*($B200=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1190199.6696938551}]
[null,"Tech12","Wind onshore",null,"TOTAL",{"$f":"SUM(F195:F200)","v":908864.25569936668},519653.03383001842,748560.05435986235,312279.08125584765,415391.3168071626,420071.81392106885,null,{"$f":"SUM(M195:M200)","v":11944647.118113386},7639293.6619089209,7674031.0938780485,9689361.9242885597,10103857.587446077,4306460.3072478408,null,{"$f":"SUM(T195:T200)","v":6025567.502988033},3718437.3081846372,4305337.2803154606,3706968.4285700792,4205463.7579649678,2416039.742370056]
[]
[]
[null,"Tech13",{"$f":"INDEX(TechName_List,MATCH($B204,TechRef_List,0))","v":"Wind offshore"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E204,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":152428.40055591374},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11265.572473316945},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8204.6296667091428},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2073.2481788353534},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1261.931828283027},null,{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2151221.4996724585},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":158990.98607826605},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":115791.91063807579},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":29259.744510875189},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":17809.639609303758},null,{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":913808.8866998466},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":67537.153196736064},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":49186.788513009415},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":12429.131338021612},{"$f":"SUM(IF(($D204=Sectoral_IMPACTS!$B$14:$B$1986)*($B204=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7565.2864878773771}]
[null,"Tech13","Wind offshore",2,"Manufacturing",{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":599437.02897702181},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":339422.32064978807},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":349163.3685360034},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":98516.620616491258},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":76125.137800033932},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":53703.870366500996},null,{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7595676.0024653124},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4700245.157926539},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3588693.8761966489},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1328914.7602728717},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1138531.717702992},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":551967.26827444416},null,{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2879580.3262217836},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1873359.6097169721},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1734972.3894112776},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":517258.59575183626},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":448098.26664479374},{"$f":"SUM(IF(($D205=Sectoral_IMPACTS!$B$14:$B$1986)*($B205=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":266851.39589834772}]
[null,"Tech13","Wind offshore",3,"Utilities",{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11538.639403922516},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":62418.28741995318},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":33967.174170911894},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":24617.490919422726},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9600.3874351284339},null,{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":602026.92357175576},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1898031.7374681637},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2277735.5989767304},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1617613.9095693855},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":291931.1118113019},null,{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":175099.88130406209},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":634865.75148619118},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":636340.66147136642},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":453210.89446222619},{"$f":"SUM(IF(($D206=Sectoral_IMPACTS!$B$14:$B$1986)*($B206=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":97646.978722024825}]
[null,"Tech13","Wind offshore",4,"Mining and extraction",{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":57951.055102969018},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":14536.841215664745},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":21467.744128284674},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2235.8721061083111},null,{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1282518.2678089293},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":466212.03052123194},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":758018.59141703288},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":71706.807490699546},null,{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":796068.5708171539},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":259207.28978907244},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":411516.03503242112},{"$f":"SUM(IF(($D207=Sectoral_IMPACTS!$B$14:$B$1986)*($B207=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":39867.969962745345}]
[null,"Tech13","Wind offshore",5,"Professional services",{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":596409.64379714162},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":69129.203684632434},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":59652.241820660245},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":24489.73231493228},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9174.9494663200221},null,{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6309879.1033809818},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":700018.28803158202},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":596595.09969840385},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":225425.10163742764},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":91760.673606255208},null,{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5257282.5017704628},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":556278.37704721862},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":500586.76488890935},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":190006.34466315917},{"$f":"SUM(IF(($D208=Sectoral_IMPACTS!$B$14:$B$1986)*($B208=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":76993.892118462725}]
[null,"Tech13","Wind offshore",6,"Other",{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":116445.93271691173},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":595344.75273133768},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":20267.248678808239},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":91568.361131684986},null,{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1374703.206229022},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4502084.6054934515},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":248634.78665424645},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":692453.41814116878},null,{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":892540.17530726863},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3086397.1485438696},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":160530.92038096095},{"$f":"SUM(IF(($D209=Sectoral_IMPACTS!$B$14:$B$1986)*($B209=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":474710.37142273202}]
[null,"Tech13","Wind offshore",null,"TOTAL",{"$f":"SUM(F204:F209)","v":1348275.0733300773},605752.72403154068,1089320.1213903285,132483.79478740314,169040.60202031719,167545.37233402577,null,{"$f":"SUM(M204:M209)","v":16056776.605518753},8818502.8296460938,11167409.260015976,3606650.3592496021,4017483.8514919598,1717628.9189331734,null,{"$f":"SUM(T204:T209)","v":9050671.7146920934},4360883.7673894111,6265216.1326323291,1153599.2572232026,1675791.5925215827,963635.89461218996]
[]
[]
[null,"Tech14",{"$f":"INDEX(TechName_List,MATCH($B213,TechRef_List,0))","v":"Geothermal"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E213,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":82849.689750152305},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11195.397919138075},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11555.234138361953},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4066.7101766314181},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2013.9694493953903},null,{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1169257.3902351155},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":158000.61283332645},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":163078.98017387534},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":57393.46691955351},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":28423.144003493115},null,{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":496684.22995912033},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":67116.456456528991},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":69273.676067074164},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":24379.944193374373},{"$f":"SUM(IF(($D213=Sectoral_IMPACTS!$B$14:$B$1986)*($B213=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":12073.755111826524}]
[null,"Tech14","Geothermal",2,"Manufacturing",{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1400251.7086229548},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":701275.68820833554},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":491754.61170948233},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":86511.397639089264},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":111316.54203473454},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":85708.23859762869},null,{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":18888337.3388354},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9762100.0424758997},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5054243.7227383703},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1166973.3750000002},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1722491.1816446902},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":880907.50265286141},null,{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7351980.0818276918},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3946921.2254432035},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2443499.9503495772},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":454225.52843670413},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":668195.23223965871},{"$f":"SUM(IF(($D214=Sectoral_IMPACTS!$B$14:$B$1986)*($B214=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":425879.23279422324}]
[null,"Tech14","Geothermal",3,"Utilities",{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":14199.408029552696},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":29099.908364194522},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":87908.650963209366},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":75411.773384385844},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":53041.412190223455},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":15321.657290326762},null,{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":952169.20284776005},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1608779.7453114274},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2673149.4314091802},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5056884.6250000009},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3511010.0390189202},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":465904.9937078912},null,{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":266011.5514043899},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":462900.40767718328},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":894132.0574914465},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1412763.3201599524},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":982677.63530560222},{"$f":"SUM(IF(($D215=Sectoral_IMPACTS!$B$14:$B$1986)*($B215=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":155838.87145432469}]
[null,"Tech14","Geothermal",4,"Mining and extraction",{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":82915.784615555371},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":20473.39254820627},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":41452.981395105482},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3568.321214771308},null,{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1827730.8299802016},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":656603.57500995358},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1557119.0139055199},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":114439.87413839585},null,{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1136048.2840951232},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":365062.29355313687},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":833174.59001597902},{"$f":"SUM(IF(($D216=Sectoral_IMPACTS!$B$14:$B$1986)*($B216=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":63626.95013694041}]
[null,"Tech14","Geothermal",5,"Professional services",{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":411850.45035385119},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":112745.79132915172},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":84013.008400949053},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":47120.769043607812},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":14642.683155124283},null,{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4817135.7576100398},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1115376.2311521173},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":840232.44714949885},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":433639.28236274607},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":146444.67249105006},null,{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3693412.7005810211},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":894556.05388249329},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":705016.25421645143},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":365693.70349484158},{"$f":"SUM(IF(($D217=Sectoral_IMPACTS!$B$14:$B$1986)*($B217=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":122877.7522218504}]
[null,"Tech14","Geothermal",6,"Other",{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":189669.44202618208},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":838471.48382201814},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":32283.951826688983},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":146137.75302056718},null,{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2211874.293575407},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6340644.714078553},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":410954.16792635142},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1105115.1876905891},null,{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1436948.1321060758},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4346819.1916213147},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":263830.15160746145},{"$f":"SUM(IF(($D218=Sectoral_IMPACTS!$B$14:$B$1986)*($B218=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":757610.01024700073}]
[null,"Tech14","Geothermal",null,"TOTAL",{"$f":"SUM(F213:F218)","v":1909151.2567565111},1126902.0124625573,1534176.3815822271,161923.17102347512,289282.36666699167,267392.62272781361,null,{"$f":"SUM(M213:M218)","v":25826899.689528316},16683861.75532838,15727952.870559432,6223858.0000000009,7692607.1517777806,2741235.3746842807,null,{"$f":"SUM(T213:T218)","v":11808088.563772222},7944490.5596606089,8823803.4232989997,1866988.8485966565,3137951.2568569174,1537906.5719661661]
[]
[]
[null,"Tech15",{"$f":"INDEX(TechName_List,MATCH($B222,TechRef_List,0))","v":"Hydro large"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E222,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1692567.6961266603},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":55954.462777841552},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":26237.589721035991},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5613.3294409421569},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4956.17135702836},null,{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":23887202.150514789},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":789685.14326279238},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":370291.01467723772},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":79220.899347229002},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":69946.429539482473},null,{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10146950.282367319},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":335447.23391722055},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":157294.45802242291},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":33651.93302822343},{"$f":"SUM(IF(($D222=Sectoral_IMPACTS!$B$14:$B$1986)*($B222=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":29712.267619041435}]
[null,"Tech15","Hydro large",2,"Manufacturing",{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1287034.7062557014},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1469754.0217331001},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1116589.7281671257},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":622899.93041464873},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":332931.12869505584},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":210919.14642818575},null,{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":15149052.057654068},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":20253774.554257378},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":11476286.119299084},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8402449.3179012332},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4787005.336676253},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2167822.6222101669},null,{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5228297.7920068819},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7936380.5713402135},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":5548269.1577666197},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3270517.6170675796},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1916535.2727109445},{"$f":"SUM(IF(($D223=Sectoral_IMPACTS!$B$14:$B$1986)*($B223=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1048044.92231081}]
[null,"Tech15","Hydro large",3,"Utilities",{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":36298.261707291727},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":199607.47564994486},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":62651.578078603583},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":50788.280618605801},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":37705.020315635426},null,{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1707541.4312837797},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6069716.7365471302},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4201224.6589506166},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3251659.831057684},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1146544.1968867711},null,{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":507553.67892559187},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2030237.5356465508},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1173713.9638452667},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":914398.48429478891},{"$f":"SUM(IF(($D224=Sectoral_IMPACTS!$B$14:$B$1986)*($B224=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":383503.40976891119}]
[null,"Tech15","Hydro large",4,"Mining and extraction",{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":211484.15002565915},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":46487.372514090253},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":60314.294663339431},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":8781.2709386606894},null,{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4322739.9652975788},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1490899.708668232},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1817900.3621313723},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":281624.74186334969},null,{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2758348.0022944058},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":828919.1344958453},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1027487.7642353195},{"$f":"SUM(IF(($D225=Sectoral_IMPACTS!$B$14:$B$1986)*($B225=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":156579.37010834282}]
[null,"Tech15","Hydro large",5,"Professional services",{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1325239.8483846865},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":249641.89670262352},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":190761.93690754377},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":69363.61452768922},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":36034.134909670654},null,{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16347841.508424984},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2601371.533378493},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1907851.7972580204},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":638823.77113230014},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":360385.2538117863},null,{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":12000643.562421659},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1992599.440493016},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1600826.6905975039},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":537825.32117829262},{"$f":"SUM(IF(($D226=Sectoral_IMPACTS!$B$14:$B$1986)*($B226=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":302389.49064534745}]
[null,"Tech15","Hydro large",6,"Other",{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":538505.18856751185},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1903853.3120047606},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":79803.4313627667},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":359629.95661054121},null,{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6129788.0517403241},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":14397218.834583972},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":929288.89919070434},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2719574.6395723135},null,{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4028887.2307330919},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":9869991.1378390696},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":605007.79207417578},{"$f":"SUM(IF(($D227=Sectoral_IMPACTS!$B$14:$B$1986)*($B227=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1864400.1942091931}]
[null,"Tech15","Hydro large",null,"TOTAL",{"$f":"SUM(F222:F227)","v":4304842.2507670484},2561637.9815140278,3483537.4149645013,685551.50849325233,598814.07930839912,658025.70055972214,null,{"$f":"SUM(M222:M227)","v":55384095.716593839},35804900.679220349,35712264.211033672,12603673.976851851,11503899.099535543,6745897.8838838702,null,{"$f":"SUM(T222:T227)","v":27375891.63679586},17559216.157703541,20035538.114368014,4444231.5809128461,5034906.5675217444,3784629.6546616456]
[]
[]
[null,"Tech16",{"$f":"INDEX(TechName_List,MATCH($B231,TechRef_List,0))","v":"Hydro small"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E231,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":503264.89007981122},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16637.394547826734},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7801.4354977552339},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1153.3054290833702},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1018.2868106470727},null,{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7102575.685512457},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":234803.49278276041},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":110101.6327001527},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16276.595606099207},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":14371.078302388534},null,{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3017075.0807705089},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":99741.248572366516},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":46769.63781594827},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6914.0707790145161},{"$f":"SUM(IF(($D231=Sectoral_IMPACTS!$B$14:$B$1986)*($B231=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6104.6336075487852}]
[null,"Tech16","Hydro small",2,"Manufacturing",{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":382684.4748691261},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":437013.89190197363},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":332004.68619142473},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":127979.99459698393},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":68403.481797144486},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":43335.100715633147},null,{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4504390.5990027133},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6022219.1691804817},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3412337.2941422993},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1726353.4089506171},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":983530.23850193794},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":445397.26837502362},null,{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1554572.2157053151},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2359788.4474620093},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1649711.898795255},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":671955.1673139924},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":393768.18309034058},{"$f":"SUM(IF(($D232=Sectoral_IMPACTS!$B$14:$B$1986)*($B232=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":215329.58497113304}]
[null,"Tech16","Hydro small",3,"Utilities",{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10792.856752502596},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":59350.91076236673},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":12872.290126368651},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10434.876553658411},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7746.8114229230769},null,{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":507717.15228189435},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1804758.1394968263},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":863176.70447530854},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":668080.6776346456},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":235567.08382531782},null,{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":150915.054693905},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":603667.00401483232},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":241149.33943134261},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":187870.80775821724},{"$f":"SUM(IF(($D233=Sectoral_IMPACTS!$B$14:$B$1986)*($B233=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":78793.979439808783}]
[null,"Tech16","Hydro small",4,"Mining and extraction",{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":62882.298746366338},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":13822.467764179821},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":12392.075722334272},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1804.1854757253589},null,{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1285315.3575231028},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":443301.31061817898},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":373502.81668606971},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":57862.155993589498},null,{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":820161.99845555774},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":246469.25382173067},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":211105.94510384431},{"$f":"SUM(IF(($D234=Sectoral_IMPACTS!$B$14:$B$1986)*($B234=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":32170.539699892681}]
[null,"Tech16","Hydro small",5,"Professional services",{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":394044.31985377736},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":74228.051256603678},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":56720.794937115825},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":14251.334089203774},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":7403.5140571885822},null,{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4860836.3958542645},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":773486.91092146793},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":567277.05912908795},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":131251.68070497824},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":74044.161162392149},null,{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3568248.7484253463},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":592475.76370958181},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":475986.79232980701},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":110500.7053905112},{"$f":"SUM(IF(($D235=Sectoral_IMPACTS!$B$14:$B$1986)*($B235=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":62128.447105805273}]
[null,"Tech16","Hydro small",6,"Other",{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":160118.11826022007},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":566088.15705676749},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":16396.281675339022},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":73888.979042416409},null,{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1822619.6311859537},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":4280841.9248595154},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":190930.16789758601},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":558759.32984431414},null,{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1197941.7390269707},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":2934724.570509336},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":124303.90529863082},{"$f":"SUM(IF(($D236=Sectoral_IMPACTS!$B$14:$B$1986)*($B236=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":383056.5956600355}]
[null,"Tech16","Hydro small",null,"TOTAL",{"$f":"SUM(F231:F236)","v":1279993.6848027147},761672.61146549298,1035788.4522096098,140852.28472335258,123031.35526676332,135196.87752453366,null,{"$f":"SUM(M231:M236)","v":16467802.680369435},10646161.713875661,10618617.360946061,2589530.1134259254,2363572.1770313168,1386001.0775030258,null,{"$f":"SUM(T231:T236)","v":8139896.0449011698},5221024.2519203909,5957329.1572869085,913104.50674533495,1034463.6174205586,777583.78048422397]
[]
[]
[null,"Tech17",{"$f":"INDEX(TechName_List,MATCH($B240,TechRef_List,0))","v":"Hydrogen"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E240,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D240=Sectoral_IMPACTS!$B$14:$B$1986)*($B240=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech17","Hydrogen",2,"Manufacturing",{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D241=Sectoral_IMPACTS!$B$14:$B$1986)*($B241=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech17","Hydrogen",3,"Utilities",{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D242=Sectoral_IMPACTS!$B$14:$B$1986)*($B242=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech17","Hydrogen",4,"Mining and extraction",{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D243=Sectoral_IMPACTS!$B$14:$B$1986)*($B243=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech17","Hydrogen",5,"Professional services",{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D244=Sectoral_IMPACTS!$B$14:$B$1986)*($B244=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech17","Hydrogen",6,"Other",{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D245=Sectoral_IMPACTS!$B$14:$B$1986)*($B245=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech17","Hydrogen",null,"TOTAL",{"$f":"SUM(F240:F245)","v":0},0,0,0,0,0,null,{"$f":"SUM(M240:M245)","v":0},0,0,0,0,0,null,{"$f":"SUM(T240:T245)","v":0},0,0,0,0,0]
[]
[]
[null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($B249,TechRef_List,0))","v":"Pumped storage"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E249,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D249=Sectoral_IMPACTS!$B$14:$B$1986)*($B249=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech18","Pumped storage",2,"Manufacturing",{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D250=Sectoral_IMPACTS!$B$14:$B$1986)*($B250=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech18","Pumped storage",4,"Mining and extraction",{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D252=Sectoral_IMPACTS!$B$14:$B$1986)*($B252=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech19","Batteries",6,"Other",{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":57311.120297129637},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":213858.62730698125},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":799.61528486789302},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":3628.0089736786708},null,{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":678188.88028980989},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1617230.4019368936},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":10632.01120557096},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":27435.537600785297},null,{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":440319.32282407052},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":1108689.8044932231},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":6781.6353683505076},{"$f":"SUM(IF(($D263=Sectoral_IMPACTS!$B$14:$B$1986)*($B263=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":18808.390432403001}]
[]
[null,"Tech21","unassigned2",null,"TOTAL",{"$f":"SUM(F276:F281)","v":0},0,0,0,0,0,null,{"$f":"SUM(M276:M281)","v":0},0,0,0,0,0,null,{"$f":"SUM(T276:T281)","v":0},0,0,0,0,0]
[null,"Tech23",{"$f":"INDEX(TechName_List,MATCH($B294,TechRef_List,0))","v":"unassigned4"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E294,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D294=Sectoral_IMPACTS!$B$14:$B$1986)*($B294=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech23","unassigned4",4,"Mining and extraction",{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D297=Sectoral_IMPACTS!$B$14:$B$1986)*($B297=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech24","unassigned5",2,"Manufacturing",{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D304=Sectoral_IMPACTS!$B$14:$B$1986)*($B304=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech25","unassigned6",5,"Professional services",{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D316=Sectoral_IMPACTS!$B$14:$B$1986)*($B316=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech26","unassigned7",3,"Utilities",{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D323=Sectoral_IMPACTS!$B$14:$B$1986)*($B323=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech27","unassigned8",6,"Other",{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D335=Sectoral_IMPACTS!$B$14:$B$1986)*($B335=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[]
[null,"Tech29","unassigned10",null,"TOTAL",{"$f":"SUM(F348:F353)","v":0},0,0,0,0,0,null,{"$f":"SUM(M348:M353)","v":0},0,0,0,0,0,null,{"$f":"SUM(T348:T353)","v":0},0,0,0,0,0]
[null,"Tech31",{"$f":"INDEX(TechName_List,MATCH($B366,TechRef_List,0))","v":"unassigned12"},{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E366,IO_SectorSummary_ListMapping,0))","v":1},{"$f":"IO_SectorSummary_List","v":"Construction"},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D366=Sectoral_IMPACTS!$B$14:$B$1986)*($B366=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech31","unassigned12",4,"Mining and extraction",{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D369=Sectoral_IMPACTS!$B$14:$B$1986)*($B369=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech32","unassigned13",2,"Manufacturing",{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D376=Sectoral_IMPACTS!$B$14:$B$1986)*($B376=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech33","unassigned14",5,"Professional services",{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D388=Sectoral_IMPACTS!$B$14:$B$1986)*($B388=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech34","unassigned15",3,"Utilities",{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D395=Sectoral_IMPACTS!$B$14:$B$1986)*($B395=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech35","unassigned16",6,"Other",{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(F$93=Sectoral_IMPACTS!$F$13:$AE$13)*(F$94=Sectoral_IMPACTS!$F$11:$AE$11)*(F$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(G$93=Sectoral_IMPACTS!$F$13:$AE$13)*(G$94=Sectoral_IMPACTS!$F$11:$AE$11)*(G$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(H$93=Sectoral_IMPACTS!$F$13:$AE$13)*(H$94=Sectoral_IMPACTS!$F$11:$AE$11)*(H$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(I$93=Sectoral_IMPACTS!$F$13:$AE$13)*(I$94=Sectoral_IMPACTS!$F$11:$AE$11)*(I$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(J$93=Sectoral_IMPACTS!$F$13:$AE$13)*(J$94=Sectoral_IMPACTS!$F$11:$AE$11)*(J$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(K$93=Sectoral_IMPACTS!$F$13:$AE$13)*(K$94=Sectoral_IMPACTS!$F$11:$AE$11)*(K$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(M$93=Sectoral_IMPACTS!$F$13:$AE$13)*(M$94=Sectoral_IMPACTS!$F$11:$AE$11)*(M$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(N$93=Sectoral_IMPACTS!$F$13:$AE$13)*(N$94=Sectoral_IMPACTS!$F$11:$AE$11)*(N$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(O$93=Sectoral_IMPACTS!$F$13:$AE$13)*(O$94=Sectoral_IMPACTS!$F$11:$AE$11)*(O$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(P$93=Sectoral_IMPACTS!$F$13:$AE$13)*(P$94=Sectoral_IMPACTS!$F$11:$AE$11)*(P$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(Q$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Q$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Q$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(R$93=Sectoral_IMPACTS!$F$13:$AE$13)*(R$94=Sectoral_IMPACTS!$F$11:$AE$11)*(R$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},null,{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(T$93=Sectoral_IMPACTS!$F$13:$AE$13)*(T$94=Sectoral_IMPACTS!$F$11:$AE$11)*(T$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(U$93=Sectoral_IMPACTS!$F$13:$AE$13)*(U$94=Sectoral_IMPACTS!$F$11:$AE$11)*(U$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(V$93=Sectoral_IMPACTS!$F$13:$AE$13)*(V$94=Sectoral_IMPACTS!$F$11:$AE$11)*(V$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(W$93=Sectoral_IMPACTS!$F$13:$AE$13)*(W$94=Sectoral_IMPACTS!$F$11:$AE$11)*(W$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(X$93=Sectoral_IMPACTS!$F$13:$AE$13)*(X$94=Sectoral_IMPACTS!$F$11:$AE$11)*(X$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0},{"$f":"SUM(IF(($D407=Sectoral_IMPACTS!$B$14:$B$1986)*($B407=Sectoral_IMPACTS!$D$14:$D$1986)*(Y$93=Sectoral_IMPACTS!$F$13:$AE$13)*(Y$94=Sectoral_IMPACTS!$F$11:$AE$11)*(Y$92=Sectoral_IMPACTS!$F$12:$AE$12),Sectoral_IMPACTS!$F$14:$AE$1986,0))","v":0}]
[null,"Tech3","Gas Open","Capex","TOTAL",91431.126300739779,91431.126300739779,{"$f":"SUM(OFFSET(General_INPUT!$D162,0,MATCH(Period_Start,General_INPUT!$D$159:$BB$159,0)-1,1,Period_End-Period_Start+1))","v":3732.5000000000009},1018.9965462477933,24.495948104685802,89.726630220104909]
[null,"Tech10","Solar rooftop","Capex","TOTAL",1894984.7290904089,1894984.7290904089,{"$f":"SUM(OFFSET(General_INPUT!$D169,0,MATCH(Period_Start,General_INPUT!$D$159:$BB$159,0)-1,1,Period_End-Period_Start+1))","v":52918.555555555562},24090.163983814615,35.809456800100946,78.662176412065378]
[null,"Tech22","unassigned3","Capex","TOTAL",0,0,{"$f":"SUM(OFFSET(General_INPUT!$D181,0,MATCH(Period_Start,General_INPUT!$D$159:$BB$159,0)-1,1,Period_End-Period_Start+1))","v":0},0,0,0]
[null,"Tech29","unassigned10","Capex","TOTAL",0,0,{"$f":"SUM(OFFSET(General_INPUT!$D188,0,MATCH(Period_Start,General_INPUT!$D$159:$BB$159,0)-1,1,Period_End-Period_Start+1))","v":0},0,0,0]
[null,"Tech32","unassigned13","Capex","TOTAL",0,0,{"$f":"SUM(OFFSET(General_INPUT!$D191,0,MATCH(Period_Start,General_INPUT!$D$159:$BB$159,0)-1,1,Period_End-Period_Start+1))","v":0},0,0,0]
[null,"Tech4","Gas Combined","Opex","TOTAL",2130758.0223484007,1074959.4868597912,90810.442406069473,45917.79869883052]
[null,"Tech11","Solar floating","Opex","TOTAL",358150.33376068418,358117.03920521098,8664.4243000000024,8663.6188333333339]
[null,"Tech23","unassigned4","Opex","TOTAL",0,0,0,0]
[null,"Tech35","unassigned16","Opex","TOTAL",0,0,0,0]
[null,"Tech2","Coal CCS","Total","TOTAL",{"$f":"F418+F458","v":0},0,{"$f":"H418","v":0},{"$f":"SUM(OFFSET(General_INPUT!$D204,0,MATCH(Period_Start,General_INPUT!$D$202:$BB$202,0)-1,1,Period_End-Period_Start+1))/10^3","v":0},{"$f":"SUM(OFFSET(General_INPUT!$D291,0,MATCH(Period_Start,General_INPUT!$D$289:$BB$289,0)-1,1,Period_End-Period_Start+1))/10^3","v":0},{"$f":"I418+H458","v":0},0,{"$f":"IF(G498=0,0,G498/H418)","v":0},0,0]
[null,"Tech14","Geothermal","Total","TOTAL",{"$f":"F430+F470","v":2071074.4277799861},2052087.4855690997,21514,{"$f":"SUM(OFFSET(General_INPUT!$D216,0,MATCH(Period_Start,General_INPUT!$D$202:$BB$202,0)-1,1,Period_End-Period_Start+1))/10^3","v":3116.5},{"$f":"SUM(OFFSET(General_INPUT!$D303,0,MATCH(Period_Start,General_INPUT!$D$289:$BB$289,0)-1,1,Period_End-Period_Start+1))/10^3","v":2777.4095122827039},32050.757689528316,31320.954589528319,95.383819167476972,738.84944819769305,65.518037762973663]
[null,"Tech21","unassigned2","Total","TOTAL",{"$f":"F437+F477","v":0},0,0,{"$f":"SUM(OFFSET(General_INPUT!$D223,0,MATCH(Period_Start,General_INPUT!$D$202:$BB$202,0)-1,1,Period_End-Period_Start+1))/10^3","v":0},{"$f":"SUM(OFFSET(General_INPUT!$D310,0,MATCH(Period_Start,General_INPUT!$D$289:$BB$289,0)-1,1,Period_End-Period_Start+1))/10^3","v":0},0,0,0,0,0]
[null,"Tech24","unassigned5","Total","TOTAL",{"$f":"F440+F480","v":0},0,0,{"$f":"SUM(OFFSET(General_INPUT!$D226,0,MATCH(Period_Start,General_INPUT!$D$202:$BB$202,0)-1,1,Period_End-Period_Start+1))/10^3","v":0},{"$f":"SUM(OFFSET(General_INPUT!$D313,0,MATCH(Period_Start,General_INPUT!$D$289:$BB$289,0)-1,1,Period_End-Period_Start+1))/10^3","v":0},0,0,0,0,0]
[null,"All",null,"Total","TOTAL",{"$f":"SUM(F497:F531)","v":46950711.187819071},{"$f":"SUM(G497:G531)","v":43717595.462811433},{"$f":"SUM(H497:H531)","v":546717.47862743505},{"$f":"SUM(I497:I531)","v":23923},{"$f":"SUM(J497:J531)","v":20208.191916559692},{"$f":"SUM(K497:K531)","v":790746.66760418622},{"$f":"SUM(L497:L531)","v":626523.73682596313},79.963778682486819,2163.3600691899042,69.778035361101388]
[null,2,"All Technologies","Capex","Manufacturing","jobs",3410.6578782219472,38852.509219765292,62211.198525937034,121759.96481666714,145297.82676742272,177519.49028589478,221253.19824272502,234737.21826608278,263795.70998556237,247446.10474844833,301063.9652484018,294360.73544323532,247828.25790611684,227242.96885920243,271461.10272772925,357528.25365265191,362448.03614743636,389844.70214174915,397466.5711222316,450370.88608541701,454261.00952841662,441487.75083042117,421059.83019336616,405010.51175913034,322757.32480369578,351342.34044207545,349230.14034142881,352995.10219603905,363407.45903655828,353645.96233571478,368002.27288179094,356936.76189205894,336528.06095034606,354280.64218885289,294935.74060718424,22075.924242218534]
[null,6,"All Technologies","Opex","Other","jobs",4990.9720328584317,4990.9720328584317,4990.9720328584317,4990.9720328584317,4990.9720328584317,4990.9720328584317,4990.778836466272,4990.5856400741113,24263.616241357249,43535.874057071749,62807.359087217606,91665.003388912664,120516.54268461546,149361.97697432601,178201.30625804429,207034.53053577035,225857.13327297167,244654.11062103347,263425.94781201443,282173.13007797307,300896.14265096781,388990.4858395005,477079.23869722977,565162.53684802272,653240.5159157468,741313.31152426917,814841.80639928847,888366.32578198775,961886.94100047555,1035403.7233828595,1108916.7442572478,1145894.2568399685,1182867.7933894193,1219837.4312614363,1256803.2478118541,1293765.3203965088]
[]
[null,"Tech2","Coal CCS","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech14","Geothermal","Capex","TOTAL","jobs",0,0,0,0,0,8698.9349286258202,29483.520691497812,41265.430188917067,48981.002539565721,60297.536917346559,60173.328406394096,65944.413806105935,65063.563929307813,54549.774513141034,98263.034439736672,141790.25279752581,140537.31978311471,139284.38676870349,138031.45375429245,134126.20799508903,138041.48806631248,134233.87345108922,122654.54857742882,126182.82964182015,67674.654635530722,7333.1837033931115,8731.8854397191062,8638.3222600713743,18291.601621102858,23014.508211139757,18371.604919641952,10512.297829244735,8422.3133540154377,21675.741149312635,25224.090837744479,23106.037408620767]
[null,"Tech21","unassigned2","Capex","TOTAL","jobs",{"$f":"SUMIFS(G$685:G$1566,$B$685:$B$1566,$B588,$D$685:$D$1566,$D588,$E$685:$E$1566,$E588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Q$685:Q$1566,$B$685:$B$1566,$B588,$D$685:$D$1566,$D588,$E$685:$E$1566,$E588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AA$685:AA$1566,$B$685:$B$1566,$B588,$D$685:$D$1566,$D588,$E$685:$E$1566,$E588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AK$685:AK$1566,$B$685:$B$1566,$B588,$D$685:$D$1566,$D588,$E$685:$E$1566,$E588)","v":0},0,0,0,0,0]
[null,"Tech24","unassigned5","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"All",null,"Capex","TOTAL","jobs",{"$f":"SUM(G568:G602)","v":6610.9603959065716},{"$f":"SUM(H568:H602)","v":75308.755349969695},125079.53385603557,239292.94698177691,288769.9737091249,353838.35094866704,435462.05005941133,484790.48519114632,547077.46621635044,524485.03048476251,674904.93455033877,662249.14340542362,568834.28174102155,527616.48082590511,601148.28628506942,771122.72807559103,780596.21696615568,865368.05689066707,892575.62244015106,1005729.0702420212,989882.62313314702,955367.57637861092,906595.07053152833,858530.09443163557,707467.26164440066,837199.80061995308,832785.01970247668,850225.83826986083,875250.87844196474,870477.50375999638,935845.09959237999,913571.06926238572,850396.58236831729,844980.99541589804,692148.31163437176,36198.010810861801]
[null,"Tech5","Gas Combined CCS","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"All",null,"Opex","TOTAL","jobs",{"$f":"SUM(G606:G640)","v":200014.16901265801},{"$f":"SUM(H606:H640)","v":200014.16901265801},{"$f":"SUM(I606:I640)","v":200014.16901265801},{"$f":"SUM(J606:J640)","v":200014.16901265801},{"$f":"SUM(K606:K640)","v":200014.16901265801},{"$f":"SUM(L606:L640)","v":204589.38920262264},{"$f":"SUM(M606:M640)","v":212905.69102653756},{"$f":"SUM(N606:N640)","v":225827.97355352336},{"$f":"SUM(O606:O640)","v":263819.63813104888},{"$f":"SUM(P606:P640)","v":306895.75926775159},{"$f":"SUM(Q606:Q640)","v":346699.17519391159},{"$f":"SUM(R606:R640)","v":391510.25216580805},{"$f":"SUM(S606:S640)","v":439311.18072690017},{"$f":"SUM(T606:T640)","v":484438.46695300989},{"$f":"SUM(U606:U640)","v":526804.18354626989},{"$f":"SUM(V606:V640)","v":569475.38197131618},{"$f":"SUM(W606:W640)","v":564853.3432115243},{"$f":"SUM(X606:X640)","v":582594.63058592961},{"$f":"SUM(Y606:Y640)","v":599643.89363821689},{"$f":"SUM(Z606:Z640)","v":616000.4696705736},{"$f":"SUM(AA606:AA640)","v":631663.69598518801},{"$f":"SUM(AB606:AB640)","v":720151.37767055421},{"$f":"SUM(AC606:AC640)","v":807880.19586405694},{"$f":"SUM(AD606:AD640)","v":894849.87486705161},{"$f":"SUM(AE606:AE640)","v":981060.13898089295},{"$f":"SUM(AF606:AF640)","v":1066510.7125069362},{"$f":"SUM(AG606:AG640)","v":1163268.6154433328},{"$f":"SUM(AH606:AH640)","v":1259823.4423622841},{"$f":"SUM(AI606:AI640)","v":1356175.302070901},{"$f":"SUM(AJ606:AJ640)","v":1452324.3033762935},{"$f":"SUM(AK606:AK640)","v":1548270.5550855733},{"$f":"SUM(AL606:AL640)","v":1565653.8411889076},{"$f":"SUM(AM606:AM640)","v":1582834.8163479315},{"$f":"SUM(AN606:AN640)","v":1599813.5936513674},{"$f":"SUM(AO606:AO640)","v":1616590.2861879359},{"$f":"SUM(AP606:AP640)","v":1633165.0070463589}]
[null,"Tech10","Solar rooftop","Total","TOTAL","jobs",{"$f":"SUM(G577,G615)","v":0.59523456234176464},0.59523456234176464,0.59523456234176464,0.59523456234176464,0.59523456234176464,0.59523456234176464,26.068356262522293,1425.5513428717759,2032.0416929633693,2601.9380567772369,9141.3890040588249,11082.194141064512,12879.183419365856,14529.912409026851,16031.936680111441,37567.153304244239,45458.794079559484,53199.53391166262,60787.00178288031,68218.826675539152,53800.052821152312,57130.344995319872,60379.016600765412,63544.926771244289,66626.934640512191,112610.83208022996,117562.30693689545,122366.85232919487,127022.54614552074,131527.46627426511,147499.10029736877,152252.16719802556,156830.40519159031,161231.65655277562,165453.76355629149,17499.896132847884]
[null,"Tech17","Hydrogen","Total","TOTAL","jobs",{"$f":"SUM(G584,G622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",{"$f":"SUM(G587,G625)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","jobs",{"$f":"SUM(G599,G637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Direct Employment Analysis - Technology Breakdown by Year"]
[2,"Tech1","Coal","Opex",{"$f":"E686","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=G$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":29587.026611631889},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=H$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":29587.026611631889},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=I$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":29587.026611631889},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=J$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":29587.026611631889},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=K$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":29587.026611631889},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=L$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":33204.561491838147},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=M$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":35048.105716246537},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=N$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":40530.766844796512},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=O$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":42577.475989786399},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=P$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":48283.518936889588},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=Q$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":51040.073868289306},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=R$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":51646.215668020632},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=S$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":54670.017111861576},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=T$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":55629.756575413368},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=U$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":54452.201186760212},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=V$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":53558.696530494897},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=W$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":35050.090397207328},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=X$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":34771.084494600451},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=Y$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":34492.799412327877},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=Z$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":34215.235150389599},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AA$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":33938.391708785646},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AB$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":33427.986424586459},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AC$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":32919.070876303027},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AD$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":32411.645063935342},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AE$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":31905.708987483391},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AF$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":31401.262646947183},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AG$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":29295.535970372741},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AH$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":27196.595894813272},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AI$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":25104.442420268791},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AJ$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":23019.075546739288},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AK$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":20940.495274224762},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AL$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":16724.813950030293},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AM$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":12523.066728110996},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AN$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":8335.2536084668791},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AO$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":4161.3745910979369},{"$f":"SUM(IF((INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_L\")=$A694)*(INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_T\")=AP$684),INDIRECT($B694&\"_DirectJobs_\"&$D694&\"_Tbl\"),0))","v":1.4296760041718641}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E701,IO_SectorSummary_ListMapping,0))","v":1},"Tech1",{"$f":"INDEX(TechName_List,MATCH($B701,TechRef_List,0))","v":"Coal"},"Total",{"$f":"E693","v":"Construction"},"jobs",{"$f":"SUM(G685,G693)","v":698.41254041338527},7955.9664541190759,11848.380176727167,23112.133184125098,27371.080776353258,32775.60826291312,34558.671166680178,26209.744611300288,29920.572835146537,19899.887662724414,14683.110932579255,11768.284480561209,3100.0961240734241,458.69989622999208,-5.5527120241887156E-12,-2.2040038173102294E-12,1.4260792492748511E-12,-8.800383332590549E-12,5.4443802219418878E-12,7.4202570145481957E-12,-3.0450020090999399E-12,9.5093785037771599E-12,4.1764564714121697E-12,-1.1481285280726246E-12,5.6870474289904318E-12,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech2","Coal CCS","Capex","Professional services","jobs",{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=G$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=H$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=I$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=J$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=K$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=L$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=M$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=N$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=O$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=P$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=Q$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=R$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=S$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=T$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=U$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=V$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=W$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=X$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=Y$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=Z$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AA$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AB$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AC$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AD$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AE$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AF$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AG$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AH$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AI$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AJ$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AK$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AL$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AM$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AN$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AO$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_L\")=$A713)*(INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_T\")=AP$684),INDIRECT($B713&\"_DirectJobs_\"&$D713&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E725,IO_SectorSummary_ListMapping,0))","v":1},"Tech2",{"$f":"INDEX(TechName_List,MATCH($B725,TechRef_List,0))","v":"Coal CCS"},"Total",{"$f":"E717","v":"Construction"},"jobs",{"$f":"SUM(G709,G717)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech3","Gas Open","Capex","Utilities","jobs",{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=G$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=H$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=I$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=J$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=K$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=L$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=M$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=N$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=O$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=P$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=Q$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=R$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=S$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=T$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=U$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=V$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=W$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=X$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=Y$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=Z$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AA$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AB$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AC$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AD$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AE$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AF$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AG$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AH$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AI$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AJ$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AK$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AL$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AM$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AN$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AO$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_L\")=$A735)*(INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_T\")=AP$684),INDIRECT($B735&\"_DirectJobs_\"&$D735&\"_Tbl\"),0))","v":0}]
[3,"Tech3","Gas Open","Total","Utilities","jobs",{"$f":"SUM(G735,G743)","v":684.74120293639271},684.74120293639271,684.74120293639271,684.74120293639271,684.74120293639271,684.74120293639271,682.67517344477426,680.60914395315581,761.87297062348046,842.62935145375866,922.87828644399019,961.09952135780441,999.06848319685264,1036.7851719611351,1074.2495876506514,1111.4617302654017,1110.430734946915,1109.3975648605426,1108.3622200062839,1107.3247003841398,1106.2850059941095,1103.8581203739927,1101.4334095217614,1099.0108734374164,1096.5905121209573,1094.1723255723839,1080.0761014981417,1066.0190232458458,1052.0010908154966,1038.0223042070936,1024.0826634206371,882.71653721368716,741.79623842334979,601.32176704962467,461.29312309251208,321.71030655201213]
[6,"Tech3","Gas Open","Total","Other","jobs",{"$f":"SUM(G738,G746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech4","Gas Combined","Opex",{"$f":"E758","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=G$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":4282.0381622449659},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=H$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":4282.0381622449659},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=I$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":4282.0381622449659},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=J$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":4282.0381622449659},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=K$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":4282.0381622449659},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=L$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":4282.0381622449659},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=M$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":4269.283154953172},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=N$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":4256.5281476613791},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=O$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":4764.9382628711137},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=P$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":5270.2155692723372},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=Q$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":5772.3600668650515},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=R$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6011.6631841211902},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=S$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6249.4088478553849},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=T$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6485.5970580676321},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=U$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6720.2278147579364},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=V$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6953.301117926293},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=W$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6946.9936229670366},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=X$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6940.6727016843133},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=Y$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6934.338354078126},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=Z$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6927.9905801484729},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AA$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6921.6293798953538},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AB$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6906.5890205451897},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AC$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6891.5620875184895},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AD$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6876.5485808152553},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AE$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6861.5485004354859},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AF$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6846.5618463791798},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AG$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6758.5005088181542},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AH$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6670.6808450794988},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AI$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6583.1028551632144},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AJ$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6495.7665390693001},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AK$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":6408.6718967977577},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AL$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":5524.1265264584454},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AM$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":4642.3335524294698},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AN$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":3763.2929747108274},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AO$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":2887.0047933025203},{"$f":"SUM(IF((INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_L\")=$A766)*(INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_T\")=AP$684),INDIRECT($B766&\"_DirectJobs_\"&$D766&\"_Tbl\"),0))","v":2013.4690082045479}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E773,IO_SectorSummary_ListMapping,0))","v":1},"Tech4",{"$f":"INDEX(TechName_List,MATCH($B773,TechRef_List,0))","v":"Gas Combined"},"Total",{"$f":"E765","v":"Construction"},"jobs",{"$f":"SUM(G757,G765)","v":0},0,1822.2651874919416,1822.2651874919416,1822.2651874919416,2433.9094672963515,4579.5907556922866,6714.3246905759979,5336.240552304329,4376.7675732636699,4043.6552449631295,4027.3280491534701,4534.8317189037307,2750.9729753479701,1729.1720210392764,53.091536718997979,52.894484355773628,52.697431992553653,35.0659372072951,17.500126543109793,2.0737025377079465E-12,2.0651150046925915E-12,-2.1070392341961258E-12,8.674119528367163E-13,-4.0039594928736843E-13,2.5989466377899814E-12,-1.5438357490462159E-12,-1.6016904745782359E-12,-1.0870785582294976E-12,-5.7445795388431948E-13,0,0,0,0,0,0]
[5,"Tech5","Gas Combined CCS","Capex","Professional services","jobs",{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=G$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=H$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=I$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=J$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=K$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=L$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=M$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=N$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=O$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=P$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=Q$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=R$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=S$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=T$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=U$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=V$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=W$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=X$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=Y$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=Z$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AA$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AB$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AC$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AD$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AE$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AF$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AG$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AH$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AI$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AJ$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AK$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AL$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AM$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AN$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AO$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_L\")=$A785)*(INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_T\")=AP$684),INDIRECT($B785&\"_DirectJobs_\"&$D785&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E797,IO_SectorSummary_ListMapping,0))","v":1},"Tech5",{"$f":"INDEX(TechName_List,MATCH($B797,TechRef_List,0))","v":"Gas Combined CCS"},"Total",{"$f":"E789","v":"Construction"},"jobs",{"$f":"SUM(G781,G789)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech6","Oil","Capex","Utilities","jobs",{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=G$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=H$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=I$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=J$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=K$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=L$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=M$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=N$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=O$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=P$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=Q$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=R$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=S$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=T$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=U$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=V$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=W$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=X$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=Y$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=Z$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AA$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AB$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AC$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AD$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AE$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AF$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AG$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AH$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AI$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AJ$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AK$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AL$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AM$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AN$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AO$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_L\")=$A807)*(INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_T\")=AP$684),INDIRECT($B807&\"_DirectJobs_\"&$D807&\"_Tbl\"),0))","v":0}]
[3,"Tech6","Oil","Total","Utilities","jobs",{"$f":"SUM(G807,G815)","v":490.13054525973371},490.13054525973371,490.13054525973371,490.13054525973371,490.13054525973371,490.13054525973371,488.65170309731212,487.17286093489048,480.93231270607208,474.7207613823993,468.53820696387191,373.68228812733474,279.4005080126791,185.69286661990478,92.559363949011711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech6","Oil","Total","Other","jobs",{"$f":"SUM(G810,G818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Nuclear","Opex",{"$f":"E830","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=G$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=H$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=I$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=J$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=K$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=L$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=M$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=N$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=O$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=P$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=Q$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=R$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=S$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=T$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=U$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=V$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=W$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":251.68200172922374},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=X$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":503.36400345844748},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=Y$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":755.04600518767108},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=Z$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":1006.728006916895},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AA$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":1258.4100086461185},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AB$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":2488.278759364181},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AC$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":3718.1475100822431},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AD$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":4948.0162608003047},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AE$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":6177.8850115183686},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AF$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":7407.7537622364298},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AG$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":7970.794941362632},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AH$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":8533.8361204888333},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AI$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":9096.8772996150346},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AJ$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":9659.9184787412378},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AK$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":10222.959657867437},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AL$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":10222.959657867437},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AM$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":10222.959657867437},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AN$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":10222.959657867437},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AO$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":10222.959657867437},{"$f":"SUM(IF((INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_L\")=$A838)*(INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_T\")=AP$684),INDIRECT($B838&\"_DirectJobs_\"&$D838&\"_Tbl\"),0))","v":10222.959657867437}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E845,IO_SectorSummary_ListMapping,0))","v":1},"Tech7",{"$f":"INDEX(TechName_List,MATCH($B845,TechRef_List,0))","v":"Nuclear"},"Total",{"$f":"E837","v":"Construction"},"jobs",{"$f":"SUM(G829,G837)","v":0},0,0,0,0,0,0,0,129.40972868550068,258.81945737100136,388.22918605650199,517.63891474200273,647.04864342750329,1244.3243142836602,1841.5999851398171,2438.8756559959743,2906.7415981666304,3374.607540337287,3513.9718635370564,3653.3361867368253,3792.7005099365956,3464.1988909657093,3135.6972719948244,2538.421601138667,1941.1459302825099,1343.8702594263532,1075.0962075410825,806.32215565581271,537.54810377054207,268.77405188527149,0,0,0,0,0,0]
[5,"Tech8","Biomass","Capex","Professional services","jobs",{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=G$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=H$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=I$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=J$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=K$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=L$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=M$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":3204.300565665661},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=N$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":6378.9621744032738},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=O$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":6319.6842605471775},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=P$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":11868.096997477805},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=Q$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":17363.15961193795},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=R$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":17197.181453140889},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=S$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":17031.203294343817},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=T$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":16865.225135546745},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=U$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":16731.520507626879},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=V$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":16630.089410584216},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=W$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":16528.658313541571},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=X$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":16427.227216498912},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=Y$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":16325.796119456287},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=Z$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":47416.403293491647},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AA$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":78311.393351801817},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AB$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":77818.728023308926},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AC$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":77326.062694816035},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AD$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":76833.397366323188},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AE$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":64311.102725094606},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AF$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":51866.692676238024},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AG$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":51529.796532489258},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AH$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":51192.900388740454},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AI$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":50856.004244991695},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AJ$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":38960.112492350236},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AK$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":26792.003386411787},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AL$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":26262.585751328115},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AM$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":26217.715663756586},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AN$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":48508.648254551743},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AO$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":35923.733083768966},{"$f":"SUM(IF((INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_L\")=$A857)*(INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_T\")=AP$684),INDIRECT($B857&\"_DirectJobs_\"&$D857&\"_Tbl\"),0))","v":1516.8559512287788}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E869,IO_SectorSummary_ListMapping,0))","v":1},"Tech8",{"$f":"INDEX(TechName_List,MATCH($B869,TechRef_List,0))","v":"Biomass"},"Total",{"$f":"E861","v":"Construction"},"jobs",{"$f":"SUM(G853,G861)","v":0},0,0,0,0,0,672.19955229807249,1338.1814314505309,1325.7460851593023,2489.694498018287,3642.4510992151663,3607.6321295997273,3572.8131599842886,3537.9941903688482,3509.9455759564094,3488.667316746973,3467.3890575375394,3446.1107983281022,3424.8325391186731,9947.0334983536668,16428.197814827596,16324.846270096052,16221.494725364508,16118.143180632977,13491.210819239541,10880.617121167632,10809.942903079162,10739.26868499068,10668.59446690221,8173.0691731784782,5620.4380058751267,5509.3765464430217,5499.9636801531533,10176.165116558122,7536.0961935131299,318.20669454110163]
[]
[3,"Tech9","Solar utility","Capex","Utilities","jobs",{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=G$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=H$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=I$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=J$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=K$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=L$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=M$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=N$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=O$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=P$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=Q$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=R$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=S$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=T$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=U$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=V$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=W$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=X$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=Y$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=Z$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AA$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AB$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AC$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AD$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AE$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AF$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AG$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AH$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AI$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AJ$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AK$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AL$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AM$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AN$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AO$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_L\")=$A879)*(INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_T\")=AP$684),INDIRECT($B879&\"_DirectJobs_\"&$D879&\"_Tbl\"),0))","v":0}]
[4,"Tech9","Solar utility","Opex","Mining and extraction","jobs",{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=G$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=H$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=I$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=J$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=K$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=L$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=M$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=N$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=O$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=P$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=Q$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=R$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=S$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=T$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=U$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=V$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=W$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=X$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=Y$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=Z$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AA$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AB$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AC$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AD$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AE$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AF$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AG$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AH$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AI$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AJ$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AK$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AL$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AM$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AN$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AO$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_L\")=$A888)*(INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_T\")=AP$684),INDIRECT($B888&\"_DirectJobs_\"&$D888&\"_Tbl\"),0))","v":0}]
[5,"Tech9","Solar utility","Total","Professional services","jobs",{"$f":"SUM(G881,G889)","v":0},0,0,0,0,0,9.9893519005963329E-14,16980.969216057114,15503.416112177965,14087.417771375898,51877.555701378267,46858.885758968114,42072.892820989306,37519.576887441915,33198.937958325616,66833.693588821858,61983.718852441598,57242.178668311288,52609.073036430884,48084.401956800066,13215.058097280151,11255.696361610897,9348.5102473171792,7493.4997543989293,5690.6648828565449,77037.954171267935,75829.2662032628,74620.57823525797,73411.890267252689,72203.202299247787,79697.067700879095,78340.217981957205,76983.368263035445,75626.518544113569,74269.668825191999,0]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E909,IO_SectorSummary_ListMapping,0))","v":1},"Tech10",{"$f":"INDEX(TechName_List,MATCH($B909,TechRef_List,0))","v":"Solar rooftop"},"Opex",{"$f":"E901","v":"Construction"},"jobs",{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=G$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=H$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=I$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=J$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=K$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=L$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=M$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=N$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=O$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=P$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=Q$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=R$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=S$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=T$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=U$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=V$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=W$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=X$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=Y$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=Z$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AA$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AB$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AC$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AD$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AE$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AF$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AG$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AH$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AI$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AJ$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AK$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AL$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AM$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AN$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AO$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_L\")=$A909)*(INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_T\")=AP$684),INDIRECT($B909&\"_DirectJobs_\"&$D909&\"_Tbl\"),0))","v":0}]
[]
[4,"Tech11","Solar floating","Capex","Mining and extraction","jobs",{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=G$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=H$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=I$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=J$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=K$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=L$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=M$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=N$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=O$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=P$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=Q$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=R$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=S$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=T$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=U$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=V$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=W$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=X$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=Y$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=Z$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AA$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AB$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AC$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AD$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AE$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AF$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AG$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AH$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AI$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AJ$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AK$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AL$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AM$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AN$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AO$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_L\")=$A928)*(INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_T\")=AP$684),INDIRECT($B928&\"_DirectJobs_\"&$D928&\"_Tbl\"),0))","v":0}]
[3,"Tech11","Solar floating","Opex","Utilities","jobs",{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=G$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=H$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=I$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=J$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=K$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=L$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=M$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=N$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":0.28741085530710353},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=O$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":8.0970575443415029},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=P$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":23.032511301162359},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=Q$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":44.697343359828842},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=R$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":122.28836357359828},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=S$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":223.44905606637988},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=T$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":346.6809201029173},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=U$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":490.48545494795422},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=V$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":653.36415986623444},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=W$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":902.45715217581608},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=X$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":1168.3405875452474},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=Y$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":1450.4933603616989},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=Z$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":1748.3943650123417},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AA$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":2061.5224958843455},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AB$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":2252.6014088358056},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AC$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":2449.778882815308},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AD$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":2652.804176628395},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AE$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":2861.4265490806088},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AF$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":3075.3952589774935},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AG$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":3461.430818925925},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AH$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":3824.4756577722706},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AI$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":4164.9522199202347},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AJ$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":4483.2829497735247},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AK$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":4779.8902917358464},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AL$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":5104.937103009458},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AM$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":5406.3483357217192},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AN$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":5684.5982177838878},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AO$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":5940.1609771072208},{"$f":"SUM(IF((INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_L\")=$A935)*(INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_T\")=AP$684),INDIRECT($B935&\"_DirectJobs_\"&$D935&\"_Tbl\"),0))","v":6173.5108416029689}]
[null,"Tech11","Solar floating","Total","TOTAL","jobs",{"$f":"SUM(G941:G946)","v":0},0,0,0,0,0,86.58115127242948,2331.1533858723328,4486.7294845666138,6551.3253321474713,22808.968547129094,30032.142480442762,36894.564934375805,43388.735953442723,49507.155582157982,72293.646182228607,78253.741275290289,84140.868012102626,89952.418273224961,95685.783939216475,65294.621862382191,67976.949964624771,70614.255308836349,73205.282942147998,75748.777911691141,120843.50566673491,117153.39527692086,113475.49535457989,109811.92022248084,106164.78420339146,114768.06665037858,110753.24491012766,106763.00801194004,102799.72945363252,98865.782733022643,30898.254109559537]
[2,"Tech12","Wind onshore","Capex",{"$f":"E942","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=G$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=H$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=I$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=J$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=K$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=L$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=M$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":1633.0403575117357},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=N$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":3240.4308664761666},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=O$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":3189.1311693815569},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=P$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":13874.858074188716},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=Q$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":24383.601024019466},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=R$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":23978.333416972047},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=S$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":23573.065809924643},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=T$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":23167.798202877231},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=U$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":32147.510076060629},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=V$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":39788.013431765925},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=W$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":36725.802842966121},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=X$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":33706.540360573941},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=Y$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":30730.225984589386},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=Z$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":14626.402911599496},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AA$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":1.5054838011974157E-11},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AB$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":1.9317860355429079E-11},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AC$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":-1.8870489658609818E-12},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AD$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":-2.1035535407285155E-11},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AE$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":4578.0901331019795},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AF$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":8930.5000737605405},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AG$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":8482.2963302348471},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AH$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":8040.4058694315954},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AI$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":7604.8286913507627},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AJ$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":7665.4153436093766},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AK$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":7712.8726933916141},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AL$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":7257.6169515053189},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AM$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":6809.2080091912267},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AN$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":6367.6458664494248},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AO$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":3074.2882474858116},{"$f":"SUM(IF((INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_L\")=$A950)*(INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_T\")=AP$684),INDIRECT($B950&\"_DirectJobs_\"&$D950&\"_Tbl\"),0))","v":0}]
[2,"Tech12","Wind onshore","Total",{"$f":"E958","v":"Manufacturing"},"jobs",{"$f":"SUM(G950,G958)","v":50.17855434050994},50.17855434050994,50.17855434050994,50.17855434050994,50.17855434050994,50.17855434050994,1682.4662335371379,3289.1040641864611,3332.8927275671181,14110.697279589112,24708.50716337427,25019.438062428948,25306.584326726239,25569.945956266121,35194.502431279412,43456.065754057199,41578.603399118605,39644.254601371511,37654.90978767215,22442.002581463792,8612.3522679983907,8542.6540051266547,8451.176242528938,8338.4473603824754,12783.085871966488,16981.849831912725,16735.661084413241,16480.297406696351,16216.036687595963,16433.007363563047,16622.194190615719,16323.039967176959,16015.242222871268,15699.102330096102,12516.279385454734,9537.9396090441296]
[5,"Tech12","Wind onshore","Total","Professional services","jobs",{"$f":"SUM(G953,G961)","v":0},0,0,0,0,0,874.08845436583783,1734.4477707049873,1706.9894946516101,7426.5483965700623,13051.376246104361,12834.455865282678,12617.535484461005,12400.615103639328,17207.025695868084,21296.621974395726,19657.567000527761,18041.500095371703,16448.42125892753,7828.814428941705,8.0581352616816679E-12,1.033992737660236E-11,-1.0100471224087451E-12,-1.1259316737847127E-11,2450.4328444692742,4780.0698680107525,4540.1678254082672,4303.6449813120853,4070.5013357221915,4102.9304750170868,4128.3321261940746,3884.6554859101207,3644.6436102034122,3408.2964990739956,1645.5195673268122,0]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E981,IO_SectorSummary_ListMapping,0))","v":1},"Tech13",{"$f":"INDEX(TechName_List,MATCH($B981,TechRef_List,0))","v":"Wind offshore"},"Opex",{"$f":"E973","v":"Construction"},"jobs",{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=G$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=H$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=I$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=J$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=K$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=L$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=M$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=N$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=O$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=P$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=Q$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=R$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=S$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=T$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=U$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=V$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=W$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=X$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=Y$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=Z$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AA$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AB$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AC$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AD$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AE$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AF$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AG$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AH$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AI$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AJ$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AK$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AL$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AM$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AN$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AO$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_L\")=$A981)*(INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_T\")=AP$684),INDIRECT($B981&\"_DirectJobs_\"&$D981&\"_Tbl\"),0))","v":0}]
[]
[4,"Tech14","Geothermal","Capex","Mining and extraction","jobs",{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=G$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=H$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=I$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=J$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=K$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=L$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=M$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=N$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=O$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=P$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=Q$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=R$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=S$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=T$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=U$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=V$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=W$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=X$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=Y$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=Z$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AA$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AB$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AC$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AD$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AE$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AF$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AG$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AH$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AI$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AJ$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AK$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AL$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AM$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AN$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AO$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_L\")=$A1000)*(INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_T\")=AP$684),INDIRECT($B1000&\"_DirectJobs_\"&$D1000&\"_Tbl\"),0))","v":0}]
[3,"Tech14","Geothermal","Opex","Utilities","jobs",{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=G$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":557.36194104713638},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=H$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":557.36194104713638},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=I$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":557.36194104713638},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=J$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":557.36194104713638},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=K$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":557.36194104713638},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=L$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":557.36194104713638},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=M$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":549.5588738724764},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=N$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":541.75580669781664},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=O$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":626.81408552718369},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=P$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":709.15825403493022},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=Q$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":788.78831222105589},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=R$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":905.65984132027904},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=S$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":1018.5959104531519},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=T$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":1127.5965196196742},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=U$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":1232.6616688198465},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=V$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":1333.791358053669},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=W$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":1640.3040759377866},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=X$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":1941.2189412835614},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=Y$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":2236.5359540909931},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=Z$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":2526.2551143600817},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AA$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":2810.3764220908279},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AB$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3065.1998782247915},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AC$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3314.8616781221008},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AD$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3559.3618217827579},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AE$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3798.7003092067598},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AF$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":4032.8771403941082},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AG$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":4005.6512212303483},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AH$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3978.2072039157456},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AI$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3950.545088450298},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AJ$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3922.6648748340049},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AK$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3894.5665630668691},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AL$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3862.6636502238889},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AM$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3830.6153386136789},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AN$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3798.4216282362381},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AO$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3766.0825190915689},{"$f":"SUM(IF((INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_L\")=$A1007)*(INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_T\")=AP$684),INDIRECT($B1007&\"_DirectJobs_\"&$D1007&\"_Tbl\"),0))","v":3733.5980111796648}]
[null,"Tech14","Geothermal","Total","TOTAL","jobs",{"$f":"SUM(G1013:G1018)","v":1196.7602517730729},1196.7602517730729,1196.7602517730729,1196.7602517730729,1196.7602517730729,9895.6951803988923,30663.526299746063,42428.681153640493,50326.889525320606,61820.232222037303,61867.004327925119,67889.03474251744,67250.679712561207,56970.934975197699,100909.78941255799,144654.15211307319,144059.35918755564,143452.54662646583,142833.71442980404,139550.54985277768,144075.89147060606,140815.43043918803,129772.17610874033,133825.44467575185,75831.174131490101,15992.52462078767,17332.767220467271,17180.276606683325,26774.160236088766,31437.202797009799,26733.967178906303,18806.158572358687,16647.360382652441,29831.662265146129,33310.573842447928,31122.770103867606]
[2,"Tech15","Hydro large","Capex",{"$f":"E1014","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=G$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=H$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=I$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":901.37030300575088},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=J$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":699.14800375787411},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=K$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":3334.2214387490394},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=L$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":5925.194647862565},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=M$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":7570.9691322583403},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=N$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":18167.125318829338},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=O$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":26483.196176052825},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=P$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":33604.645125143288},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=Q$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":40607.344925060024},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=R$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":43482.292435886615},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=S$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":40950.641358183624},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=T$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":38722.250175617017},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=U$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":40994.737964361586},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=V$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":34976.014771316441},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=W$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":33690.736219763021},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=X$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":55418.831254979799},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=Y$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":64807.177673705228},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=Z$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":78434.485082033891},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AA$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":92630.694067941979},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AB$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":83635.327269667061},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AC$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":71766.822749001294},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AD$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":59851.428089507514},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AE$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":47326.296857041758},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AF$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":35758.990031746114},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AG$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":35975.987115407501},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AH$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":43173.605784370964},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AI$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":49311.17248706484},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AJ$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":54571.102917970697},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AK$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":59229.953881016409},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AL$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":56785.061820734554},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AM$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":39826.150068814401},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AN$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":23863.127355498531},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AO$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":7591.4651395424989},{"$f":"SUM(IF((INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_L\")=$A1022)*(INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_T\")=AP$684),INDIRECT($B1022&\"_DirectJobs_\"&$D1022&\"_Tbl\"),0))","v":-6434.832541727701}]
[2,"Tech15","Hydro large","Total",{"$f":"E1030","v":"Manufacturing"},"jobs",{"$f":"SUM(G1022,G1030)","v":4602.1357523855813},4602.1357523855813,5503.5060553913318,5301.2837561434553,7936.3571911346207,10527.330400248145,12154.793999687481,22705.940389123833,31351.717231239578,38795.656082229398,46113.683241651866,50292.032848676376,49036.674202498056,48057.665946254041,51552.82731559033,46730.2685168772,46406.680633272626,69077.329262375686,79389.221340850316,93921.195614716591,109003.32181187617,102794.18322952389,93657.3539304195,84419.453498209667,74518.007498834297,65520.948912519336,66832.11712763067,75098.63222326363,82280.003756696155,88558.830531259358,94211.852459730668,93538.584703929169,78311.083587799527,64039.552743205189,49419.758530522595,37005.999888698643]
[5,"Tech15","Hydro large","Total","Professional services","jobs",{"$f":"SUM(G1025,G1033)","v":0},0,928.127142094703,719.90194980372257,3433.1965505605199,6101.0818267888126,7795.7105089641664,18706.409614355594,27269.33991329472,34602.186401194253,41812.75871600282,44773.047964492449,42166.245774877316,39871.705636548177,42211.651372256703,36014.264640530251,34690.833077640949,57063.918457700551,66730.954415674729,80762.783329010199,95380.401449701647,86118.010564694647,73897.1939425241,61628.095265356023,48731.160213929805,36820.482227653047,37043.920788286705,44455.198065601129,50774.956131948849,56191.025623227026,60988.172828274437,58470.705064945025,41008.374383693932,24571.495333321924,7816.8149325307768,-6625.8481302258087]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1053,IO_SectorSummary_ListMapping,0))","v":1},"Tech16",{"$f":"INDEX(TechName_List,MATCH($B1053,TechRef_List,0))","v":"Hydro small"},"Opex",{"$f":"E1045","v":"Construction"},"jobs",{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=G$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=H$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=I$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=J$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=K$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=L$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=M$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=N$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=O$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=P$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=Q$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=R$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=S$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=T$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=U$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=V$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=W$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=X$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=Y$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=Z$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AA$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AB$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AC$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AD$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AE$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AF$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AG$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AH$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AI$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AJ$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AK$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AL$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AM$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AN$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AO$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_L\")=$A1053)*(INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_T\")=AP$684),INDIRECT($B1053&\"_DirectJobs_\"&$D1053&\"_Tbl\"),0))","v":0}]
[]
[4,"Tech17","Hydrogen","Capex","Mining and extraction","jobs",{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=G$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=H$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=I$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=J$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=K$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=L$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=M$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=N$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=O$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=P$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=Q$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=R$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=S$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=T$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=U$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=V$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=W$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=X$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=Y$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=Z$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AA$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AB$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AC$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AD$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AE$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AF$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AG$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AH$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AI$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AJ$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AK$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AL$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AM$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AN$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AO$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_L\")=$A1072)*(INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_T\")=AP$684),INDIRECT($B1072&\"_DirectJobs_\"&$D1072&\"_Tbl\"),0))","v":0}]
[3,"Tech17","Hydrogen","Opex","Utilities","jobs",{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=G$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=H$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=I$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=J$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=K$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=L$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=M$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=N$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=O$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=P$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=Q$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=R$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=S$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=T$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=U$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=V$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=W$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=X$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=Y$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=Z$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AA$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AB$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AC$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AD$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AE$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AF$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AG$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AH$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AI$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AJ$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AK$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AL$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AM$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AN$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AO$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_L\")=$A1079)*(INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_T\")=AP$684),INDIRECT($B1079&\"_DirectJobs_\"&$D1079&\"_Tbl\"),0))","v":0}]
[null,"Tech17","Hydrogen","Total","TOTAL","jobs",{"$f":"SUM(G1085:G1090)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech18","Pumped storage","Capex",{"$f":"E1086","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=G$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=H$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=I$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=J$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=K$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=L$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=M$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=N$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=O$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=P$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=Q$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=R$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=S$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=T$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=U$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=V$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=W$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=X$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=Y$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=Z$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AA$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AB$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AC$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AD$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AE$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AF$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AG$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AH$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AI$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AJ$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AK$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AL$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AM$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AN$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AO$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_L\")=$A1094)*(INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_T\")=AP$684),INDIRECT($B1094&\"_DirectJobs_\"&$D1094&\"_Tbl\"),0))","v":0}]
[2,"Tech18","Pumped storage","Total",{"$f":"E1102","v":"Manufacturing"},"jobs",{"$f":"SUM(G1094,G1102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech18","Pumped storage","Total","Professional services","jobs",{"$f":"SUM(G1097,G1105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech19","Batteries","Opex","Professional services","jobs",{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=G$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=H$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=I$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=J$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=K$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=L$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=M$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=N$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=O$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=P$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=Q$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=R$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=S$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=T$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=U$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=V$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=W$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=X$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=Y$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=Z$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AA$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AB$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AC$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AD$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AE$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AF$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AG$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AH$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AI$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AJ$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AK$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AL$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AM$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AN$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AO$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_L\")=$A1129)*(INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_T\")=AP$684),INDIRECT($B1129&\"_DirectJobs_\"&$D1129&\"_Tbl\"),0))","v":0}]
[]
[4,"Tech20","unassigned1","Capex","Mining and extraction","jobs",{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=G$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=H$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=I$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=J$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=K$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=L$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=M$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=N$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=O$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=P$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=Q$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=R$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=S$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=T$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=U$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=V$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=W$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=X$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=Y$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=Z$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AA$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AB$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AC$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AD$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AE$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AF$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AG$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AH$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AI$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AJ$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AK$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AL$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AM$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AN$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AO$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_L\")=$A1144)*(INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_T\")=AP$684),INDIRECT($B1144&\"_DirectJobs_\"&$D1144&\"_Tbl\"),0))","v":0}]
[3,"Tech20","unassigned1","Opex","Utilities","jobs",{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=G$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=H$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=I$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=J$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=K$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=L$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=M$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=N$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=O$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=P$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=Q$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=R$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=S$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=T$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=U$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=V$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=W$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=X$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=Y$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=Z$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AA$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AB$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AC$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AD$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AE$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AF$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AG$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AH$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AI$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AJ$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AK$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AL$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AM$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AN$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AO$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_L\")=$A1151)*(INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_T\")=AP$684),INDIRECT($B1151&\"_DirectJobs_\"&$D1151&\"_Tbl\"),0))","v":0}]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",{"$f":"SUM(G1157:G1162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech21","unassigned2","Capex",{"$f":"E1158","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=G$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=H$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=I$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=J$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=K$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=L$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=M$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=N$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=O$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=P$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=Q$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=R$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=S$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=T$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=U$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=V$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=W$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=X$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=Y$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=Z$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AA$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AB$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AC$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AD$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AE$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AF$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AG$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AH$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AI$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AJ$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AK$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AL$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AM$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AN$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AO$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_L\")=$A1166)*(INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_T\")=AP$684),INDIRECT($B1166&\"_DirectJobs_\"&$D1166&\"_Tbl\"),0))","v":0}]
[2,"Tech21","unassigned2","Total",{"$f":"E1174","v":"Manufacturing"},"jobs",{"$f":"SUM(G1166,G1174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech21","unassigned2","Total","Professional services","jobs",{"$f":"SUM(G1169,G1177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech22","unassigned3","Opex","Professional services","jobs",{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=G$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=H$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=I$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=J$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=K$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=L$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=M$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=N$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=O$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=P$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=Q$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=R$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=S$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=T$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=U$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=V$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=W$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=X$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=Y$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=Z$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AA$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AB$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AC$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AD$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AE$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AF$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AG$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AH$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AI$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AJ$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AK$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AL$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AM$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AN$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AO$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_L\")=$A1201)*(INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_T\")=AP$684),INDIRECT($B1201&\"_DirectJobs_\"&$D1201&\"_Tbl\"),0))","v":0}]
[]
[3,"Tech23","unassigned4","Capex","Utilities","jobs",{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=G$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=H$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=I$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=J$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=K$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=L$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=M$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=N$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=O$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=P$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=Q$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=R$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=S$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=T$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=U$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=V$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=W$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=X$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=Y$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=Z$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AA$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AB$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AC$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AD$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AE$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AF$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AG$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AH$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AI$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AJ$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AK$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AL$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AM$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AN$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AO$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_L\")=$A1215)*(INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_T\")=AP$684),INDIRECT($B1215&\"_DirectJobs_\"&$D1215&\"_Tbl\"),0))","v":0}]
[2,"Tech23","unassigned4","Opex",{"$f":"E1214","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=G$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=H$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=I$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=J$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=K$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=L$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=M$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=N$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=O$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=P$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=Q$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=R$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=S$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=T$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=U$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=V$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=W$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=X$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=Y$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=Z$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AA$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AB$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AC$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AD$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AE$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AF$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AG$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AH$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AI$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AJ$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AK$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AL$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AM$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AN$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AO$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_L\")=$A1222)*(INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_T\")=AP$684),INDIRECT($B1222&\"_DirectJobs_\"&$D1222&\"_Tbl\"),0))","v":0}]
[6,"Tech23","unassigned4","Total","Other","jobs",{"$f":"SUM(G1218,G1226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech24","unassigned5","Capex","Professional services","jobs",{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=G$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=H$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=I$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=J$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=K$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=L$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=M$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=N$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=O$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=P$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=Q$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=R$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=S$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=T$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=U$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=V$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=W$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=X$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=Y$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=Z$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AA$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AB$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AC$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AD$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AE$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AF$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AG$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AH$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AI$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AJ$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AK$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AL$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AM$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AN$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AO$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_L\")=$A1241)*(INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_T\")=AP$684),INDIRECT($B1241&\"_DirectJobs_\"&$D1241&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1253,IO_SectorSummary_ListMapping,0))","v":1},"Tech24",{"$f":"INDEX(TechName_List,MATCH($B1253,TechRef_List,0))","v":"unassigned5"},"Total",{"$f":"E1245","v":"Construction"},"jobs",{"$f":"SUM(G1237,G1245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Total","Mining and extraction","jobs",{"$f":"SUM(G1240,G1248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Opex","Mining and extraction","jobs",{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=G$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=H$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=I$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=J$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=K$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=L$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=M$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=N$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=O$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=P$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=Q$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=R$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=S$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=T$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=U$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=V$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=W$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=X$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=Y$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=Z$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AA$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AB$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AC$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AD$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AE$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AF$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AG$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AH$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AI$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AJ$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AK$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AL$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AM$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AN$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AO$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_L\")=$A1272)*(INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_T\")=AP$684),INDIRECT($B1272&\"_DirectJobs_\"&$D1272&\"_Tbl\"),0))","v":0}]
[null,"Tech25","unassigned6","Opex","TOTAL","jobs",{"$f":"SUM(G1269:G1274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech26","unassigned7","Capex","Utilities","jobs",{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=G$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=H$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=I$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=J$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=K$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=L$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=M$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=N$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=O$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=P$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=Q$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=R$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=S$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=T$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=U$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=V$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=W$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=X$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=Y$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=Z$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AA$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AB$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AC$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AD$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AE$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AF$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AG$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AH$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AI$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AJ$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AK$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AL$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AM$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AN$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AO$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_L\")=$A1287)*(INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_T\")=AP$684),INDIRECT($B1287&\"_DirectJobs_\"&$D1287&\"_Tbl\"),0))","v":0}]
[2,"Tech26","unassigned7","Opex",{"$f":"E1286","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=G$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=H$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=I$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=J$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=K$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=L$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=M$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=N$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=O$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=P$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=Q$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=R$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=S$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=T$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=U$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=V$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=W$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=X$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=Y$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=Z$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AA$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AB$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AC$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AD$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AE$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AF$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AG$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AH$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AI$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AJ$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AK$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AL$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AM$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AN$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AO$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_L\")=$A1294)*(INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_T\")=AP$684),INDIRECT($B1294&\"_DirectJobs_\"&$D1294&\"_Tbl\"),0))","v":0}]
[6,"Tech26","unassigned7","Total","Other","jobs",{"$f":"SUM(G1290,G1298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned8","Capex","Professional services","jobs",{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=G$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=H$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=I$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=J$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=K$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=L$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=M$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=N$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=O$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=P$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=Q$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=R$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=S$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=T$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=U$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=V$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=W$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=X$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=Y$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=Z$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AA$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AB$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AC$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AD$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AE$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AF$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AG$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AH$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AI$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AJ$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AK$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AL$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AM$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AN$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AO$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_L\")=$A1313)*(INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_T\")=AP$684),INDIRECT($B1313&\"_DirectJobs_\"&$D1313&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1325,IO_SectorSummary_ListMapping,0))","v":1},"Tech27",{"$f":"INDEX(TechName_List,MATCH($B1325,TechRef_List,0))","v":"unassigned8"},"Total",{"$f":"E1317","v":"Construction"},"jobs",{"$f":"SUM(G1309,G1317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech27","unassigned8","Total","Mining and extraction","jobs",{"$f":"SUM(G1312,G1320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech28","unassigned9","Opex","Mining and extraction","jobs",{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=G$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=H$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=I$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=J$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=K$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=L$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=M$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=N$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=O$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=P$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=Q$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=R$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=S$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=T$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=U$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=V$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=W$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=X$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=Y$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=Z$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AA$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AB$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AC$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AD$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AE$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AF$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AG$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AH$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AI$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AJ$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AK$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AL$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AM$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AN$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AO$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_L\")=$A1344)*(INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_T\")=AP$684),INDIRECT($B1344&\"_DirectJobs_\"&$D1344&\"_Tbl\"),0))","v":0}]
[null,"Tech28","unassigned9","Opex","TOTAL","jobs",{"$f":"SUM(G1341:G1346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech29","unassigned10","Capex","Utilities","jobs",{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=G$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=H$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=I$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=J$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=K$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=L$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=M$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=N$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=O$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=P$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=Q$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=R$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=S$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=T$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=U$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=V$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=W$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=X$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=Y$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=Z$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AA$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AB$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AC$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AD$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AE$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AF$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AG$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AH$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AI$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AJ$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AK$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AL$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AM$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AN$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AO$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_L\")=$A1359)*(INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_T\")=AP$684),INDIRECT($B1359&\"_DirectJobs_\"&$D1359&\"_Tbl\"),0))","v":0}]
[2,"Tech29","unassigned10","Opex",{"$f":"E1358","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=G$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=H$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=I$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=J$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=K$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=L$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=M$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=N$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=O$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=P$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=Q$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=R$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=S$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=T$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=U$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=V$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=W$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=X$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=Y$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=Z$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AA$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AB$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AC$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AD$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AE$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AF$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AG$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AH$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AI$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AJ$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AK$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AL$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AM$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AN$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AO$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_L\")=$A1366)*(INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_T\")=AP$684),INDIRECT($B1366&\"_DirectJobs_\"&$D1366&\"_Tbl\"),0))","v":0}]
[6,"Tech29","unassigned10","Total","Other","jobs",{"$f":"SUM(G1362,G1370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech30","unassigned11","Capex","Professional services","jobs",{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=G$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=H$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=I$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=J$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=K$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=L$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=M$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=N$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=O$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=P$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=Q$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=R$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=S$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=T$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=U$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=V$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=W$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=X$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=Y$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=Z$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AA$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AB$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AC$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AD$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AE$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AF$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AG$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AH$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AI$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AJ$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AK$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AL$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AM$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AN$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AO$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_L\")=$A1385)*(INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_T\")=AP$684),INDIRECT($B1385&\"_DirectJobs_\"&$D1385&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1397,IO_SectorSummary_ListMapping,0))","v":1},"Tech30",{"$f":"INDEX(TechName_List,MATCH($B1397,TechRef_List,0))","v":"unassigned11"},"Total",{"$f":"E1389","v":"Construction"},"jobs",{"$f":"SUM(G1381,G1389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Total","Mining and extraction","jobs",{"$f":"SUM(G1384,G1392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech31","unassigned12","Opex","Mining and extraction","jobs",{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=G$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=H$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=I$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=J$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=K$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=L$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=M$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=N$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=O$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=P$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=Q$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=R$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=S$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=T$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=U$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=V$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=W$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=X$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=Y$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=Z$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AA$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AB$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AC$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AD$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AE$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AF$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AG$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AH$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AI$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AJ$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AK$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AL$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AM$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AN$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AO$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_L\")=$A1416)*(INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_T\")=AP$684),INDIRECT($B1416&\"_DirectJobs_\"&$D1416&\"_Tbl\"),0))","v":0}]
[null,"Tech31","unassigned12","Opex","TOTAL","jobs",{"$f":"SUM(G1413:G1418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech31","unassigned12","Total","Other","jobs",{"$f":"SUM(G1410,G1418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech32","unassigned13","Opex",{"$f":"E1430","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=G$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=H$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=I$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=J$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=K$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=L$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=M$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=N$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=O$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=P$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=Q$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=R$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=S$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=T$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=U$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=V$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=W$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=X$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=Y$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=Z$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AA$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AB$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AC$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AD$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AE$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AF$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AG$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AH$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AI$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AJ$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AK$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AL$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AM$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AN$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AO$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_L\")=$A1438)*(INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_T\")=AP$684),INDIRECT($B1438&\"_DirectJobs_\"&$D1438&\"_Tbl\"),0))","v":0}]
[6,"Tech32","unassigned13","Total","Other","jobs",{"$f":"SUM(G1434,G1442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech33","unassigned14","Capex","Professional services","jobs",{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=G$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=H$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=I$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=J$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=K$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=L$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=M$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=N$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=O$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=P$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=Q$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=R$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=S$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=T$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=U$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=V$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=W$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=X$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=Y$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=Z$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AA$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AB$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AC$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AD$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AE$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AF$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AG$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AH$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AI$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AJ$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AK$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AL$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AM$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AN$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AO$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_L\")=$A1457)*(INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_T\")=AP$684),INDIRECT($B1457&\"_DirectJobs_\"&$D1457&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1469,IO_SectorSummary_ListMapping,0))","v":1},"Tech33",{"$f":"INDEX(TechName_List,MATCH($B1469,TechRef_List,0))","v":"unassigned14"},"Total",{"$f":"E1461","v":"Construction"},"jobs",{"$f":"SUM(G1453,G1461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned14","Total","Mining and extraction","jobs",{"$f":"SUM(G1456,G1464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Opex","Mining and extraction","jobs",{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=G$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=H$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=I$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=J$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=K$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=L$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=M$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=N$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=O$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=P$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=Q$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=R$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=S$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=T$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=U$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=V$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=W$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=X$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=Y$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=Z$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AA$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AB$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AC$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AD$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AE$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AF$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AG$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AH$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AI$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AJ$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AK$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AL$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AM$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AN$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AO$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_L\")=$A1488)*(INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_T\")=AP$684),INDIRECT($B1488&\"_DirectJobs_\"&$D1488&\"_Tbl\"),0))","v":0}]
[null,"Tech34","unassigned15","Opex","TOTAL","jobs",{"$f":"SUM(G1485:G1490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech34","unassigned15","Total","Other","jobs",{"$f":"SUM(G1482,G1490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech35","unassigned16","Opex",{"$f":"E1502","v":"Manufacturing"},"jobs",{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=G$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=H$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=I$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=J$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=K$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=L$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=M$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=N$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=O$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=P$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=Q$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=R$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=S$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=T$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=U$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=V$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=W$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=X$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=Y$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=Z$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AA$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AB$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AC$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AD$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AE$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AF$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AG$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AH$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AI$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AJ$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AK$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AL$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AM$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AN$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AO$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_L\")=$A1510)*(INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_T\")=AP$684),INDIRECT($B1510&\"_DirectJobs_\"&$D1510&\"_Tbl\"),0))","v":0}]
[6,"Tech35","unassigned16","Total","Other","jobs",{"$f":"SUM(G1506,G1514)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined","Total","TOTAL","USDk",{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=G$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2274682.7678571427},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=H$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2274682.7678571427},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=I$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2609677.7678571427},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=J$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2609677.7678571427},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=K$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2609677.7678571427},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=L$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2722119.0178571427},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=M$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":3244211.0217857142},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=N$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":3764290.5257142857},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=O$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":3782992.7707142858},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=P$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":3889870.3371428582},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=Q$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":4123114.7249999996},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=R$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":4439961.2035714285},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=S$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":4861201.6885714289},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=T$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":4869306.8550000014},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=U$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":5025600.327857146},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=V$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":5069710.6071428554},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=W$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":4789545.5423571402},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=X$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":4494831.1015714267},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=Y$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":4182362.2347857114},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=Z$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":3855356.0669999975},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AA$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":3513812.5982142864},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AB$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":3192355.9470000002},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AC$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2854313.3783571422},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AD$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2499684.8922857139},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AE$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2128470.4887857139},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AF$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":1740670.1678571436},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AG$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2325369.1127142855},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AH$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2910036.6565714288},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AI$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":3494672.7994285719},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AJ$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":4079277.5412857146},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AK$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":4663850.8821428576},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AL$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":4228150.9101428576},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AM$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":3792697.3416428566},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AN$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":3357490.1766428561},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AO$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2922529.4151428565},{"$f":"SUM(IF(INDIRECT($B1532&\"_ScenarioTotalCost_T\")=AP$1528,INDIRECT($B1532&\"_ScenarioTotalCost_Tbl\"),0))","v":2487815.057142857}]
[null,"Tech12","Wind onshore","Total","TOTAL","USDk",{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=G$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":6000},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=H$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":6000},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=I$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":6000},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=J$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":6000},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=K$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":6000},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=L$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":6000},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=M$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":149159.99999999997},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=N$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":290070},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=O$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":296940},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=P$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1245299.9999999995},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=Q$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":2177774.9999999991},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=R$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":2227862.9999999986},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=S$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":2275107},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=T$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":2319507},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=U$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":3184311.6750000007},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=V$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":3928797.2250000001},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=W$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":3801844.5689999983},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=X$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":3666721.7969999989},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=Y$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":3523654.9529999993},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=Z$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":2217560.0309999995},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AA$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1029804.7500000013},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AB$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1021470.7200000018},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AC$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1010532.45},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AD$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":997053.11999999837},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AE$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1382685.1349999986},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AF$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1746105.8250000016},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AG$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1730945.0130000019},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AH$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1714486.0290000024},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AI$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1696762.1010000012},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AJ$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1720776.0569999991},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AK$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1741886.0250000004},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AL$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1720616.6010000012},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AM$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1698095.5530000001},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AN$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1674358.9170000046},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AO$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1398683.1540000059},{"$f":"SUM(IF(INDIRECT($B1540&\"_ScenarioTotalCost_T\")=AP$1528,INDIRECT($B1540&\"_ScenarioTotalCost_Tbl\"),0))","v":1140480.0000000002}]
[null,"Tech19","Batteries","Total","TOTAL","USDk",{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=G$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=H$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=I$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=J$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=K$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=L$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=M$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=N$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=O$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=P$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=Q$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":685619.03147491044},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=R$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":631623.02676457551},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=S$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":577443.77682314184},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=T$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":523081.28165060782},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=U$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":468535.54124697571},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=V$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":307985.46889894601},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=W$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":302201.30143936502},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=X$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":296386.57109913975},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=Y$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":290541.27787826816},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=Z$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":284665.42177675216},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AA$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":142719.5653683912},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AB$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":139655.56543497261},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AC$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":136576.28406123086},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AD$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":133481.72124716645},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AE$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":130371.87699277981},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AF$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":729130.2802557433},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AG$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":711433.94546974555},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AH$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":693645.92204181221},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AI$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":675766.20997194387},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AJ$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":657794.80926013773},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AK$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":2001013.3839467769},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AL$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":1944516.5472481027},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AM$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":1887729.3631833005},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AN$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":1830651.8317523659},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AO$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":1773283.9529553014},{"$f":"SUM(IF(INDIRECT($B1547&\"_ScenarioTotalCost_T\")=AP$1528,INDIRECT($B1547&\"_ScenarioTotalCost_Tbl\"),0))","v":23652.118867146401}]
[null,"Tech31","unassigned12","Total","TOTAL","USDk",{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=G$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=H$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=I$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=J$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=K$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=L$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=M$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=N$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=O$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=P$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=Q$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=R$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=S$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=T$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=U$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=V$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=W$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=X$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=Y$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=Z$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AA$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AB$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AC$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AD$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AE$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AF$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AG$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AH$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AI$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AJ$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AK$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AL$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AM$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AN$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AO$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1559&\"_ScenarioTotalCost_T\")=AP$1528,INDIRECT($B1559&\"_ScenarioTotalCost_Tbl\"),0))","v":0}]
[null,"Tech34","unassigned15","Total","TOTAL","USDk",{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=G$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=H$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=I$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=J$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=K$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=L$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=M$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=N$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=O$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=P$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=Q$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=R$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=S$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=T$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=U$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=V$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=W$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=X$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=Y$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=Z$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AA$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AB$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AC$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AD$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AE$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AF$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AG$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AH$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AI$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AJ$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AK$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AL$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AM$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AN$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AO$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0},{"$f":"SUM(IF(INDIRECT($B1562&\"_ScenarioTotalCost_T\")=AP$1528,INDIRECT($B1562&\"_ScenarioTotalCost_Tbl\"),0))","v":0}]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,{"$f":"G1569+1","v":2016},{"$f":"H1569+1","v":2017},{"$f":"I1569+1","v":2018},{"$f":"J1569+1","v":2019},{"$f":"K1569+1","v":2020},{"$f":"L1569+1","v":2021},{"$f":"M1569+1","v":2022},{"$f":"N1569+1","v":2023},{"$f":"O1569+1","v":2024},{"$f":"P1569+1","v":2025},{"$f":"Q1569+1","v":2026},{"$f":"R1569+1","v":2027},{"$f":"S1569+1","v":2028},{"$f":"T1569+1","v":2029},{"$f":"U1569+1","v":2030},{"$f":"V1569+1","v":2031},{"$f":"W1569+1","v":2032},{"$f":"X1569+1","v":2033},{"$f":"Y1569+1","v":2034},{"$f":"Z1569+1","v":2035},{"$f":"AA1569+1","v":2036},{"$f":"AB1569+1","v":2037},{"$f":"AC1569+1","v":2038},{"$f":"AD1569+1","v":2039},{"$f":"AE1569+1","v":2040},{"$f":"AF1569+1","v":2041},{"$f":"AG1569+1","v":2042},{"$f":"AH1569+1","v":2043},{"$f":"AI1569+1","v":2044},{"$f":"AJ1569+1","v":2045},{"$f":"AK1569+1","v":2046},{"$f":"AL1569+1","v":2047},{"$f":"AM1569+1","v":2048},{"$f":"AN1569+1","v":2049},{"$f":"AO1569+1","v":2050}]
[null,4,"All Technologies","Opex","Mining and extraction","USDk",9172179.1867760625,9172179.1867760625,9172179.1867760625,9172179.1867760625,9172179.1867760625,9172179.1867760625,9496109.2784749027,9820039.3701737467,10745660.513191763,11705643.898809526,12699989.527027026,13056599.786679536,13416143.50965251,13778620.695945948,14144031.34555985,14512375.458494205,14130634.883053221,13719298.289594214,13278365.67811719,12807837.048622148,12307712.401109092,11868756.840752516,11397982.312570974,10895388.816564463,10360976.352732982,9794744.921076538,10158143.244378833,10521541.567681126,10884939.890983421,11248338.214285715,11611736.537588008,10134894.138939358,8658051.7402907088,7181209.3416420603,5704366.9429934118,4227524.5443447642]
[null,6,"All Technologies","Total","Other","USDk",{"$f":"G1575+G1583","v":29410.251863654466},29410.251863654466,29410.251863654466,29410.251863654466,29410.251863654466,29410.251863654466,35606.174304969623,44253.334550883388,156981.78894248622,310419.57209128304,469724.05961360259,640604.35222957807,811301.66822024633,981816.00758560817,1187751.1301442389,1395745.341268721,1501074.659245614,1605808.4853615379,1709961.0601548813,1763581.9138823105,1814616.4096135255,2327950.8022368536,2841118.0640442604,3354122.1753104511,3884334.9988793051,4428485.1425564168,4856560.7423497364,5284540.6799278706,5712427.0486204801,6142080.2858570777,6574122.1438772939,6788680.768123718,7003145.3778231451,7217518.2432063324,7420956.8145223875,7602816.8032756988]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B1600,TechRef_List,0))","v":"Coal"},"Capex","TOTAL","USDk",{"$f":"SUMIFS(G$1717:G$2559,$B$1717:$B$2559,$B1600,$D$1717:$D$2559,$D1600,$E$1717:$E$2559,$E1600)","v":73081.246918189281},{"$f":"SUMIFS(H$1717:H$2559,$B$1717:$B$2559,$B1600,$D$1717:$D$2559,$D1600,$E$1717:$E$2559,$E1600)","v":832505.02426855289},1239803.6220304128,2418432.393890548,2864084.7592032142,3429609.5527409175,3616187.6177105634,2742563.6092779515,3130861.2671885286,2082305.9721450543,1536427.2453582413,1231422.4819307178,324391.21178928559,47997.935944692814,-5.8103068748614464E-10,-2.3062493563781598E-10,1.4922362316042409E-10,-9.208640310540465E-10,5.6969494717368313E-10,7.7644888042194991E-10,-3.1862621418810673E-10,9.950526347389466E-10,4.3702057017716845E-10,-1.20139114919427E-10,5.9508742089238958E-10,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,116862.43948992205,296004.93329263176,536446.18184813217,720342.44610650383,901294.81168488425,946981.15138840431,947030.26325123687,902149.17055884737,945367.02379156672,987762.04820068809,895258.15497932211,795329.26699836832,688105.41152871307,707792.70464813453,727047.25075662427,758460.44067276223,790024.59975197609,821727.53793762112,840965.67435447301,859734.49359045515,579360.45578553411,292730.14490195189,0]
[null,"Tech20","unassigned1","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined","Opex","TOTAL","USDk",2068173.2395247542,2068173.2395247542,2068173.2395247542,2068173.2395247542,2068173.2395247542,2068173.2395247542,2196430.9959153794,2324688.752306005,2574463.1453272942,2835595.3429081859,3108085.3450486786,3415369.4593487252,3730830.7739053415,4054469.2887185263,4386285.0037882822,4726277.9191146018,4450129.5614325479,4159421.0820317701,3854152.4809122668,3534323.7580740401,3199934.9135170914,2882565.2577277403,2548598.4468285432,2198034.4808194982,1830873.359700606,1447115.0834718673,2030683.0789199604,2614224.7470050892,3197740.0877272515,3781229.1010864489,4364691.7870826814,3968653.8131086822,3572738.8179231342,3176946.801526038,2781277.763917394,2385731.7050972017]
[null,"Tech16","Hydro small","Opex","TOTAL","USDk",5447.0000000000045,{"$f":"SUMIFS(H$1717:H$2559,$B$1717:$B$2559,$B1653,$D$1717:$D$2559,$D1653,$E$1717:$E$2559,$E1653)","v":5447.0000000000045},5447.0000000000045,5447.0000000000045,5447.0000000000045,5447.0000000000045,5424.9000000000042,6003.111111111114,7124.4453703703739,8335.600000000004,9635.3472222222226,12908.995555555557,16521.474999999999,20468.195555555551,24744.567222222213,29345.999999999993,33520.02674999999,37930.463999999985,42574.397249999995,47448.911999999989,52551.093749999985,64320.281999999977,76757.537249999994,89854.463999999993,103602.66675,117993.74999999997,127155.21874999997,136609.91999999995,146353.72124999994,156382.48999999993,166692.09374999997,181233.07199999999,196235.20725000001,211691.84399999998,227596.32674999998,243941.99999999994]
[null,"Tech28","unassigned9","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech9","Solar utility","Total","TOTAL","USDk",{"$f":"SUM(G1608,G1646)","v":1425.6},1425.6,1425.6,1425.6,1425.6,1425.6,1382.0400000000031,529717.64991573966,499997.22859473899,470196.75355010736,1658514.459533582,1550238.7503150073,1442457.412954441,1335525.2634518845,1229797.117807328,2299486.4784633657,2209655.7781377956,2118173.2732970943,2025153.6839412618,1930711.7300702883,887319.78543201392,834083.1027263382,780487.62537949206,726588.5533914736,672441.0867622951,2892768.5144922775,2925523.4610031303,2956573.4075139929,2985918.354024841,3013558.3005357012,3310300.0321683972,3338697.4688967103,3365180.9056250267,3389750.3423533388,3412405.7790816613,1164240.0000000002]
[null,"Tech16","Hydro small","Total","TOTAL","USDk",{"$f":"SUM(G1615,G1653)","v":5447.0000000000045},5447.0000000000045,5447.0000000000045,5447.0000000000045,9942.17494527288,29103.520275313662,61164.068858253762,82178.472871767313,89313.482043075579,158479.42072382406,239604.46189090604,263549.30300081975,284040.66029478842,329388.13005460304,335115.83971902105,314801.33505942533,353132.48152628157,373431.55357354681,371618.56216989533,636043.59901630168,877334.49488060107,896132.21310700162,957380.16135247843,1015015.2921582633,882955.17744294601,742659.22050607251,771618.58172885864,801802.37136809248,837406.71750210179,1002749.6979544708,1164561.5575807763,1203323.1910152226,1249852.0548804658,1299178.2936593578,973534.83740835008,633310.1021778126]
[null,"Tech28","unassigned9","Total","TOTAL","USDk",{"$f":"SUM(G1627,G1665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Total","TOTAL","USDk",{"$f":"SUM(G1630,G1668)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1725,IO_SectorSummary_ListMapping,0))","v":1},"Tech1",{"$f":"INDEX(TechName_List,MATCH($B1725,TechRef_List,0))","v":"Coal"},"Opex",{"$f":"E1717","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=G$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=H$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=I$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=J$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=K$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=L$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=M$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=N$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=O$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=P$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=Q$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=R$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=S$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=T$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=U$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=V$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=W$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=X$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=Y$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=Z$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AA$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AB$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AC$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AD$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AE$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AF$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AG$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AH$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AI$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AJ$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AK$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AL$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AM$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AN$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AO$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_L\")=$A1725)*(INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_T\")=AP$1716),INDIRECT($B1725&\"_DirectInvestment_\"&$D1725&\"_Tbl\"),0))","v":0}]
[]
[4,"Tech2","Coal CCS","Capex","Mining and extraction","USDk",{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=G$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=H$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=I$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=J$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=K$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=L$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=M$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=N$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=O$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=P$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=Q$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=R$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=S$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=T$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=U$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=V$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=W$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=X$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=Y$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=Z$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AA$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AB$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AC$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AD$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AE$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AF$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AG$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AH$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AI$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AJ$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AK$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AL$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AM$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AN$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AO$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_L\")=$A1744)*(INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_T\")=AP$1716),INDIRECT($B1744&\"_DirectInvestment_\"&$D1744&\"_Tbl\"),0))","v":0}]
[]
[null,"Tech2","Coal CCS","Total","TOTAL","USDk",{"$f":"SUM(G1757:G1762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech3","Gas Open","Opex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=G$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":45916.666666666664},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=H$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":45916.666666666664},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=I$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":45916.666666666664},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=J$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":45916.666666666664},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=K$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":45916.666666666664},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=L$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":45916.666666666664},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=M$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":45778.125},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=N$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":45639.583333333328},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=O$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":51088.888888888883},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=P$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":56504.166666666657},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=Q$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":61885.416666666657},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=R$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":64448.416666666657},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=S$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":66994.499999999985},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=T$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":69523.666666666657},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=U$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":72035.916666666657},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=V$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":74531.25},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=W$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":74462.114583333328},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=X$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":74392.833333333328},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=Y$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":74323.406249999985},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=Z$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":74253.833333333328},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AA$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":74184.114583333328},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AB$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":74021.375},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AC$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":73858.781249999985},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AD$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":73696.333333333328},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AE$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":73534.031249999985},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AF$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":73371.875},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AG$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":72426.624999999985},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AH$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":71484},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AI$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":70544},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AJ$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":69606.625},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AK$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":68671.874999999985},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AL$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":59192.29166666665},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AM$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":49742.60416666665},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AN$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":40322.812499999978},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AO$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":30932.916666666653},{"$f":"SUM(IF((INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_L\")=$A1775)*(INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_T\")=AP$1716),INDIRECT($B1775&\"_DirectInvestment_\"&$D1775&\"_Tbl\"),0))","v":21572.916666666668}]
[6,"Tech3","Gas Open","Opex","Other","USDk",{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=G$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=H$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=I$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=J$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=K$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=L$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=M$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=N$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=O$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=P$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=Q$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=R$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=S$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=T$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=U$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=V$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=W$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=X$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=Y$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=Z$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AA$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AB$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AC$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AD$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AE$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AF$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AG$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AH$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AI$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AJ$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AK$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AL$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AM$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AN$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AO$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_L\")=$A1778)*(INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_T\")=AP$1716),INDIRECT($B1778&\"_DirectInvestment_\"&$D1778&\"_Tbl\"),0))","v":0}]
[5,"Tech3","Gas Open","Total","Professional services","USDk",{"$f":"SUM(G1769,G1777)","v":0},0,0,32403.8498979295,32403.8498979295,0,43280.219358176837,81435.112990136375,76115.119439266273,56735.103204397514,39868.248585797039,53130.133188718959,50521.306241478342,48602.437684185919,30433.755893064135,630.55689373983296,628.22087984399866,625.88486594816436,623.54885205233006,311.19042255219983,-1.3192152954260795E-11,-1.3142357823131203E-11,-1.3092562692001612E-11,-1.304276756087202E-11,-1.5154318240438701E-11,3.7860423796187865E-11,3.7926817304360657E-11,-1.7124782715138206E-11,-1.8760908452253322E-11,-1.0215115471727415E-11,0,0,0,0,0,0]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1797,IO_SectorSummary_ListMapping,0))","v":1},"Tech4",{"$f":"INDEX(TechName_List,MATCH($B1797,TechRef_List,0))","v":"Gas Combined"},"Opex",{"$f":"E1789","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=G$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=H$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=I$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=J$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=K$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=L$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=M$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=N$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=O$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=P$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=Q$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=R$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=S$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=T$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=U$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=V$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=W$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=X$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=Y$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=Z$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AA$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AB$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AC$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AD$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AE$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AF$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AG$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AH$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AI$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AJ$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AK$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AL$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AM$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AN$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AO$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_L\")=$A1797)*(INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_T\")=AP$1716),INDIRECT($B1797&\"_DirectInvestment_\"&$D1797&\"_Tbl\"),0))","v":0}]
[]
[4,"Tech5","Gas Combined CCS","Capex","Mining and extraction","USDk",{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=G$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=H$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=I$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=J$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=K$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=L$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=M$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=N$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=O$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=P$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=Q$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=R$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=S$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=T$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=U$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=V$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=W$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=X$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=Y$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=Z$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AA$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AB$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AC$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AD$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AE$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AF$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AG$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AH$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AI$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AJ$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AK$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AL$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AM$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AN$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AO$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_L\")=$A1816)*(INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_T\")=AP$1716),INDIRECT($B1816&\"_DirectInvestment_\"&$D1816&\"_Tbl\"),0))","v":0}]
[]
[null,"Tech5","Gas Combined CCS","Total","TOTAL","USDk",{"$f":"SUM(G1829:G1834)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Oil","Opex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=G$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":32866.666666666664},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=H$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":32866.666666666664},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=I$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":32866.666666666664},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=J$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":32866.666666666664},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=K$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":32866.666666666664},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=L$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":32866.666666666664},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=M$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":32767.499999999996},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=N$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":32668.333333333332},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=O$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":32249.861111111106},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=P$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":31833.333333333332},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=Q$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":31418.749999999996},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=R$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":25057.999999999993},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=S$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":18735.749999999996},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=T$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":12451.999999999996},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=U$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":6206.7499999999982},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=V$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=W$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=X$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=Y$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=Z$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AA$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AB$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AC$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AD$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AE$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AF$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AG$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AH$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AI$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AJ$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AK$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AL$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AM$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AN$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AO$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_L\")=$A1847)*(INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_T\")=AP$1716),INDIRECT($B1847&\"_DirectInvestment_\"&$D1847&\"_Tbl\"),0))","v":0}]
[null,"Tech6","Oil","Opex","TOTAL","USDk",{"$f":"SUM(G1845:G1850)","v":456922},456922,456922,456922,456922,456922,467340.63333333324,477759.26666666666,404029.78333333333,326258.88888888882,244446.58333333331,199042.47999999998,151895.76999999999,103006.45333333332,52374.529999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech6","Oil","Total","Mining and extraction","USDk",{"$f":"SUM(G1840,G1848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech7","Nuclear","Opex","TOTAL","USDk",{"$f":"SUM(G1869:G1874)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19713.823529411762,39427.647058823524,59141.470588235286,78855.294117647049,98569.117647058811,194902.6470588235,291236.17647058819,387569.70588235289,483903.23529411765,580236.76470588229,624338.82352941169,668440.88235294109,712542.94117647049,756645,800747.05882352928,800747.05882352928,800747.05882352928,800747.05882352928,800747.05882352928,800747.05882352928]
[3,"Tech8","Biomass","Capex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=G$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=H$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=I$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=J$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=K$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=L$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=M$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=N$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=O$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=P$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=Q$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=R$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=S$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=T$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=U$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=V$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=W$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=X$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=Y$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=Z$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AA$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AB$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AC$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AD$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AE$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AF$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AG$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AH$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AI$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AJ$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AK$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AL$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AM$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AN$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AO$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_L\")=$A1887)*(INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_T\")=AP$1716),INDIRECT($B1887&\"_DirectInvestment_\"&$D1887&\"_Tbl\"),0))","v":0}]
[null,"Tech8","Biomass","Opex","TOTAL","USDk",{"$f":"SUM(G1893:G1898)","v":34533.458064516126},34533.458064516126,34533.458064516126,34533.458064516126,34533.458064516126,34533.458064516126,34489.520464516128,34445.582864516131,159616.06028731182,284574.43360344088,409320.70281290321,605700.23604851612,801584.55213212885,996973.65106374188,1191867.5328433546,1386266.1974709677,1519136.2323669677,1651664.6514549674,1783851.4547349676,1915696.6422069676,2047200.2138709677,2681098.6445729034,3313343.1819948386,3943933.8261367744,4572870.5769987097,5200153.4345806455,5705896.7531009028,6210470.3011571597,6713874.0787494192,7216108.0858776765,7717172.3225419363,7965530.1141966451,8213276.7863633549,8460412.3390420638,8706936.7722327746,8952850.0859354828]
[6,"Tech8","Biomass","Total","Other","USDk",{"$f":"SUM(G1890,G1898)","v":29032.258064516129},29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,141290.32258064515,253548.38709677421,365806.45161290321,533032.25806451612,700258.06451612886,867483.87096774182,1034709.6774193546,1201935.4838709678,1309935.4838709678,1417935.4838709675,1525935.4838709675,1633935.4838709675,1741935.4838709678,2255806.4516129033,2769677.4193548388,3283548.3870967743,3797419.3548387098,4311290.3225806449,4739806.4516129028,5168322.5806451598,5596838.7096774187,6025354.8387096766,6453870.9677419355,6669290.3225806449,6884709.6774193542,7100129.0322580636,7315548.3870967729,7530967.7419354832]
[2,"Tech9","Solar utility","Opex",{"$f":"E1910","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=G$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":636.07570014144278},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=H$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":636.07570014144278},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=I$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":636.07570014144278},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=J$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":636.07570014144278},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=K$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":636.07570014144278},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=L$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":636.07570014144278},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=M$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":616.64005374823194},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=N$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":581.11809335219243},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=O$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":7835.2187864215002},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=P$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":14198.956277227724},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=Q$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":19714.212093352195},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=R$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":41084.357916831694},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=S$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":59444.525945686022},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=T$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":74953.028354172609},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=U$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":87768.177316548885},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=V$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":98048.285007072147},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=W$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":125306.0294893918},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=X$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":150321.23233663366},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=Y$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":173145.07943847243},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=Z$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":193828.7566845828},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AA$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":212423.44996463929},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AB$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":215874.61574257424},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AC$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":218441.27221357846},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AD$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":220148.04857142852},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AE$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":221019.57400990091},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AF$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":221080.47772277234},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AG$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":252476.8994342293},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AH$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":283112.58246110339},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AI$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":312987.52680339484},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AJ$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":342101.73246110347},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AK$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":370455.19943422935},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AL$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":401964.50495049538},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AM$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":432619.81994342327},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AN$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":462421.14441301313},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AO$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":491368.4783592649},{"$f":"SUM(IF((INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_L\")=$A1918)*(INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_T\")=AP$1716),INDIRECT($B1918&\"_DirectInvestment_\"&$D1918&\"_Tbl\"),0))","v":519461.82178217836}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1925,IO_SectorSummary_ListMapping,0))","v":1},"Tech9",{"$f":"INDEX(TechName_List,MATCH($B1925,TechRef_List,0))","v":"Solar utility"},"Total",{"$f":"E1917","v":"Construction"},"USDk",{"$f":"SUM(G1909,G1917)","v":0},0,0,0,0,0,6.5717899942699513E-13,111714.3181034881,101993.79889393275,92678.235861830166,341291.81239990902,308275.01086936571,276788.94368959393,246833.61086059391,218409.01238236358,439685.17995737377,407778.18963190238,376584.5680140311,346104.31510375993,316337.43090108677,86939.160259453216,74048.920754668201,61501.933975297834,49298.199921341657,37437.718592802295,506816.92009623029,498865.20954145794,490913.49898668763,482961.78843191447,475010.07787714375,524310.68331672833,515384.24695201637,506457.81058730511,497531.37422259309,488604.93785788323,0]
[4,"Tech9","Solar utility","Total","Mining and extraction","USDk",{"$f":"SUM(G1912,G1920)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech10","Solar rooftop","Opex","TOTAL","USDk",{"$f":"SUM(G1941:G1946)","v":14.399999999999999},14.399999999999999,14.399999999999999,14.399999999999999,14.399999999999999,14.399999999999999,13.959999999999999,19.528888888888886,354.12888888888887,815.98222222222216,1389.4444444444443,3463.4506666666666,5885.6453333333329,8596.8924444444456,11538.056000000004,14650,23082.839999999997,33216.119999999995,44992.479999999996,58354.559999999998,73244.999999999971,84477.799999999974,96310.799999999959,108716.39999999997,121666.99999999997,135135,159470.20000000007,184588.80000000008,210444.3000000001,236990.20000000016,264180.00000000017,294840.00000000023,326140.2000000003,358028.40000000037,390452.40000000037,423360]
[3,"Tech11","Solar floating","Capex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=G$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=H$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=I$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=J$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=K$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=L$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=M$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=N$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=O$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=P$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=Q$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=R$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=S$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=T$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=U$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=V$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=W$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=X$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=Y$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=Z$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AA$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AB$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AC$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AD$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AE$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AF$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AG$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AH$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AI$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AJ$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AK$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AL$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AM$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AN$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AO$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_L\")=$A1959)*(INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_T\")=AP$1716),INDIRECT($B1959&\"_DirectInvestment_\"&$D1959&\"_Tbl\"),0))","v":0}]
[null,"Tech11","Solar floating","Opex","TOTAL","USDk",{"$f":"SUM(G1965:G1970)","v":0},0,0,0,0,0,0,34.800000000000004,980.40000000000009,2788.7999999999993,5411.9999999999982,14806.800000000001,27055.439999999995,41976.479999999996,59388.479999999989,79110,109270.43399999998,141463.87199999997,175627.21799999999,211697.37600000002,249611.25,272747.27999999991,296621.73,321204.24,346464.44999999995,372372,419113.58000000013,463071.42000000022,504296.67000000016,542840.48000000021,578754.00000000023,618111.00000000035,654606.18000000028,688296.96000000043,719240.76000000047,747495]
[6,"Tech11","Solar floating","Total","Other","USDk",{"$f":"SUM(G1962,G1970)","v":0},0,0,0,0,0,4.8929626417287517,131.65923316488553,251.26842753136452,363.72054574116572,1276.3613054835305,1662.6183829534345,2021.8217125510976,2353.9712942765177,2659.0671281296954,3900.730993954834,4167.0989949499362,4424.5942213630005,4673.2166731940251,4912.9663504429991,3106.9028062602902,3204.4433429665928,3297.7145529911554,3386.7164363339784,3471.4489929950832,5959.3681796258443,5641.6402130240858,5331.1051337665494,5027.7629418532588,4731.6136372841856,5133.9168967018732,4815.0889425492605,4504.3355845121223,4201.6568225904275,3907.052656784188,0]
[2,"Tech12","Wind onshore","Opex",{"$f":"E1982","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=G$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":676.87077667679944},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=H$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":676.87077667679944},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=I$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":676.87077667679944},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=J$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":676.87077667679944},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=K$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":676.87077667679944},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=L$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":676.87077667679944},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=M$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":666.7177150266474},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=N$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":656.56465337649547},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=O$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":1939.2347751790303},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=P$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":3181.2926503809576},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=Q$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":4382.7382789822759},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=R$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":14043.714874490235},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=S$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":23383.854721853386},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=T$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":32403.157821071734},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=U$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":41101.62417214529},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=V$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":49479.253775074038},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=W$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":65460.612101547355},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=X$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":80095.277806935366},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=Y$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":93408.751320878611},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=Z$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":105426.53307301762},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AA$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":116174.12349299291},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AB$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":115233.94659983492},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AC$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":113999.98071476819},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AD$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":112479.35328707105},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AE$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":110679.19176602189},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AF$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":108606.62360089923},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AG$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":111331.65322875023},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AH$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":113847.75856893061},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AI$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":116158.68813180162},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AJ$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":118268.19042772452},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AK$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":120180.01396706044},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AL$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":122285.70548051062},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AM$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":124182.44427771757},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AN$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":125874.29564456598},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AO$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":127365.32486694062},{"$f":"SUM(IF((INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_L\")=$A1990)*(INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_T\")=AP$1716),INDIRECT($B1990&\"_DirectInvestment_\"&$D1990&\"_Tbl\"),0))","v":128659.59723072604}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1997,IO_SectorSummary_ListMapping,0))","v":1},"Tech12",{"$f":"INDEX(TechName_List,MATCH($B1997,TechRef_List,0))","v":"Wind onshore"},"Total",{"$f":"E1989","v":"Construction"},"USDk",{"$f":"SUM(G1981,G1989)","v":0},0,0,0,0,0,14955.433463407311,29675.964830530735,29206.160637962967,127066.37394982923,223305.76279733668,219594.30967605126,215882.85655476595,212171.40343348065,294407.87898794212,364379.84204297629,336336.02395784506,308685.52594273177,281428.34799763619,133949.0445212964,1.378726662539549E-10,1.7691355505826027E-10,-1.7281652055511233E-11,-1.926440756370229E-10,41926.289243342319,81785.792392531264,77681.128822206461,73634.282487846998,69645.253389452671,70200.107801014761,70634.723659559328,66465.477672896261,62358.93488580102,58315.095298274398,28154.425652201746,0]
[4,"Tech12","Wind onshore","Total","Mining and extraction","USDk",{"$f":"SUM(G1984,G1992)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech13","Wind offshore","Opex","TOTAL","USDk",{"$f":"SUM(G2013:G2018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8088.3872152912445,20425.645735364906,36910.294457417112,57440.852278643986,81915.838096241656,101073.94457985675,121090.84735701181,141938.18214431457,163587.58465837251,186010.69061579334,199896.32459544297,214118.66280997894,228662.78774739476,243513.78189568414,258656.72774284068,274948.63791824784,291535.5575025049,308401.30834878806,325529.71231027349,342904.59124013758]
[3,"Tech14","Geothermal","Capex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=G$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=H$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=I$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=J$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=K$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=L$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":4338.5027285297811},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=M$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":14704.597288778004},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=N$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":20580.701308551288},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=O$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":24428.762245908598},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=P$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":30072.765296665879},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=Q$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":30010.81760213829},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=R$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":32889.086029096565},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=S$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":32449.771374455566},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=T$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":27206.128969553378},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=U$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":49007.659734012836},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=V$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":70716.404213655871},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=W$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":70091.516989382042},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=X$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":69466.62976510817},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=Y$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":68841.74254083437},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=Z$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":66894.042101539337},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AA$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":68846.747048907491},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AB$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":66947.739120594866},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AC$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":61172.672061110105},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AD$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":62932.365305223153},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AE$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":33752.025529284198},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AF$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":3657.3486026762348},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AG$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":4354.9364509863371},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AH$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":4308.272794628152},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AI$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":9122.7448180108186},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AJ$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":11478.245036783379},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AK$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":9162.645625621306},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AL$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":5242.8984915398905},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AM$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":4200.5406140796476},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AN$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":10810.54897993745},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AO$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":12580.251240196943},{"$f":"SUM(IF((INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_L\")=$A2031)*(INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_T\")=AP$1716),INDIRECT($B2031&\"_DirectInvestment_\"&$D2031&\"_Tbl\"),0))","v":11523.894265829196}]
[2,"Tech14","Geothermal","Opex",{"$f":"E2030","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=G$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":8625},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=H$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":8625},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=I$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":8625},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=J$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":8625},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=K$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":8625},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=L$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":8625},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=M$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":8504.25},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=N$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":8383.5},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=O$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":9699.7499999999982},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=P$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":10973.999999999998},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=Q$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":12206.25},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=R$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":14014.8},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=S$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":15762.449999999999},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=T$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":17449.199999999997},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=U$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":19075.049999999996},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=V$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":20640},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=W$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":25383.187500000004},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=X$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":30039.75},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=Y$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":34609.687500000007},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=Z$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":39093},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AA$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":43489.687500000015},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AB$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":47433.000000000022},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AC$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":51296.437500000007},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AD$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":55080.000000000022},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AE$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":58783.687500000029},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AF$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":62407.500000000036},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AG$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":61986.187500000036},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AH$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":61561.500000000029},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AI$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":61133.437500000036},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AJ$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":60702.000000000029},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AK$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":60267.187500000058},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AL$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":59773.500000000065},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AM$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":59277.562500000058},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AN$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":58779.375000000058},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AO$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":58278.937500000065},{"$f":"SUM(IF((INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_L\")=$A2038)*(INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_T\")=AP$1716),INDIRECT($B2038&\"_DirectInvestment_\"&$D2038&\"_Tbl\"),0))","v":57776.249999999993}]
[6,"Tech14","Geothermal","Total","Other","USDk",{"$f":"SUM(G2034,G2042)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech15","Hydro large","Opex",{"$f":"E2054","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=G$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":62079.333333333321},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=H$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":62079.333333333321},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=I$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":62079.333333333321},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=J$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":62079.333333333321},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=K$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":62079.333333333321},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=L$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":62079.333333333321},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=M$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":61832.333333333314},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=N$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":61225.18518518519},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=O$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":65672.669753086418},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=P$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":70022.814814814818},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=Q$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":74276.342592592584},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=R$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":91858.251851851848},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=S$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":109074.47222222219},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=T$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":125927.70370370366},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=U$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":142420.64629629627},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=V$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":158556},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=W$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":171528.48033333334},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=X$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":184242.81600000002},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=Y$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":196700.74900000001},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=Z$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":208904.02133333337},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AA$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":220854.375},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AB$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":258438.48799999995},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AC$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":295286.72233333334},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AD$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":331404.09600000008},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AE$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":366795.62699999998},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AF$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":401466.33333333331},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AG$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":416225.875},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AH$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":430644.47999999998},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AI$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":444724.61833333329},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AJ$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":458468.75999999989},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AK$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":471879.37499999988},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AL$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":495777.24799999996},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AM$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":519132.66899999988},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AN$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":541949.61599999992},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AO$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":564232.06700000004},{"$f":"SUM(IF((INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_L\")=$A2062)*(INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_T\")=AP$1716),INDIRECT($B2062&\"_DirectInvestment_\"&$D2062&\"_Tbl\"),0))","v":585984}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2069,IO_SectorSummary_ListMapping,0))","v":1},"Tech15",{"$f":"INDEX(TechName_List,MATCH($B2069,TechRef_List,0))","v":"Hydro large"},"Total",{"$f":"E2061","v":"Construction"},"USDk",{"$f":"SUM(G2053,G2061)","v":0},0,16729.319369334418,12976.098948784063,61882.730228531276,109970.86686683464,140516.23414546234,337179.55924212234,491524.78761783324,623697.98374429264,753667.21060890798,807025.8745434843,760038.7491973514,718680.08933397254,760857.17665762478,649150.43176453281,625295.8236242471,1028566.5325873222,1202813.060418407,1455734.1706633409,1719214.0225811559,1552261.1470417364,1331983.1970133116,1110834.9719102471,878370.11275967001,663682.35404590413,667709.7926054839,801296.68914539041,915209.15461886581,1012832.8013550325,1099300.4888249021,1053923.5999218468,739168.33240509487,442896.64009342063,140896.6374608473,-119429.68202943093]
[4,"Tech15","Hydro large","Total","Mining and extraction","USDk",{"$f":"SUM(G2056,G2064)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech16","Hydro small","Opex","TOTAL","USDk",{"$f":"SUM(G2085:G2090)","v":5447.0000000000045},5447.0000000000045,5447.0000000000045,5447.0000000000045,5447.0000000000045,5447.0000000000045,5424.9000000000042,6003.111111111114,7124.4453703703739,8335.600000000004,9635.3472222222226,12908.995555555557,16521.474999999999,20468.195555555551,24744.567222222213,29345.999999999993,33520.02674999999,37930.463999999985,42574.397249999995,47448.911999999989,52551.093749999985,64320.281999999977,76757.537249999994,89854.463999999993,103602.66675,117993.74999999997,127155.21874999997,136609.91999999995,146353.72124999994,156382.48999999993,166692.09374999997,181233.07199999999,196235.20725000001,211691.84399999998,227596.32674999998,243941.99999999994]
[3,"Tech17","Hydrogen","Capex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=G$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=H$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=I$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=J$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=K$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=L$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=M$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=N$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=O$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=P$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=Q$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=R$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=S$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=T$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=U$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=V$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=W$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=X$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=Y$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=Z$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AA$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AB$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AC$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AD$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AE$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AF$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AG$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AH$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AI$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AJ$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AK$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AL$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AM$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AN$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AO$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_L\")=$A2103)*(INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_T\")=AP$1716),INDIRECT($B2103&\"_DirectInvestment_\"&$D2103&\"_Tbl\"),0))","v":0}]
[2,"Tech17","Hydrogen","Opex",{"$f":"E2102","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=G$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=H$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=I$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=J$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=K$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=L$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=M$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=N$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=O$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=P$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=Q$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=R$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=S$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=T$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=U$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=V$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=W$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=X$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=Y$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=Z$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AA$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AB$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AC$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AD$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AE$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AF$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AG$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AH$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AI$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AJ$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AK$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AL$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AM$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AN$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AO$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_L\")=$A2110)*(INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_T\")=AP$1716),INDIRECT($B2110&\"_DirectInvestment_\"&$D2110&\"_Tbl\"),0))","v":0}]
[6,"Tech17","Hydrogen","Total","Other","USDk",{"$f":"SUM(G2106,G2114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech18","Pumped storage","Opex",{"$f":"E2126","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=G$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=H$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=I$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=J$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=K$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=L$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=M$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=N$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=O$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=P$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=Q$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=R$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=S$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=T$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=U$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=V$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=W$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=X$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=Y$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=Z$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AA$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AB$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AC$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AD$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AE$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AF$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AG$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AH$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AI$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AJ$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AK$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AL$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AM$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AN$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AO$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_L\")=$A2134)*(INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_T\")=AP$1716),INDIRECT($B2134&\"_DirectInvestment_\"&$D2134&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2141,IO_SectorSummary_ListMapping,0))","v":1},"Tech18",{"$f":"INDEX(TechName_List,MATCH($B2141,TechRef_List,0))","v":"Pumped storage"},"Total",{"$f":"E2133","v":"Construction"},"USDk",{"$f":"SUM(G2125,G2133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech18","Pumped storage","Total","Mining and extraction","USDk",{"$f":"SUM(G2128,G2136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech19","Batteries","Opex","TOTAL","USDk",{"$f":"SUM(G2157:G2162)","v":0},0,0,0,0,0,0,0,0,0,0,962.03746327028546,1786.6410032162441,2473.8106198378769,3023.5463131351817,3435.8480831081633,3796.5419787991073,4134.3137140060517,4449.1632887289961,4741.0907029679411,5010.0959567228865,5061.5057518458007,5101.4544667267201,5129.9421013656447,5146.9686557625728,5152.534129917507,5976.7415115450649,6732.1824117206397,7418.8568304442315,8036.7647677158429,8585.9062235354686,10852.063858096244,12900.460968059062,14731.097553423933,16343.973614190849,17739.089150359803]
[6,"Tech20","unassigned1","Capex","Other","USDk",{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=G$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=H$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=I$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=J$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=K$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=L$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=M$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=N$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=O$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=P$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=Q$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=R$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=S$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=T$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=U$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=V$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=W$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=X$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=Y$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=Z$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AA$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AB$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AC$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AD$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AE$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AF$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AG$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AH$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AI$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AJ$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AK$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AL$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AM$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AN$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AO$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_L\")=$A2178)*(INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_T\")=AP$1716),INDIRECT($B2178&\"_DirectInvestment_\"&$D2178&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2181,IO_SectorSummary_ListMapping,0))","v":1},"Tech20",{"$f":"INDEX(TechName_List,MATCH($B2181,TechRef_List,0))","v":"unassigned1"},"Opex",{"$f":"E2173","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=G$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=H$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=I$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=J$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=K$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=L$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=M$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=N$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=O$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=P$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=Q$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=R$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=S$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=T$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=U$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=V$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=W$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=X$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=Y$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=Z$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AA$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AB$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AC$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AD$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AE$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AF$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AG$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AH$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AI$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AJ$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AK$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AL$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AM$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AN$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AO$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_L\")=$A2181)*(INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_T\")=AP$1716),INDIRECT($B2181&\"_DirectInvestment_\"&$D2181&\"_Tbl\"),0))","v":0}]
[5,"Tech20","unassigned1","Total","Professional services","USDk",{"$f":"SUM(G2177,G2185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2205,IO_SectorSummary_ListMapping,0))","v":1},"Tech21",{"$f":"INDEX(TechName_List,MATCH($B2205,TechRef_List,0))","v":"unassigned2"},"Opex",{"$f":"E2197","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=G$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=H$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=I$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=J$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=K$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=L$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=M$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=N$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=O$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=P$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=Q$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=R$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=S$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=T$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=U$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=V$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=W$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=X$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=Y$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=Z$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AA$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AB$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AC$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AD$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AE$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AF$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AG$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AH$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AI$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AJ$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AK$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AL$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AM$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AN$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AO$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_L\")=$A2205)*(INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_T\")=AP$1716),INDIRECT($B2205&\"_DirectInvestment_\"&$D2205&\"_Tbl\"),0))","v":0}]
[]
[3,"Tech21","unassigned2","Total","Utilities","USDk",{"$f":"SUM(G2199,G2207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech22","unassigned3","Opex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=G$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=H$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=I$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=J$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=K$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=L$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=M$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=N$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=O$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=P$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=Q$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=R$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=S$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=T$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=U$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=V$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=W$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=X$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=Y$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=Z$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AA$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AB$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AC$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AD$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AE$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AF$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AG$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AH$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AI$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AJ$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AK$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AL$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AM$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AN$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AO$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_L\")=$A2231)*(INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_T\")=AP$1716),INDIRECT($B2231&\"_DirectInvestment_\"&$D2231&\"_Tbl\"),0))","v":0}]
[6,"Tech22","unassigned3","Opex","Other","USDk",{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=G$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=H$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=I$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=J$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=K$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=L$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=M$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=N$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=O$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=P$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=Q$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=R$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=S$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=T$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=U$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=V$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=W$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=X$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=Y$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=Z$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AA$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AB$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AC$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AD$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AE$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AF$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AG$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AH$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AI$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AJ$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AK$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AL$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AM$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AN$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AO$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_L\")=$A2234)*(INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_T\")=AP$1716),INDIRECT($B2234&\"_DirectInvestment_\"&$D2234&\"_Tbl\"),0))","v":0}]
[2,"Tech23","unassigned4","Capex",{"$f":"E2238","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=G$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=H$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=I$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=J$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=K$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=L$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=M$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=N$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=O$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=P$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=Q$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=R$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=S$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=T$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=U$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=V$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=W$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=X$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=Y$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=Z$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AA$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AB$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AC$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AD$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AE$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AF$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AG$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AH$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AI$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AJ$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AK$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AL$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AM$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AN$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AO$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_L\")=$A2246)*(INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_T\")=AP$1716),INDIRECT($B2246&\"_DirectInvestment_\"&$D2246&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2253,IO_SectorSummary_ListMapping,0))","v":1},"Tech23",{"$f":"INDEX(TechName_List,MATCH($B2253,TechRef_List,0))","v":"unassigned4"},"Opex",{"$f":"E2245","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=G$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=H$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=I$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=J$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=K$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=L$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=M$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=N$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=O$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=P$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=Q$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=R$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=S$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=T$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=U$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=V$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=W$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=X$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=Y$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=Z$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AA$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AB$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AC$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AD$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AE$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AF$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AG$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AH$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AI$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AJ$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AK$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AL$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AM$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AN$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AO$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_L\")=$A2253)*(INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_T\")=AP$1716),INDIRECT($B2253&\"_DirectInvestment_\"&$D2253&\"_Tbl\"),0))","v":0}]
[5,"Tech23","unassigned4","Total","Professional services","USDk",{"$f":"SUM(G2249,G2257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2277,IO_SectorSummary_ListMapping,0))","v":1},"Tech24",{"$f":"INDEX(TechName_List,MATCH($B2277,TechRef_List,0))","v":"unassigned5"},"Opex",{"$f":"E2269","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=G$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=H$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=I$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=J$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=K$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=L$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=M$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=N$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=O$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=P$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=Q$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=R$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=S$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=T$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=U$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=V$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=W$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=X$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=Y$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=Z$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AA$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AB$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AC$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AD$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AE$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AF$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AG$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AH$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AI$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AJ$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AK$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AL$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AM$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AN$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AO$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_L\")=$A2277)*(INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_T\")=AP$1716),INDIRECT($B2277&\"_DirectInvestment_\"&$D2277&\"_Tbl\"),0))","v":0}]
[]
[3,"Tech24","unassigned5","Total","Utilities","USDk",{"$f":"SUM(G2271,G2279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech25","unassigned6","Opex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=G$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=H$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=I$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=J$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=K$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=L$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=M$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=N$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=O$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=P$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=Q$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=R$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=S$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=T$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=U$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=V$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=W$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=X$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=Y$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=Z$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AA$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AB$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AC$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AD$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AE$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AF$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AG$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AH$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AI$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AJ$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AK$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AL$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AM$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AN$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AO$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_L\")=$A2303)*(INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_T\")=AP$1716),INDIRECT($B2303&\"_DirectInvestment_\"&$D2303&\"_Tbl\"),0))","v":0}]
[6,"Tech25","unassigned6","Opex","Other","USDk",{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=G$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=H$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=I$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=J$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=K$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=L$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=M$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=N$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=O$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=P$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=Q$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=R$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=S$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=T$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=U$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=V$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=W$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=X$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=Y$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=Z$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AA$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AB$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AC$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AD$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AE$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AF$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AG$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AH$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AI$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AJ$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AK$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AL$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AM$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AN$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AO$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_L\")=$A2306)*(INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_T\")=AP$1716),INDIRECT($B2306&\"_DirectInvestment_\"&$D2306&\"_Tbl\"),0))","v":0}]
[2,"Tech26","unassigned7","Capex",{"$f":"E2310","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=G$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=H$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=I$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=J$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=K$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=L$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=M$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=N$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=O$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=P$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=Q$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=R$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=S$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=T$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=U$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=V$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=W$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=X$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=Y$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=Z$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AA$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AB$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AC$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AD$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AE$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AF$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AG$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AH$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AI$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AJ$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AK$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AL$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AM$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AN$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AO$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_L\")=$A2318)*(INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_T\")=AP$1716),INDIRECT($B2318&\"_DirectInvestment_\"&$D2318&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2325,IO_SectorSummary_ListMapping,0))","v":1},"Tech26",{"$f":"INDEX(TechName_List,MATCH($B2325,TechRef_List,0))","v":"unassigned7"},"Opex",{"$f":"E2317","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=G$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=H$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=I$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=J$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=K$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=L$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=M$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=N$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=O$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=P$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=Q$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=R$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=S$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=T$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=U$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=V$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=W$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=X$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=Y$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=Z$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AA$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AB$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AC$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AD$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AE$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AF$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AG$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AH$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AI$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AJ$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AK$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AL$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AM$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AN$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AO$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_L\")=$A2325)*(INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_T\")=AP$1716),INDIRECT($B2325&\"_DirectInvestment_\"&$D2325&\"_Tbl\"),0))","v":0}]
[5,"Tech26","unassigned7","Total","Professional services","USDk",{"$f":"SUM(G2321,G2329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2349,IO_SectorSummary_ListMapping,0))","v":1},"Tech27",{"$f":"INDEX(TechName_List,MATCH($B2349,TechRef_List,0))","v":"unassigned8"},"Opex",{"$f":"E2341","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=G$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=H$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=I$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=J$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=K$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=L$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=M$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=N$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=O$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=P$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=Q$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=R$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=S$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=T$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=U$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=V$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=W$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=X$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=Y$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=Z$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AA$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AB$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AC$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AD$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AE$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AF$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AG$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AH$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AI$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AJ$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AK$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AL$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AM$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AN$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AO$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_L\")=$A2349)*(INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_T\")=AP$1716),INDIRECT($B2349&\"_DirectInvestment_\"&$D2349&\"_Tbl\"),0))","v":0}]
[]
[3,"Tech27","unassigned8","Total","Utilities","USDk",{"$f":"SUM(G2343,G2351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech28","unassigned9","Opex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=G$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=H$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=I$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=J$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=K$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=L$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=M$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=N$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=O$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=P$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=Q$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=R$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=S$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=T$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=U$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=V$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=W$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=X$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=Y$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=Z$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AA$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AB$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AC$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AD$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AE$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AF$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AG$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AH$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AI$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AJ$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AK$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AL$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AM$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AN$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AO$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_L\")=$A2375)*(INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_T\")=AP$1716),INDIRECT($B2375&\"_DirectInvestment_\"&$D2375&\"_Tbl\"),0))","v":0}]
[6,"Tech28","unassigned9","Opex","Other","USDk",{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=G$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=H$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=I$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=J$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=K$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=L$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=M$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=N$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=O$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=P$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=Q$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=R$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=S$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=T$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=U$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=V$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=W$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=X$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=Y$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=Z$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AA$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AB$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AC$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AD$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AE$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AF$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AG$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AH$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AI$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AJ$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AK$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AL$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AM$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AN$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AO$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_L\")=$A2378)*(INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_T\")=AP$1716),INDIRECT($B2378&\"_DirectInvestment_\"&$D2378&\"_Tbl\"),0))","v":0}]
[2,"Tech29","unassigned10","Capex",{"$f":"E2382","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=G$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=H$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=I$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=J$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=K$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=L$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=M$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=N$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=O$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=P$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=Q$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=R$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=S$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=T$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=U$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=V$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=W$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=X$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=Y$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=Z$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AA$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AB$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AC$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AD$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AE$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AF$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AG$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AH$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AI$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AJ$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AK$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AL$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AM$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AN$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AO$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_L\")=$A2390)*(INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_T\")=AP$1716),INDIRECT($B2390&\"_DirectInvestment_\"&$D2390&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2397,IO_SectorSummary_ListMapping,0))","v":1},"Tech29",{"$f":"INDEX(TechName_List,MATCH($B2397,TechRef_List,0))","v":"unassigned10"},"Opex",{"$f":"E2389","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=G$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=H$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=I$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=J$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=K$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=L$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=M$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=N$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=O$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=P$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=Q$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=R$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=S$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=T$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=U$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=V$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=W$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=X$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=Y$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=Z$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AA$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AB$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AC$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AD$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AE$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AF$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AG$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AH$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AI$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AJ$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AK$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AL$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AM$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AN$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AO$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_L\")=$A2397)*(INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_T\")=AP$1716),INDIRECT($B2397&\"_DirectInvestment_\"&$D2397&\"_Tbl\"),0))","v":0}]
[5,"Tech29","unassigned10","Total","Professional services","USDk",{"$f":"SUM(G2393,G2401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Capex","Mining and extraction","USDk",{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=G$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=H$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=I$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=J$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=K$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=L$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=M$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=N$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=O$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=P$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=Q$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=R$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=S$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=T$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=U$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=V$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=W$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=X$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=Y$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=Z$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AA$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AB$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AC$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AD$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AE$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AF$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AG$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AH$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AI$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AJ$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AK$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AL$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AM$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AN$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AO$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_L\")=$A2416)*(INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_T\")=AP$1716),INDIRECT($B2416&\"_DirectInvestment_\"&$D2416&\"_Tbl\"),0))","v":0}]
[]
[3,"Tech30","unassigned11","Total","Utilities","USDk",{"$f":"SUM(G2415,G2423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech31","unassigned12","Opex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=G$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=H$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=I$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=J$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=K$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=L$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=M$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=N$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=O$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=P$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=Q$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=R$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=S$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=T$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=U$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=V$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=W$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=X$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=Y$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=Z$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AA$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AB$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AC$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AD$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AE$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AF$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AG$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AH$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AI$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AJ$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AK$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AL$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AM$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AN$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AO$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_L\")=$A2447)*(INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_T\")=AP$1716),INDIRECT($B2447&\"_DirectInvestment_\"&$D2447&\"_Tbl\"),0))","v":0}]
[6,"Tech31","unassigned12","Opex","Other","USDk",{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=G$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=H$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=I$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=J$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=K$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=L$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=M$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=N$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=O$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=P$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=Q$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=R$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=S$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=T$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=U$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=V$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=W$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=X$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=Y$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=Z$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AA$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AB$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AC$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AD$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AE$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AF$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AG$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AH$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AI$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AJ$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AK$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AL$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AM$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AN$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AO$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_L\")=$A2450)*(INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_T\")=AP$1716),INDIRECT($B2450&\"_DirectInvestment_\"&$D2450&\"_Tbl\"),0))","v":0}]
[2,"Tech32","unassigned13","Capex",{"$f":"E2454","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=G$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=H$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=I$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=J$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=K$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=L$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=M$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=N$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=O$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=P$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=Q$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=R$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=S$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=T$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=U$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=V$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=W$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=X$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=Y$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=Z$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AA$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AB$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AC$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AD$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AE$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AF$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AG$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AH$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AI$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AJ$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AK$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AL$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AM$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AN$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AO$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_L\")=$A2462)*(INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_T\")=AP$1716),INDIRECT($B2462&\"_DirectInvestment_\"&$D2462&\"_Tbl\"),0))","v":0}]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2469,IO_SectorSummary_ListMapping,0))","v":1},"Tech32",{"$f":"INDEX(TechName_List,MATCH($B2469,TechRef_List,0))","v":"unassigned13"},"Opex",{"$f":"E2461","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=G$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=H$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=I$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=J$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=K$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=L$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=M$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=N$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=O$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=P$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=Q$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=R$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=S$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=T$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=U$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=V$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=W$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=X$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=Y$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=Z$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AA$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AB$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AC$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AD$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AE$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AF$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AG$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AH$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AI$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AJ$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AK$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AL$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AM$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AN$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AO$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_L\")=$A2469)*(INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_T\")=AP$1716),INDIRECT($B2469&\"_DirectInvestment_\"&$D2469&\"_Tbl\"),0))","v":0}]
[5,"Tech32","unassigned13","Total","Professional services","USDk",{"$f":"SUM(G2465,G2473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned14","Capex","Mining and extraction","USDk",{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=G$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=H$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=I$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=J$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=K$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=L$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=M$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=N$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=O$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=P$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=Q$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=R$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=S$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=T$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=U$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=V$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=W$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=X$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=Y$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=Z$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AA$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AB$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AC$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AD$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AE$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AF$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AG$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AH$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AI$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AJ$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AK$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AL$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AM$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AN$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AO$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_L\")=$A2488)*(INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_T\")=AP$1716),INDIRECT($B2488&\"_DirectInvestment_\"&$D2488&\"_Tbl\"),0))","v":0}]
[2,"Tech33","unassigned14","Opex",{"$f":"E2486","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=G$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=H$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=I$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=J$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=K$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=L$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=M$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=N$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=O$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=P$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=Q$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=R$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=S$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=T$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=U$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=V$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=W$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=X$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=Y$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=Z$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AA$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AB$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AC$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AD$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AE$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AF$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AG$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AH$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AI$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AJ$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AK$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AL$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AM$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AN$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AO$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_L\")=$A2494)*(INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_T\")=AP$1716),INDIRECT($B2494&\"_DirectInvestment_\"&$D2494&\"_Tbl\"),0))","v":0}]
[3,"Tech33","unassigned14","Opex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=G$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=H$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=I$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=J$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=K$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=L$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=M$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=N$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=O$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=P$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=Q$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=R$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=S$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=T$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=U$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=V$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=W$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=X$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=Y$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=Z$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AA$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AB$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AC$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AD$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AE$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AF$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AG$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AH$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AI$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AJ$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AK$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AL$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AM$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AN$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AO$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_L\")=$A2495)*(INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_T\")=AP$1716),INDIRECT($B2495&\"_DirectInvestment_\"&$D2495&\"_Tbl\"),0))","v":0}]
[4,"Tech33","unassigned14","Opex","Mining and extraction","USDk",{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=G$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=H$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=I$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=J$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=K$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=L$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=M$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=N$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=O$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=P$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=Q$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=R$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=S$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=T$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=U$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=V$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=W$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=X$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=Y$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=Z$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AA$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AB$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AC$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AD$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AE$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AF$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AG$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AH$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AI$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AJ$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AK$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AL$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AM$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AN$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AO$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_L\")=$A2496)*(INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_T\")=AP$1716),INDIRECT($B2496&\"_DirectInvestment_\"&$D2496&\"_Tbl\"),0))","v":0}]
[5,"Tech33","unassigned14","Opex","Professional services","USDk",{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=G$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=H$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=I$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=J$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=K$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=L$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=M$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=N$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=O$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=P$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=Q$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=R$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=S$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=T$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=U$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=V$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=W$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=X$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=Y$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=Z$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AA$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AB$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AC$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AD$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AE$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AF$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AG$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AH$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AI$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AJ$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AK$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AL$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AM$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AN$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AO$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_L\")=$A2497)*(INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_T\")=AP$1716),INDIRECT($B2497&\"_DirectInvestment_\"&$D2497&\"_Tbl\"),0))","v":0}]
[6,"Tech33","unassigned14","Opex","Other","USDk",{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=G$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=H$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=I$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=J$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=K$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=L$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=M$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=N$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=O$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=P$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=Q$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=R$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=S$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=T$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=U$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=V$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=W$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=X$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=Y$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=Z$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AA$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AB$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AC$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AD$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AE$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AF$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AG$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AH$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AI$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AJ$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AK$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AL$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AM$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AN$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AO$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_L\")=$A2498)*(INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_T\")=AP$1716),INDIRECT($B2498&\"_DirectInvestment_\"&$D2498&\"_Tbl\"),0))","v":0}]
[null,"Tech33","unassigned14","Opex","TOTAL","USDk",{"$f":"SUM(G2493:G2498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2501,IO_SectorSummary_ListMapping,0))","v":1},"Tech33",{"$f":"INDEX(TechName_List,MATCH($B2501,TechRef_List,0))","v":"unassigned14"},"Total",{"$f":"E2493","v":"Construction"},"USDk",{"$f":"SUM(G2485,G2493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech33","unassigned14","Total",{"$f":"E2494","v":"Manufacturing"},"USDk",{"$f":"SUM(G2486,G2494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech33","unassigned14","Total","Utilities","USDk",{"$f":"SUM(G2487,G2495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned14","Total","Mining and extraction","USDk",{"$f":"SUM(G2488,G2496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech33","unassigned14","Total","Professional services","USDk",{"$f":"SUM(G2489,G2497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech33","unassigned14","Total","Other","USDk",{"$f":"SUM(G2490,G2498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Total","TOTAL","USDk",{"$f":"SUM(G2501:G2506)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2509,IO_SectorSummary_ListMapping,0))","v":1},"Tech34",{"$f":"INDEX(TechName_List,MATCH($B2509,TechRef_List,0))","v":"unassigned15"},"Capex",{"$f":"E2501","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=G$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=H$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=I$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=J$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=K$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=L$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=M$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=N$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=O$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=P$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=Q$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=R$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=S$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=T$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=U$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=V$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=W$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=X$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=Y$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=Z$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AA$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AB$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AC$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AD$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AE$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AF$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AG$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AH$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AI$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AJ$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AK$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AL$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AM$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AN$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AO$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_L\")=$A2509)*(INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_T\")=AP$1716),INDIRECT($B2509&\"_DirectInvestment_\"&$D2509&\"_Tbl\"),0))","v":0}]
[2,"Tech34","unassigned15","Capex",{"$f":"E2502","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=G$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=H$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=I$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=J$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=K$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=L$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=M$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=N$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=O$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=P$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=Q$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=R$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=S$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=T$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=U$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=V$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=W$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=X$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=Y$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=Z$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AA$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AB$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AC$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AD$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AE$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AF$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AG$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AH$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AI$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AJ$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AK$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AL$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AM$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AN$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AO$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_L\")=$A2510)*(INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_T\")=AP$1716),INDIRECT($B2510&\"_DirectInvestment_\"&$D2510&\"_Tbl\"),0))","v":0}]
[3,"Tech34","unassigned15","Capex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=G$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=H$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=I$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=J$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=K$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=L$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=M$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=N$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=O$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=P$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=Q$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=R$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=S$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=T$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=U$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=V$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=W$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=X$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=Y$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=Z$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AA$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AB$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AC$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AD$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AE$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AF$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AG$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AH$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AI$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AJ$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AK$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AL$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AM$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AN$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AO$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_L\")=$A2511)*(INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_T\")=AP$1716),INDIRECT($B2511&\"_DirectInvestment_\"&$D2511&\"_Tbl\"),0))","v":0}]
[4,"Tech34","unassigned15","Capex","Mining and extraction","USDk",{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=G$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=H$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=I$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=J$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=K$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=L$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=M$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=N$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=O$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=P$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=Q$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=R$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=S$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=T$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=U$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=V$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=W$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=X$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=Y$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=Z$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AA$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AB$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AC$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AD$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AE$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AF$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AG$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AH$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AI$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AJ$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AK$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AL$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AM$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AN$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AO$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_L\")=$A2512)*(INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_T\")=AP$1716),INDIRECT($B2512&\"_DirectInvestment_\"&$D2512&\"_Tbl\"),0))","v":0}]
[5,"Tech34","unassigned15","Capex","Professional services","USDk",{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=G$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=H$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=I$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=J$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=K$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=L$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=M$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=N$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=O$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=P$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=Q$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=R$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=S$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=T$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=U$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=V$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=W$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=X$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=Y$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=Z$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AA$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AB$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AC$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AD$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AE$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AF$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AG$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AH$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AI$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AJ$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AK$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AL$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AM$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AN$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AO$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_L\")=$A2513)*(INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_T\")=AP$1716),INDIRECT($B2513&\"_DirectInvestment_\"&$D2513&\"_Tbl\"),0))","v":0}]
[6,"Tech34","unassigned15","Capex","Other","USDk",{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=G$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=H$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=I$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=J$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=K$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=L$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=M$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=N$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=O$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=P$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=Q$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=R$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=S$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=T$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=U$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=V$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=W$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=X$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=Y$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=Z$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AA$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AB$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AC$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AD$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AE$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AF$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AG$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AH$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AI$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AJ$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AK$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AL$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AM$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AN$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AO$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_L\")=$A2514)*(INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_T\")=AP$1716),INDIRECT($B2514&\"_DirectInvestment_\"&$D2514&\"_Tbl\"),0))","v":0}]
[null,"Tech34","unassigned15","Capex","TOTAL","USDk",{"$f":"SUM(G2509:G2514)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2517,IO_SectorSummary_ListMapping,0))","v":1},"Tech34",{"$f":"INDEX(TechName_List,MATCH($B2517,TechRef_List,0))","v":"unassigned15"},"Opex",{"$f":"E2509","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=G$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=H$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=I$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=J$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=K$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=L$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=M$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=N$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=O$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=P$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=Q$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=R$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=S$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=T$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=U$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=V$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=W$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=X$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=Y$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=Z$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AA$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AB$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AC$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AD$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AE$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AF$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AG$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AH$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AI$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AJ$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AK$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AL$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AM$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AN$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AO$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_L\")=$A2517)*(INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_T\")=AP$1716),INDIRECT($B2517&\"_DirectInvestment_\"&$D2517&\"_Tbl\"),0))","v":0}]
[2,"Tech34","unassigned15","Opex",{"$f":"E2510","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=G$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=H$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=I$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=J$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=K$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=L$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=M$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=N$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=O$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=P$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=Q$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=R$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=S$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=T$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=U$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=V$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=W$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=X$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=Y$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=Z$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AA$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AB$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AC$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AD$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AE$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AF$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AG$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AH$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AI$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AJ$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AK$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AL$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AM$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AN$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AO$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_L\")=$A2518)*(INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_T\")=AP$1716),INDIRECT($B2518&\"_DirectInvestment_\"&$D2518&\"_Tbl\"),0))","v":0}]
[3,"Tech34","unassigned15","Opex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=G$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=H$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=I$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=J$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=K$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=L$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=M$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=N$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=O$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=P$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=Q$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=R$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=S$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=T$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=U$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=V$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=W$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=X$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=Y$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=Z$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AA$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AB$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AC$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AD$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AE$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AF$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AG$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AH$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AI$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AJ$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AK$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AL$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AM$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AN$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AO$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_L\")=$A2519)*(INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_T\")=AP$1716),INDIRECT($B2519&\"_DirectInvestment_\"&$D2519&\"_Tbl\"),0))","v":0}]
[4,"Tech34","unassigned15","Opex","Mining and extraction","USDk",{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=G$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=H$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=I$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=J$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=K$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=L$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=M$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=N$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=O$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=P$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=Q$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=R$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=S$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=T$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=U$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=V$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=W$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=X$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=Y$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=Z$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AA$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AB$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AC$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AD$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AE$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AF$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AG$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AH$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AI$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AJ$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AK$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AL$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AM$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AN$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AO$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_L\")=$A2520)*(INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_T\")=AP$1716),INDIRECT($B2520&\"_DirectInvestment_\"&$D2520&\"_Tbl\"),0))","v":0}]
[5,"Tech34","unassigned15","Opex","Professional services","USDk",{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=G$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=H$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=I$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=J$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=K$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=L$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=M$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=N$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=O$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=P$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=Q$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=R$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=S$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=T$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=U$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=V$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=W$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=X$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=Y$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=Z$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AA$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AB$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AC$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AD$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AE$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AF$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AG$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AH$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AI$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AJ$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AK$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AL$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AM$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AN$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AO$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_L\")=$A2521)*(INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_T\")=AP$1716),INDIRECT($B2521&\"_DirectInvestment_\"&$D2521&\"_Tbl\"),0))","v":0}]
[6,"Tech34","unassigned15","Opex","Other","USDk",{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=G$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=H$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=I$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=J$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=K$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=L$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=M$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=N$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=O$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=P$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=Q$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=R$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=S$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=T$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=U$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=V$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=W$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=X$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=Y$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=Z$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AA$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AB$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AC$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AD$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AE$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AF$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AG$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AH$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AI$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AJ$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AK$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AL$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AM$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AN$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AO$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_L\")=$A2522)*(INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_T\")=AP$1716),INDIRECT($B2522&\"_DirectInvestment_\"&$D2522&\"_Tbl\"),0))","v":0}]
[null,"Tech34","unassigned15","Opex","TOTAL","USDk",{"$f":"SUM(G2517:G2522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2525,IO_SectorSummary_ListMapping,0))","v":1},"Tech34",{"$f":"INDEX(TechName_List,MATCH($B2525,TechRef_List,0))","v":"unassigned15"},"Total",{"$f":"E2517","v":"Construction"},"USDk",{"$f":"SUM(G2509,G2517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned15","Total",{"$f":"E2518","v":"Manufacturing"},"USDk",{"$f":"SUM(G2510,G2518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech34","unassigned15","Total","Utilities","USDk",{"$f":"SUM(G2511,G2519)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Total","Mining and extraction","USDk",{"$f":"SUM(G2512,G2520)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech34","unassigned15","Total","Professional services","USDk",{"$f":"SUM(G2513,G2521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech34","unassigned15","Total","Other","USDk",{"$f":"SUM(G2514,G2522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL","USDk",{"$f":"SUM(G2525:G2530)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2533,IO_SectorSummary_ListMapping,0))","v":1},"Tech35",{"$f":"INDEX(TechName_List,MATCH($B2533,TechRef_List,0))","v":"unassigned16"},"Capex",{"$f":"E2525","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=G$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=H$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=I$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=J$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=K$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=L$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=M$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=N$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=O$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=P$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=Q$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=R$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=S$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=T$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=U$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=V$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=W$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=X$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=Y$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=Z$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AA$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AB$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AC$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AD$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AE$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AF$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AG$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AH$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AI$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AJ$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AK$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AL$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AM$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AN$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AO$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_L\")=$A2533)*(INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_T\")=AP$1716),INDIRECT($B2533&\"_DirectInvestment_\"&$D2533&\"_Tbl\"),0))","v":0}]
[2,"Tech35","unassigned16","Capex",{"$f":"E2526","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=G$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=H$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=I$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=J$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=K$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=L$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=M$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=N$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=O$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=P$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=Q$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=R$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=S$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=T$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=U$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=V$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=W$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=X$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=Y$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=Z$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AA$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AB$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AC$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AD$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AE$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AF$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AG$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AH$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AI$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AJ$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AK$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AL$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AM$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AN$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AO$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_L\")=$A2534)*(INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_T\")=AP$1716),INDIRECT($B2534&\"_DirectInvestment_\"&$D2534&\"_Tbl\"),0))","v":0}]
[3,"Tech35","unassigned16","Capex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=G$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=H$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=I$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=J$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=K$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=L$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=M$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=N$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=O$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=P$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=Q$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=R$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=S$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=T$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=U$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=V$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=W$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=X$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=Y$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=Z$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AA$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AB$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AC$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AD$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AE$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AF$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AG$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AH$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AI$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AJ$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AK$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AL$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AM$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AN$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AO$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_L\")=$A2535)*(INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_T\")=AP$1716),INDIRECT($B2535&\"_DirectInvestment_\"&$D2535&\"_Tbl\"),0))","v":0}]
[4,"Tech35","unassigned16","Capex","Mining and extraction","USDk",{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=G$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=H$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=I$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=J$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=K$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=L$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=M$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=N$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=O$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=P$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=Q$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=R$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=S$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=T$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=U$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=V$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=W$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=X$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=Y$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=Z$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AA$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AB$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AC$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AD$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AE$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AF$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AG$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AH$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AI$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AJ$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AK$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AL$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AM$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AN$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AO$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_L\")=$A2536)*(INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_T\")=AP$1716),INDIRECT($B2536&\"_DirectInvestment_\"&$D2536&\"_Tbl\"),0))","v":0}]
[5,"Tech35","unassigned16","Capex","Professional services","USDk",{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=G$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=H$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=I$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=J$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=K$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=L$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=M$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=N$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=O$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=P$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=Q$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=R$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=S$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=T$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=U$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=V$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=W$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=X$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=Y$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=Z$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AA$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AB$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AC$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AD$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AE$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AF$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AG$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AH$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AI$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AJ$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AK$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AL$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AM$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AN$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AO$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_L\")=$A2537)*(INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_T\")=AP$1716),INDIRECT($B2537&\"_DirectInvestment_\"&$D2537&\"_Tbl\"),0))","v":0}]
[6,"Tech35","unassigned16","Capex","Other","USDk",{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=G$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=H$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=I$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=J$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=K$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=L$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=M$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=N$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=O$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=P$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=Q$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=R$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=S$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=T$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=U$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=V$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=W$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=X$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=Y$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=Z$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AA$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AB$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AC$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AD$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AE$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AF$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AG$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AH$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AI$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AJ$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AK$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AL$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AM$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AN$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AO$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_L\")=$A2538)*(INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_T\")=AP$1716),INDIRECT($B2538&\"_DirectInvestment_\"&$D2538&\"_Tbl\"),0))","v":0}]
[null,"Tech35","unassigned16","Capex","TOTAL","USDk",{"$f":"SUM(G2533:G2538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2541,IO_SectorSummary_ListMapping,0))","v":1},"Tech35",{"$f":"INDEX(TechName_List,MATCH($B2541,TechRef_List,0))","v":"unassigned16"},"Opex",{"$f":"E2533","v":"Construction"},"USDk",{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=G$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=H$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=I$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=J$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=K$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=L$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=M$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=N$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=O$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=P$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=Q$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=R$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=S$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=T$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=U$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=V$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=W$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=X$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=Y$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=Z$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AA$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AB$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AC$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AD$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AE$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AF$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AG$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AH$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AI$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AJ$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AK$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AL$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AM$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AN$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AO$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_L\")=$A2541)*(INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_T\")=AP$1716),INDIRECT($B2541&\"_DirectInvestment_\"&$D2541&\"_Tbl\"),0))","v":0}]
[2,"Tech35","unassigned16","Opex",{"$f":"E2534","v":"Manufacturing"},"USDk",{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=G$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=H$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=I$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=J$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=K$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=L$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=M$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=N$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=O$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=P$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=Q$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=R$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=S$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=T$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=U$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=V$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=W$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=X$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=Y$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=Z$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AA$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AB$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AC$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AD$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AE$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AF$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AG$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AH$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AI$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AJ$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AK$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AL$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AM$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AN$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AO$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_L\")=$A2542)*(INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_T\")=AP$1716),INDIRECT($B2542&\"_DirectInvestment_\"&$D2542&\"_Tbl\"),0))","v":0}]
[3,"Tech35","unassigned16","Opex","Utilities","USDk",{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=G$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=H$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=I$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=J$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=K$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=L$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=M$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=N$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=O$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=P$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=Q$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=R$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=S$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=T$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=U$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=V$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=W$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=X$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=Y$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=Z$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AA$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AB$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AC$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AD$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AE$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AF$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AG$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AH$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AI$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AJ$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AK$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AL$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AM$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AN$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AO$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_L\")=$A2543)*(INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_T\")=AP$1716),INDIRECT($B2543&\"_DirectInvestment_\"&$D2543&\"_Tbl\"),0))","v":0}]
[4,"Tech35","unassigned16","Opex","Mining and extraction","USDk",{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=G$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=H$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=I$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=J$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=K$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=L$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=M$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=N$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=O$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=P$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=Q$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=R$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=S$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=T$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=U$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=V$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=W$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=X$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=Y$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=Z$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AA$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AB$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AC$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AD$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AE$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AF$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AG$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AH$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AI$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AJ$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AK$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AL$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AM$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AN$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AO$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_L\")=$A2544)*(INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_T\")=AP$1716),INDIRECT($B2544&\"_DirectInvestment_\"&$D2544&\"_Tbl\"),0))","v":0}]
[5,"Tech35","unassigned16","Opex","Professional services","USDk",{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=G$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=H$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=I$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=J$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=K$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=L$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=M$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=N$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=O$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=P$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=Q$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=R$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=S$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=T$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=U$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=V$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=W$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=X$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=Y$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=Z$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AA$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AB$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AC$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AD$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AE$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AF$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AG$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AH$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AI$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AJ$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AK$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AL$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AM$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AN$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AO$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_L\")=$A2545)*(INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_T\")=AP$1716),INDIRECT($B2545&\"_DirectInvestment_\"&$D2545&\"_Tbl\"),0))","v":0}]
[6,"Tech35","unassigned16","Opex","Other","USDk",{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=G$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=H$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=I$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=J$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=K$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=L$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=M$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=N$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=O$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=P$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=Q$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=R$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=S$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=T$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=U$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=V$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=W$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=X$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=Y$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=Z$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AA$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AB$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AC$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AD$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AE$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AF$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AG$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AH$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AI$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AJ$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AK$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AL$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AM$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AN$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AO$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0},{"$f":"SUM(IF((INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_L\")=$A2546)*(INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_T\")=AP$1716),INDIRECT($B2546&\"_DirectInvestment_\"&$D2546&\"_Tbl\"),0))","v":0}]
[null,"Tech35","unassigned16","Opex","TOTAL","USDk",{"$f":"SUM(G2541:G2546)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E2549,IO_SectorSummary_ListMapping,0))","v":1},"Tech35",{"$f":"INDEX(TechName_List,MATCH($B2549,TechRef_List,0))","v":"unassigned16"},"Total",{"$f":"E2541","v":"Construction"},"USDk",{"$f":"SUM(G2533,G2541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech35","unassigned16","Total",{"$f":"E2542","v":"Manufacturing"},"USDk",{"$f":"SUM(G2534,G2542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech35","unassigned16","Total","Utilities","USDk",{"$f":"SUM(G2535,G2543)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech35","unassigned16","Total","Mining and extraction","USDk",{"$f":"SUM(G2536,G2544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech35","unassigned16","Total","Professional services","USDk",{"$f":"SUM(G2537,G2545)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech35","unassigned16","Total","Other","USDk",{"$f":"SUM(G2538,G2546)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16","Total","TOTAL","USDk",{"$f":"SUM(G2549:G2554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RESULTS >>","index":34,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"[LEFT EMPTY]"]

{"sheet":"ScenarioComparison","index":35,"n_rows":142,"n_cols":14,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"Comparison of scenario results"]
[]
[]
[null,null,"Ref","S1","S2","S3","S4","S5","S6","S7","S8","S9","S10"]
[null,null,"Scenario name",{"$f":"INDIRECT(\"ScenarioName_\"&D$6)","v":"Scenario 1 (JETP)"},{"$f":"INDIRECT(\"ScenarioName_\"&E$6)","v":"Scenario 2 (JETP+)"},"Scenario 3 (JETP_HighLCR)","Scenario 4 (JETP_LowLCR)","Scenario 5 (JETP_FastLearning)","Scenario 6 (JETP_Slow_Learning",{"$f":"INDIRECT(\"ScenarioName_\"&J$6)","v":"Scenario 7 (CIPPv1)"},0,0,0]
[null,"Scenario impacts","Unit"]
[null,"Direct employment","job years",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D5)","v":41108474.242402703},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D5)","v":52924749.361978538},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D5)","v":44279081.127754673},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D5)","v":39523170.799726717},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D5)","v":41108474.242402703},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D5)","v":41108474.242402703},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D5)","v":46950711.187819071},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D5)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D5)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D5)","v":"na"}]
[null,"Total employment","job years",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D6)","v":113600301.97217399},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D6)","v":134709330.06488216},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D6)","v":121431443.61494784},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D6)","v":109684731.15078707},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D6)","v":113600301.97217399},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D6)","v":113600301.97217399},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D6)","v":118480589.06524381},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D6)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D6)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D6)","v":"na"}]
[null,"Scenario cost (investment in country + imports)","USDm",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D7)","v":1273796.2784655904},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D7)","v":1523825.0653505111},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D7)","v":1273796.2784655904},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D7)","v":1273796.2784655904},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D7)","v":1273796.2784655904},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D7)","v":1273796.2784655904},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D7)","v":1186429.8215562392},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D7)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D7)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D7)","v":"na"}]
[null,"Direct investment in country","USDm",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D8)","v":807610.70879211323},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D8)","v":872066.61305282183},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D8)","v":850809.50783758063},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D8)","v":786011.30926937971},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D8)","v":807610.70879211323},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D8)","v":807610.70879211323},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D8)","v":790746.66760418622},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D8)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D8)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D8)","v":"na"}]
[null,"Total investment in country","USDm",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D9)","v":1781272.545511713},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D9)","v":1971118.007664192},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D9)","v":1881247.7970246938},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D9)","v":1731284.9197552225},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D9)","v":1781272.545511713},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D9)","v":1781272.545511713},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D9)","v":1729643.98473666},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D9)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D9)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D9)","v":"na"}]
[null,"Direct value added","USDm",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D10)","v":397807.65767642809},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D10)","v":425546.96975949232},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D10)","v":414179.82181361463},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D10)","v":389621.57560783479},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D10)","v":397807.65767642809},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D10)","v":397807.65767642809},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D10)","v":404493.12182673812},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D10)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D10)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D10)","v":"na"}]
[null,"Total value added","USDm",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D11)","v":898136.26749227499},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D11)","v":984739.41354495473},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D11)","v":943889.24821912032},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D11)","v":875259.77712885232},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D11)","v":898136.26749227499},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D11)","v":898136.26749227499},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D11)","v":889878.35355107579},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D11)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D11)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D11)","v":"na"}]
[null,"Total electricity generation","TWh",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D12)","v":21947.26346437282},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D12)","v":27362.991791790409},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D12)","v":21947.26346437282},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D12)","v":21947.26346437282},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D12)","v":21947.26346437282},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D12)","v":21947.26346437282},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D12)","v":23923},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D12)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D12)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D12)","v":"na"}]
[null,"Total investment per MWh","USD/MWh",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D13)","v":36.797786207064703},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D13)","v":31.870294728314903},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D13)","v":38.766086223856881},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D13)","v":35.813636198668618},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D13)","v":36.797786207064703},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D13)","v":36.797786207064703},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D13)","v":33.053825507009414},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D13)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D13)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D13)","v":"na"}]
[null,"Direct employment per USD invested in country","job years per USDm",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D14)","v":50.901348626104486},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D14)","v":60.688883818985097},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D14)","v":52.043472387014674},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D14)","v":50.283208821085097},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D14)","v":50.901348626104486},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D14)","v":50.901348626104486},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D14)","v":59.375161617905896},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D14)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D14)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D14)","v":"na"}]
[null,"Direct employment per TWh","job years/TWh",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D15)","v":1873.0569443946595},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D15)","v":1934.1726140435164},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D15)","v":2017.5217379439257},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D15)","v":1800.8245476200264},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D15)","v":1873.0569443946595},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D15)","v":1873.0569443946595},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D15)","v":1962.5762315687443},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D15)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D15)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D15)","v":"na"}]
[null,"Direct employment per year","job years",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D16)","v":1468159.7943715251},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D16)","v":1890169.6200706621},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D16)","v":1581395.7545626669},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D16)","v":1411541.8142759542},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D16)","v":1468159.7943715251},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D16)","v":1468159.7943715251},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D16)","v":1676811.1138506811},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D16)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D16)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D16)","v":"na"}]
[null,"Total employment per year","job years",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D17)","v":4057153.6418633568},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D17)","v":4811047.50231722},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D17)","v":4336837.2719624229},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D17)","v":3917311.826813824},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D17)","v":4057153.6418633568},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D17)","v":4057153.6418633568},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D17)","v":4231449.6094729928},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D17)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D17)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D17)","v":"na"}]
[null,"Direct investment in country per year","USDm",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D18)","v":28843.23959971833},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D18)","v":31145.236180457923},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D18)","v":30386.053851342167},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D18)","v":28071.832473906419},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D18)","v":28843.23959971833},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D18)","v":28843.23959971833},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D18)","v":28240.952414435222},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D18)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D18)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D18)","v":"na"}]
[null,"Total investment per year","USDm",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D19)","v":63616.876625418321},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D19)","v":70397.071702292567},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D19)","v":67187.421322310489},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D19)","v":61831.604276972233},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D19)","v":63616.876625418321},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D19)","v":63616.876625418321},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D19)","v":61772.999454880715},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D19)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D19)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D19)","v":"na"}]
[null,"Direct value added per year","USDm",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D20)","v":14207.416345586718},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D20)","v":15198.106062839011},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D20)","v":14792.13649334338},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D20)","v":13915.056271708385},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D20)","v":14207.416345586718},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D20)","v":14207.416345586718},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D20)","v":14446.182922383505},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D20)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D20)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D20)","v":"na"}]
[null,"Total value added per year","USDm",{"$f":"IF(D$7=0,\"na\",RESULTS_S1!$D21)","v":32076.295267581248},{"$f":"IF(E$7=0,\"na\",RESULTS_S2!$D21)","v":35169.264769462672},{"$f":"IF(F$7=0,\"na\",RESULTS_S3!$D21)","v":33710.330293540013},{"$f":"IF(G$7=0,\"na\",RESULTS_S4!$D21)","v":31259.27775460187},{"$f":"IF(H$7=0,\"na\",RESULTS_S5!$D21)","v":32076.295267581248},{"$f":"IF(I$7=0,\"na\",RESULTS_S6!$D21)","v":32076.295267581248},{"$f":"IF(J$7=0,\"na\",RESULTS_S7!$D21)","v":31781.369769681278},{"$f":"IF(K$7=0,\"na\",RESULTS_S8!$D21)","v":"na"},{"$f":"IF(L$7=0,\"na\",RESULTS_S9!$D21)","v":"na"},{"$f":"IF(M$7=0,\"na\",RESULTS_S10!$D21)","v":"na"}]
[null,null,null,{"$f":"D11/10^3","v":1273.7962784655904},{"$f":"E11/10^3","v":1523.8250653505111},1273.7962784655904,1273.7962784655904,1273.7962784655904,1273.7962784655904,1186.4298215562392,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Summary of scenario inputs"]
[]
[]
[null,"New capacity added",null,"Ref","S1","S2","S3","S4","S5","S6","S7","S8","S9","S10"]
[null,null,null,"Scenario name",{"$f":"INDIRECT(\"ScenarioName_\"&E$105)","v":"Scenario 1 (JETP)"},{"$f":"INDIRECT(\"ScenarioName_\"&F$105)","v":"Scenario 2 (JETP+)"},"Scenario 3 (JETP_HighLCR)","Scenario 4 (JETP_LowLCR)","Scenario 5 (JETP_FastLearning)","Scenario 6 (JETP_Slow_Learning","Scenario 7 (CIPPv1)",0,0,0]
[null,"Tech Ref","Technology","Unit"]
[null,{"$f":"TechRef_List","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B108,TechRef_List,0))","v":"Coal"},"MW",{"$f":"INDIRECT(\"CumulativeCapAdd_\"&E$105)","v":22996.003999999997},{"$f":"INDIRECT(\"CumulativeCapAdd_\"&F$105)","v":13105.00299999999},{"$f":"INDIRECT(\"CumulativeCapAdd_\"&G$105)","v":22996.003999999997},{"$f":"INDIRECT(\"CumulativeCapAdd_\"&H$105)","v":22996.003999999997},{"$f":"INDIRECT(\"CumulativeCapAdd_\"&I$105)","v":22996.003999999997},{"$f":"INDIRECT(\"CumulativeCapAdd_\"&J$105)","v":22996.003999999997},{"$f":"INDIRECT(\"CumulativeCapAdd_\"&K$105)","v":22096.003999999997},{"$f":"INDIRECT(\"CumulativeCapAdd_\"&L$105)","v":0},{"$f":"INDIRECT(\"CumulativeCapAdd_\"&M$105)","v":0},{"$f":"INDIRECT(\"CumulativeCapAdd_\"&N$105)","v":0}]
[null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($B109,TechRef_List,0))","v":"Coal CCS"},"MW",3877.4055595158261,11794.019929999999,3877.4055595158261,3877.4055595158261,3877.4055595158261,3877.4055595158261,0,0,0,0]
[null,"Tech3","Gas Open","MW",2693.8799283154235,2693.8799283154221,2693.8799283154235,2693.8799283154235,2693.8799283154235,2693.8799283154235,3732.5000000000009,0,0,0]
[null,"Tech4","Gas Combined","MW",8081.6397849462619,8081.6397849462637,8081.6397849462619,8081.6397849462619,8081.6397849462619,8081.6397849462619,11197.499999999996,0,0,0]
[null,"Tech5","Gas Combined CCS","MW",1824.661439772153,15737.193138057193,1824.661439772153,1824.661439772153,1824.661439772153,1824.661439772153,0,0,0,0]
[null,"Tech6","Oil","MW",1.8758328224066645E-12,1.1937117960769683E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,1.8758328224066645E-12,8.5265128291212022E-14,0,0,0]
[null,"Tech7","Nuclear","MW",8500,8500,8500,8500,8500,8500,10000,0,0,0]
[null,"Tech8","Biomass","MW",17644.091298012656,30957.852939666667,17644.091298012656,17644.091298012656,17644.091298012656,17644.091298012656,35741.660000000003,0,0,0]
[null,"Tech9","Solar utility","MW",164880.52242549029,167271.21998356158,164880.52242549029,164880.52242549029,164880.52242549029,164880.52242549029,145433.66666666672,0,0,0]
[null,"Tech10","Solar rooftop","MW",60956.974384695932,63772.704894228773,60956.974384695932,60956.974384695932,60956.974384695932,60956.974384695932,52918.555555555562,0,0,0]
[null,"Tech11","Solar floating","MW",76183.80674568603,79727.994299363767,76183.80674568603,76183.80674568603,76183.80674568603,76183.80674568603,66147.777777777752,0,0,0]
[null,"Tech12","Wind onshore","MW",55229.793300071258,104244.35142578476,55229.793300071258,55229.793300071258,55229.793300071258,55229.793300071258,26855,0,0,0]
[null,"Tech13","Wind offshore","MW",37200,69604.900194723654,37200,37200,37200,37200,17600,0,0,0]
[null,"Tech14","Geothermal","MW",17572.937198067171,24252.130620888889,17572.937198067171,17572.937198067171,17572.937198067171,17572.937198067171,21514,0,0,0]
[null,"Tech15","Hydro large","MW",44712.2775117696,57277.51972734568,44712.2775117696,44712.2775117696,44712.2775117696,44712.2775117696,50986.778888888904,0,0,0]
[null,"Tech16","Hydro small","MW",11478.568088927621,15077.075150432094,11478.568088927621,11478.568088927621,11478.568088927621,11478.568088927621,12979.421111111109,0,0,0]
[null,"Tech17","Hydrogen","MW",11000,19717.405007297843,11000,11000,11000,11000,31400,0,0,0]
[null,"Tech18","Pumped storage","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries","MW",74113.011800110908,74113.011800110908,74113.011800110908,74113.011800110908,74113.011800110908,74113.011800110908,38114.614627435003,0,0,0]
[null,"Tech20","unassigned1","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned5","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech25","unassigned6","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","MW",0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16","MW",0,0,0,0,0,0,0,0,0,0]

{"sheet":"RESULTS_Charts","index":36,"n_rows":2900,"n_cols":46,"rows_kept":562,"cut":true,"hidden":false,"merged":[[21,6,22,10],[143,0,143,1]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,{"$f":"\"Main Results \"&Scenario_Charts_Selection&\" - Summary figures\"","v":"Main Results S1 - Summary figures"}]
[]
[null,null,"Direct employment",41108474.242402703,"job years"]
[null,null,"Total employment",113600301.97217399,"job years"]
[null,null,"Scenario cost (investment in country + imports)",1273796.2784655904,"USDm"]
[null,null,"Direct investment in country",807610.70879211323,"USDm"]
[null,null,"Total investment in country",1781272.545511713,"USDm",null,"Select"]
[null,null,"Direct value added",397807.65767642809,"USDm",null,"scenario"]
[null,null,"Total value added",898136.26749227499,"USDm",null,"to view"]
[null,null,"Total electricity generation",21947.26346437282,"TWh",null,"results for"]
[null,null,"Total investment per MWh",36.797786207064703,"USD/MWh"]
[null,null,"Direct employment per USD invested in country",50.901348626104486,"job years per USDm"]
[null,null,"Direct employment per TWh",1873.0569443946595,"job years/TWh"]
[null,null,"Direct employment per year",1468159.7943715251,"job years"]
[null,null,"Total employment per year",4057153.6418633568,"job years"]
[null,null,"Direct investment in country per year",28843.23959971833,"USDm"]
[null,null,"Total investment per year",63616.876625418321,"USDm"]
[null,null,"Direct value added per year",14207.416345586718,"USDm"]
[null,null,"Total value added per year",32076.295267581248,"USDm",null,"S1"]
[null,null,null,null,null,null,{"$f":"INDEX(ScenarioList_Name,MATCH($G$21,ScenarioList_Ref,0))","v":"Scenario 1 (JETP)"}]
[]
[null,"Main Results - Charts"]
[]
[]
[null,null,"Direct Employment Analysis - Charts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Select"]
["tech"]
["to view"]
["results for"]
[]
[]
["Coal"]
[{"$f":"INDEX(TechRef_List,MATCH($A144,TechName_List,0))","v":"Tech1"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Total Jobs by Sector: \"&$A$144","v":"Total Jobs by Sector: Coal"},null,null,null,null,null,null,{"$f":"\"Total Capex Jobs by Sector: \"&$A$144","v":"Total Capex Jobs by Sector: Coal"},null,null,null,null,null,null,null,null,null,{"$f":"\"Total Opex Jobs by Sector: \"&$A$144","v":"Total Opex Jobs by Sector: Coal"}]
[]
[null,null,"Direct Investment Analysis - Charts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Macroeconomic Impacts from Investments in the Electricity Supply Sector"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tech Ref","Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Tech1","Coal","Opex","TOTAL","jobs",{"$f":"SUM(G357:G362)","v":101367.99127977151},{"$f":"SUM(H357:H362)","v":101367.99127977151},{"$f":"SUM(I357:I362)","v":101367.99127977151},{"$f":"SUM(J357:J362)","v":101367.99127977151},{"$f":"SUM(K357:K362)","v":101367.99127977151},{"$f":"SUM(L357:L362)","v":106526.58891781417},{"$f":"SUM(M357:M362)","v":110076.7239178351},{"$f":"SUM(N357:N362)","v":120342.17686216184},{"$f":"SUM(O357:O362)","v":126687.05942429586},{"$f":"SUM(P357:P362)","v":139673.73586925931},{"$f":"SUM(Q357:Q362)","v":148386.31414996262},{"$f":"SUM(R357:R362)","v":154972.49980806472},{"$f":"SUM(S357:S362)","v":165168.31245665072},{"$f":"SUM(T357:T362)","v":170225.35631485202},{"$f":"SUM(U357:U362)","v":176343.64478701662},{"$f":"SUM(V357:V362)","v":180133.31499238126},{"$f":"SUM(W357:W362)","v":157075.77964668188},{"$f":"SUM(X357:X362)","v":156874.50555638765},{"$f":"SUM(Y357:Y362)","v":156623.93726529303},{"$f":"SUM(Z357:Z362)","v":153711.58098866418},{"$f":"SUM(AA357:AA362)","v":149310.02875412902},{"$f":"SUM(AB357:AB362)","v":145760.39557377307},{"$f":"SUM(AC357:AC362)","v":136562.29193339887},{"$f":"SUM(AD357:AD362)","v":128449.33431897694},{"$f":"SUM(AE357:AE362)","v":122914.86396774935},{"$f":"SUM(AF357:AF362)","v":114306.24267460304},{"$f":"SUM(AG357:AG362)","v":101701.2299321756},{"$f":"SUM(AH357:AH362)","v":90551.998087938671},{"$f":"SUM(AI357:AI362)","v":79411.024010915178},{"$f":"SUM(AJ357:AJ362)","v":66830.874433166115},{"$f":"SUM(AK357:AK362)","v":57153.84915850871},{"$f":"SUM(AL357:AL362)","v":47485.036719545547},{"$f":"SUM(AM357:AM362)","v":39271.802986937386},{"$f":"SUM(AN357:AN362)","v":33961.42396830643},{"$f":"SUM(AO357:AO362)","v":28659.122990812801},{"$f":"SUM(AP357:AP362)","v":21917.601581074858}]
[null,{"$f":"$A$145","v":"Tech1"},{"$f":"INDEX(TechName_List,MATCH($B365,TechRef_List,0))","v":"Coal"},"Total","Construction","jobs",{"$f":"SUMIFS(G$1030:G$1868,Charts_TechResults_LTech,$B365,Charts_TechResults_LCostType,$D365,Charts_TechResults_LSector,$E365)","v":0},8182.9505297534261,12075.364252361518,23339.117259759452,28296.47739240099,32775.60826291312,34558.671166680178,26209.744611300288,29920.572835146548,19899.887662724414,{"$f":"SUMIFS(Q$1030:Q$1868,Charts_TechResults_LTech,$B365,Charts_TechResults_LCostType,$D365,Charts_TechResults_LSector,$E365)","v":14683.110932579266},13292.569850013437,4624.3814935256378,1982.9852656822068,1524.2853694522103,-1.0732540327771546E-11,-6.1471722436640764E-12,6.109060093354611E-12,-6.1090600933546094E-12,6.1090600933546118E-12,{"$f":"SUMIFS(AA$1030:AA$1868,Charts_TechResults_LTech,$B365,Charts_TechResults_LCostType,$D365,Charts_TechResults_LSector,$E365)","v":-6.0709479430451423E-12},-4.5829860747131285E-12,3.0354739715225719E-12,-1.5284560280358238E-12,6.0661839242564605E-12,0,0,0,0,0,{"$f":"SUMIFS(AK$1030:AK$1868,Charts_TechResults_LTech,$B365,Charts_TechResults_LCostType,$D365,Charts_TechResults_LSector,$E365)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,"Tech1","Coal",813366.3218577446,375694.58266257273,641593.90756579931,3250123.1623515212,8074970.2955540884,8175862.8961177683,null,8991405.3999523148,5118026.0145513378,6577443.6768645523,215167487.82324857,152505925.80406448,83816690.08206135,null,4625920.7533705803,2515102.3324036901,3690122.3261619187,104849343.36368348,74286529.569424272,47023411.308669426,null,4063489.4842092656,8450664.8782166615,8817456.8036835678,1830654.8120861168,19500956.354023378,21331611.166109495,null,224158893.22320089,157623951.81861582,90394133.7589259,20686875.091368206,451490103.70937437,472176978.80074263,null,109475264.11705406,76801631.901827961,50713533.634831347,10831145.41193619,226159284.24177715,236990429.65371338]
[null,null,null,"Tech12","Wind onshore",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481,null,2318746.4338711426,1656554.5995548989,2137244.6255337521,4509550.4871471189,1602995.1718126747,6112545.6589597939,null,38274537.173436657,29935427.738174833,21910442.076147724,56461567.930791467,33658839.05696775,90120406.987759218,null,17658569.717303433,13575854.534767574,12292345.697411157,29101500.528035384,14425269.421446778,43526769.949482165]
[null,null,null,"Tech28","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,2,"Manufacturing",9928404.046675358,7233925.7959839506,6125654.3178645829,3848738.6141032199,7694309.1621744344,6786196.553320054,null,125535513.17410406,100496004.93407895,62959348.314201623,58230477.182696402,123733184.35673237,69748387.740895912,null,45817684.130896561,39775625.895801432,30438018.607548036,19442822.421542373,46387999.951050699,33720214.404204398,null,13777142.660778578,14928234.958158385,12911850.871184636,23287984.160523891,18329244.329597708,41617228.490121603,null,183765990.35680047,224229189.2908113,132707736.05509754,23287984.160523891,18329244.329597708,540702915.70270932,null,65260506.55243893,86163625.846852124,64158233.011752434,23287984.160523891,18329244.329597708,215582365.41104347]
[null,"Tech1","Coal",4,"Mining and extraction",0,24626.95696661486,8561.9907096895695,2066890.4142138707,1477295.1528083016,109105.8710732492,null,0,509635.88105317438,274592.19061751058,189988869.81516191,46721226.100534894,3499141.8658431927,null,0,323707.94985508075,152669.37116065653,97979344.952499926,26287822.995561536,1945473.3474351761]
[null,"Tech2","Coal CCS",4,"Mining and extraction",0,32818.26062438279,2330.4164461255382,105395.27343309969,87543.728648981516,6067.0838241967867,null,0,1294464.6497805582,74738.945496459812,9687948.9815770183,2893872.3110778481,194577.86097115028,null,0,685086.76322745753,41553.795774363432,4996181.5977516985,1607698.6848351967,108182.53647143902]
[null,"Tech3","Gas Open",3,"Utilities",0,723.92808139814804,3207.8811612113755,20054.453259328937,35778.581161795984,91401.37866353002,null,0,30131.346215026526,97546.09595487015,1344790.7640755661,2050979.5130278692,2779357.21601148,null,0,9206.2093942471056,32627.839825029005,375699.90333244659,586583.17629856488,929657.11413521261]
[null,"Tech4","Gas Combined",5,"Professional services",57125.355553811867,6121.7831086245278,5480.4310688858941,0,506960.90884390066,160328.79077519174,null,586740.22888068936,60536.39505414007,54810.988156354615,0,4627649.2099194201,1603483.2555768536,null,501137.76202727284,48635.514739011618,45990.413356436227,0,3839218.5777470162,1345439.3035888704]
[]
[]
[null,"Tech8","Biomass",1,"Construction",107007.67121939316,8696.3453243163367,8545.5818678926353,0,51777.972576348999,26018.756335857503,null,1510198.9007133839,122731.49204490264,120603.76789611694,0,730742.35122498963,367202.61985497898,null,641511.42798003426,52134.625897723607,51230.798357927131,0,310409.15802440984,155982.55098047137]
[null,"Tech9","Solar utility",3,"Utilities",0,28483.033358798501,172311.97199591293,133112.15119588943,98265.868377037114,44287.150928876617,null,0,1417652.5007138983,5239707.8662786148,8926096.8224696629,6428504.1222951133,1346695.3596387778,null,0,415803.5494209032,1752610.8791681242,2493721.5535111083,1802214.0347476008,450451.24622652947]
[null,"Tech10","Solar rooftop",4,"Mining and extraction",0,103115.48744071274,24058.103900290578,0,24424.747694499751,2767.3530741748109,null,0,2016262.3612352966,771569.09836497402,0,834550.16428420099,88751.970028394804,null,0,1306845.1237234192,428981.49721401295,0,456692.38661180489,49344.839061276696]
[null,"Tech11","Solar floating",6,"Other",3909.7562685376292,196668.13133279665,902544.13570936176,0,58585.773941940883,264500.05399765266,null,114743.10745095585,2292502.9224926424,6825171.53382752,0,708342.26182752266,2000188.3207869544,null,95109.787139639768,1495429.4729221906,4678985.8046257673,0,458386.9491563327,1371226.01434341]
[null,"Tech12","Wind onshore",null,"TOTAL",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481]
[null,"Tech13","Wind offshore",5,"Professional services",1346112.3920962224,156026.44709628265,134636.6926930905,0,40397.322919057129,15134.644658037612,null,14241564.57231795,1579959.8514436542,1346530.9709865425,0,371852.59960378695,151364.88693597814,null,11865826.111274172,1255535.0581372071,1129837.6116894521,0,313427.17688045627,127006.17069661047]
[null,"Tech15","Hydro large",2,"Manufacturing",1171198.6672766563,1337472.8304617438,1016094.1233113294,634713.09016915422,339245.09409862297,214919.18150666374,null,13785603.056538036,18430888.965130433,10443394.372255789,8561799.915444931,4877789.8367647063,2208934.8999696989,null,4757739.1474844851,7222088.3422760703,5048912.3655204866,3332542.2621251335,1952881.9413268939,1067920.8630400286]
[null,"Tech16","Hydro small",2,"Manufacturing",349838.00412722386,399504.23327505379,303508.1494168652,127780.04811377876,68296.613253608462,43267.397157630054,null,4117770.9587080814,5505321.675992501,3119450.4788831277,1723656.2819974874,981993.64356041071,444701.41260693106,null,1421140.5921287346,2157243.7212273022,1508114.2715727822,670905.35423188494,393152.98878864577,214993.16994485815]
[null,"Tech17","Hydrogen",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech19","Batteries",6,"Other",0,124405.53392791805,464223.98615280824,0,2614.6928089573871,11863.366238525225,null,0,1472147.9761521311,3510530.078531675,0,34766.022823780295,89712.520798680052,null,0,955803.34445933555,2406638.4738831646,0,22175.530615984524,61502.280086844439]
[null,"Tech20","unassigned1",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech21","unassigned2",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech22","unassigned3",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech24","unassigned5",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech24","unassigned5",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech26","unassigned7",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech28","unassigned9",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech29","unassigned10",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech31","unassigned12",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech33","unassigned14",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech35","unassigned16",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech1","Coal","Capex","TOTAL",813366.3218577446,813366.3218577446,22996.003999999997,8991.4053999523148,35.36989825961696,90.460421444467201]
[null,"Tech12","Wind onshore","Capex","TOTAL",1882601.5798399609,1882601.5798399609,55229.793300071258,24741.881303151749,34.086703341646071,76.08966985061663]
[null,"Tech21","unassigned2","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech33","unassigned14","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech7","Nuclear","Opex","TOTAL",170078.15181861751,170078.15181861751,5394.3660396210562,5394.3660396210562]
[null,"Tech10","Solar rooftop","Opex","TOTAL",178750.82688248868,178268.285519322,4324.3656702009876,4312.6919602566886]
[null,"Tech21","unassigned2","Opex","TOTAL",0,0,0,0]
[]
[null,"Tech2","Coal CCS","Total","TOTAL",211823.44638988937,211823.44638988937,3877.4055595158261,218.05612998523142,218.05612998523142,16824.699217495287,16824.699217495287,54.630201339150062,971.41706772579982,12.590028722155296]
[null,"Tech13","Wind offshore","Total","TOTAL",3261632.8030617274,3261632.8030617274,37200,725.16986706056105,725.16986706056105,42189.962943239487,42189.962943239487,87.678301157573316,4497.7500461824056,77.308264229807079]
[null,"Tech29","unassigned10","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[null,4,"All Technologies","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,"All Technologies","Total","Construction","jobs",0,8182.9505297534261,15083.013369051348,35651.325097468994,50203.765368446315,68608.642245922543,109379.56409665765,100060.55771884194,104269.28499126853,93671.332884326781,88164.958654375587,91039.198607769504,95188.486357637739,104397.1363324299,140116.61302701518,213951.16978185938,212691.94307203541,222010.81106670498,214759.39171473315,215305.51785573465,216027.39267340754,203875.61636866699,195491.48872243403,187129.54207031566,183562.56446580193,215679.60099030173,214846.2836390328,215165.90395437868,214613.59238532995,213016.82982943417,209949.00474987083,205154.72593639718,199860.49311938215,197077.8239201312,187469.49298582159,114087.17095289499]
[null,3,"All Technologies","Total","Utilities","jobs",16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,18049.814351284655,18682.893911919924,20804.67907693308,22241.417129577203,24692.591943351716,25790.617943614005,26750.993373826648,29714.814335166662,32078.402598111192,34226.92044679301,36564.704256824247,33429.317371435063,35660.258272985368,37652.134800699816,39784.534111520814,41890.179631305815,43924.575690243182,45039.855669347176,45907.996977251991,46195.359474553879,46812.876894365771,49330.991573898864,51533.482296044967,53797.693877304933,55950.267816126026,57940.89242133098,60010.533388060343,62632.227393337402,65137.594407984237,67931.778284212502,70678.142328304413]
[null,"Tech6","Oil","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,2.723923240914961E-11,2.723923240914961E-11,0,0,-3.6796687932729649E-12,7.3186675630413345E-12,-7.2644408650352054E-12,-7.3457809120443975E-12,-7.2102141670290754E-12,-7.2915542140382683E-12,2.1630642501087229E-11,1.0794986238791315E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6629182056580667E-12,-5.3258364113161335E-12]
[null,"Tech20","unassigned1","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech Ref","Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Tech13","Wind offshore","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210.69431867706106,580.29544180465871,1105.040707490791,1781.1674538434559,2604.913018970652,3572.5147409803762,4680.2099579806281,5924.236008079406,7300.8302293847037,8806.2299600045262,10352.451025491469,11956.700310830167,13616.841267679187,15330.737347697082,17096.25200254242,18911.248683873768,20773.590843349673,22681.14193262871,24631.765403369427,26623.324707230397]
[null,"Tech17","Hydrogen","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech11","Solar floating","Total","TOTAL","jobs",0,0,0,0,0,0,2578.9896742367105,6725.5561000405596,10705.291415270147,14514.507105442719,18149.514656075538,21606.625552685833,24882.151280790906,27972.403325907973,30873.693173554286,75851.544066978007,82423.163575362138,88915.133305122654,95324.575369981671,101648.61188366119,107884.36495988355,114028.95671237072,120079.5092548447,126033.14470102781,131886.98516464175,138108.69504942282,133875.63440473125,129657.13873431867,125455.61841378192,121273.48381871771,117113.14532472238,112977.01330739223,108867.49814232482,104787.01020511487,100737.95987136129,61917.862004008246]
[null,"Tech21","unassigned2","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech1","Coal","Capex","Manufacturing","jobs",0,39960.97303018743,58969.353836830327,113975.25036653649,138184.23633573117,160057.81693045693,168765.30310546013,127993.7956036783,146115.41396536806,97179.968435890303,71704.13628221344,64913.50807350847,22582.903742624021,9683.7956471885809,7443.7608192193838,-5.241174965240821E-11,-3.0019365673518119E-11,2.9833247157329936E-11,-2.9833247157329929E-11,2.9833247157329942E-11,-2.9647128641141753E-11,-2.2380751571628334E-11,1.4823564320570876E-11,-7.4641279929633661E-12,2.9623863826618231E-11,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Coal","Opex","TOTAL","jobs",101367.99127977151,101367.99127977151,101367.99127977151,101367.99127977151,101367.99127977151,106526.58891781417,110076.7239178351,120342.17686216184,126687.05942429586,139673.73586925931,148386.31414996262,154972.49980806472,165168.31245665072,170225.35631485202,176343.64478701662,180133.31499238126,157075.77964668188,156874.50555638765,156623.93726529303,153711.58098866418,149310.02875412902,145760.39557377307,136562.29193339887,128449.33431897694,122914.86396774935,114306.24267460304,101701.2299321756,90551.998087938671,79411.024010915178,66830.874433166115,57153.84915850871,47485.036719545547,39271.802986937386,33961.42396830643,28659.122990812801,21917.601581074858]
[3,"Tech1","Coal","Total","Utilities","jobs",7833.6381975133309,7833.6381975133309,7833.6381975133309,7833.6381975133309,7833.6381975133309,8913.4361027035065,9401.1510350971184,10860.281842064611,11482.796199944776,13029.411435296024,13649.447300736663,13993.94131641435,15067.65891090319,15281.646568806729,15206.90806545789,15362.745164086004,9781.7188421580777,9498.2415764026882,9215.6367032506769,8933.9042227020436,8653.0441347567885,8373.0564394149133,8093.9411366764134,7815.6982265412935,7538.3277090095489,7261.8295840811925,6744.5427122300489,6228.9279262020464,5714.9852259971858,5202.7146116154654,4692.1160830568888,4183.1896403214514,3675.9352834091565,3170.353012320003,2666.4428270539897,2164.2047276111221]
[2,"Tech2","Coal CCS","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech2","Coal CCS","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech3","Gas Open","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech3","Gas Open","Total","Manufacturing","jobs",2022.7186703656673,2022.7186703656673,2022.7186703656673,6767.8107306374877,6767.8107306374877,4667.1131858654899,8014.0752521064487,8090.2756274121575,7443.7880539008802,7518.6647497088852,7946.5624459968658,9990.4770675611435,9709.6854038938072,9529.2666876518251,7076.6394199203141,2918.9922880966724,2811.0356077240763,2703.401167360345,2596.0889670054789,2489.0990066594736,2382.4312863223431,2276.0858059940724,2170.0625656746674,2064.3615653641273,1958.9828050624474,1853.9262847696425,1732.8415324860964,1612.130773909804,1491.7940090407753,1371.8312378790049,1252.2424604244936,1133.0276766772408,1014.1868866372469,895.72009030451102,777.62728767903423,659.90847876081693]
[5,"Tech4","Gas Combined","Capex","Professional services","jobs",0,0,4640.290940474124,4640.290940474124,7226.2807921884732,5864.9984343636233,8424.8671764646951,8385.685512044769,7640.4245618833029,7947.1142227124265,9834.7763350166915,9795.5946705967654,11090.317443622653,6655.8471440239609,4161.2811759560855,1.0233877643982023E-12,1.0614184546342007E-12,-9.8302090319056481E-12,9.7141248774233829E-13,1.0094431779783365E-12,4.3869306679847904E-12,-6.678913599540911E-12,-3.3267799030251227E-12,-3.3267799030251227E-12,-3.2887492127891243E-12,-3.2887492127891243E-12,-6.5521446320875846E-12,-3.2633954192984595E-12,-3.2633954192984595E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,0,9.5620021164793998E-13,-6.3746680776529349E-13,3.9841675485330824E-13]
[3,"Tech4","Gas Combined","Opex","Utilities","jobs",2534.1931976599813,2534.1931976599813,2534.1931976599813,2534.1931976599813,2534.1931976599813,2534.1931976599813,2526.6241638724437,2604.0354517270157,2733.6553551962047,3020.1217549701005,2990.4097221741849,3013.0658950498455,3191.7706139453535,3369.3276727400871,3390.4559459971997,3411.3940994954082,3325.5008982223071,3342.7380576063811,3154.4584074575846,3120.5907229406957,3035.609609014436,2797.5104209288302,2713.2646332757004,2629.2668162164032,2341.9864504219049,2208.000919860453,2112.3932700012515,1915.7869268225306,1770.3510096501227,1675.8461333985679,1480.8213339983745,1387.0516401519142,1243.3254728751367,1100.0466918293885,957.21529701467,864.83617294986777]
[6,"Tech4","Gas Combined","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech5","Gas Combined CCS","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.464539588947404,4947.4378033191924,5063.0340983003689,3448.6944856114151,1761.0164528446255,5393.0569886511839,10722.666248023497,12435.754938536118,14127.694385956464,14043.09741358067,15703.312996366145,19076.617269662846,22407.623056768305,17130.886905125401,20430.168827597423,23687.152263878186]
[3,"Tech5","Gas Combined CCS","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,369.67891889124576,735.1175165021956,1096.3157928328499,1119.8849119491611,1143.3705095857088,1166.7725857424928,1190.0911404195135,1213.445479208224,1341.9570399190072,1365.0065629568546,1087.5560780859319,812.5996200612351,645.210166795291,749.94761395126238,784.10725742990485,817.72310796868055,816.78422021945448,849.56786789746911,915.32777701258601,980.05462124626115,1048.3427078509328,1280.4626221755191,1510.0615757513829]
[6,"Tech6","Oil","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Oil","Total","Utilities","jobs",1743.8230974611324,1743.8230974611324,1743.8230974611324,1743.8230974611324,1743.8230974611324,1743.8230974611324,1738.5615622532753,1699.9179524504668,1661.477009188998,1623.2387324688691,1585.2031222900796,1547.3701786526301,1509.73990155652,1472.3122910017501,1435.0873469883195,1398.0650695162285,1354.0135925814047,1310.092601719736,1266.302096931222,1222.6420782158627,1179.1125455736585,1135.713499004609,1092.4449385087146,1049.3068640859749,1006.2992757363902,963.42217345996073,927.54627037054161,891.77910567541801,856.12067937459017,820.57099146805808,785.13004195582175,749.79783083788107,714.57435811423602,679.45962378488673,644.4536278498332,609.55637030907565]
[3,"Tech7","Nuclear","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Nuclear","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,648.6649529103704,1533.0338621221586,2682.8092587136007,2682.8092587136007,3066.0677242439488,3449.3261897744292,4215.8431208355087,4599.1015863659895,5365.6185174269358,5365.6185174266848,6132.1354484873664,6898.6523795490948,7281.9108450793392,7665.1693106095245,7281.9108450793392]
[4,"Tech7","Nuclear","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953.27876735071959,2252.9483423357624,3942.6595990873243,3942.6595990873243,4505.8966846709836,5069.1337702548371,6195.6079414227188,6758.8450270065714,7885.3191981742593,7885.3191981738901,9011.7933693411851,10138.267540510022,10701.504626093529,11264.741711676948,10701.504626093529]
[null,"Tech8","Biomass","Capex","TOTAL","jobs",0,0,0,0,0,2938.3100795514001,5849.6906369887847,5795.8315927607973,5741.9725485327672,5688.1135043046961,5634.2544600766651,5580.3954158486758,5526.5363716206466,5472.6773273926556,29516.40192996159,53424.132445854731,53098.285228275367,52772.438010696023,52446.590793116658,52120.74357553725,51794.896357957885,51469.049140378469,51143.201922799024,50817.354705219725,61929.822005563241,72968.233120093151,72494.273530886829,72020.313941680448,71546.35435247398,72081.744086403094,71607.784497196786,70124.475584854838,70030.934711625247,134000.4251130342,119531.56622534257,42455.88485471801]
[1,"Tech8","Biomass","Total","Construction","jobs",0,0,0,0,0,214.91002627515522,427.85040872497808,423.91112107431621,419.9718334236515,416.03254577298378,412.09325812231896,408.15397047165715,404.21468282099232,400.2753951703304,2158.8499996857199,3907.4779028831799,3883.6452125966734,3859.8125223101697,3835.9798320236632,3812.1471417371536,3788.3144514506462,3764.481761164137,3740.6490708776255,3716.8163805911236,4529.5899051141851,5336.9469091175788,5302.2811777917541,5267.6154464659239,5232.9497151400892,5272.1084896298526,5237.4427583040269,5128.9525211625996,5122.1108771633935,9800.883535859095,8742.6212151580548,3105.252707384589]
[4,"Tech9","Solar utility","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech9","Solar utility","Opex","TOTAL","jobs",294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,285.63818560375432,1603.6337031553503,2763.7813271835666,3773.2941526768841,4639.3852746237835,5369.2677880127467,5970.1547878322554,6449.2593690707909,6813.7946267168354,7070.973655758864,9964.8756889829128,12627.957572170813,15065.451825827829,17282.59097045922,19284.607526570246,21076.73401466617,22664.202955252254,24052.246868833765,25246.098275915945,26250.989697004079,29534.702501946114,32738.069453669217,35861.090552173402,38903.765797458669,41866.095189525004,44748.078728372428,47549.716414000912,50271.008246410493,52911.954225601134,55472.554351572791]
[]
[2,"Tech10","Solar rooftop","Total","Manufacturing","jobs",2.3815296627975746,2.3815296627975746,2.3815296627975746,2.3815296627975746,2.3815296627975746,2.3815296627975746,872.76095720917897,1351.727531046261,1808.065735543116,2240.8135858082696,2649.0090969502489,3031.690284077587,3387.8951622988075,3716.6617467224391,4017.0280524570085,15033.877737229048,18655.946165243757,22243.296852968368,25793.836272307744,29305.470895166793,32776.107193450356,36203.651639063333,39586.010703910673,42921.090859897107,46206.798578927635,55468.054624936842,58178.376384561721,60836.183625058693,63439.722910557044,65987.240805186157,68476.983873075485,70907.198678354689,73276.131785152393,75582.029757598764,77823.139159822415,28117.625709528518]
[null,"Tech10","Solar rooftop","Total","TOTAL","jobs",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2183.8613670519376,3362.6793236039193,4474.2189176465008,5517.2779666815968,6490.6542882111262,7393.1456997370205,8223.5500187611888,8980.6650627855561,9663.2886493120332,37194.652778321717,45920.633329788907,54480.891955453437,62872.812395062654,71093.778388363964,79141.173675104656,87012.381995032119,94704.787087893958,102215.77269343707,109542.72255140916,131784.10737223181,137405.18064464189,142858.1648658895,148140.86878543216,153251.10115272747,158186.67071723324,162945.38622840785,167525.05643570705,171923.49008859045,176138.49593651376,50178.874084386989]
[null,"Tech11","Solar floating","Capex","TOTAL","jobs",0,0,0,0,0,0,2578.9896742367105,6682.7080424123842,10550.991044070177,14183.838679210081,17581.250947832104,20743.227849936226,23669.76938552249,26360.875554590857,28816.546357141331,73305.993550904823,78546.003764949652,83612.770436072024,88506.293564271968,93226.573149549338,97773.609191904412,102147.40169133703,106347.95064784707,110375.25606143477,114229.31793209973,118380.67854985611,112000.345200251,105765.11209707685,99674.97924033388,93729.946630022241,87930.014266141719,82275.182148692038,76765.450277674201,71400.818653086346,66181.28727493083,26301.960630555262]
[2,"Tech12","Wind onshore","Capex","Manufacturing","jobs",0,0,0,0,0,4728.9813430052718,9384.8341085413904,9238.5769536030839,9092.3197986647756,8946.0626437264727,8799.8054887881663,8653.5483338498561,8507.2911789115406,8361.0340239732341,25770.347379638864,41690.580076588958,38587.836914581392,35528.44437329752,32512.402452737384,29539.711152900956,26610.370473788244,23724.380415399224,20881.74097773392,18082.452160792378,31270.169766218074,44924.400116616162,43092.119968647989,41284.455558013135,39501.406884711541,37742.973948743267,36009.156750108305,34299.955288806705,32615.369564838322,30955.39957820328,30948.170480100642,31764.772440982157]
[null,"Tech12","Wind onshore","Capex","TOTAL","jobs",0,0,0,0,0,11418.270715256782,22659.970233885884,22306.827840630518,21953.685447375155,21600.543054119797,21247.400660864438,20894.258267609064,20541.115874353683,20187.973481098321,62223.295349253145,100663.18622607704,93171.51755284016,85784.520284964135,78502.194422449043,71324.539965294825,64251.556913501503,57283.245267069025,50419.605025997444,43660.636190286852,75502.785442542983,108471.34404764872,104047.24734728073,99682.586100838409,95377.360308321615,91131.569969730466,86945.215085064963,82818.295654325208,78750.811677510894,74742.763154622298,74725.308275193514,76697.018793727548]
[6,"Tech12","Wind onshore","Opex","Other","jobs",0,0,0,0,0,0,0,71.238013930196644,140.27279031616038,207.10432915789127,271.73263045538926,334.15769420865439,394.37952041768665,452.39810908248592,508.21346020305231,561.82557377938599,883.31219182675864,1178.7549998350194,1448.6437775102504,1693.4683045585352,1913.7183606859564,2109.8837255985973,2282.454179002541,2431.9195006038699,2558.7694701086662,2663.4938672230155,2986.7598569530523,3293.249070498513,3583.2396189543456,3857.0096134154965,4114.8371649769133,4357.0003847335438,4583.7773837803352,4795.4462732122356,4992.2851641241923,5174.5721676111452]
[]
[null,"Tech13","Wind offshore","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210.69431867706106,580.29544180465871,1105.040707490791,1781.1674538434559,2604.913018970652,3572.5147409803762,4680.2099579806281,5924.236008079406,7300.8302293847037,8806.2299600045262,10352.451025491469,11956.700310830167,13616.841267679187,15330.737347697082,17096.25200254242,18911.248683873768,20773.590843349673,22681.14193262871,24631.765403369427,26623.324707230397]
[1,"Tech14","Geothermal","Capex","Construction","jobs",0,0,0,0,0,1537.1111281466619,2680.0203168793214,2269.1161555005424,2596.8997128341352,2692.8591825534713,2298.2667373607674,2553.5302404817962,2520.1257965522404,2068.6894919232045,3199.9294943282607,4328.746183278603,4290.4951124396157,4252.244041600632,4213.9929707616466,4290.8418885949795,4704.9526035022145,4551.6015439909079,4060.9886874057102,4225.9867785678525,2309.4068081090991,307.37931396741533,368.18268351013432,364.22759828091898,783.24731804998578,1023.144151562132,856.2484381971052,514.5843371240976,423.28624924337925,997.83218070002852,1559.7477260032645,1876.0640335831611]
[]
[null,"Tech14","Geothermal","Total","TOTAL","jobs",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973652,62052.512003948068,64480.413161633973,55596.870599314032,61680.93390496193,61105.677501255195,50890.097125335073,77137.61844301151,103321.91357464505,102889.89318721807,102449.41696485973,102000.48490756979,104195.4097601407,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197061,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726312001,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525598,17078.033331308528,30264.133783673482,43158.740213265337,50393.422429203049]
[3,"Tech15","Hydro large","Opex","Utilities","jobs",406.06178249682341,406.06178249682341,406.06178249682341,406.06178249682341,406.06178249682341,406.06178249682341,404.44615206248591,489.46918482433057,572.75446130787327,654.31457902137367,734.16213547309212,812.30972817128827,888.76995462422224,963.55541234015379,1036.6786988273432,1108.1524115940497,1317.6462780901234,1523.1565101342046,1724.7096380786895,1922.3321922759737,2116.050703078452,2305.8917008385201,2491.8817159085729,2674.0472786410064,2852.4149193882154,3027.0111685025977,3121.7363555732345,3214.2099948622972,3304.4485116978522,3392.4683314079716,3478.2858793207211,3561.9175807641723,3643.3798610663935,3722.6891455554528,3799.8618595594203,3874.9144284063659]
[]
[2,"Tech16","Hydro small","Opex","Manufacturing","jobs",236.15516922571939,236.15516922571939,236.15516922571939,236.15516922571939,236.15516922571939,236.15516922571939,235.19702176108046,318.10217497047904,411.84128317220097,516.27239859370718,631.25357346245858,756.64286000591608,892.2983104515406,1038.0779770267927,1193.8399119591338,1359.442167476024,1706.7187707213454,2078.4382794057633,2474.3064858960188,2894.0291825588533,3337.3121617610041,3803.8612158692135,4293.3821372502207,4805.5807182707676,5340.162751297592,5896.8340286974371,6321.1536260168341,6758.2244032049211,7207.8642120254171,7669.8909042420446,8144.1223316185215,8630.376345918572,9128.4707989059152,9638.2235423442744,10159.452427997363,10691.975307628913]
[3,"Tech16","Hydro small","Total","Utilities","jobs",23.752601824119669,23.752601824119669,23.752601824119669,23.752601824119669,23.752601824119669,23.752601824119669,23.656230885931119,31.994871533971679,41.423196646497239,51.926929047479845,63.491791560891578,76.103507010704504,89.747798220890701,104.4103880154222,120.0769992182711,136.73335465340941,171.66260437834211,209.05033342525215,248.86695024723687,291.08286329739371,335.66848102882005,382.59421189461324,431.83046434787076,483.34764684168982,537.11616782916815,593.10643576340283,635.78470731825985,679.74549874850936,724.97048949592079,771.44135900226331,819.13978670930589,868.04745205881795,918.14603449256867,969.41721345232736,1021.8426683798627,1075.4040787169447]
[]
[1,"Tech17","Hydrogen","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech18","Pumped storage","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[1,"Tech19","Batteries","Capex","Construction","jobs",0,0,0,0,0,0,7903.7556540281876,7421.9059094062732,6940.0561647843606,6458.2064201624462,5976.3566755405309,5494.5069309186165,5012.657186296703,4530.8074416747904,4048.9576970528847,12751.203233218161,12487.899583050797,12224.595932883451,11961.292282716091,11697.988632548751,11434.684982381381,11171.381332214027,10908.077682046689,10644.77403187932,10381.470381711964,13665.848941790942,13310.224449283702,12954.599956776456,12598.975464269213,12243.350971761969,11887.726479254703,11532.101986747484,11176.477494240238,10820.853001733018,10465.228509225755,4620.1974118196158]
[4,"Tech19","Batteries","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech20","unassigned1","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned1","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech21","unassigned2","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech21","unassigned2","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech22","unassigned3","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech22","unassigned3","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech23","unassigned4","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech24","unassigned5","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech24","unassigned5","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech25","unassigned6","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech26","unassigned7","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech26","unassigned7","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech28","unassigned9","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech28","unassigned9","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech29","unassigned10","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech30","unassigned11","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech30","unassigned11","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned11","Total","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech31","unassigned12","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech31","unassigned12","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech32","unassigned13","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech32","unassigned13","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech32","unassigned13","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech34","unassigned15","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech35","unassigned16","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech35","unassigned16","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech35","unassigned16","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech3","Gas Open","Total","TOTAL","USDk",1105118.6448753972,1105118.6448753972,1105118.6448753972,1292715.8448753972,1292715.8448753972,1209664.7739076559,1411003.8777306573,1485025.7819120816,1596884.6069656825,1955714.2813011247,1914603.7581680303,1948744.0709193954,2118389.9458576003,2297112.5993784503,2153445.8549255393,1939798.7444608626,1970386.8039540427,2168694.1325582457,2031618.8100371435,2149461.181048587,2181797.8088618359,1949406.6353774425,1983651.5207628398,2017915.0351804949,1664407.912259185,1591667.8181731692,1584667.7818828134,1379757.3133844682,1273834.4924417471,1266899.3190546576,1062053.7134594917,1055161.7820079054,949325.44493615266,843510.7288321415,737717.6336958725,730912.18611521064]
[null,"Tech14","Geothermal","Total","TOTAL","USDk",171062.009978633,171062.009978633,171062.009978633,171062.009978633,171062.009978633,1477139.1874553061,2445869.6855940539,2118964.1244948222,2419008.9728356823,2521364.2306166287,2206189.8978376621,2442485.974498786,2432792.4605999985,2067189.3561412967,3045670.3888492202,4021382.7512474889,4032066.9992874032,4041938.7027799226,4050997.8617250412,4157044.4761227584,4548848.5459730811,4457670.0712760035,4079109.0520315371,4256805.4882396664,2664980.8267997513,999739.2017105252,1046563.9522450995,1038320.9372771734,1389435.1568067474,1588306.6108338325,1441485.2993584275,1146121.2223805226,1063449.3799001181,1546499.7719172034,2018775.409836031,2282323.5923022712]
[null,"Tech25","unassigned6","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,2,"All Technologies","Opex","Manufacturing","USDk",1324377.2481550865,1324377.2481550865,1324377.2481550865,1324377.2481550865,1324377.2481550865,1362994.8321550866,1399750.1675915748,1301710.7427805818,1377707.5605771521,1478911.1878887641,1549406.0551815853,1615698.2375892189,1467836.87809238,1515263.6895615652,1558335.1214171117,1598244.3076994813,1749337.284443053,1588004.5900037873,1673200.2877794341,2016046.2179238147,1850527.7975482184,2193188.9227396105,2045127.1392158139,2144731.1001292011,2468439.7061952394,2076381.3503990087,2182881.4069006522,2292366.2363317097,2391328.2614538562,2493038.8096078052,2343455.9517088649,2685704.8712276863,3023623.5092913397,2629944.24794264,3194357.6426365012,3027388.8112108959]
[null,3,"All Technologies","Total","Utilities","USDk",1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1210365.7636038908,1252818.1573469762,1395098.6302357053,1491441.9230997453,1655810.2660345112,1729440.5567621167,1793840.4180744302,1992585.2556246405,2151080.3103131363,2295153.3958266876,2451918.0822273474,2241668.5545662707,2391268.6798256147,2524837.8738101604,2667830.0990995336,2809028.2963680993,2945448.7210564697,3020236.0112340129,3078450.932263575,3097720.5890982002,3139129.4329135991,3307986.5600628522,3455678.9026464801,3607510.0587003063,3751855.1333071049,3885340.3771681376,4024124.2183937929,4199927.060732007,4367929.3681671079,4555298.8576909686,4739461.6944198143]
[null,"Tech2","Coal CCS","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,80001.59657874603,159167.72630075662,237498.38916603179,314993.58517457155,311651.71774762991,308309.85032068816,304967.98289374658,301626.11546680483,298284.24803986319,294942.38061292149,240090.71418387746,185946.98788312986,132508.66999293061,79773.228795532297,79247.931575289316,78712.507484055706,78166.956521831438,77611.278688616236,77045.473984410477,76469.542409213289,117546.78260876209,159106.81111907371,201152.15965789574,243685.35994297665]
[null,"Tech11","Solar floating","Capex","TOTAL","USDk",0,0,0,0,0,0,32785.638433481472,84954.52766785353,134130.42360790621,180313.32625363939,223503.23560505311,263700.15166214731,300904.07442492223,335115.00389337767,366332.94006751361,931909.04313271702,998523.14476391836,1062934.8722577079,1125144.2256140863,1185151.2048330514,1242955.8099146071,1298558.0408587502,1351957.8976654806,1403155.3803348006,1452150.4888667047,1504925.0344883492,1423814.4723271618,1344548.5101128521,1267127.1478454226,1191550.3855248748,1117818.223151207,1045930.6607244152,975887.6982445115,907689.33571147313,841335.57312532968,334366.04261716059]
[null,"Tech19","Batteries","Capex","TOTAL","USDk",0,0,0,0,0,0,397713.45448978612,373466.99054692208,349220.52660405799,324974.06266119395,300727.59871832968,276481.1347754657,252234.67083260161,227988.20688973751,203741.74294687388,641634.85167964408,628385.52960141655,615136.20752318972,601886.88544496219,588637.56336673582,575388.24128850794,562138.91921028076,548889.59713205416,535640.27505382639,522390.95297559933,687659.41523068759,669764.54959878407,651869.68396688055,633974.81833497679,616079.95270307327,598185.08707116847,580290.221439266,562395.35580736247,544500.49017545988,526605.62454355531,232486.2702635614]
[null,"Tech34","unassigned15","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined","Opex","TOTAL","USDk",1978193.8338938598,1978193.8338938598,1978193.8338938598,1978193.8338938598,1978193.8338938598,1978193.8338938598,2099713.0327955256,2230234.3366788882,2481658.7174445847,3129793.757916023,3025017.8585996204,2943840.9034370822,3275163.049634689,3615440.9810918868,3534102.1730144839,3448204.5458498048,3504282.6548769767,3863756.7870588391,3616517.6767275389,3830267.7357844105,3889405.0508509828,3470250.5044974387,3532764.0677092681,3595303.8988531898,2958665.8346036477,2828639.96042164,2818558.6152045829,2451800.1981521351,2263442.0995364133,2253468.2669202094,1886849.4673429029,1876947.309793921,1688748.6137497968,1500591.1060516727,1312474.7866995505,1302710.628472456]
[null,"Tech13","Wind offshore","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5735.801434189636,15797.575597937797,30082.890296527388,48489.313335241299,70914.412519362435,97255.755654173699,127410.91054495802,161277.44499699827,198752.92681557729,239734.92380597812,281828.21355712606,325501.22481542733,370695.7936155792,417353.75599227869,465416.94798022311,514827.20561410952,565526.36492863495,617456.26195849688,670558.73273839219,724775.61330301804]
[null,"Tech18","Pumped storage","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,18812.500000000004,37625.000000000007,56437.499999999993,75250.000000000015,94062.5,112875,131687.5,150500.00000000003,150500.00000000003,150500,158562.50000000003,166625,174687.5,233558.82352941175,310892.43744027673,409014.89052047039,417077.39052047039,455159.87488052459,485179.85924058908,545219.8279607275,556427.312320792,597654.78104091994,578842.28104090039,620069.74976100761,661297.21848119679,664442.20284124289,667587.18720128422,610692.20284124289]
[null,"Tech12","Wind onshore","Total","TOTAL","USDk",0,0,0,0,0,150063.34943591885,297806.13161251938,308281.80792499194,318289.95400557446,327830.56985426717,336903.65547106991,345509.21085598238,353647.23600900482,361317.73093013751,925606.35973948392,1442174.9074990738,1411936.4184082148,1377547.0269765775,1339110.6651747124,1296731.264973168,1250512.7583424929,1200559.0772532367,1146974.1536759483,1089861.9195811783,1535261.5640930957,1990769.8390526795,2001224.1577754272,2008899.5438592809,2013855.0128856744,2016149.5804360427,2015842.262091822,2012992.0734344479,2007658.030045351,1999899.14750597,2041439.2494755241,2106033.8040312156]
[null,"Tech21","unassigned2","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Direct Investment Analysis - Technology Breakdown by Year"]
[3,"Tech1","Coal","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech1","Coal","Opex","Utilities","USDk",525300,525300,525300,525300,525300,597707.97,630412.65300000005,728257.53600000008,770001.45931499987,873712.78253999981,915290.50567499979,938391.22871999978,1010391.4715399997,1024740.8343599997,1019729.0971799998,1030179.06,655932.375,636923.24999999988,617972.62499999988,599080.49999999977,580246.87499999977,561471.74999999977,542755.12499999965,524096.99999999965,505497.37499999953,486956.24999999994,452268.56249999994,417692.99999999994,383229.56249999988,348878.24999999988,314639.06249999988,280511.99999999988,246497.06249999988,212594.24999999988,178803.56249999985,145125]
[6,"Tech2","Coal CCS","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech2","Coal CCS","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech2","Coal CCS","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,80001.59657874603,159167.72630075662,237498.38916603179,314993.58517457155,326157.14236405084,337277.656750514,348355.12833396118,359389.55711439211,370659.9069179272,632442.35163699847,596282.9405718476,473931.57379512314,349468.28711842909,490932.98654416547,763851.45121352456,858607.55459260568,953896.08369136415,959302.78646902204,1055389.0636356291,1242954.5106042291,1473248.100334255,1247697.7586255309,1479776.209486254,1713416.8704753593]
[6,"Tech3","Gas Open","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech3","Gas Open","Total","Mining and extraction","USDk",988183.1610044298,988183.1610044298,988183.1610044298,988183.1610044298,988183.1610044298,988183.1610044298,1057311.6691285064,1126440.1772525832,1261989.1678975818,1616001.9694731676,1556129.9852289618,1507631.7085179612,1686558.3456425464,1870605.6129985203,1822107.3362875453,1771048.7444608624,1807877.8926637198,2012407.6809453426,1881536.1890694015,2005563.7616937482,2044066.9620876424,1817823.7321516359,1858197.9320531623,1898572.1319546883,1551157.0654849915,1484490.3988183304,1484490.3988182973,1286558.3456425329,1187592.3190546504,1187592.3190546576,989660.26587884664,989660.2658788733,890694.23929099145,791728.21270310925,692762.18611522741,692762.18611521064]
[null,"Tech4","Gas Combined","Capex","TOTAL","USDk",0,0,119902.0836371257,119902.0836371257,186722.37043865348,151547.72444867992,217693.05885827309,216680.63027037086,197423.5746408776,205348.23493375522,254124.18958219659,253111.76099429437,286566.55083606654,171982.73797399949,107524.7845442431,2.6443670643536565E-11,2.7426358811142786E-11,-2.5400617345634558E-10,2.5100663481141404E-11,2.6083351648747629E-11,1.1335541986710847E-10,-1.7257876010150922E-10,-8.5961817328219207E-11,-8.5961817328219207E-11,-8.4979129160612982E-11,-8.4979129160612982E-11,-1.6930313287615516E-10,-8.4324003715542175E-11,-8.4324003715542175E-11,-8.334131554793595E-11,-8.334131554793595E-11,-8.334131554793595E-11,0,2.4707588214098943E-11,-1.6471725476065965E-11,1.0294828422541225E-11]
[4,"Tech4","Gas Combined","Opex","Mining and extraction","USDk",1746966.6596328313,1746966.6596328313,1746966.6596328313,1746966.6596328313,1746966.6596328313,1746966.6596328313,1869175.9864950383,1991385.3133572454,2231016.5646760822,2856860.6246043504,2751015.5096012,2665277.484701396,2981594.2181895021,3306963.494408099,3221225.4695083397,3130961.1732433103,3196069.8459590753,3557649.2930998029,3326287.1913905493,3545550.2215657341,3613618.3794049397,3213652.6693394994,3285028.4870225545,3356404.30470561,2742224.0979109672,2624366.9550538347,2624366.9550537756,2274451.3610466211,2099493.5640430432,2099493.5640430558,1749577.9700358184,1749577.9700358654,1574620.1730322887,1399662.376028711,1224704.5790251342,1224704.5790251046]
[3,"Tech5","Gas Combined CCS","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,24789.546210497032,49294.749346629658,73515.609408397882,72662.580185304643,71809.550962211448,70956.521739118209,70103.492516024984,69250.46329293173,68397.434069838549,67544.404846745325,48908.567355666251,30439.420289866121,12138.636255664691,11790.696127367648,11447.773818029955,11109.869327651671,10776.982656232767,10449.113803773273,10126.262770273099,9808.4295557321893,20874.050843442204,31846.04419102419,42722.736992158301]
[null,"Tech5","Gas Combined CCS","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2433.5028114353927,4861.4049259514868,7283.7063435482823,9700.4070642257793,12360.603787388514,239871.94042862669,247370.72916374358,176176.63731690648,101747.39317998711,269069.80304124503,511584.39763794193,589799.73025937751,667040.47170722182,663577.96641303878,739353.20484927483,892916.48177081416,1044539.2501764928,805242.3121547366,955400.46281284711,1103618.6495398693]
[2,"Tech6","Oil","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,1.6318069004864605E-10,1.6318069004864605E-10,0,0,-2.2043605481153749E-11,4.384357111225263E-11,-4.351871797884614E-11,-4.4005997678955864E-11,-4.3193864845439671E-11,-4.3681144545549388E-11,1.29581594536319E-10,6.4668977343132075E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5952609229782316E-11,-3.1905218459564632E-11]
[2,"Tech6","Oil","Opex","Manufacturing","USDk",851303.66417308059,851303.66417308059,851303.66417308059,851303.66417308059,851303.66417308059,851303.66417308059,871588.60445357207,683923.77563532267,697842.13586368226,711768.10660563677,725701.68786140438,739642.87963099021,521292.32199303323,530128.10455852619,538971.49763783906,547822.50123089168,792352.43030522252,542549.49473163032,539920.34148208483,782987.86568196944,534676.73498282314,776769.32259974373,529452.72848356143,526848.07523384632,767478.25797632348,278915.90103395912,277568.6927006258,276225.5677006258,274886.52603395912,273551.5677006258,30304.791666667083,270893.90103395912,512308.76040126086,26418.833333333561,509675.59373462637,265627.56770062639]
[null,"Tech6","Oil","Total","TOTAL","USDk",968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,988171.26574389671,797915.11374763027,809255.74100107932,820617.56897122972,832000.59765829938,843404.82706229342,622530.89726185112,628856.89786796505,635204.09919100534,641572.50123089168,883148.47197188914,630400.32806496369,624834.71648208483,864974.5323486363,613744.44331615651,852926.82259974373,602708.77015022805,597211.40856717958,834957.63297632348,343520.0677006258,339767.1302006258,336025.5677006258,332295.38020062575,328576.5677006258,82953.229166667079,321173.06770062575,560225.94790126081,71981.333333333547,552890.69790129305,306502.56770062633]
[2,"Tech7","Nuclear","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8750,20679.468242247367,36189.069423930501,36189.069423930501,41358.936484489765,46528.80354505081,56868.537666174489,62038.404726735534,72378.138847857437,72378.138847854047,82717.872968972355,93057.607090104793,98227.47415066266,103397.34121121973,98227.47415066266]
[1,"Tech7","Nuclear","Total","Construction","USDk",0,0,0,0,0,0,0,0,2458.5602753591879,4917.1205507183759,7375.6808260775615,9834.2411014367499,12292.801376795938,14751.361652155127,17209.921927514315,19668.482202873507,19668.482202873507,19668.482202873503,20722.150892313159,21775.819581752807,22829.488271192462,23883.156960632114,24936.825650071762,25990.494339511413,27044.163028951065,28097.83171839072,28097.83171839072,28097.83171839072,25639.271443031532,23180.711167672343,20722.15089231317,18263.590616953981,15805.030341594791,12292.801376795951,8780.572411997111,5268.3434471982719]
[null,"Tech8","Biomass","Capex","TOTAL","USDk",0,0,0,0,0,31171.845006961525,62058.001006730934,61486.622992347147,60915.244977962931,60343.866963578264,59772.488949194034,59201.11093481024,58629.732920426002,58058.354906042194,313132.61065503815,566764.1369177138,563307.29993069137,559850.46294366941,556393.6259566471,552936.78896962432,549479.95198260201,546023.11499557924,542566.27800855611,539109.44102153461,656999.00983930938,774102.93388730544,769074.80736072792,764046.68083414959,759018.55430757045,764698.37888445938,759670.25235788198,743934.17472783593,742941.82146246044,1421579.1966817118,1268082.453838431,450404.56129351957]
[2,"Tech8","Biomass","Total","Manufacturing","USDk",21575.18463810804,21575.18463810804,21575.18463810804,21575.18463810804,21575.18463810804,38494.677697506078,55086.502642798667,54603.767891692849,57630.596508386894,53638.298389481715,53155.56363837565,59519.354145762714,58979.085568956201,58438.816992148728,203332.12935397943,337402.70261402294,341905.45923098538,339791.82589226041,337678.19255353516,348452.13617197413,343051.88304004265,347231.01188743213,348166.67131089355,349059.18036507862,412659.07479986001,485109.8653772762,488069.34958231664,490942.53304880409,490701.6981991888,496229.78808637708,498887.21970648394,495646.27548195934,497380.23084938573,870881.15241145482,783934.17540874635,345155.3466541408]
[]
[3,"Tech9","Solar utility","Opex","Utilities","USDk",3947.6214992927862,3947.6214992927862,3947.6214992927862,3947.6214992927862,3947.6214992927862,3947.6214992927862,3826.9997312588398,21485.592824506726,37029.329163511851,50554.850282822925,62158.797716988702,71937.813000557901,79988.537668079254,86407.613254101525,91291.681293173417,94737.383319843619,133510.07850423804,169190.22970579512,201847.9425881716,231553.32281502409,258376.47605000928,282387.50795678387,303656.52419900458,322253.63044032804,338248.93234441092,351712.53557491006,395707.94184554555,438626.86894016806,480469.31685877754,521235.28560137405,560924.77516795753,599537.78555852803,637074.31677308551,673534.36881163006,708917.94167416124,743225.0353606788]
[]
[null,"Tech10","Solar rooftop","Capex","TOTAL","USDk",0,0,0,0,0,0,27725.855453439959,42442.686161432139,56170.37948440708,68908.935422364753,80658.353975305101,91418.635143228312,101189.77892613424,109971.7853240229,117764.65433689429,466847.67965524748,573358.18189139978,676765.94371226139,777070.96511783148,874273.24610811064,968372.7866830983,1059369.586842794,1147263.6465872016,1232054.9659163142,1313743.5448301362,1584303.3110721421,1640963.5529128793,1695025.0924223447,1746487.9296005354,1795352.0644474509,1841617.4969630928,1885284.2271474709,1926352.2550005601,1964821.5805223854,2000692.2037129218,381467.14859720011]
[3,"Tech10","Solar rooftop","Total","Utilities","USDk",39.874964639321071,39.874964639321071,39.874964639321071,39.874964639321071,39.874964639321071,39.874964639321071,38.656562942008478,322.15998468118505,746.73617530213676,1296.2782123800748,1954.6791734902106,2705.832136207754,3533.6301781079178,4421.9663767659131,5354.73380975695,6315.8255546562405,10973.431109937374,16680.726872402334,23402.660010222786,31104.177691570392,39750.22708461681,49305.755357533693,59735.709678492698,71005.037215665507,83078.685137223758,95921.60061133909,111517.69270192645,127600.54369168523,144140.79505763325,161109.08827678836,178476.06482616829,196212.36618279095,214288.63382367426,232675.50922583582,251343.63386629356,270263.649222065]
[1,"Tech11","Solar floating","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech11","Solar floating","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech12","Wind onshore","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech12","Wind onshore","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech13","Wind offshore","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3622.3747283431549,9976.7642362858733,18998.478733261101,30622.828428701778,44785.123532040852,61420.674252711266,80464.790800145973,101852.78338377792,125519.96221303999,151401.63749736524,177985.13603315904,205566.28822398055,234108.36133414664,263574.62262797408,293928.3393697798,325132.77882388048,357151.20825459302,389946.89492623432,423483.10610312107,457723.10904957016]
[null,"Tech13","Wind offshore","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,82871.866811962274,228877.85423995776,437027.46587797388,629194.13994222542,822715.29751799791,1017488.5064105742,1213411.3344252373,1410381.3493672698,1608296.1190419542,1807053.2112545753,1973434.3262028028,2115308.9880463476,2233002.8284649053,2357664.5565294251,2482218.7085063057,2606607.1204302423,2730771.6283359304,2854654.0682580695,2978196.2762313532,3101340.0882904753,2815810.9634475042,2507306.1947730333,2176330.0508333649]
[4,"Tech14","Geothermal","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech14","Geothermal","Total","Utilities","USDk",55595.153243055727,55595.153243055727,55595.153243055727,55595.153243055727,55595.153243055727,73260.758050865377,85617.573839567631,88122.532742283423,98886.414002805497,106755.3864387707,108755.96071285522,117994.53769781551,123684.91466920541,124340.34695836292,142954.43547009263,161310.05656003783,174905.90701921412,188237.68050048593,201305.37700385321,215431.80974433717,233170.22463808881,244122.87699272134,250935.39323827735,265018.59280952672,254914.69855662805,243564.70191624452,242690.619146212,241058.38608320057,244273.38991161893,245415.88379297167,241869.32154683076,236300.29443435601,233594.75779019154,238527.68860103397,243301.56299229845,245238.93260712706]
[null,"Tech14","Geothermal","Total","TOTAL","USDk",68424.803991453198,68424.803991453198,68424.803991453198,68424.803991453198,68424.803991453198,547591.5339818761,902914.95676678466,783718.20423732046,894510.21723537706,932751.40695754939,817788.02970653947,905121.71231405367,902184.52151568327,768649.58546277799,1128201.6676336455,1486714.4892247072,1492064.8182899305,1497090.1295361954,1501790.4229635005,1542046.0485245185,1687111.9516238144,1654956.8416415672,1517341.4184831276,1583775.8910858487,1000990.8484305681,391244.06029285974,408262.56469085265,405076.68010516802,533728.47227340122,606524.82222021988,552493.81073964515,443964.79359005368,413465.7688814057,590514.52745002043,763608.88425011095,860124.99266950472]
[4,"Tech15","Hydro large","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech15","Hydro large","Total","Construction","USDk",0,0,16729.319369334418,137819.38490189461,256963.76048662502,374174.24712396739,472733.32644502918,471578.72836096707,483868.22697845229,476250.68119331758,468680.33940994967,526623.26103991223,708653.14035893418,892843.0667459094,1157120.1873204249,1264084.7880940153,1231031.7235470479,1355538.4075165393,1255164.5928852684,1237585.940637276,1234663.5074697917,1074999.5190043172,955537.62195903226,833705.76925825514,699066.01345819084,580720.50057224603,586047.3915361492,608309.75533915707,612694.2217689089,602575.76864194567,583076.6209167107,546113.97671085328,494081.31179131148,456808.49927433435,410096.17199761164,401358.84178800345]
[6,"Tech16","Hydro small","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech16","Hydro small","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech17","Hydrogen","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech18","Pumped storage","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech18","Pumped storage","Total","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech19","Batteries","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","Batteries","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech20","unassigned1","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech21","unassigned2","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech21","unassigned2","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech22","unassigned3","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech22","unassigned3","Total","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech23","unassigned4","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech24","unassigned5","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech25","unassigned6","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech25","unassigned6","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech25","unassigned6","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech26","unassigned7","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech26","unassigned7","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech27","unassigned8","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech28","unassigned9","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech28","unassigned9","Total","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech29","unassigned10","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech29","unassigned10","Total","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned11","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech30","unassigned11","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech31","unassigned12","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech32","unassigned13","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech32","unassigned13","Total","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech33","unassigned14","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech33","unassigned14","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned14","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech33","unassigned14","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech33","unassigned14","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech33","unassigned14","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech33","unassigned14","Total","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech33","unassigned14","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned14","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech33","unassigned14","Total","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech33","unassigned14","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech34","unassigned15","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned15","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech34","unassigned15","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech34","unassigned15","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech34","unassigned15","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech34","unassigned15","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned15","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech34","unassigned15","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech34","unassigned15","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech34","unassigned15","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech34","unassigned15","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned15","Total","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech34","unassigned15","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech34","unassigned15","Total","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech34","unassigned15","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech35","unassigned16","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech35","unassigned16","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech35","unassigned16","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech35","unassigned16","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech35","unassigned16","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech35","unassigned16","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech35","unassigned16","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech35","unassigned16","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech35","unassigned16","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech35","unassigned16","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech35","unassigned16","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech35","unassigned16","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech35","unassigned16","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech35","unassigned16","Total","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech35","unassigned16","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech35","unassigned16","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech35","unassigned16","Total","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech35","unassigned16","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RESULTS_S1","index":37,"n_rows":2724,"n_cols":46,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Main Results Scenario 1 - Summary figures"]
[]
[null,null,"Direct employment",41108474.242402703,"job years"]
[null,null,"Total employment",113600301.97217399,"job years"]
[null,null,"Scenario cost (investment in country + imports)",1273796.2784655904,"USDm"]
[null,null,"Direct investment in country",807610.70879211323,"USDm"]
[null,null,"Total investment in country",1781272.545511713,"USDm"]
[null,null,"Direct value added",397807.65767642809,"USDm"]
[null,null,"Total value added",898136.26749227499,"USDm"]
[null,null,"Total electricity generation",21947.26346437282,"TWh"]
[null,null,"Total investment per MWh",36.797786207064703,"USD/MWh"]
[null,null,"Direct employment per USD invested in country",50.901348626104486,"job years per USDm"]
[null,null,"Direct employment per TWh",1873.0569443946595,"job years/TWh"]
[null,null,"Direct employment per year",1468159.7943715251,"job years"]
[null,null,"Total employment per year",4057153.6418633568,"job years"]
[null,null,"Direct investment in country per year",28843.23959971833,"USDm"]
[null,null,"Total investment per year",63616.876625418321,"USDm"]
[null,null,"Direct value added per year",14207.416345586718,"USDm"]
[null,null,"Total value added per year",32076.295267581248,"USDm"]
[]
[]
[]
[]
[null,"Main Results - Tables"]
[]
[null,null,"Headline Summary - Macroeconomic Impacts"]
[]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"Tech Ref","Technology","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,"Tech1","Coal",813366.3218577446,375694.58266257273,641593.90756579931,3250123.1623515212,8074970.2955540884,8175862.8961177683,null,8991405.3999523148,5118026.0145513378,6577443.6768645523,215167487.82324857,152505925.80406448,83816690.08206135,null,4625920.7533705803,2515102.3324036901,3690122.3261619187,104849343.36368348,74286529.569424272,47023411.308669426,null,4063489.4842092656,8450664.8782166615,8817456.8036835678,1830654.8120861168,19500956.354023378,21331611.166109495,null,224158893.22320089,157623951.81861582,90394133.7589259,20686875.091368206,451490103.70937437,472176978.80074263,null,109475264.11705406,76801631.901827961,50713533.634831347,10831145.41193619,226159284.24177715,236990429.65371338]
[null,null,null,"Tech2","Coal CCS",66190.111910218096,204508.54247308741,174630.06497229708,145633.33447967126,470339.10726712504,454637.72973853338,null,4438507.9971493538,6047352.5754798548,1790259.2326668606,12386191.220345933,9958416.9959838931,4660820.5369002707,null,1240004.8171178554,2419658.4400957138,1004383.4487429135,5750000.9838997442,4631448.8544212505,2614845.3360300567,null,211823.44638988934,674847.64974021248,629267.79471083044,445328.71935560263,1070610.1714853295,1515938.8908409323,null,16824699.217495285,16005769.571463749,6451079.7695671311,12276119.805296071,27005428.753230099,39281548.558526166,null,6990005.8010175992,7051107.2945169639,3619228.7847729702,4664046.7059564833,12996295.174351051,17660341.880307533]
[null,null,null,"Tech3","Gas Open",72424.643462454551,35764.158969901917,55983.745155101264,1019833.540764001,1585757.3639591318,1595131.2510565934,null,807169.99273005663,487340.49060967582,573929.90524906619,43745140.947940081,29356359.09632054,16352845.37042651,null,388188.89492775121,239947.91886195174,321990.07107593457,22146778.004516635,14565687.487360146,9174384.876899505,null,1092258.1842264556,1621521.5229290337,1651114.9962116946,164172.54758745772,4200722.1557797268,4364894.7033671839,null,44552310.94067014,29843699.586930215,16926775.275675576,1868440.3885887987,89454345.414687127,91322785.803275928,null,22534966.899444386,14805635.406222098,9496374.94797544,950126.88486563752,45886850.368776284,46836977.253641926]
[null,null,null,"Tech4","Gas Combined",122017.70204050609,54313.603568431281,100079.11949358549,1862535.0349313214,2922285.9487051098,2927792.3595003551,null,1476081.8335054321,759677.48491468944,1025983.5137722949,79898667.250295758,55146944.515686318,30014919.273828983,null,858555.53383542318,372658.62605060713,575604.27066248585,39908191.112937175,27068644.445376921,16839174.787598081,null,1984552.7369718275,2976599.5522735412,3027871.4789939406,276410.42510252283,7712613.3431367865,7989023.76823931,null,81374749.083801195,55906622.000601009,31040902.787601277,3261742.8321924163,165060531.03981107,168322273.8720035,null,40766746.646772601,27441303.071427528,17414779.058260567,1806818.4305485161,83816010.345912188,85622828.776460707]
[null,null,null,"Tech5","Gas Combined CCS",13432.80210694191,41503.522217130754,35439.902381146254,199990.26226132203,329687.63083347538,327486.02335945249,null,900762.93656458182,1227266.2497913989,363320.09870536526,9043949.0553846732,6324498.412197832,3357296.3337190663,null,251649.96461393597,491052.09304201015,203832.32052473101,4511818.4047720181,3091433.1626236895,1883533.2942758091,null,213423.06436826393,371191.15305060614,362925.92574059876,90376.226705218927,857163.91645424988,947540.14315946889,null,9944711.9919492546,7551764.6619892307,3720616.4324244317,2491349.2850613459,18725743.801301572,21217093.086362921,null,4763468.369385954,3582485.2556656995,2087365.61480054,946534.37818067707,9486784.8616715167,10433319.239852194]
[null,null,null,"Tech6","Oil",5.3442347552824982E-11,2.6390473217791156E-11,4.1310562577207949E-11,306257.00853708392,786422.74453954969,608319.39250864252,null,5.9561300164430136E-10,3.5960991494874582E-10,4.2350448688340687E-10,15914261.813928761,16736250.896216033,6236322.5314132329,null,2.864456743874848E-10,1.7705824235151675E-10,2.3759737658797882E-10,3882490.6927622985,8454230.0748906601,3498744.2138439897,null,306257.00853708398,786422.74453954969,608319.39250864252,1.2114338334782407E-10,1700999.1455852762,1700999.1455852762,null,15914261.813928761,16736250.896216033,6236322.5314132329,1.3787274034764538E-9,38886835.24155803,38886835.24155803,null,3882490.692762299,8454230.0748906601,3498744.2138439901,7.0110129332698034E-10,15835464.981496949,15835464.981496949]
[null,null,null,"Tech7","Nuclear",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142,null,509691.50832474837,377515.14804769191,483220.42640473304,780962.04587923281,589465.03689794056,1370427.0827771733,null,9291241.039621057,5928063.7337703984,4953842.4550293032,9039066.7511633746,11134080.477257384,20173147.228420757,null,4514531.3157314677,2931381.1124905157,2779238.4916789676,4563393.3217843063,5661757.5981166437,10225150.919900952]
[null,null,null,"Tech8","Biomass",1463038.8557614451,681828.17917701742,1134587.9894439564,7751527.3334439807,1909592.7722125268,3454483.13471164,null,15521037.336509032,9185993.3482035063,11631482.950528597,55264407.911159605,29026572.346301135,35414407.748119161,null,7540844.8289146293,4521717.4982226407,6525573.9206235036,35959202.722516932,14041222.085458182,19868432.649419904,null,9214566.1892054267,2591420.9513895442,4589071.1241555959,3279455.024382419,13115603.240368148,16395058.264750566,null,70785445.247668639,38212565.694504641,47045890.69864776,36338513.635241136,119705388.0055799,156043901.64082104,null,43500047.551431559,18562939.583680823,26394006.570043407,18588136.247760773,69868857.457395017,88456993.70515579]
[null,null,null,"Tech9","Solar utility",3697274.9563464755,1873539.2051579244,3007177.9603423076,666222.70183828915,758103.05403167754,772896.6400711264,null,47001940.767295875,26617633.129223663,30828758.54526633,16117355.263659945,17108266.941199254,7923523.0543150445,null,25433923.883045536,13123032.009545919,17295760.448073082,5292802.694136587,7215049.4692289475,4445308.9621171281,null,4363497.6581847649,2631642.259189602,3780074.6004134342,8577992.1218467075,2197222.3959410931,10775214.517787801,null,63119296.030955821,43725900.070422918,38752281.599581376,104448332.44178587,41149145.259174243,145597477.7009601,null,30726726.577182122,20338081.478774868,21741069.41019021,55852716.340664536,16953161.125482664,72805877.466147199]
[null,null,null,"Tech10","Solar rooftop",2216508.9768822757,1123183.0242014241,1802797.2014198862,178750.82688248868,203402.77717404289,207371.96905209241,null,28177569.932355732,15957218.078415081,18481779.383062877,4324365.6702009877,4590232.1458388288,2125920.1973652653,null,15247586.741511475,7867231.5682507707,10368773.961307429,1420084.9888366936,1935833.2507495072,1192698.2532027948,null,2395259.8037647642,1326585.8013754669,2010169.1704719786,5142489.2025035862,589525.57310862397,5732014.7756122099,null,32501935.60255672,20547450.224253908,20607699.580428142,62616567.393833689,11040518.013405081,73657085.407238767,null,16667671.73034817,9803064.8190002777,11561472.214510223,33483592.271069676,4548616.4927889956,38032208.763858669]
[null,null,null,"Tech11","Solar floating",2030383.4447772945,1028866.6734845301,1651412.0313658381,417167.79000220326,474700.38888149435,483963.66912885872,null,25811432.347629141,14617252.512411427,16929820.398101747,10092183.075522713,10712660.932950616,4961461.9743210673,null,13967210.60715783,7206601.416464312,9498083.3433343023,3314187.2781252163,4517838.00451368,2783513.2463761554,null,2447551.2347794976,1503567.0623660244,2135375.7004946969,4710662.1496276623,1375831.8480125563,6086493.9976402186,null,35903615.423151851,25329913.445362043,21891282.372422814,57358505.258142315,25766305.982794397,83124811.240936711,null,17281397.885283045,11724439.420977991,12281596.589710457,30671895.366956443,10615538.529015051,41287433.895971492]
[null,null,null,"Tech12","Wind onshore",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481,null,2318746.4338711426,1656554.5995548989,2137244.6255337521,4509550.4871471189,1602995.1718126747,6112545.6589597939,null,38274537.173436657,29935427.738174833,21910442.076147724,56461567.930791467,33658839.05696775,90120406.987759218,null,17658569.717303433,13575854.534767574,12292345.697411157,29101500.528035384,14425269.421446778,43526769.949482165]
[null,null,null,"Tech13","Wind offshore",3043092.6176998187,1367199.9721088482,2458624.4196648747,218540.18536190855,278842.89213250461,276376.41860398644,null,36240570.873735256,19903594.890158787,25205139.032980967,5949392.0695042294,6627087.2373668412,2833334.7707090378,null,20427606.224432051,9842630.3813605104,14140759.062182637,1902933.078807686,2764321.5220795916,1589576.8034715152,null,3261632.8030617274,1646042.8642413528,2735000.8382688612,6868917.0094735418,773759.49609839963,7642676.5055719409,null,42189962.943239488,26530682.127525628,28038473.803690005,81349304.796875015,15409814.077580109,96759118.874455109,null,22330539.303239737,12606951.903440103,15730335.865654152,44410995.667975195,6256831.4043587931,50667827.072333992]
[null,null,null,"Tech14","Geothermal",1572342.3366006825,928096.05164844706,1263519.8327202168,156399.22179149743,279413.60546947818,258270.62206776193,null,21270565.996942133,13740525.839981392,12953256.625907451,6011533.3808505051,7430176.6972642122,2647719.1413561795,null,9724927.5024400651,6542938.2849951722,7267124.4057769859,1803297.2129207393,3030901.20759136,1485441.456730532,null,1728741.5583921799,1207509.6571179251,1521790.4547879787,3763958.2209693464,694083.44932873757,4458041.6702980837,null,27282099.377792638,21170702.537245605,15600975.76726363,47964348.462830976,16089429.219470898,64053777.682301871,null,11528224.715360805,9573839.4925865326,8752565.8625075184,23534990.193212222,6319639.8772426303,29854630.070454855]
[null,null,null,"Tech15","Hydro large",3917396.6967856763,2331084.7605056195,3170011.1566410353,698552.84160366387,610170.45621055772,670505.01279548975,null,50399401.644970305,32582378.512133576,32498079.535925634,12842699.873167396,11722068.007937988,6873832.3489541309,null,24911999.377082404,15978846.928032493,18232294.299184531,4528515.4523468874,5130392.4597605672,3856404.321087433,null,4615949.53838934,2941255.2167161773,3840516.1694365251,9418492.6139323302,1979228.3106097113,11397720.924542043,null,63242101.518137701,44304446.520071566,39371911.884879768,115479859.69302952,31438600.230059516,146918459.92308903,null,29440514.829429291,21109239.38779306,22088698.620271966,59123140.604299426,13515312.233194888,72638452.837494314]
[null,null,null,"Tech16","Hydro small",1170129.6117120297,696296.93309242721,946884.93684767024,140632.22752558091,122839.14017184151,134985.65591691853,null,15054342.67755861,9732383.2300007474,9707203.0565506443,2585484.4229962314,2359879.5065785074,1383835.6918735141,null,7441234.6806730852,4772894.7050081119,5446001.2861167369,911677.93976119475,1032847.4479328331,776368.94106502575,null,1310761.8392376106,819136.07326426869,1081870.5927645888,2813311.4816521271,398457.02361434093,3211768.505266468,null,17639827.100554843,12092262.736579254,11091038.748424158,34493928.964110002,6329199.6214482533,40823128.585558251,null,8352912.6204342796,5805742.1529409448,6222370.2271817625,17660130.671797935,2720894.3287590537,20381025.000556987]
[null,null,null,"Tech17","Hydrogen",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech18","Pumped storage",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech19","Batteries",1062044.2288484434,601528.52413699497,849404.52843208658,8227.5216402773785,25420.692158690264,21706.75644953574,null,14059308.435839254,8500607.1110498998,8707860.8115722686,551712.62811315875,751694.21451705927,222531.67661133868,null,7239444.6057477538,4176000.5390910869,4885343.481832901,154134.29849950731,300766.86084124947,124846.23943343197,null,1070271.7504887208,626949.21629568527,871111.2848816223,2512977.2814175249,55354.970248503378,2568332.2516660281,null,14611021.063952412,9252301.3255669586,8930392.4881836064,31267776.358461425,1525938.5192415568,32793714.877702978,null,7393578.9042472607,4476767.3999323361,5010189.721266333,16300788.626671741,579747.39877418871,16880536.025445931]
[null,null,null,"Tech20","unassigned1",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"Total",23481858.243138101,12593031.500902899,19110820.625627518,17626615.999264609,19616394.849405341,21171580.753835518,null,298788854.47588879,182694585.65639392,195918858.95648885,508821854.31622452,378003189.03289986,217045203.07381693,null,153630420.49348,88943796.251305073,109915734.90693007,244177237.18294805,179700898.03963086,121768180.61798096,null,41108474.242402703,32209426.350308243,40282401.379463032,55185710.369668521,58414591.602505483,113600301.97217399,null,807610708.7921133,560697774.68929386,412964062.03030592,677402299.08877146,1103870246.4229414,1781272545.511713,null,397807657.67642808,268644694.29093587,231683915.52491102,352489951.6517151,545646315.84055984,898136267.492275]
[]
[]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"SectorID","Sectors","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,1,"Construction",4968573.3711094921,230554.7723938195,143940.42924687313,0,905061.15426955803,159461.82956975387,null,70121459.122114524,3253818.7202439457,2031430.7893978776,0,12773124.99824369,2250484.2594718887,null,29786617.744339496,1382176.8063967191,862923.46387859574,0,5425845.3330353191,955974.3224938279,null,4968573.3711094921,1135615.9266633776,303402.25881662697,5343068.5727501847,1064522.9838393119,6407591.5565894963,null,70121459.122114524,16026943.718487635,4281915.0488697663,5343068.5727501847,1064522.9838393119,90430317.889471918,null,29786617.744339496,6808022.1394320382,1818897.7863724236,5343068.5727501847,1064522.9838393119,38413537.670143954]
[null,null,null,2,"Manufacturing",9928404.046675358,7233925.7959839506,6125654.3178645829,3848738.6141032199,7694309.1621744344,6786196.553320054,null,125535513.17410406,100496004.93407895,62959348.314201623,58230477.182696402,123733184.35673237,69748387.740895912,null,45817684.130896561,39775625.895801432,30438018.607548036,19442822.421542373,46387999.951050699,33720214.404204398,null,13777142.660778578,14928234.958158385,12911850.871184636,23287984.160523891,18329244.329597708,41617228.490121603,null,183765990.35680047,224229189.2908113,132707736.05509754,23287984.160523891,18329244.329597708,540702915.70270932,null,65260506.55243893,86163625.846852124,64158233.011752434,23287984.160523891,18329244.329597708,215582365.41104347]
[null,null,null,3,"Utilities",91317.28884499002,261803.01096722367,1095054.3106824306,1151983.8658625882,1086459.9596169291,1213136.3285027687,null,6123460.2136080619,13838507.361643786,33298700.138032965,77248541.415878683,66093456.47932481,36889369.262601696,null,1710737.069118775,4018519.7001964184,11137961.430953279,21581252.874285281,18751135.864744343,12338991.322660146,null,1243301.1547075782,1348262.9705841527,2308190.6391851995,1448174.6104946444,3451580.1539822859,4899754.7644769307,null,83372001.62948674,79931963.840968594,70188069.400634661,1448174.6104946444,3451580.1539822859,233492034.87108999,null,23291989.943404056,22769655.564940762,23476952.753613427,1448174.6104946444,3451580.1539822859,69538598.261958241]
[null,null,null,4,"Mining and extraction",0,1110525.7747082883,255031.51872492765,5076599.5191381788,3251292.9691699273,282532.10572326405,null,0,23583049.667853788,8179133.3087918758,327815645.65028793,105159904.09617279,9061106.5184327979,null,0,14845676.869394209,4547482.3449433036,169058125.65359449,58715921.531924248,5037846.9652685206,null,5076599.5191381788,4361818.7438782156,537563.62444819172,1365557.2934332159,8610424.5940313693,9975981.8874645866,null,327815645.65028793,128742953.76402658,17240239.827224672,1365557.2934332159,8610424.5940313693,473798839.24153918,null,169058125.65359449,73561598.401318461,9585329.3102118243,1365557.2934332159,8610424.5940313693,252205053.36512479]
[null,null,null,5,"Professional services",8298646.6062467657,1318552.3829589831,1046527.3439511767,0,3124315.1820446984,1159376.5965155561,null,93601540.820078596,13415520.13495668,10466548.549486645,0,28654748.367354207,11595178.572930599,null,73946711.907077447,10528299.357191496,8782196.971763432,0,23915270.657813478,9729199.8091617208,null,8298646.6062467657,4442867.5650036819,2205903.9404667327,10663726.333156925,4283691.7785602547,14947418.111717179,null,93601540.820078596,42070268.502310887,22061727.122417241,10663726.333156925,4283691.7785602547,157733536.44480672,null,73946711.907077447,34443570.015004978,18511396.780925155,10663726.333156925,4283691.7785602547,126901678.70300758]
[null,null,null,6,"Other",194916.93026149319,2437669.7638906348,10444612.70515753,7549294.0001606215,3554956.4221297945,11570877.340204125,null,3406881.145983581,28107684.837616801,78983697.856577814,45527190.067361481,41588770.735071965,87500676.719484121,null,2368669.6420477051,18393497.622324828,54147152.087843426,34095036.233525939,26504724.70106275,59985953.794192336,null,7744210.9304221142,5992626.1860204292,22015490.045361653,13077199.399309658,22675127.762494542,35752327.161804199,null,48934071.213345066,69696455.572688758,166484374.57606193,13077199.399309658,22675127.762494542,285114901.36209577,null,36463705.875573643,44898222.323387578,114133105.88203576,13077199.399309658,22675127.762494542,195495034.08099699]
[null,null,null,null,"TOTAL",23481858.243138097,12593031.500902902,19110820.625627521,17626615.999264605,19616394.849405341,21171580.753835522,null,298788854.47588879,182694585.65639398,195918858.95648879,508821854.31622446,378003189.03289986,217045203.07381701,null,153630420.49347997,88943796.251305103,109915734.90693006,244177237.18294808,179700898.03963083,121768180.61798096,null,41108474.24240271,32209426.350308243,40282401.379463039,55185710.369668521,58414591.602505468,113600301.972174,null,807610708.7921133,560697774.68929374,412964062.0303058,55185710.369668521,58414591.602505468,1781272545.511713,null,397807657.67642808,268644694.29093593,231683915.52491105,55185710.369668521,58414591.602505468,898136267.492275]
[]
[]
[null,null,"Macroeconomic Impacts by Technology and Sector"]
[]
[null,null,null,null,null,"Employment","Employment","Employment","Employment","Employment","Employment",null,"Output","Output","Output","Output","Output","Output",null,"Value Added","Value Added","Value Added","Value Added","Value Added","Value Added"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,"Tech Ref","Technology","SectorID","Sectors","jobs","jobs","jobs","jobs","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,"Tech1","Coal",1,"Construction",85927.793409123726,5464.9794246140655,4832.4090454471543,0,454222.00209428457,61579.627467836362,null,1212698.656726466,77127.236070320942,68199.772456211504,0,6410433.5738343075,869073.07343973033,null,515137.47402317257,32762.574071701743,28970.312053353166,0,2723062.7660892955,369170.11931207107]
[null,"Tech1","Coal",2,"Manufacturing",419623.48696601228,221919.42049585277,205652.20966627105,940549.38255119394,3116841.0600206004,2620636.2789420071,null,4488068.6855402105,2978315.4090531566,2113689.1551656472,8905008.1312566474,52354653.33245454,26934845.44329631,null,1392767.7801607226,1185958.8746824681,1021873.8210953205,2323570.9512969889,19008872.941630654,13021788.642141208]
[null,"Tech1","Coal",3,"Utilities",0,7322.7445719350544,36763.474889474768,242683.36558645664,278110.66799804795,468478.77876768674,null,0,309529.87150518654,1117913.4353745673,16273609.876829999,16651364.755738789,14245626.196837151,null,0,94207.181623120239,373926.81019776093,4546427.4598865574,4731744.6002476243,4764967.836054475]
[null,"Tech1","Coal",4,"Mining and extraction",0,24626.95696661486,8561.9907096895695,2066890.4142138707,1477295.1528083016,109105.8710732492,null,0,509635.88105317438,274592.19061751058,189988869.81516191,46721226.100534894,3499141.8658431927,null,0,323707.94985508075,152669.37116065653,97979344.952499926,26287822.995561536,1945473.3474351761]
[null,"Tech1","Coal",5,"Professional services",307815.04148260865,41360.067190106616,35134.313755197261,0,1375483.8403903586,447718.29785839678,null,3290638.0576856383,411811.8300021654,351385.94590685086,0,12554978.360945657,4477728.4875674015,null,2718015.4991866848,327151.75585906499,294838.41549798497,0,10419915.20065734,3757140.5108345896]
[null,"Tech1","Coal",6,"Other",0,75000.414013449408,350649.50949971948,0,1373017.5722424942,4468344.0420085918,null,0,831605.78686733311,2651663.1773437648,0,17813269.680556279,33790275.015077576,null,0,551313.99631225411,1817843.5961568425,0,11115111.065237826,23164870.852891907]
[null,"Tech1","Coal",null,"TOTAL",813366.3218577446,375694.58266257273,641593.90756579931,3250123.1623515212,8074970.2955540884,8175862.8961177683,null,8991405.3999523148,5118026.0145513378,6577443.6768645523,215167487.82324857,152505925.80406448,83816690.08206135,null,4625920.7533705803,2515102.3324036901,3690122.3261619187,104849343.36368348,74286529.569424272,47023411.308669426]
[]
[]
[null,"Tech2","Coal CCS",1,"Construction",0,3261.4659275011622,1315.2928910762923,0,24375.612500836345,3424.2773375536399,null,0,46029.057564741808,18562.724107386755,0,344012.93648849142,48326.81444219721,null,0,19552.501616167428,7885.1862782471353,0,146131.89694820251,20528.556687397489]
[null,"Tech2","Coal CCS",2,"Manufacturing",0,64569.867175285282,55974.750246571377,0,168726.78669720178,145726.52984364214,null,0,1049399.3489693119,575307.32468802691,0,2884464.7187319156,1497774.2580557736,null,0,398881.90758661344,278135.26541796909,0,1046903.651512092,724106.61732222163]
[null,"Tech2","Coal CCS",3,"Utilities",66190.111910218096,45629.00906121781,10006.341913242004,40238.061046571573,32687.074354945915,26050.843943427324,null,4438507.9971493538,3035541.9777820795,304275.48259230057,2698242.2387689138,2100620.2484530671,792160.92969332566,null,1240004.8171178554,849007.66346492618,101776.00253010773,753819.38614804624,590428.92373679625,264967.03611426766]
[null,"Tech2","Coal CCS",4,"Mining and extraction",0,32818.26062438279,2330.4164461255382,105395.27343309969,87543.728648981516,6067.0838241967867,null,0,1294464.6497805582,74738.945496459812,9687948.9815770183,2893872.3110778481,194577.86097115028,null,0,685086.76322745753,41553.795774363432,4996181.5977516985,1607698.6848351967,108182.53647143902]
[null,"Tech2","Coal CCS",5,"Professional services",0,37194.831276295459,9562.9142070647504,0,83363.27138999103,24896.409478367816,null,0,342226.15411120758,95640.793717749504,0,762152.43416369252,248994.42906997073,null,0,288728.26813417603,80249.595651688578,0,634484.70395279978,208924.47119748127]
[null,"Tech2","Coal CCS",6,"Other",0,21035.1084084049,95440.34926821712,0,73642.633675168472,248472.58531134567,null,0,279691.38727195543,721733.96206493699,0,973294.34706887719,1878986.244667853,null,0,178401.3360663733,494783.6030905376,0,605800.99343616329,1288136.1182372498]
[null,"Tech2","Coal CCS",null,"TOTAL",66190.111910218096,204508.54247308741,174630.06497229708,145633.33447967126,470339.10726712504,454637.72973853338,null,4438507.9971493538,6047352.5754798548,1790259.2326668606,12386191.220345933,9958416.9959838931,4660820.5369002707,null,1240004.8171178554,2419658.4400957138,1004383.4487429135,5750000.9838997442,4631448.8544212505,2614845.3360300567]
[]
[]
[null,"Tech3","Gas Open",1,"Construction",6344.570392948729,464.67711480912465,421.66291371427104,0,97478.88728142406,12014.338969530801,null,89540.900420916485,6557.9865440920548,5950.9272700393776,0,1375719.2053394667,169558.32509786566,null,38035.725535560981,2785.7412097088936,2527.870897671125,0,584386.32917822106,72026.011413498229]
[null,"Tech3","Gas Open",2,"Manufacturing",41552.468802649899,20947.843022360008,17944.654337851895,55828.392809816214,600516.29079135531,511292.67690851528,null,433870.64360744436,278941.52323528391,184434.78593624139,753082.82788231724,10315461.536394224,5255055.5525316568,null,130621.33850037876,111298.9593245284,89165.939555002566,293125.32126232353,3716873.499490987,2540583.4554290753]
[null,"Tech3","Gas Open",3,"Utilities",0,723.92808139814804,3207.8811612113755,20054.453259328937,35778.581161795984,91401.37866353002,null,0,30131.346215026526,97546.09595487015,1344790.7640755661,2050979.5130278692,2779357.21601148,null,0,9206.2093942471056,32627.839825029005,375699.90333244659,586583.17629856488,929657.11413521261]
[null,"Tech3","Gas Open",4,"Mining and extraction",0,2241.6677548831522,747.09609966557696,943950.69469485583,303138.59940729837,21286.827682168132,null,0,46763.652031846555,23960.170194626011,41647267.355982199,9502810.3209628891,682691.30891826784,null,0,29634.773812067782,13321.515474601378,21477952.779921863,5362457.781284241,379566.70433711517]
[null,"Tech3","Gas Open",5,"Professional services",24527.604266855931,3870.5224523781644,3065.7249769296004,0,275495.60211356694,87350.957037563581,null,283758.44870169577,39755.700246238797,30660.985110298701,0,2513949.4650280527,873616.00053943158,null,219531.83089181146,30864.233904033652,25726.800894661304,0,2084208.4934740774,733027.4883020327]
[null,"Tech3","Gas Open",6,"Other",0,7515.520544073318,30596.725665728547,0,273349.40320369124,871785.07179528556,null,0,85190.282337187949,231376.94078299051,0,3597439.055568038,6592566.967327809,null,0,56158.001217365905,158620.10442896918,0,2231178.2076340532,4519524.1032825708]
[null,"Tech3","Gas Open",null,"TOTAL",72424.643462454551,35764.158969901917,55983.745155101264,1019833.540764001,1585757.3639591318,1595131.2510565934,null,807169.99273005663,487340.49060967582,573929.90524906619,43745140.947940081,29356359.09632054,16352845.37042651,null,388188.89492775121,239947.91886195174,321990.07107593457,22146778.004516635,14565687.487360146,9174384.876899505]
[]
[]
[null,"Tech4","Gas Combined",1,"Construction",22433.409474573709,1053.6219656151959,753.78403160972437,0,174055.65421086387,22051.784024756518,null,316602.63177108095,14869.763224518916,10638.15147961094,0,2456446.8570974492,311216.75309312576,null,134488.38183749255,6316.4680065520251,4518.9383620458138,0,1043464.3610912848,132200.53570014593]
[null,"Tech4","Gas Combined",2,"Manufacturing",42458.937012120514,32181.524896358664,32078.689997847105,125468.254865853,1105348.710971877,938454.93399346888,null,572738.97285366186,446820.08889288187,329704.11195873818,1692471.9381716147,18920021.926847376,9645420.3911187984,null,222929.38997065776,177874.05912943493,159397.13741480187,658767.35232309334,6834969.483425335,4663127.7674180279]
[null,"Tech4","Gas Combined",3,"Utilities",0,817.3068587643254,5734.5560066526095,68296.801944204897,86219.018697055581,167763.15925202044,null,0,40342.194244193255,174377.89069227097,4579776.2363698678,5148331.4842850007,5101386.3692849688,null,0,11851.972203514953,58327.028168980985,1279471.5246807798,1463032.2339612842,1706344.2233467069]
[null,"Tech4","Gas Combined",4,"Mining and extraction",0,4144.2482889588664,1335.5433728929445,1668769.9781212634,553447.24785895913,39071.024033019487,null,0,84344.778069743232,42832.303007797687,73626419.07575427,17467392.727347005,1253049.4884507093,null,0,53875.739287066179,23814.154185731495,37969952.235933304,9836288.0560009275,696677.77879897517]
[null,"Tech4","Gas Combined",5,"Professional services",57125.355553811867,6121.7831086245278,5480.4310688858941,0,506960.90884390066,160328.79077519174,null,586740.22888068936,60536.39505414007,54810.988156354615,0,4627649.2099194201,1603483.2555768536,null,501137.76202727284,48635.514739011618,45990.413356436227,0,3839218.5777470162,1345439.3035888704]
[null,"Tech4","Gas Combined",6,"Other",0,9995.1184501096977,54696.115015697214,0,496254.40812245401,1600122.6674218981,null,0,112764.2654292121,413620.06847752252,0,6527102.3101900704,12100363.016304528,null,0,74104.872685027411,283556.5991744895,0,4051671.7331510754,8295385.1787453536]
[null,"Tech4","Gas Combined",null,"TOTAL",122017.70204050609,54313.603568431281,100079.11949358549,1862535.0349313214,2922285.9487051098,2927792.3595003551,null,1476081.8335054321,759677.48491468944,1025983.5137722949,79898667.250295758,55146944.515686318,30014919.273828983,null,858555.53383542318,372658.62605060713,575604.27066248585,39908191.112937175,27068644.445376921,16839174.787598081]
[]
[]
[null,"Tech5","Gas Combined CCS",1,"Construction",0,661.89080390259312,266.92913198969563,0,19888.727052802373,2466.5857996437394,null,0,9341.2626688845994,3767.1699337585324,0,280689.53738979442,34810.91701827565,null,0,3968.0380849317335,1600.2412414068774,0,119233.00027891911,14787.191988511939]
[null,"Tech5","Gas Combined CCS",2,"Manufacturing",0,13103.985214795108,11359.668708032765,0,121629.25349615316,104970.17434939492,null,0,212967.97027596977,116754.4399032121,0,2100108.2202562285,1078881.2797013812,null,0,80950.183857043943,56445.53048027974,0,755347.20120887179,521590.66677439574]
[null,"Tech5","Gas Combined CCS",3,"Utilities",13432.80210694191,9260.0757328615055,2030.7143598321716,9606.5835875112498,10912.883862087057,18765.022632629109,null,900762.93656458182,616041.18044355442,61750.497554690628,644188.3364132829,661889.33278022893,570611.75471554068,null,251649.96461393597,172299.93425711239,20654.699950907689,179969.62961351837,187644.98269774707,190861.8561603016]
[null,"Tech5","Gas Combined CCS",4,"Mining and extraction",0,6660.2274529969936,472.94107902444409,190383.67867381079,63368.376343721291,4370.2601544252402,null,0,262702.19180955621,15167.725745761716,8399760.7189713903,2014663.0060978746,140158.91281147581,null,0,139033.37901894603,8433.040817130488,4331848.7751584994,1132259.3627842867,77926.371588969603]
[null,"Tech5","Gas Combined CCS",5,"Professional services",0,7548.4206555396377,1940.723929933916,0,58072.169619650602,17933.456910160658,null,0,69452.310493615965,19409.603916428088,0,530098.29622321646,179356.41958637635,null,0,58595.30338590825,16286.0721404042,0,439839.64678297873,150493.10644386802]
[null,"Tech5","Gas Combined CCS",6,"Other",0,4268.9223570349122,19368.925172333264,0,55816.220459060889,178980.5235131988,null,0,56761.334099817941,146470.66165151421,0,737050.01945048838,1353477.0498860169,null,0,36205.254438067837,100412.73589460204,0,457108.96887088619,927874.10131976206]
[null,"Tech5","Gas Combined CCS",null,"TOTAL",13432.80210694191,41503.522217130754,35439.902381146254,199990.26226132203,329687.63083347538,327486.02335945249,null,900762.93656458182,1227266.2497913989,363320.09870536526,9043949.0553846732,6324498.412197832,3357296.3337190663,null,251649.96461393597,491052.09304201015,203832.32052473101,4511818.4047720181,3091433.1626236895,1883533.2942758091]
[]
[]
[null,"Tech6","Oil",1,"Construction",4.681676288666923E-12,3.428865463776421E-13,3.1114624674040836E-13,0,24146.104490894733,4581.789353381937,null,6.6072481571389899E-11,4.8391566652006286E-12,4.3912059241534141E-12,0,340773.89072318259,64662.777592749568,null,2.8066668558045247E-11,2.0556062522926743E-12,1.8653230257467087E-12,0,144755.99548700135,27467.845971206185]
[null,"Tech6","Oil",2,"Manufacturing",3.066168327884609E-11,1.5457472122225088E-11,1.3241410768365666E-11,274766.17631986266,283285.15540308936,194986.61969357322,null,3.2015436486970394E-10,2.0583173239068114E-10,1.3609494585838367E-10,13802582.189899482,3975750.6264869971,2004068.4421408796,null,9.6385852055609878E-11,8.2127814264942871E-11,6.5795796896714654E-11,3292541.7937882151,1625848.2371287392,968877.12732128636]
[null,"Tech6","Oil",3,"Utilities",0,5.3418856178955075E-13,2.3671045065550377E-12,31490.832217221279,31683.962304458128,34856.837709261541,null,0,2.2234004886647882E-11,7.1979537809445864E-11,2111679.6240292778,1966922.4713653876,1059935.9094047553,null,0,6.7932877342570981E-12,2.4076174523814599E-11,589948.8989740836,555631.17959953751,354534.11782727716]
[null,"Tech6","Oil",4,"Mining and extraction",0,1.6541329239201771E-12,5.5128430745241982E-13,0,230339.61210525961,8117.9464545473966,null,0,3.4507030000374044E-11,1.7680276791833354E-11,0,8114443.0132847903,260351.21689014754,null,0,2.1867582717682422E-11,9.829983633858737E-12,0,4407310.7881353963,144751.5913476815]
[null,"Tech6","Oil",5,"Professional services",1.8098987985311962E-11,2.8560693739312447E-12,2.2622070594435683E-12,0,116884.86473260804,33312.168566029788,null,2.0938615520320756E-10,2.9335842721363878E-11,2.2624826913038738E-11,0,1090199.9475723829,333162.27387681109,null,1.6199315377382967E-10,2.2774804768022633E-11,1.8983878540563026E-11,0,927037.11635000852,279547.42663380253]
[null,"Tech6","Oil",6,"Other",0,5.5457236895474554E-12,2.2577409688650848E-11,0,100083.04550323982,332464.03073184867,null,0,6.286214828447822E-11,1.7073369358655183E-10,0,1248160.9467832928,2514141.9115078901,null,0,4.1439146614319045E-11,1.1704621996728109E-10,0,793646.75818997866,1723566.1047427359]
[null,"Tech6","Oil",null,"TOTAL",5.3442347552824982E-11,2.6390473217791156E-11,4.1310562577207949E-11,306257.00853708392,786422.74453954969,608319.39250864252,null,5.9561300164430136E-10,3.5960991494874582E-10,4.2350448688340687E-10,15914261.813928761,16736250.896216033,6236322.5314132329,null,2.864456743874848E-10,1.7705824235151675E-10,2.3759737658797882E-10,3882490.6927622985,8454230.0748906601,3498744.2138439897]
[]
[]
[null,"Tech7","Nuclear",1,"Construction",36085.405114226152,2343.2890536642108,2019.4696057434089,0,10600.668000572925,1620.0892054717347,null,509273.19989583181,33070.830460760917,28500.767691364046,0,149607.19151125141,22864.313457908633,null,216332.15170717487,14048.027490515793,12106.728571698355,0,63551.048154735807,9712.4414335339407]
[null,"Tech7","Nuclear",2,"Manufacturing",201123.98117478995,103682.36856676091,85942.308043291428,68868.671817337905,89729.192655750157,68945.927761565457,null,2267585.9810926272,1398656.4486018857,883313.26357153,928986.33677989279,1454904.7049311565,708624.81876048702,null,726066.92027577164,558086.51061764592,427042.31020160532,361592.91957652819,540924.10756262019,342588.28905852477]
[null,"Tech7","Nuclear",3,"Utilities",0,3362.8339609145014,15363.500780372329,0,3120.9556780583034,12325.138096532524,null,0,144836.0095356532,467177.38158323627,0,159492.89254454215,374786.0481737362,null,0,43875.465175712212,156264.46785965152,0,46495.75811270393,125360.82586150641]
[null,"Tech7","Nuclear",4,"Mining and extraction",0,12329.018235221443,3578.0663102528501,101209.4800012796,34388.997558304443,2870.4500375823973,null,0,267586.92209624418,114752.40976320406,4465379.7028411636,1036658.6033976418,92058.399804832734,null,0,167179.16411520613,63800.715520425874,2302845.312329188,590965.4487438933,51183.167214821267]
[null,"Tech7","Nuclear",5,"Professional services",102403.97021711475,18060.139439798717,14682.672364857395,0,31778.308893959616,11778.953710485206,null,1120015.819011542,178486.77060678508,146844.613312039,0,290214.8313078389,117803.88881907784,null,907694.01184280473,142383.22017324198,123213.33171592784,0,240792.34095134062,98846.047554005243]
[null,"Tech7","Nuclear",6,"Other",0,33448.167368623624,146536.85564360104,0,34671.208636063078,117556.99484497725,null,0,370833.07349991606,1108133.2604407552,0,443715.45527672255,888983.28965113324,null,0,245621.2511569802,759679.04535994469,0,277458.77023591945,609441.12132732267]
[null,"Tech7","Nuclear",null,"TOTAL",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142]
[]
[]
[null,"Tech8","Biomass",1,"Construction",107007.67121939316,8696.3453243163367,8545.5818678926353,0,51777.972576348999,26018.756335857503,null,1510198.9007133839,122731.49204490264,120603.76789611694,0,730742.35122498963,367202.61985497898,null,641511.42798003426,52134.625897723607,51230.798357927131,0,310409.15802440984,155982.55098047137]
[null,"Tech8","Biomass",2,"Manufacturing",845937.50737931905,400952.89532540028,363673.22747065208,116277.94027559734,633322.34337021259,1107276.8639646985,null,8424528.0775351878,5302664.3136303332,3737825.9060587166,1568501.5397341207,8434011.8242482003,11380568.69374774,null,2376936.8271670425,2111524.6202694592,1807071.0311772237,610513.87803900405,3648364.5118631152,5501994.0793547723]
[null,"Tech8","Biomass",3,"Utilities",0,14485.75996327119,65012.146418402182,149728.07219059538,173248.06309936478,197942.65887111862,null,0,582575.85537279944,1976906.48564012,10040310.049893126,8903112.8604739197,6019092.5490871007,null,0,179504.1843978519,661248.27991444059,2805004.0318098706,2613973.5078638759,2013304.4348027995]
[null,"Tech8","Biomass",4,"Mining and extraction",0,41621.357709384145,15140.935271347247,0,101656.31681812413,46099.646766279468,null,0,869002.85983313248,485585.97236645618,0,3687954.8969732472,1478464.9296477768,null,0,550349.18852526019,269978.92721897131,0,1989297.819480401,822005.57337342051]
[null,"Tech8","Biomass",5,"Professional services",510093.67716273293,74847.875210142374,62131.154822280223,0,213533.35815711197,189170.89592928928,null,5586310.3582604602,749553.38025299809,621387.25007208728,0,2020102.6928898145,1891939.4489191317,null,4522396.5737675531,591615.96258711058,521389.18575437646,0,1738729.1372221773,1587475.0707454863]
[null,"Tech8","Biomass",6,"Other",0,141223.94564450314,620084.94359338202,7485521.3209777875,736054.71819136431,1887974.3128443963,null,0,1559465.4470693397,4689173.5684951013,43655596.321532361,5250647.7204909623,14277139.506862432,null,0,1036588.9165452346,3214655.6982005648,32543684.812668059,3740447.9510042025,9787670.9401629549]
[null,"Tech8","Biomass",null,"TOTAL",1463038.8557614451,681828.17917701742,1134587.9894439564,7751527.3334439807,1909592.7722125268,3454483.13471164,null,15521037.336509032,9185993.3482035063,11631482.950528597,55264407.911159605,29026572.346301135,35414407.748119161,null,7540844.8289146293,4521717.4982226407,6525573.9206235036,35959202.722516932,14041222.085458182,19868432.649419904]
[]
[]
[null,"Tech9","Solar utility",1,"Construction",704093.07338435645,34987.577135149091,22649.706933722759,0,8721.0707713995162,5821.3656187070292,null,9936863.1548375953,493779.55735336989,319655.23707789369,0,123080.44219566433,82156.913217907335,null,4221040.8636179185,209750.6684685552,135785.08599249349,0,52282.855054428219,34899.1107674327]
[null,"Tech9","Solar utility",2,"Manufacturing",1475624.1750502822,1082212.0164554245,963900.66225914343,533110.5506423997,362485.77041513775,247739.10724512694,null,20105044.399900217,15136344.176064823,9906951.0596573316,7191258.4411902819,5357257.1025249315,2546257.4175312947,null,7619727.7279431131,6005826.3761326075,4789566.1053070007,2799081.1406254787,2119312.7245938163,1231001.1575666603]
[null,"Tech9","Solar utility",3,"Utilities",0,28483.033358798501,172311.97199591293,133112.15119588943,98265.868377037114,44287.150928876617,null,0,1417652.5007138983,5239707.8662786148,8926096.8224696629,6428504.1222951133,1346695.3596387778,null,0,415803.5494209032,1752610.8791681242,2493721.5535111083,1802214.0347476008,450451.24622652947]
[null,"Tech9","Solar utility",4,"Mining and extraction",0,172003.05223318559,40130.41497934347,0,91033.544764778198,10314.209305612179,null,0,3363251.1356236245,1287025.288067291,0,3110454.2281895131,330787.7132487857,null,0,2179899.0205590925,715567.84246203583,0,1702139.4587310855,183913.28630211696]
[null,"Tech9","Solar utility",5,"Professional services",1510438.1443760595,197726.02126259761,164676.02439872801,0,104034.51244073221,42324.580599001114,null,16751089.025841484,2032018.1147125727,1646960.8885691417,0,957738.70540876407,423297.37511069985,null,13419962.865689579,1588614.5790808829,1381920.2060562884,0,807050.12982251868,355177.34506996867]
[null,"Tech9","Solar utility",6,"Other",7119.5635357775382,358127.50471276912,1643509.1797754569,0,93562.287262592727,422410.22637380258,null,208944.18671657584,4174587.6447553746,12428458.205616057,0,1131232.3405852704,3194328.2755675791,null,173192.42579492411,2723137.8158838777,8520310.32908714,0,732050.26627949777,2189866.8161844192]
[null,"Tech9","Solar utility",null,"TOTAL",3697274.9563464755,1873539.2051579244,3007177.9603423076,666222.70183828915,758103.05403167754,772896.6400711264,null,47001940.767295875,26617633.129223663,30828758.54526633,16117355.263659945,17108266.941199254,7923523.0543150445,null,25433923.883045536,13123032.009545919,17295760.448073082,5292802.694136587,7215049.4692289475,4445308.9621171281]
[]
[]
[null,"Tech10","Solar rooftop",1,"Construction",422102.39599253901,20974.982849544802,13578.454222392624,0,2339.9061715953881,1561.9010205715683,null,5957129.6819408815,296019.86176224612,191632.67835257761,0,33023.087857605817,22043.103801915182,null,2530505.595732403,125745.10823696553,81402.888771491722,0,14027.747098634271,9363.603026329105]
[null,"Tech10","Solar rooftop",2,"Manufacturing",884633.75570408884,648783.94971567532,577856.52837444795,143036.18217176621,97256.714633193769,66469.620667391864,null,12052934.098531652,9074208.2045692038,5939197.440420514,1929450.0009404551,1437378.4235453098,683173.38569147978,null,4568011.6057892656,3600480.9578589527,2871335.3464721879,751007.23379346787,568622.02518532146,330283.66370762268]
[null,"Tech10","Solar rooftop",3,"Utilities",0,17075.521802955125,103300.6842235612,35714.644710722459,26365.21568276536,11882.460364924327,null,0,849879.85233238363,3141194.4361648601,2394915.6692605326,1724799.2665321347,361324.987020139,null,0,249273.40021843321,1050686.7334790796,669077.7550432256,483542.88744809822,120858.2843410576]
[null,"Tech10","Solar rooftop",4,"Mining and extraction",0,103115.48744071274,24058.103900290578,0,24424.747694499751,2767.3530741748109,null,0,2016262.3612352966,771569.09836497402,0,834550.16428420099,88751.970028394804,null,0,1306845.1237234192,428981.49721401295,0,456692.38661180489,49344.839061276696]
[null,"Tech10","Solar rooftop",5,"Professional services",905504.6610174824,118536.35617212491,98722.948838447119,0,27912.971250882507,11355.893094982461,null,10042244.527851239,1218190.815026239,987349.77441191301,0,256966.00409563194,113572.7671984833,null,8045241.0254662875,952371.27801237372,828458.41281048697,0,216535.51829341764,95295.828175777584]
[null,"Tech10","Solar rooftop",6,"Other",4268.1641681657557,214696.72622041122,985280.48186074663,0,25103.221741106092,113334.74083004738,null,125261.62403196091,2502656.9834897122,7450835.9553480372,0,303515.19952394516,857053.98362485354,null,103828.51452352,1632515.7002006266,5107909.0825601714,0,196412.68611223079,587552.0348907311]
[null,"Tech10","Solar rooftop",null,"TOTAL",2216508.9768822757,1123183.0242014241,1802797.2014198862,178750.82688248868,203402.77717404289,207371.96905209241,null,28177569.932355732,15957218.078415081,18481779.383062877,4324365.6702009877,4590232.1458388288,2125920.1973652653,null,15247586.741511475,7867231.5682507707,10368773.961307429,1420084.9888366936,1935833.2507495072,1192698.2532027948]
[]
[]
[null,"Tech11","Solar floating",1,"Construction",386657.45357348933,19213.663637900656,12438.239116717399,0,5460.8613758115771,3645.1568270639341,null,5456895.3298882134,271162.36970658973,175540.82643630635,0,77069.118061548914,51444.085927945853,null,2318013.0205104337,115185.99233700443,74567.294535014633,0,32737.886352235728,21852.730133212746]
[null,"Tech11","Solar floating",2,"Manufacturing",810348.95459759771,594304.01793039788,529332.54090325092,333817.1299547361,226977.23649176059,155126.46984469477,null,11040820.547035476,8312225.3531022631,5440468.9013510663,4502940.8078835085,3354546.6099658655,1594386.6468634349,null,4184424.8034541924,3298140.005891338,2630222.4862095146,1752696.9439042134,1327047.2519216978,770814.37029278348]
[null,"Tech11","Solar floating",3,"Utilities",0,15641.649612635532,94626.280005734239,83350.660047467143,61531.009121100433,27731.226851795131,null,0,778513.41917533486,2877420.8661165386,5589242.2676392039,4025327.9426206704,843258.45612372179,null,0,228341.31975353285,962458.06877070991,1561490.3342210029,1128489.9837728727,282058.46239336237]
[null,"Tech11","Solar floating",4,"Mining and extraction",0,94456.634637344861,22037.887678934716,0,57002.354589242219,6458.434829329477,null,0,1846952.0138546922,706778.60552837851,0,1947669.0192280277,207128.90586753606,null,0,1197106.2295575324,392958.90029926563,0,1065826.4185760948,115160.73977515011]
[null,"Tech11","Solar floating",5,"Professional services",829467.28033766977,108582.57633345461,90432.947951839204,0,65143.153361638695,26502.326778322749,null,9198973.3632544968,1115896.4340799064,904439.6648419362,0,599705.98124697967,265055.55875147384,null,7369662.9960535653,872398.39600271476,758890.78889403015,0,505349.51473444642,222400.92943823672]
[null,"Tech11","Solar floating",6,"Other",3909.7562685376292,196668.13133279665,902544.13570936176,0,58585.773941940883,264500.05399765266,null,114743.10745095585,2292502.9224926424,6825171.53382752,0,708342.26182752266,2000188.3207869544,null,95109.787139639768,1495429.4729221906,4678985.8046257673,0,458386.9491563327,1371226.01434341]
[null,"Tech11","Solar floating",null,"TOTAL",2030383.4447772945,1028866.6734845301,1651412.0313658381,417167.79000220326,474700.38888149435,483963.66912885872,null,25811432.347629141,14617252.512411427,16929820.398101747,10092183.075522713,10712660.932950616,4961461.9743210673,null,13967210.60715783,7206601.416464312,9498083.3433343023,3314187.2781252163,4517838.00451368,2783513.2463761554]
[]
[]
[null,"Tech12","Wind onshore",1,"Construction",505951.0880982012,21415.895609122577,11678.565489694842,0,17369.067953374823,4418.9069753213207,null,7140485.9890284901,302242.46204161923,164819.55511662457,0,245129.5970718115,62364.019144036167,null,3033178.8489114069,128388.38203956462,70013.048024305666,0,104127.6336404597,26491.365446476168]
[null,"Tech12","Wind onshore",2,"Manufacturing",779696.6781913623,621966.99046135182,497003.2081515941,248453.4632380952,239530.69069831411,188054.85529845813,null,10148414.627427313,8899373.0964925364,5108188.6883554971,3351449.4556540688,3612592.7982683172,1932823.9111344106,null,3761831.8494616374,3472190.3365197843,2469579.9195869206,1304497.5426481976,1414732.1089700758,934433.59481140738]
[null,"Tech12","Wind onshore",3,"Utilities",0,17281.358327008835,88846.917776960967,123918.71161025284,88854.875282033841,33617.678904728804,null,0,895028.05453015154,2701680.4960110006,8309612.6688017175,5854838.7250548033,1022255.2418314493,null,0,260609.254703201,903675.3098046548,2321491.7590134884,1639751.3826084943,341930.44800279971]
[null,"Tech12","Wind onshore",4,"Mining and extraction",0,121105.34411737163,20691.909208198384,0,74292.883206858285,7829.3538717152223,null,0,2562116.3725072457,663611.63778275566,0,2687613.3879334275,251095.7443951625,null,0,1614187.1249513139,368958.67725644639,0,1450682.9250805513,139605.6796506792]
[null,"Tech12","Wind onshore",5,"Professional services",417334.36726138502,98786.967589746491,84909.696233629336,0,90210.118991992815,32127.922670834734,null,4495048.4589118548,964303.8430170411,849200.4180188009,0,835769.27484163782,321318.37201583164,null,3689679.381821203,778026.96278842934,712541.03530726396,0,701222.45671176864,269609.52986051916]
[null,"Tech12","Wind onshore",6,"Other",179619.44628901227,195841.39476895839,847420.65957352088,63772.679182833686,69899.01254876556,320644.95137909555,null,2957932.2277840883,2200802.3060790617,6408319.6976873819,1871593.7458291193,875617.82033717795,2424764.2946547731,null,1996538.9145896211,1448887.8101485141,4393213.6721211197,1551351.4208578786,563048.15660541644,1662293.4175385667]
[null,"Tech12","Wind onshore",null,"TOTAL",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481]
[]
[]
[null,"Tech13","Wind offshore",1,"Construction",344034.94482311327,25426.696010214189,18518.066871960244,0,3419.950659105049,2081.6343320299188,null,4855364.0085636638,358846.87448874861,261345.41490987036,0,48265.752043937879,29378.098262445776,null,2062490.9056848017,152433.14689919711,111015.88687137072,0,20502.618232347148,12479.406360828858]
[null,"Tech13","Wind offshore",2,"Manufacturing",1352945.2807804828,766085.18445778859,788070.98802084592,162509.23794344638,125573.10690123796,88587.844297338626,null,17143642.292853642,10608578.044937214,8099777.3064703196,2192126.8069521175,1878078.2436561207,910504.03044367477,null,6499289.2074730778,4228222.349721577,3915878.7213133685,853249.93579060037,739165.71011607465,440187.82536604931]
[null,"Tech13","Wind offshore",3,"Utilities",0,26043.0153185667,140879.73100918089,56030.947418462165,40608.068611779192,15836.430810167227,null,0,1358790.7416050234,4283907.996744005,3757265.2625521119,2668353.8481712323,481558.36259466771,null,0,395205.07847144461,1432908.8476036114,1049683.1430170855,747599.3048262886,161074.71003669224]
[null,"Tech13","Wind offshore",4,"Mining and extraction",0,130797.06912936989,32810.036366543427,0,35412.367139889924,3688.2088507393137,null,0,2894677.7627468933,1052252.9240698037,0,1250398.388285012,118284.79872481877,null,0,1796747.8884358639,585037.73125678499,0,678821.06426448736,65764.673782500991]
[null,"Tech13","Wind offshore",5,"Professional services",1346112.3920962224,156026.44709628265,134636.6926930905,0,40397.322919057129,15134.644658037612,null,14241564.57231795,1579959.8514436542,1346530.9709865425,0,371852.59960378695,151364.88693597814,null,11865826.111274172,1255535.0581372071,1129837.6116894521,0,313427.17688045627,127006.17069661047]
[null,"Tech13","Wind offshore",6,"Other",0,262821.56009662611,1343708.9047032539,0,33432.075901435361,151047.65565567373,null,0,3102741.6149372547,10161324.419800425,0,410138.4056067515,1142244.5937474526,null,0,2014486.8596952211,6966080.2634480493,0,264805.64775993791,783064.01722883328]
[null,"Tech13","Wind offshore",null,"TOTAL",3043092.6176998187,1367199.9721088482,2458624.4196648747,218540.18536190855,278842.89213250461,276376.41860398644,null,36240570.873735256,19903594.890158787,25205139.032980967,5949392.0695042294,6627087.2373668412,2833334.7707090378,null,20427606.224432051,9842630.3813605104,14140759.062182637,1902933.078807686,2764321.5220795916,1589576.8034715152]
[]
[]
[null,"Tech14","Geothermal",1,"Construction",68233.501304506746,9220.3266038009133,9516.681185307034,0,3927.9758595173948,1945.2636247571029,null,962979.17231205129,130126.4380637689,134308.88926667674,0,55435.509973015935,27453.498933574585,null,409060.12026172085,55275.895817968703,57052.542749950167,0,23548.231393091301,11661.863411240991]
[null,"Tech14","Geothermal",2,"Manufacturing",1153221.9019177021,577557.93329442572,405000.17611127457,83560.093230182421,107519.01927753733,82784.333663066296,null,15556091.933911188,8039888.4774554055,4162583.4289636472,1127162.5089094699,1663729.03055913,850855.66824296606,null,6054957.4055969855,3250612.7107684091,2012422.2257505003,438729.79213724146,645399.99844692182,411350.51991119911]
[null,"Tech14","Geothermal",3,"Utilities",11694.374827830012,23966.156557944658,72399.969972905616,72839.12856131501,51231.923984926878,14798.964605354231,null,784189.27989412693,1324961.8095301255,2201557.3717325167,4884370.8719410347,3391233.2270536157,450010.81676026818,null,219082.28738698357,381236.37718317128,736390.9399688699,1364567.4207834979,949153.95037207857,150522.48585712316]
[null,"Tech14","Geothermal",4,"Mining and extraction",0,68287.935836468198,16861.51464608403,0,40038.828230408122,3446.5892531922746,null,0,1505285.9503497663,540766.79136753303,0,1503998.4733022593,110535.80005895031,null,0,935628.75502071192,300658.68150506134,0,804751.14630788332,61456.340210513874]
[null,"Tech14","Geothermal",5,"Professional services",339192.55855064356,92855.388148525642,69191.589438766168,0,45513.261394619767,14143.153422241798,null,3967305.6108247694,918603.62727784272,692000.19881255878,0,418845.83825204649,141448.76652514676,null,3041827.6891943766,736740.135703807,580638.59559218516,0,353218.19773620903,118685.8230450519]
[null,"Tech14","Geothermal",6,"Other",0,156208.31120728201,690549.90136587946,0,31182.596722468672,141152.31749915023,null,0,1821659.5373044834,5222039.9457645202,0,396934.61812414514,1067414.590835274,null,0,1183444.410501105,3579961.4202104192,0,254829.68333517626,731764.42429540283]
[null,"Tech14","Geothermal",null,"TOTAL",1572342.3366006825,928096.05164844706,1263519.8327202168,156399.22179149743,279413.60546947818,258270.62206776193,null,21270565.996942133,13740525.839981392,12953256.625907451,6011533.3808505051,7430176.6972642122,2647719.1413561795,null,9724927.5024400651,6542938.2849951722,7267124.4057769859,1803297.2129207393,3030901.20759136,1485441.456730532]
[]
[]
[null,"Tech15","Hydro large",1,"Construction",1540232.7694380183,50918.434378699145,23876.147212244632,0,5719.7849953622326,5050.1640533709442,null,21737299.847213864,718611.69155900553,336963.98456588387,0,80723.306225427616,71272.948143934933,null,9233701.7718852609,305256.22300307639,143137.60049394178,0,34290.134513726385,30275.754219238534]
[null,"Tech15","Hydro large",2,"Manufacturing",1171198.6672766563,1337472.8304617438,1016094.1233113294,634713.09016915422,339245.09409862297,214919.18150666374,null,13785603.056538036,18430888.965130433,10443394.372255789,8561799.915444931,4877789.8367647063,2208934.8999696989,null,4757739.1474844851,7222088.3422760703,5048912.3655204866,3332542.2621251335,1952881.9413268939,1067920.8630400286]
[null,"Tech15","Hydro large",3,"Utilities",0,33031.33593010754,181642.35068671627,63839.751434509621,51751.469155494626,38420.087707341467,null,0,1553858.8345122007,5523428.4810175616,4280899.9577224655,3313326.8423640137,1168288.154627156,null,0,461872.69810183003,1847511.5585048345,1195973.1902217541,931739.8498124592,390776.46732565551]
[null,"Tech15","Hydro large",4,"Mining and extraction",0,192450.0974653427,42303.403683722354,0,61458.141954932551,8947.8058046654733,null,0,3933683.5764662088,1356715.3576730932,0,1852376.4414292711,286965.69296000246,null,0,2510090.4338244023,754314.53470748442,0,1046973.84299701,159548.86331749818]
[null,"Tech15","Hydro large",5,"Professional services",1205965.2600710019,227173.56050571066,173592.93046821785,0,70679.080174025177,36717.514328287674,null,14876498.741218401,2367242.2026970666,1736140.8138018278,0,650938.92301285639,367219.88064119162,null,10920558.457712658,1813260.9771736613,1456748.6622199961,0,548025.05973801285,308124.24062147771]
[null,"Tech15","Hydro large",6,"Other",0,490038.50176401599,1732502.201278805,0,81316.885832120228,366450.25939516042,null,0,5578093.2417686572,13101436.526611477,0,946912.65814171394,2771150.772612147,null,0,3666278.2536534513,8981669.5777377896,0,616481.63137246459,1899758.132563534]
[null,"Tech15","Hydro large",null,"TOTAL",3917396.6967856763,2331084.7605056195,3170011.1566410353,698552.84160366387,610170.45621055772,670505.01279548975,null,50399401.644970305,32582378.512133576,32498079.535925634,12842699.873167396,11722068.007937988,6873832.3489541309,null,24911999.377082404,15978846.928032493,18232294.299184531,4528515.4523468874,5130392.4597605672,3856404.321087433]
[]
[]
[null,"Tech16","Hydro small",1,"Construction",460068.79362701828,15209.378181540735,7131.8247880197978,0,1151.5035899339562,1016.6959146064511,null,6492949.3228905722,214649.9026523456,100651.41902645212,0,16251.166256299339,14348.625991967068,null,2758114.3053156328,91180.284597767226,42755.318863876222,0,6903.2687459213848,6095.0961792582984]
[null,"Tech16","Hydro small",2,"Manufacturing",349838.00412722386,399504.23327505379,303508.1494168652,127780.04811377876,68296.613253608462,43267.397157630054,null,4117770.9587080814,5505321.675992501,3119450.4788831277,1723656.2819974874,981993.64356041071,444701.41260693106,null,1421140.5921287346,2157243.7212273022,1508114.2715727822,670905.35423188494,393152.98878864577,214993.16994485815]
[null,"Tech16","Hydro small",3,"Utilities",0,9866.4871795956842,54256.719380476905,12852.179411802139,10418.573873882917,7734.7083774045577,null,0,464138.91045932646,1649852.6251159105,861828.14099874371,667036.91776880855,235199.05122680045,null,0,137961.75437982465,551853.22036968684,240772.58552930984,187577.29229569153,78670.87755082731]
[null,"Tech16","Hydro small",4,"Mining and extraction",0,57485.002222480834,12636.06143517394,0,12372.715259254903,1801.3667497044912,null,0,1174994.5160532773,405251.99196200236,0,372919.28349481768,57771.756438268247,null,0,749766.07477690955,225314.37123287568,0,210776.12878028423,32120.278826729962]
[null,"Tech16","Hydro small",5,"Professional services",360222.81395778758,67856.929160097759,51852.350948117986,0,14229.068858289429,7391.9473540975514,null,4443622.3959599566,707097.19078057364,518586.68742898677,0,131046.62278124284,73928.480038378038,null,3261979.7832287177,541622.54358710803,435132.02221366996,0,110328.06725668334,62031.382212616896]
[null,"Tech16","Hydro small",6,"Other",0,146374.90307365835,517499.83087901637,0,16370.665336871834,73773.540363475433,null,0,1666181.0340627241,3913409.8541341638,0,190631.87271692816,557886.3655711693,null,0,1095120.3264391995,2682832.0818638462,0,124109.70206560682,382458.13635073509]
[null,"Tech16","Hydro small",null,"TOTAL",1170129.6117120297,696296.93309242721,946884.93684767024,140632.22752558091,122839.14017184151,134985.65591691853,null,15054342.67755861,9732383.2300007474,9707203.0565506443,2585484.4229962314,2359879.5065785074,1383835.6918735141,null,7441234.6806730852,4772894.7050081119,5446001.2861167369,911677.93976119475,1032847.4479328331,776368.94106502575]
[]
[]
[null,"Tech17","Hydrogen",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech18","Pumped storage",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech19","Batteries",5,"Professional services",382443.47989538847,62004.497357557288,46514.227855191537,0,4623.3685123131636,1188.6833442654317,null,4717731.2113584131,660385.51515463274,465198.95242312807,0,42539.180061186635,11888.281758360547,null,3463197.9189207754,501755.16792276537,390335.8219685799,0,35889.31950222345,9975.1347413245639]
[null,"Tech20","unassigned1",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech22","unassigned3",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech24","unassigned5",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech25","unassigned6",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech30","unassigned11",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech31","unassigned12",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech35","unassigned16",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech1","Coal","Capex","TOTAL",813366.3218577446,813366.3218577446,22996.003999999997,8991.4053999523148,35.36989825961696,90.460421444467201]
[null,"Tech8","Biomass","Capex","TOTAL",1463038.8557614456,1463038.8557614456,17644.091298012656,15521.037336509031,82.919478881082142,94.261667183806296]
[null,"Tech20","unassigned1","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech35","unassigned16","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL",306257.00853708392,5.6376631336455446E-11,15914.261813928761,2.9175872562012571E-12]
[null,"Tech12","Wind onshore","Opex","TOTAL",436144.85403118178,424665.50173313456,13532.655870284907,13176.475755290057]
[null,"Tech25","unassigned6","Opex","TOTAL",0,0,0,0]
[null,"All",null,"Opex","TOTAL",17626615.999264609,11005706.152928881,508821.85431622452,305695.49618792051]
[null,"Tech5","Gas Combined CCS","Total","TOTAL",213423.06436826391,213423.06436826396,1824.661439772153,106.90694239291103,106.90694239291103,9944.7119919492561,9944.7119919492561,116.9658434799358,1996.3442933750575,21.460959808694376]
[null,"Tech15","Hydro large","Total","TOTAL",4615949.53838934,4524723.286309584,44712.2775117696,2117.2616845757411,1847.1463308567866,63242.101518137701,61564.932224366588,101.19643950408347,2449.5748987092002,73.495139567761242]
[null,"Tech26","unassigned7","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"All Technologies","Opex","TOTAL","jobs",290605.42696746381,290605.42696746381,290605.42696746381,290605.42696746381,290605.42696746381,295764.02460550645,303819.35990796157,319114.32251120312,352549.80945192464,376445.48316372826,384644.16593611886,421296.50292480888,442509.67797450162,462170.80745027022,497956.39461734192,486292.455133738,509182.78139904118,528211.97790708812,529499.77775387315,607583.91960873967,596644.07412731403,631180.60086527432,647574.02302159439,666499.87939903117,649081.91233044944,689523.0956371628,727777.51465095219,750014.85559442954,762370.47953970358,777440.91094428208,794866.12654066051,836378.46221010003,857887.21182584832,871451.97089872498,868136.43229119212,901444.69606671715]
[null,3,"All Technologies","Total","Utilities","jobs",16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,18049.814351284655,18682.893911919924,20804.67907693308,22241.417129577203,24692.591943351716,25790.617943614005,26750.993373826648,29714.814335166662,32078.402598111192,34226.92044679301,36564.704256824247,33429.317371435063,35660.258272985368,37652.134800699816,39784.534111520814,41890.179631305815,43924.575690243182,45039.855669347176,45907.996977251991,46195.359474553879,46812.876894365771,49330.991573898864,51533.482296044967,53797.693877304933,55950.267816126026,57940.89242133098,60010.533388060343,62632.227393337402,65137.594407984237,67931.778284212502,70678.142328304413]
[null,"Tech Ref","Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Tech15","Hydro large","Capex","TOTAL","jobs",0,0,3014.881374298343,24837.178810730507,46308.832909297758,67431.970392291929,85193.836607706515,84985.760225064208,87200.517422493169,85827.718183119141,84463.425832912399,94905.633990813876,127710.22577418707,160904.09135459937,208530.90454903257,227807.57537239479,221850.90334849892,244288.92812333489,226200.01861552795,223032.07435684599,222505.40682604187,193731.49353384224,172202.61717080435,150246.63824573671,125982.47764002997,104654.79092100871,105614.77883177978,109626.80015170107,110416.94862597348,108593.44731096414,105079.40014660291,98418.161568939875,89041.072826848715,82323.937135654181,73905.655294799886,72331.053631188406]
[null,"Tech24","unassigned5","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL","jobs",18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079287,15874.644030805153,15959.240735334837,12600.607699698445,12610.821280876298,12621.801719857998,12633.549016642348,16116.713294815196,12271.476473877681,12091.180810166787,15553.927215519951,11732.07069808282,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418741,5905.2140414211244]
[null,"Tech7","Nuclear","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1601.94372026109,3785.9822044579209,6625.4688578009245,6625.4688578009245,7571.9644089149324,8518.4599600292659,10411.451062258227,11357.946613372562,13250.937715601194,13250.937715600576,15143.928817828551,17036.919920059117,17983.41547117287,18929.911022286473,17983.41547117287]
[null,"Tech22","unassigned3","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech14","Geothermal","Total","TOTAL","jobs",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech1","Coal","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Opex","Mining and extraction","jobs",62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,64208.252897643899,67475.994339756377,70820.174178175221,76361.957910412515,82056.618435262804,86956.319638523681,91982.1441956903,95991.33808197797,102412.16337174251,105446.76770511919,109039.37233153493,110208.87979502779,111324.88038110596,109803.75629460205,106803.54923956316,104636.52070426788,96874.201559320631,90178.198042852018,86027.593123397004,78827.096191304081,68794.556676047257,60195.237091541348,51595.917507035447,41563.377991778536,34397.278338023723,27231.178684268725,21498.298961264816,18631.859099762769,15765.41923826072,11465.759446007956]
[2,"Tech1","Coal","Total","Manufacturing","jobs",30549.114525521782,70510.087555709208,89518.468362352112,144524.36489205828,168733.35086125295,194685.73118883121,205232.6230905542,169999.69628401916,190499.50301154394,147462.33495944107,124384.3846961766,118935.74692663515,80701.41309268125,68636.167311255907,66168.334169035588,59323.802123176029,38254.688472988833,37167.384184957191,36083.420180936351,34973.920471360114,33853.435379809052,32750.818430090261,31594.149237401827,30455.438049583619,29348.943135342815,28217.316899217774,26162.130543898304,24127.833070195269,22100.12127788255,20064.781829772121,18064.454737428099,16070.668394955366,14097.568742263416,12159.211856223659,10227.260925498091,8287.6374074557771]
[1,"Tech2","Coal CCS","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech2","Coal CCS","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9458001155048392,2653.1608018404704,2701.5622406682469,1831.3110987162909,930.79035182687505,2837.7754628871062,5692.7495649428965,6661.6062381305528,7636.1957910414721,7659.1273099308719,8642.3161824286199,10594.361728113297,12557.873033240794,9688.5667318761207,11660.677356591328,13644.253740749253]
[]
[3,"Tech3","Gas Open","Opex","Utilities","jobs",726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,724.40065093885062,761.36808595400998,798.09777752644391,834.5897256561525,870.84393034313553,906.86039158739322,942.6391093889257,978.18008374773274,1013.4833146638144,1048.5488021371714,1009.7690327116063,971.10501706061416,932.5567551841948,894.12424708234835,855.8074927550748,817.60649220237394,779.5212454242461,741.55175242069106,703.69801319170881,665.96002773729947,622.46444452465073,579.1032058443094,535.87631169627537,492.78376208054846,449.82555699712884,407.00169644601658,364.31218042721162,321.75700894071383,279.33618198652334,237.04969956464052]
[5,"Tech3","Gas Open","Total","Professional services","jobs",0,0,0,2800.9344238223739,2800.9344238223739,1560.9340207840448,3540.1823336523166,3524.4153233413672,3082.4505157907097,3066.6835054797543,3259.6885125984122,4406.987166226887,4182.4481384863348,4017.5479564847587,2511.798471789039,3.0924706776860271E-12,3.0924706776860271E-12,3.0695149038325781E-12,3.0695149038325781E-12,0,3.0350812430524042E-12,3.0350812430524042E-12,3.0121254691989555E-12,3.0121254691989555E-12,0,2.9776918084187816E-12,2.9776918084187816E-12,0,0,0,0,0,0,0,0,0]
[6,"Tech4","Gas Combined","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Total","Construction","jobs",0,0,1822.2651874919416,1822.2651874919416,2837.7961838102492,2303.2138735989602,3308.4869810655678,3293.1001477880136,3000.4324891222736,3120.8710347785332,3862.1652762659219,3846.7784429883668,4355.2224752707561,2613.7840707426126,1634.1556854052581,4.0188943329003913E-13,4.1682427331674408E-13,-3.8603716737597976E-12,3.8147848525354209E-13,3.9641332528024724E-13,1.722769356223307E-12,-2.6228423818327093E-12,-1.3064429109074531E-12,-1.3064429109074531E-12,-1.2915080708807479E-12,-1.2915080708807479E-12,-2.573059581743693E-12,-1.2815515108629449E-12,-1.2815515108629449E-12,-1.2666166708362398E-12,-1.2666166708362398E-12,-1.2666166708362398E-12,0,3.7550454924286086E-13,-2.5033636616190721E-13,1.5646022885119211E-13]
[5,"Tech4","Gas Combined","Total","Professional services","jobs",0,0,4640.290940474124,4640.290940474124,7226.2807921884732,5864.9984343636233,8424.8671764646951,8385.685512044769,7640.4245618833029,7947.1142227124265,9834.7763350166915,9795.5946705967654,11090.317443622653,6655.8471440239609,4161.2811759560855,1.0233877643982023E-12,1.0614184546342007E-12,-9.8302090319056481E-12,9.7141248774233829E-13,1.0094431779783365E-12,4.3869306679847904E-12,-6.678913599540911E-12,-3.3267799030251227E-12,-3.3267799030251227E-12,-3.2887492127891243E-12,-3.2887492127891243E-12,-6.5521446320875846E-12,-3.2633954192984595E-12,-3.2633954192984595E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,0,9.5620021164793998E-13,-6.3746680776529349E-13,3.9841675485330824E-13]
[]
[1,"Tech5","Gas Combined CCS","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Oil","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech6","Oil","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Nuclear","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,970.94335739553742,1941.8867147910748,2912.8300721866117,3883.7734295821497,4854.7167869776868,5825.6601443732234,6796.6035017687618,7767.5468591643003,7767.5468591643003,7767.5468591642993,8183.6654409052444,8599.7840226461885,9015.9026043871309,9432.0211861280768,9848.1397678690209,10264.258349609965,10680.376931350911,11096.495513091857,11096.495513091857,11096.495513091857,10125.552155696318,9154.6087983007801,8183.6654409052489,7212.7220835097114,6241.7787261141748,4854.7167869776922,3467.6548478412105,2080.592908704728]
[1,"Tech7","Nuclear","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech7","Nuclear","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953.27876735071959,2252.9483423357624,3942.6595990873243,3942.6595990873243,4505.8966846709836,5069.1337702548371,6195.6079414227188,6758.8450270065714,7885.3191981742593,7885.3191981738901,9011.7933693411851,10138.267540510022,10701.504626093529,11264.741711676948,10701.504626093529]
[2,"Tech8","Biomass","Capex","Manufacturing","jobs",0,0,0,0,0,1698.9478405271639,3382.32487599858,3351.1832658871085,3320.0416557756125,3288.9000456640929,3257.758435552596,3226.6168254411232,3195.4752153296276,3164.3336052181544,17066.553890287887,30890.141609826089,30701.734868651656,30513.328127477245,30324.92138630282,30136.514645128369,29948.10790395394,29759.701162779489,29571.294421605016,29382.887680430631,35808.180386682288,42190.653379030606,41916.607210049639,41642.561041068635,41368.51487208758,41678.080305167452,41404.034136186492,40546.37636514457,40492.290492560736,77479.818913553478,69113.841226852383,24548.237571510977]
[3,"Tech8","Biomass","Opex","Utilities","jobs",2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2529.6180809964462,2549.0906793892777,2567.9170256083726,2586.0971196537339,2603.6309615253585,2620.5185512232479,2636.7598887474014,2652.3549740978206,2667.3038072745039,2681.6063882774515,3030.4792467797456,3374.5536828920563,3713.8296966143844,4048.3072879467309,4377.9864568890944,4702.8672034414749,5022.9495276038751,5338.2334293762888,5648.7189087587212,5954.4059657511725,6410.898943646047,6860.4123980645827,7302.9463290067815,7738.5007364726398,8167.0756204621593,8588.6709809753429,9003.2868180121841,9410.9231315726865,9811.5799216568539,10205.257188264681]
[2,"Tech9","Solar utility","Capex","Manufacturing","jobs",0,0,0,0,0,0,32612.793304158989,29848.995953394402,27196.992755173687,24656.783709496896,22228.368816364025,19911.748075775045,17706.921487730015,15613.889052228875,13632.650769271533,73991.894610153075,68737.239874058912,63599.477641320154,58578.607911936713,53674.630685908662,48887.54596323608,44217.353743918808,39664.054027957071,35227.646815350534,30908.132106099642,85800.732040528208,84454.560356985647,83108.3886734431,81762.216989900553,80416.045306357992,79069.873622815459,77723.701939272782,76377.530255730468,75031.358572187717,73685.186888644588,19760.642358435929]
[3,"Tech9","Solar utility","Opex","Utilities","jobs",58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,57.070876216757092,320.40807280844126,552.20705761199463,753.909016267065,926.95513441330104,1072.7865976903511,1192.8445917378633,1288.5703021954862,1361.4049147028679,1412.7896148996558,1990.9949566415428,2523.0821360543905,3010.0966174532241,3453.0838651530703,3853.0893434689528,4211.1585167158992,4528.3368492089348,4805.6698052630845,5044.2028491933743,5244.9814453148329,5901.0714797271066,6541.1083095095637,7165.0919346622022,7773.0223551850249,8364.8995710780291,8940.7235823412175,9500.4943889745846,10044.21199097814,10571.876388351871,11083.487581095775]
[1,"Tech9","Solar utility","Total","Construction","jobs",0,0,0,0,0,0,15561.172185588257,14242.42815589989,12977.026630205355,11764.967608504676,10606.251090797854,9500.8770770848696,8448.8455673657572,7450.1565616404823,6504.8100599090076,35305.182283164249,32797.927343007053,30346.447581472356,27950.742998560101,25610.813594270337,23326.659368603094,21098.280321558304,18925.676453136071,16808.847763336224,14747.794252158987,40939.761046531094,40297.436141589656,39655.111236648219,39012.786331706768,38370.461426765331,37728.136521823886,37085.811616882391,36443.486711941056,35801.161806999509,35158.836902057796,9428.7770866360024]
[]
[4,"Tech10","Solar rooftop","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop","Total","TOTAL","jobs",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2183.8613670519376,3362.6793236039193,4474.2189176465008,5517.2779666815968,6490.6542882111262,7393.1456997370205,8223.5500187611888,8980.6650627855561,9663.2886493120332,37194.652778321717,45920.633329788907,54480.891955453437,62872.812395062654,71093.778388363964,79141.173675104656,87012.381995032119,94704.787087893958,102215.77269343707,109542.72255140916,131784.10737223181,137405.18064464189,142858.1648658895,148140.86878543216,153251.10115272747,158186.67071723324,162945.38622840785,167525.05643570705,171923.49008859045,176138.49593651376,50178.874084386989]
[6,"Tech11","Solar floating","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech12","Wind onshore","Capex","Professional services","jobs",0,0,0,0,0,2531.1976974841282,5023.2531625329357,4944.9686976622916,4866.6842327916484,4788.3997679210061,4710.1153030503647,4631.8308381797196,4553.5463733090728,4475.2619084384296,13793.635292554236,22314.974968705857,20654.22484560066,19016.678237883112,17402.335145553239,15811.195568611014,14243.259507056451,12698.526960889536,11176.997930110279,9678.6724147187088,16737.427359332418,24045.884279968443,23065.1522881743,22097.595924097972,21143.215187739446,20202.010079098738,19273.980598175855,18359.12674497081,17457.44851948354,16568.945921714105,16565.076531004968,17002.164532251081]
[]
[6,"Tech13","Wind offshore","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech13","Wind offshore","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.019366148212285,148.78043291253366,283.31850123647217,456.66887206353579,667.8668463372328,915.94772500107092,1199.9468089985583,1518.8993992732035,1871.8407967685132,2257.8063024279968,2654.2378835312411,3065.547168384559,3491.1863729381762,3930.6077131423167,4383.2634049472063,4848.6056643030715,5326.0867071601333,5815.15874946862,6315.2740071787548,6825.8846962407624]
[4,"Tech13","Wind offshore","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech14","Geothermal","Capex","Manufacturing","jobs",0,0,0,0,0,25978.884049191791,45295.317811948749,38350.581437122921,43890.487351061842,45512.308891230081,38843.258623727103,43157.495134113604,42592.922957331561,34963.148376430632,54082.359939047288,73160.61481473218,72514.129264086499,71867.643713440921,71221.158162795269,72519.990165986339,79518.920854279786,76927.117749797369,68635.215960212823,71423.866826209472,39031.538183331642,5195.0515551258741,6222.6959838374341,6155.8506538590191,13237.748972642628,17292.271711733534,14471.548924406545,8697.0464157628739,7154.0074021647615,16864.471311331796,26361.467676501758,31707.564342521437]
[1,"Tech14","Geothermal","Total","Construction","jobs",0,0,0,0,0,1537.1111281466619,2680.0203168793214,2269.1161555005424,2596.8997128341352,2692.8591825534713,2298.2667373607674,2553.5302404817962,2520.1257965522404,2068.6894919232045,3199.9294943282607,4328.746183278603,4290.4951124396157,4252.244041600632,4213.9929707616466,4290.8418885949795,4704.9526035022145,4551.6015439909079,4060.9886874057102,4225.9867785678525,2309.4068081090991,307.37931396741533,368.18268351013432,364.22759828091898,783.24731804998578,1023.144151562132,856.2484381971052,514.5843371240976,423.28624924337925,997.83218070002852,1559.7477260032645,1876.0640335831611]
[5,"Tech15","Hydro large","Capex","Professional services","jobs",0,0,928.127142094703,7646.0918110462508,14256.111404001947,20758.840629534934,26226.807054123637,26162.751021934262,26844.56102136146,26421.946637401983,26001.95108773504,29216.570706726397,39315.419795464259,49534.106294661527,64195.956141909737,70130.253110576159,68296.499706855378,75204.0152018441,69635.368943250302,68660.121599792197,68497.987714735747,59639.977532830882,53012.342143366557,46253.223809446317,38783.534875651159,32217.835445230532,32513.366421561826,33748.461743528911,33991.707879681657,33430.345473010042,32348.550819446384,30297.897557728502,27411.173506308412,25343.312394001252,22751.755746729112,22267.016760166029]
[]
[null,"Tech15","Hydro large","Total","TOTAL","jobs",4443.2443055608483,4443.2443055608483,7458.1256798591903,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388582,92987.4156789181,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401766,219874.5397390713,239933.29639502589,236268.96624983387,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.22084881287,199469.50049151818,179506.82931952996,157194.41851695217,137777.21395382259,139773.71198740505,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402484,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[5,"Tech16","Hydro small","Capex","Professional services","jobs",0,0,0,0,107.56129328931537,1403.5757996368181,2764.8429603573059,3109.0292377660608,3450.3322793431198,3830.91265627337,4294.7452266164619,4585.2379895135418,4786.7120873343911,5576.6740758820615,8643.7539640071354,11384.865670224579,12610.703328183181,13396.280575021563,13644.040493652989,15332.186218255827,16099.372024532771,15945.597912483818,16794.109723009486,17542.904088724998,15836.265788484026,14046.484618805629,14463.393886782267,14903.045230391124,15465.943182927782,16106.995356013398,16501.864372879616,16717.342068891518,17110.699207339938,17563.175513219525,17045.480249297492,16543.696169696046]
[6,"Tech16","Hydro small","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","Hydrogen","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech17","Hydrogen","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech18","Pumped storage","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","jobs",0,0,0,0,0,0,11320.970994045449,10630.79189171291,9940.612789380375,9250.4336870478364,8560.254584715296,7870.0754823827583,7179.8963800502215,6489.7172777176856,5799.5381753851589,18264.22883770067,17887.084968804396,17509.941099908141,17132.797231011868,16755.653362115627,16378.509493219341,16001.365624323082,15624.221755426839,15247.077886530555,14869.934017634292,19574.324694637151,19064.944756709192,18555.564818781233,18046.184880853274,17536.804942925315,17027.425004997323,16518.045067069397,16008.665129141438,15499.285191213508,14989.905253285522,6617.7553021032691]
[2,"Tech19","Batteries","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech19","Batteries","Total","Construction","jobs",0,0,0,0,0,0,7903.7556540281876,7421.9059094062732,6940.0561647843606,6458.2064201624462,5976.3566755405309,5494.5069309186165,5012.657186296703,4530.8074416747904,4048.9576970528847,12751.203233218161,12487.899583050797,12224.595932883451,11961.292282716091,11697.988632548751,11434.684982381381,11171.381332214027,10908.077682046689,10644.77403187932,10381.470381711964,13665.848941790942,13310.224449283702,12954.599956776456,12598.975464269213,12243.350971761969,11887.726479254703,11532.101986747484,11176.477494240238,10820.853001733018,10465.228509225755,4620.1974118196158]
[4,"Tech20","unassigned1","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech20","unassigned1","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech21","unassigned2","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech22","unassigned3","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech23","unassigned4","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech23","unassigned4","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech23","unassigned4","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech24","unassigned5","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech25","unassigned6","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech25","unassigned6","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech26","unassigned7","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech26","unassigned7","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned8","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech28","unassigned9","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech28","unassigned9","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech29","unassigned10","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech31","unassigned12","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech33","unassigned14","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech34","unassigned15","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech35","unassigned16","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech2","Coal CCS","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,133335.99429791005,265279.54383459443,395830.64861005306,524989.30862428597,543595.23727341811,562129.42791752343,580591.88055660203,598982.59519065358,617592.81381741143,897513.07920897496,834278.03271161462,681673.03563685645,527409.84725618805,650317.23762561858,936239.02242030471,1036813.6941502109,1137929.5653841663,1145556.3572125616,1247482.338945281,1444520.904561318,1712080.4221133839,1505970.296030863,1775984.723834662,2047909.9499103464]
[null,"Tech17","Hydrogen","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,3,"All Technologies","Total","Utilities","USDk",1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1210365.7636038908,1252818.1573469762,1395098.6302357053,1491441.9230997453,1655810.2660345112,1729440.5567621167,1793840.4180744302,1992585.2556246405,2151080.3103131363,2295153.3958266876,2451918.0822273474,2241668.5545662707,2391268.6798256147,2524837.8738101604,2667830.0990995336,2809028.2963680993,2945448.7210564697,3020236.0112340129,3078450.932263575,3097720.5890982002,3139129.4329135991,3307986.5600628522,3455678.9026464801,3607510.0587003063,3751855.1333071049,3885340.3771681376,4024124.2183937929,4199927.060732007,4367929.3681671079,4555298.8576909686,4739461.6944198143]
[null,null,"Direct Investment Analysis - by Technology and Year"]
[null,"Tech16","Hydro small","Capex","TOTAL","USDk",0,0,0,0,4495.1749452728754,58657.892401387697,115547.63263753758,129931.78034904769,144195.4325823462,160100.55349268863,179484.92946332323,191625.13110673134,200045.08673342428,233058.98262519267,361237.62613746547,475793.48807601666,527023.39205463359,559854.04190621106,570208.363099423,640758.93136744131,672820.97068737634,666394.4810592276,701855.27661868383,733148.70540697663,661825.29999522353,587027.20836369891,604450.57729642256,622824.3774247854,646348.86932711117,673139.56306966627,689641.83128344815,698647.02181953145,715086.10598470131,733995.88376181177,712360.49143337156,691390.05538167618]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"All",null,"Capex","TOTAL","USDk",0,856256.42951696436,1422245.1707057285,2973804.3896564711,3840097.7663322692,5219133.632325463,7854322.9281404521,6812176.3739793636,7279395.6898406735,6233766.7717755493,5588782.8524751225,5672601.2597742602,5257792.342215253,5333238.4059979646,7291627.7053200118,12019023.308967786,12054516.819469873,12433746.338995228,12273983.68299011,12399086.131501727,12621639.099810818,12262213.95113807,11878064.581549559,11635259.437351957,11211079.138427725,13038975.810565438,13021004.395593749,13021396.784397595,13096865.647055436,13095178.940367186,12922270.440970417,12634520.328980468,12452051.983568674,12787397.756631626,12252176.095813122,7021198.7743434282]
[null,"Tech13","Wind offshore","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5735.801434189636,15797.575597937797,30082.890296527388,48489.313335241299,70914.412519362435,97255.755654173699,127410.91054495802,161277.44499699827,198752.92681557729,239734.92380597812,281828.21355712606,325501.22481542733,370695.7936155792,417353.75599227869,465416.94798022311,514827.20561410952,565526.36492863495,617456.26195849688,670558.73273839219,724775.61330301804]
[null,"Tech23","unassigned4","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","Hydro large","Total","TOTAL","USDk",81687.81183178394,81687.81183178394,120475.87162156208,401231.38821685337,677475.69091499527,949236.14113462111,1177427.0226856265,1191854.1683607814,1237102.7766262176,1235848.5026992122,1234359.1569665603,1384424.7654841151,1821854.9390212726,2263956.4132296764,2891411.0898233415,3153794.1905635986,3119302.490635911,3449322.3455552501,3257145.4824339207,3256144.0927679823,3288338.7595912209,2956337.4738788544,2716772.7537927218,2470943.7625408382,2194654.7493000478,1955386.3473996022,1986793.0553855509,2057012.8580604419,2085331.9034847589,2079578.6105619424,2051632.509009412,1982756.3796309857,1878502.9623653293,1808038.1422711615,1715257.3522116051,1710097.6528461694]
[null,"Tech20","unassigned1","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Coal","Opex","TOTAL","USDk",6604147.6921234094,6604147.6921234094,6604147.6921234094,6604147.6921234094,6604147.6921234094,6715173.2461234089,6877712.8581977189,7328367.6276180511,7700025.452488496,8368982.5285012554,8956717.1383102648,9442904.9177445807,10015662.685573373,10406432.645873604,10989467.343449563,11284532.007134328,11041038.238683166,11119235.945261277,11192605.417231221,11023386.733797733,10718165.018838042,10489756.868942853,9746575.5259980354,9101638.596135566,8691038.5981785469,7999912.6390773896,7023574.192309563,6179287.430053087,5335175.1452338342,4359360.9815900754,3647474.007907006,2935761.0862549376,2356097.9347863202,2040359.4208411458,1724793.6827083786,1277525.6403449296]
[]
[2,"Tech2","Coal CCS","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech2","Coal CCS","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14505.424616420954,28967.806429825821,43387.145440214612,57763.441647587308,72104.880499685853,93621.04124962163,107864.22926234854,119650.20130582967,131401.23156120876,150311.02127211314,161325.14525203436,167559.22531926021,173808.89083273319,177663.40286625875,183940.61947275276,192649.68534920903,201379.78792384468,198016.47347560828,206772.87812477781,215549.70686757879]
[]
[6,"Tech3","Gas Open","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech3","Gas Open","Total","Construction","USDk",0,0,0,10225.140115616548,10225.140115616548,5698.3729922417324,12923.851443485608,12866.292120331651,11252.847676598554,11195.288353444579,11899.875802554026,16088.22430083837,15268.518205421027,14666.53072163133,9169.6153604284482,1.1289427454578848E-11,1.1289427454578848E-11,1.1205624705711346E-11,1.1205624705711346E-11,0,1.1079920582410096E-11,1.1079920582410096E-11,1.0996117833542594E-11,1.0996117833542594E-11,0,1.0870413710241343E-11,1.0870413710241343E-11,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech4","Gas Combined","Total","Manufacturing","USDk",61291.870489485729,61291.870489485729,107815.44029879368,107815.44029879368,133742.58170775493,120094.36102140874,145577.04058399014,148305.21613302911,143934.43994139013,150090.72461834093,172078.04460043201,174727.02467728488,190729.93546695987,149272.14178924699,127244.03543931036,88485.638935084819,85214.812611319256,81953.626064290991,78702.079294000374,75460.17230044704,72227.905083631151,69005.277643552545,65792.289980211484,62588.942093607788,59395.233983741498,56211.165650612638,52540.979234257546,48881.980801206839,45234.170351460423,41597.547885018343,37972.113401880582,34357.86690204715,30754.808385518078,27162.937852293315,23582.255302372847,20012.760735756758]
[5,"Tech5","Gas Combined CCS","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech5","Gas Combined CCS","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech6","Oil","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,1.0672282199431474E-10,1.0672282199431474E-10,0,0,-1.4416876060376682E-11,2.8674407701138673E-11,-2.846194847498575E-11,-2.8780637314215137E-11,-2.8249489248832829E-11,-2.8568178088062213E-11,8.4748467746498468E-11,4.229456166344189E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.043326557000944E-11,-2.0866531140018881E-11]
[null,"Tech6","Oil","Opex","TOTAL","USDk",968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,988171.26574389671,797915.11374763027,809255.74100107932,820617.56897122948,832000.59765829914,843404.82706229342,622530.89726185112,628856.89786796505,635204.09919100534,641572.50123089168,883148.47197188914,630400.32806496369,624834.71648208483,864974.53234863607,613744.44331615639,852926.82259974373,602708.77015022805,597211.40856717958,834957.63297632348,343520.0677006258,339767.1302006258,336025.5677006258,332295.38020062575,328576.5677006258,82953.229166667079,321173.06770062575,560225.94790126081,71981.333333333547,552890.69790129305,306502.56770062639]
[6,"Tech7","Nuclear","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech7","Nuclear","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech7","Nuclear","Total","Professional services","USDk",0,0,0,0,0,0,0,0,5406.9729193660642,10813.945838732128,16220.918758098187,21627.891677464257,27034.864596830317,32441.837516196381,37848.810435562445,43255.783354928513,43255.783354928513,43255.783354928513,45573.057463228259,47890.33157152799,50207.605679827735,52524.87978812748,54842.153896427219,57159.428004726957,59476.702113026695,61793.976221326448,61793.976221326448,61793.976221326448,56387.00330196038,50980.030382594312,45573.057463228281,40166.08454386222,34759.111624496152,27034.864596830346,19310.61756916454,11586.370541498734]
[2,"Tech8","Biomass","Capex","Manufacturing","USDk",0,0,0,0,0,16919.493059398043,33683.919481795492,33373.786207794539,33063.652933793361,32753.519659791931,32443.386385790742,32133.253111789789,31823.119837788599,31512.986563787636,169962.51044703674,307628.94781343272,305752.64150572673,303876.33519802097,302000.02889031498,300123.72258260881,298247.41627490282,296371.10996719659,294494.80365949019,292618.49735178472,356606.74511005217,420168.55961656786,417439.38680535939,414710.21399415052,411981.04118294118,415063.94347781048,412334.77066660207,403793.52274931467,403254.892001528,771606.53616330097,688291.38190800755,244471.15167629739]
[6,"Tech8","Biomass","Opex","Other","USDk",514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,600371.65864582197,514604.27883928089,514604.27883928089,686139.03845236299,686139.03845239268,686139.03845239268,857673.79806547647,771906.41825890564,943441.17787201924,943441.17787201924,943441.17787201924,1286510.6970982163,1200743.3172916439,1372278.0769047295,1458045.4567113002,1543812.836517843,1543812.8365178411,1801114.9759374675,1972649.7355505808,2144184.4951636926,2229951.8749702061,2315719.2547767488,2487254.0143898609,2658788.7740029744,2744556.1538094874,2916090.9134226004,2830323.5336160576,3001858.2932291413]
[3,"Tech9","Solar utility","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech9","Solar utility","Total","Manufacturing","USDk",3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,447425.10552557424,423995.53775212658,400385.31777766778,376672.30429731647,352934.35600619041,329249.33159940701,305695.08977208508,282349.48921934154,259290.38863629306,1084447.3936357929,1044090.9140584179,1002835.5780736337,960737.86590516707,917854.25777674641,874241.23391210032,829955.27453495422,785052.85986903857,739590.47013807623,693624.58556580101,1452370.6726826609,1469474.0344965642,1485710.1370688044,1501078.9803993807,1515580.5644882941,1529214.8893355438,1541981.9549411281,1553881.7613050544,1564914.3084273108,1575079.5963078993,868009.23085982772]
[1,"Tech10","Solar rooftop","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech10","Solar rooftop","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech11","Solar floating","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating","Opex","TOTAL","USDk",0,0,0,0,0,0,0,1036.5863625564511,3732.8567355667387,7999.5780470422651,13747.51722499443,20887.441197434637,29330.116892374281,38986.311237824768,49766.791161797504,61582.323592303917,93796.806842482038,128275.5238774071,164948.85245901783,203747.17034925293,244600.85531005106,287440.28510335099,332195.83749109146,378797.89023521106,427176.82109764859,477263.00784034259,529210.13743763417,577999.33898788365,623688.92464362131,666337.20655737771,706002.49688168266,742743.10776906705,776617.35137206048,807683.53984319395,835999.98533499707,861625]
[3,"Tech11","Solar floating","Total","Utilities","USDk",0,0,0,0,0,0,0,574.08117434084647,2067.3268101996555,4430.3179410458251,7613.6356003487526,11567.860821577839,16243.574638202472,21591.358083692059,27561.792191515997,34105.457995143697,51946.449390627778,71041.416370861029,91351.800820832286,112839.04462553037,135464.58966994411,159189.87783906233,183976.35101787391,209785.45109136758,236578.61994453223,264317.2994623566,293086.60440410982,320106.98894017795,345410.74744584149,369030.17429638072,390997.56386707613,411345.21053320816,430105.4086700569,447310.45265290322,462992.63685702696,477184.25565770851]
[6,"Tech12","Wind onshore","Capex","Other","USDk",0,0,0,0,0,17940.317959943743,35603.208322568767,35048.353127931332,34493.497933293896,33938.642738656476,33383.78754401904,32828.93234938159,32274.077154744133,31719.221960106697,97764.86570681083,158161.39000311296,146390.52544751664,134784.11997161078,123342.17357539554,112064.68625887085,100951.65802203666,90003.088864892939,79218.978787439759,68599.327789677278,118629.52030824844,170429.52039638214,163478.40639064327,156620.67701101027,149856.33225748292,143185.37213006144,136607.79662874583,130123.60575353622,123732.79950443211,117435.37788143397,117407.95288033583,120505.89253421017]
[5,"Tech12","Wind onshore","Total","Professional services","USDk",0,0,0,0,0,27263.166424420262,54104.737491761858,53261.546777604533,52418.356063447201,51575.165349289891,50731.974635132574,49888.783920975227,49045.593206817866,48202.402492660534,148569.26227155002,240351.38659192575,222463.68582457892,204825.90678490821,187438.04947291384,170300.11388859569,153412.10003195374,136774.00790298797,120385.83750169841,104247.58882808533,180276.42331836701,258994.76188633082,248431.43862769601,238010.0281606121,227730.53048507884,217592.94560109643,207597.27350866492,197743.51420778455,188031.66769845458,178461.73398067558,178420.05732974902,183127.86933982398]
[null,"Tech12","Wind onshore","Total","TOTAL","USDk",0,0,0,0,0,150063.34943591885,297806.13161251938,308281.807924992,318289.95400557446,327830.56985426717,336903.65547106985,345509.21085598238,353647.23600900482,361317.73093013751,925606.3597394838,1442174.9074990738,1411936.4184082148,1377547.0269765775,1339110.6651747127,1296731.2649731678,1250512.7583424931,1200559.0772532367,1146974.1536759483,1089861.9195811783,1535261.5640930959,1990769.8390526793,2001224.157775427,2008899.5438592811,2013855.0128856744,2016149.5804360427,2015842.262091822,2012992.0734344479,2007658.0300453508,1999899.1475059697,2041439.2494755241,2106033.8040312151]
[4,"Tech13","Wind offshore","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech13","Wind offshore","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,11102.835019988503,30664.122254193197,58551.159030321178,83528.407656091033,108107.54826498222,132288.58085699464,156071.50543212841,179456.32199038347,202443.03053175972,225031.63105625741,242785.39456602046,256772.37128840262,267049.9114769756,278112.09438316704,288948.22003319574,299558.28842706123,309942.29956476344,320100.25344630261,330032.15007167828,339737.98944088997,294526.60480583395,246079.94038104065,194473.3485852319]
[]
[2,"Tech14","Geothermal","Total","Manufacturing","USDk",12829.650748397475,12829.650748397475,12829.650748397475,12829.650748397475,12829.650748397475,363265.163582151,623649.64194671845,531638.25118462229,607982.03060272615,631420.59353571793,542968.34214150673,602619.10970332741,596405.21583929355,494833.86162835883,754032.89622333786,1012626.2367717602,1007144.5875064631,1001601.9974001122,995998.46645270591,1016574.8583330779,1113980.3329059111,1081953.1157665059,972974.93425253266,1013404.0933289697,579207.48526767525,125469.33653497646,138968.51105542149,137700.63845584047,232860.70775419474,287180.56094460195,248755.34039172501,170482.6562418867,149286.0093888634,279887.4049554388,407606.07726436906,479329.04217335983]
[5,"Tech15","Hydro large","Capex","Professional services","USDk",0,0,11449.15423206268,94320.358113444265,175859.97737929685,256076.088357842,323527.6131452386,322737.43326710793,331148.07819533057,325934.80832831649,320753.84377418854,360408.62181697012,484985.6065200934,611040.87682967389,791905.94651143183,865110.01325145096,842489.27026209573,927698.7277551716,859005.24063815153,846974.82288260432,844974.77809125697,735704.48508708784,653947.56157271075,570568.69593242661,478424.40148205881,397431.50513103104,401077.1045051993,416312.94471625675,419313.57081892691,412388.73855988996,399043.97869421274,373747.61098223954,338137.67416310805,312629.03452580975,280660.21214143169,274680.5880492744]
[]
[]
[3,"Tech16","Hydro small","Opex","Utilities","USDk",1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1586.3150392016134,2145.4789706946667,2777.7138348452518,3482.0622475645996,4257.5668247639405,5103.2701823545067,6018.2149362475284,7001.4437023542341,8051.9990965858578,9168.9237348536262,11511.173200284842,14018.280826799453,16688.262295081706,19519.133285815853,22508.909479686132,25655.606557376796,28957.240199572094,32411.826086956276,36017.379900213586,39771.917320028275,42633.792668685928,45581.669907341202,48614.320514967738,51730.515970539156,54929.027753029077,58208.627341411142,61568.086214658964,65006.175851746186,68521.667731646419,72113.333333333314]
[1,"Tech16","Hydro small","Total","Construction","USDk",0,0,0,0,1938.7723358186161,25299.19312369097,49835.78088825442,56039.674618070436,62191.598557479621,69051.489172248621,77411.985112121794,82648.063214543799,86279.596411048027,100518.51454700746,155802.05992841313,205210.08936804099,227305.58549658093,241465.4694775418,245931.29599819594,276359.80917056004,290188.19085096323,287416.4410394053,302710.70884295122,316207.58822279674,285445.74980889971,253185.27661425242,260699.98874332075,268624.62256212044,278770.75361812755,290325.59998513624,297443.04068113945,301326.98613436229,308417.17550266295,316572.97688460757,307241.61589607189,298197.05104997288]
[6,"Tech17","Hydrogen","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech18","Pumped storage","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech18","Pumped storage","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","USDk",0,0,0,0,0,0,152711.34312629519,143401.34862402684,134091.35412175852,124781.35961949016,115471.36511722177,106161.37061495344,96851.376112685102,87541.381610416764,78231.38710814857,246370.64421755954,241283.25844461742,236195.87267167555,231108.48689873342,226021.10112579173,220933.71535284948,215846.32957990747,210758.94380696575,205671.5580340235,200584.17226108155,264042.84725051449,257171.69684093547,250300.54643135649,243429.39602177744,236558.24561219846,229687.09520261898,222815.94479304043,215944.79438346138,209073.64397388278,202202.49356430338,89268.517797360808]
[6,"Tech19","Batteries","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","Batteries","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech20","unassigned1","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned1","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech22","unassigned3","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech22","unassigned3","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech23","unassigned4","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech25","unassigned6","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech25","unassigned6","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech26","unassigned7","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech27","unassigned8","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech28","unassigned9","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech28","unassigned9","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech29","unassigned10","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech30","unassigned11","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned11","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech31","unassigned12","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech32","unassigned13","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech32","unassigned13","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned14","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned15","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech35","unassigned16","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Direct Employment Analysis - Excluding Fuel Supply"]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":101367.99127977151},{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(G$2674, $G$638:$AP$638,0))","v":178825.30875841086},215669.71156568918,322288.9669947318,369213.82817454584,416770.5144487283,437198.57983819651,368435.63679570443,409906.08913832885,328040.01168583194,287372.17028383107,280795.91756377544,208941.29925205701,188995.69089293957,190772.06585108268,180133.31499238117,157075.77964668183,156874.50555638771,156623.93726529297,153711.58098866424,149310.02875412896,145760.39557377304,136562.2919333989,128449.33431897692,122914.86396774941,114306.24267460304,101701.2299321756,90551.998087938671,79411.024010915178,66830.874433166115,57153.84915850871,47485.036719545547,39271.802986937386,33961.42396830643,28659.122990812801,21917.601581074858]
[null,null,null,"Coal CCS","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2676,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,1193.0393352775875,2373.6196089110113,3541.740820900272,4697.4029712453694,4863.8816843990517,5029.7185133992316,5194.9134582459101,5359.4665189390835,5526.445562672302,8447.6882407494832,7890.5078641099881,6388.5884912221745,4866.3979770248352,6268.9514955848335,9280.3422623116985,10334.181248707084,11393.834516888619,11465.960541010865,12534.321951942835,14607.654441331775,17313.927411931367,15014.237022038549,17743.938650511795,20492.685800533665]
[null,null,null,"Gas Open","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2677,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":25146.847901576359},25146.847901576359,25146.847901576359,33417.393805693478,33417.393805693478,29755.944195439199,37158.758804851248,38818.90430801492,40725.126241870719,48840.480295691232,48190.541293749142,50615.312122667761,54143.11680836312,57962.183335683818,52550.385322525835,44109.014920500624,44797.024715490923,49286.469442431939,46174.35828682108,48840.066554499463,49567.771335750222,44295.338498180703,45066.326161787052,45837.751819176832,37820.228539931319,36166.40941460734,36001.829079110394,31351.554001574001,28944.888802417056,28781.833481639718,24133.08341882097,23971.044774523209,21566.412928324542,19162.289420365432,16758.67425064589,16598.668959305407]
[null,null,null,"Gas Combined","Total",46673.596343064142,46673.596343064142,56585.090667553304,56585.090667553304,62108.671854002459,59201.021765529847,67417.625093026945,70412.635620678877,74611.638368473301,89966.604411540728,91796.819128010335,90018.000010533142,100355.65309858567,98658.519937417208,91629.157224043447,80935.503370925115,82082.845663456348,90053.652530656065,84380.418040981342,89075.895170994729,90294.085881691106,80751.712687126361,82047.037309742722,83343.324529846985,68898.663361834231,65857.357189049842,65489.667105025037,57090.841568206153,52709.498937588083,52345.399828085683,43950.644035956568,43588.938909468779,39212.623629963869,34837.585136994327,30463.823430560216,30106.826475069844]
[null,null,null,"Gas Combined CCS","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,369.67891889124576,735.1175165021956,1096.3157928328499,1119.8849119491611,1143.3705095857088,1166.7725857424928,1190.0911404195135,1218.9100187971712,6289.3948432382003,6428.0406612572233,4536.2505636973474,2573.6160729058606,6038.2671554464741,11472.61386197476,13219.862195966023,14945.417493925144,14859.881633800125,16552.880864263614,19991.945046675432,23387.677678014566,18179.229612976331,21710.63144977294,25197.213839629567]
[null,null,null,"Oil","Total",18248.662807476569,18248.662807476569,{"$f":"INDEX($G$639:$AP$673, MATCH($D2680,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":18248.662807476569},18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079314,15874.644030805181,15959.240735334837,12600.607699698445,12610.821280876295,12621.801719858006,12633.549016642341,16116.713294815188,12271.476473877674,12091.180810166779,15553.927215519972,11732.070698082831,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418723,5905.214041421119]
[null,null,null,"Nuclear","Total",0,0,0,0,0,0,0,0,1639.5127555468384,3279.0255110936769,4918.5382666405139,6558.0510221873537,8197.5637777341908,9837.0765332810279,11476.589288827869,13116.102044374707,13116.102044374707,13116.102044374707,13818.750368180496,14521.398691986282,15224.047015792068,17528.639059858946,20415.325867861564,23957.460845010355,24660.10916881614,26309.253043735942,27255.748594850273,29148.739697079236,28455.722492646732,28709.200839328525,27069.688083781079,27323.166430462217,27576.644777145942,26180.979248907068,24785.313720668048,21496.657090201817]
[null,null,null,"Biomass","Total",92387.38350274293,92387.38350274293,92387.38350274293,92387.38350274293,92387.38350274293,95325.693582294334,98203.921707228394,98156.739772362533,113075.41525385829,98060.437146114709,98011.316454727625,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(Q$2674, $G$638:$AP$638,0))","v":127881.76135919648},127827.08300045686,127771.75838953836,181720.78753224231,190669.91921608773,220578.50225558763,220579.13567670342,220574.97067542918,280346.71866568673,265382.98065776157,295243.5800433741,310152.60371699336,325053.63009596028,336447.79302536685,392569.84505668876,422386.75388783158,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(AG$2674, $G$638:$AP$638,0))","v":452190.28545098228},467049.65681781183,482908.19911204797,512674.79774348158,541418.66978378803,556614.54741140059,650786.06366560329,621742.29442806868,574846.68268263596]
[null,null,null,"Solar utility","Total",294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,81999.170654575617,76392.287261783786,70907.663693582028,65552.513044959007,60334.04841090319,55259.482886402962,50336.029566446967,45570.901546023539,40971.311920120927,192462.60896522025,182190.62249614572,171980.69785372526,161838.06755846387,151767.96413086704,141775.62009144019,131866.26796068824,122045.140259117,112317.46950723087,102688.48822553619,241230.45613115214,241141.24584588048,240971.68970738986,240721.78771568034,240391.53987075193,239980.94617260457,239490.00662123799,238918.72121665336,238267.08995884866,237535.11284782417,104984.16397986785]
[null,null,null,"Solar rooftop","Total",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2183.8613670519376,3362.6793236039193,4474.2189176465008,5517.2779666815968,6490.6542882111262,7393.1456997370205,8223.5500187611906,8980.6650627855561,9663.2886493120332,37194.652778321724,45920.633329788907,54480.89195545343,62872.812395062654,71093.778388363964,79141.173675104641,87012.381995032119,94704.787087893958,102215.77269343707,109542.72255140916,131784.10737223184,137405.18064464189,142858.16486588953,148140.86878543213,153251.1011527275,158186.67071723324,162945.38622840788,167525.05643570703,171923.49008859048,176138.49593651376,50178.874084386989]
[null,null,null,"Solar floating","Total",0,0,{"$f":"INDEX($G$639:$AP$673, MATCH($D2685,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":0},0,0,0,2578.9896742367105,6725.5561000405596,10705.291415270147,14514.507105442719,18149.514656075538,21606.625552685833,24882.151280790906,27972.403325907973,30873.693173554286,75851.544066978007,82423.163575362138,88915.133305122654,95324.575369981671,101648.61188366119,107884.36495988355,114028.95671237072,120079.5092548447,126033.14470102781,131886.98516464175,138108.69504942282,133875.63440473125,129657.13873431867,125455.61841378192,121273.48381871771,117113.14532472238,112977.01330739223,108867.49814232482,104787.01020511487,100737.95987136129,61917.862004008246]
[null,null,null,"Wind onshore","Total",0,0,0,0,0,11418.270715256782,22659.970233885884,22794.028528843417,22913.018761278901,23016.940931192345,23105.795038583739,23179.581083453068,23238.299065800344,23281.94898562559,65698.995104338974,104505.54216919938,99212.538126301457,93846.090442110013,88409.548746923785,82906.262671041375,77339.581844761444,71712.855898382593,66029.434462203528,60292.667166522988,93002.350324245359,126687.12483055219,124473.86198114784,122205.29729230315,119883.33278106457,117509.87046447876,115086.81235959228,112616.06048345179,110099.51685310352,107539.08348559434,108867.82058750486,112086.20193038462]
[null,null,null,"Wind offshore","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,6958.6863570422684,19218.695837304385,36696.857226086213,52562.007270322407,68336.550474908756,84016.724177953176,99598.765717563772,115078.91243184845,130453.4016589152,145718.47073687217,158089.64329496893,168232.55566106187,176179.38936466441,184658.81813159306,193054.59404849008,201364.58056701376,209586.64113882271,217718.63921557562,225758.4382489307,233703.90169054622,207275.28054304456,178862.02468295797,148509.22458524012]
[null,null,null,"Geothermal","Total",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,null,null,"Hydro large","Total",4443.2443055608483,4443.2443055608483,7458.1256798591912,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388568,92987.415678918085,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401769,219874.5397390713,239933.29639502586,236268.96624983384,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.2208488129,199469.50049151818,179506.82931952999,157194.41851695217,137777.21395382262,139773.71198740508,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402481,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[null,null,null,"Hydro small","Total",259.90777104983908,259.90777104983908,259.90777104983908,259.90777104983908,609.30444853684367,4819.212572965831,9240.0296087529605,10449.310738213773,11661.149749346238,13012.342689180625,14645.579042680736,15727.202077157897,16530.960111621251,19257.475029437923,29391.851116708389,38478.198675317617,42842.353719593593,45803.290445061146,47043.78608588026,52989.412082129304,55969.368339326997,55983.331058293188,59278.351180814047,62274.412777120451,57319.00559504683,52117.832302672105,53939.097200046708,55848.270008064683,58171.624112344995,60762.483205083401,62567.08564912992,63802.194203317398,65628.148718139812,67658.973840219362,66550.973008817353,65507.087215058535]
[null,null,null,"Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Total",{"$f":"SUM(F2675:F2692)","v":290605.42696746381},{"$f":"SUM(G2675:G2692)","v":368062.74444610317},417833.52295216901,554545.62172176095,628815.11486407847,744912.83033157978,930305.17537924333,855790.08137702628,931847.14824869565,863058.78381236014,816983.32965040463,860469.4136708295,835010.43164626288,852939.11693371425,1037877.6392594043,1355835.7361757841,1384060.912171321,1435122.2450230878,1426603.5861028498,1516866.1332719636,1525258.7898831512,1534545.3469963591,1527382.4608572957,1533805.9587240061,1493203.5538473458,1673414.3512901934,1712083.9540493435,1736231.156750523,1755643.4827665624,1772153.5955009493,1778005.9978106644,1799040.0043616653,1805573.8272888097,1851479.9043634641,1798835.7678161082,1424869.863640869]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Opex Minining & Extraction",{"$f":"G691","v":62985.238556736396},{"$f":"H691","v":62985.238556736396},62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,64208.252897643899,67475.994339756377,70820.174178175221,76361.957910412515,82056.618435262804,86956.319638523681,91982.1441956903,95991.33808197797,102412.16337174251,105446.76770511919,109039.37233153493,110208.87979502779,111324.88038110596,109803.75629460205,106803.54923956316,104636.52070426788,96874.201559320631,90178.198042852018,86027.593123397004,78827.096191304081,68794.556676047257,60195.237091541348,51595.917507035447,41563.377991778536,34397.278338023723,27231.178684268725,21498.298961264816,18631.859099762769,15765.41923826072,11465.759446007956]
[null,null,null,"Gas Open","Opex Minining & Extraction",{"$f":"G739","v":22397.536273935235},{"$f":"H739","v":22397.536273935235},22397.536273935235,22397.536273935235,22397.536273935235,22397.536273935235,23964.359439286756,25531.182604638281,28603.450534989155,36627.281417380684,35270.260784141952,34171.029432381329,38226.467739281587,42397.967021392513,41298.735669632464,40141.473830266776,40976.220075055237,45611.963258010976,42645.712564631402,45456.843300757639,46329.532556672799,41201.646199984258,42116.742350688139,43031.838501392012,35157.547721677161,33646.523102100393,33646.523102099643,29160.320021819887,26917.218481680004,26917.218481680164,22431.015401399349,22431.015401399953,20187.913861260084,17944.812321120207,15701.710780980333,15701.710780979951]
[null,null,null,"Gas Combined","Opex Minining & Extraction",{"$f":"G763","v":39595.64448427836},{"$f":"H763","v":39595.64448427836},39595.64448427836,39595.64448427836,39595.64448427836,39595.64448427836,42365.564008739086,45135.483533199811,50566.814338641532,64751.801077155142,62352.782457679503,60409.498460816998,67578.934039087078,74953.548841390322,73010.264844528821,70964.391235650182,72440.103346972624,80635.435045412276,75391.527569616213,80361.205120982268,81903.995055546562,72838.62453211502,74456.38379853795,76074.143064960866,62153.521865107847,59482.246198356057,59482.246198354718,51551.280038574434,47585.796958684281,47585.796958684572,39654.830798902411,39654.83079890348,35689.347719013356,31723.864639123211,27758.381559233087,27758.381559232414]
[null,null,null,"Gas Combined CCS","Opex Minining & Extraction",{"$f":"G787","v":0},{"$f":"H787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.464539588947404,4947.4378033191924,5063.0340983003689,3448.6944856114151,1761.0164528446255,5393.0569886511839,10722.666248023497,12435.754938536118,14127.694385956464,14043.09741358067,15703.312996366145,19076.617269662846,22407.623056768305,17130.886905125401,20430.168827597423,23687.152263878186]
[null,null,null,"Oil","Opex Minining & Extraction",{"$f":"G811","v":0},{"$f":"H811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass","Opex Other",{"$f":"G861","v":88237.972349438307},{"$f":"H861","v":88237.972349438307},88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,102944.30107434967,88237.9723494434,88237.9723494434,117650.6297992559,117650.62979926098,117650.62979926098,147063.28724907376,132356.95852416242,161769.61597398028,161769.61597398028,161769.61597398028,220594.93087361092,205888.60214869934,235301.25959851235,250007.5883234237,264713.91704833024,264713.91704832995,308832.90322304924,338245.56067286711,367658.21812268469,382364.54684758617,397070.87557249266,426483.53302231041,455896.19047212822,470602.5191970297,500015.17664684739,485308.84792194091,514721.50537175365]
[null,null,null,"TOTAL",null,{"$f":"SUM(F2696:F2701)","v":213216.3916643883},{"$f":"SUM(G2696:G2701)","v":213216.3916643883},213216.3916643883,213216.3916643883,213216.3916643883,213216.3916643883,218776.14869510807,226380.63282703276,252934.74012615558,265979.01275439176,267917.63402652764,299187.47733097791,315438.17577331996,330993.4837440218,363784.45113497751,348909.59129519854,384225.31172754307,398225.89407243131,391131.73648933385,456216.73558995291,440931.1435400708,458925.48883819871,468517.95013027079,477446.79114314658,449813.59621135658,486181.82570346096,510891.55289739225,521000.81021315651,522591.17418094235,527180.36641821661,538669.970557002,564289.83262636326,570385.70279533626,585446.59961197898,564964.52832801244,593334.50942185218]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Excl. fuel supply",{"$f":"F2675-F2696","v":38382.752723035112},{"$f":"G2675-G2696","v":115840.07020167446},152684.4730089528,259303.72843799542,306228.58961780946,353785.27589199191,372990.32694055262,300959.64245594805,339085.91496015363,251678.05377541942,205315.55184856826,193839.59792525176,116959.15505636671,93004.352810961602,88359.902479340162,74686.547287261987,48036.407315146891,46665.625761359915,45299.056884187012,43907.82469406219,42506.479514565799,41123.874869505162,39688.090374078267,38271.136276124904,36887.270844352402,35479.146483298959,32906.673256128342,30356.760996397323,27815.106503879731,25267.496441387579,22756.570820484987,20253.858035276822,17773.50402567257,15329.564868543661,12893.703752552081,10451.842135066901]
[null,null,null,"Coal CCS","Excl. fuel supply",{"$f":"F2676","v":0},{"$f":"G2676","v":0},0,0,0,0,0,0,0,0,0,0,1193.0393352775875,2373.6196089110113,3541.740820900272,4697.4029712453694,4863.8816843990517,5029.7185133992316,5194.9134582459101,5359.4665189390835,5526.445562672302,8447.6882407494832,7890.5078641099881,6388.5884912221745,4866.3979770248352,6268.9514955848335,9280.3422623116985,10334.181248707084,11393.834516888619,11465.960541010865,12534.321951942835,14607.654441331775,17313.927411931367,15014.237022038549,17743.938650511795,20492.685800533665]
[null,null,null,"Gas Open","Excl. fuel supply",{"$f":"F2677-F2697","v":2749.3116276411238},{"$f":"G2677-G2697","v":2749.3116276411238},2749.3116276411238,11019.857531758244,11019.857531758244,7358.4079215039637,13194.399365564492,13287.721703376639,12121.675706881564,12213.198878310548,12920.28050960719,16444.282690286433,15916.649069081534,15564.216314291305,11251.649652893371,3967.5410902338481,3820.8046404356865,3674.5061844209631,3528.6457221896781,3383.223253741824,3238.2387790774228,3093.6922981964453,2949.5838110989134,2805.9133177848198,2662.6808182541572,2519.8863125069474,2355.3059770107502,2191.2339797541135,2027.670320737052,1864.6149999595546,1702.0680174216213,1540.0293731232559,1378.4990670644584,1217.477099245225,1056.9634696655576,896.95817832545617]
[null,null,null,"Gas Combined","Excl. fuel supply",{"$f":"F2678-F2698","v":7077.951858785782},{"$f":"G2678-G2698","v":7077.951858785782},16989.446183274944,16989.446183274944,22513.027369724099,19605.377281251487,25052.06108428786,25277.152087479066,24044.824029831769,25214.803334385586,29444.036670330832,29608.501549716144,32776.719059498588,23704.971096026886,18618.892379514626,9971.1121352749324,9642.7423164837237,9418.2174852437893,8988.8904713651282,8714.6900500124611,8390.0908261445438,7913.0881550113409,7590.6535112047713,7269.1814648861182,6745.1414967263845,6375.1109906937854,6007.4209066703188,5539.5615296317192,5123.7019789038022,4759.6028694011111,4295.8132370541571,3934.1081105652993,3523.2759109505132,3113.7204978711161,2705.4418713271298,2348.44491583743]
[null,null,null,"Gas Combined CCS","Excl. fuel supply",{"$f":"F2679-F2699","v":0},{"$f":"G2679-G2699","v":0},0,0,0,0,0,0,0,0,0,0,0,369.67891889124576,735.1175165021956,1096.3157928328499,1119.8849119491611,1143.3705095857088,1166.7725857424928,1190.0911404195135,1213.4454792082238,1341.9570399190079,1365.0065629568544,1087.5560780859323,812.5996200612351,645.21016679529021,749.94761395126261,784.10725742990508,817.72310796868078,816.78422021945516,849.56786789746911,915.32777701258601,980.05462124626138,1048.3427078509303,1280.462622175517,1510.0615757513806]
[null,null,null,"Oil","Excl. fuel supply",{"$f":"F2680-F2700","v":18248.662807476569},{"$f":"G2680-G2700","v":18248.662807476569},18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079314,15874.644030805181,15959.240735334837,12600.607699698445,12610.821280876295,12621.801719858006,12633.549016642341,16116.713294815188,12271.476473877674,12091.180810166779,15553.927215519972,11732.070698082831,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418723,5905.214041421119]
[null,null,null,"Nuclear","Excl. fuel supply",{"$f":"F2681","v":0},{"$f":"G2681","v":0},0,0,0,0,0,0,1639.5127555468384,3279.0255110936769,4918.5382666405139,6558.0510221873537,8197.5637777341908,9837.0765332810279,11476.589288827869,13116.102044374707,13116.102044374707,13116.102044374707,13818.750368180496,14521.398691986282,15224.047015792068,17528.639059858946,20415.325867861564,23957.460845010355,24660.10916881614,26309.253043735942,27255.748594850273,29148.739697079236,28455.722492646732,28709.200839328525,27069.688083781079,27323.166430462217,27576.644777145942,26180.979248907068,24785.313720668048,21496.657090201817]
[null,null,null,"Biomass","Excl. fuel supply",{"$f":"F2682-F2701","v":4149.4111533046234},{"$f":"G2682-G2701","v":4149.4111533046234},4149.4111533046234,4149.4111533046234,4149.4111533046234,7087.7212328560272,9965.9493577900867,9918.7674229242257,10131.114179508615,9822.4647966713092,9773.3441052842245,10231.131559940579,10176.45320119588,10121.128590277382,34657.500283168542,58312.960691925313,58808.886281607352,58809.519702723133,58805.354701448901,59751.787792075804,59494.378509062226,59942.320444861747,60145.015393569658,60339.713047630037,71733.875977036892,83736.941833639517,84141.193214964471,84532.067328297591,84685.109970225662,85837.323539555306,86191.264721171174,85522.479311659816,86012.02821437089,150770.88701875589,136433.44650612777,60125.177310882311]
[null,null,null,"Solar utility","Excl. fuel supply",{"$f":"F2683","v":294.64110835917347},{"$f":"G2683","v":294.64110835917347},294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,81999.170654575617,76392.287261783786,70907.663693582028,65552.513044959007,60334.04841090319,55259.482886402962,50336.029566446967,45570.901546023539,40971.311920120927,192462.60896522025,182190.62249614572,171980.69785372526,161838.06755846387,151767.96413086704,141775.62009144019,131866.26796068824,122045.140259117,112317.46950723087,102688.48822553619,241230.45613115214,241141.24584588048,240971.68970738986,240721.78771568034,240391.53987075193,239980.94617260457,239490.00662123799,238918.72121665336,238267.08995884866,237535.11284782417,104984.16397986785]
[null,null,null,"Solar rooftop","Excl. fuel supply",{"$f":"F2684","v":2.9761728117088233},{"$f":"G2684","v":2.9761728117088233},2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2183.8613670519376,3362.6793236039193,4474.2189176465008,5517.2779666815968,6490.6542882111262,7393.1456997370205,8223.5500187611906,8980.6650627855561,9663.2886493120332,37194.652778321724,45920.633329788907,54480.89195545343,62872.812395062654,71093.778388363964,79141.173675104641,87012.381995032119,94704.787087893958,102215.77269343707,109542.72255140916,131784.10737223184,137405.18064464189,142858.16486588953,148140.86878543213,153251.1011527275,158186.67071723324,162945.38622840788,167525.05643570703,171923.49008859048,176138.49593651376,50178.874084386989]
[null,null,null,"Solar floating","Excl. fuel supply",0,{"$f":"G2685","v":0},0,0,0,0,2578.9896742367105,6725.5561000405596,10705.291415270147,14514.507105442719,18149.514656075538,21606.625552685833,24882.151280790906,27972.403325907973,30873.693173554286,75851.544066978007,82423.163575362138,88915.133305122654,95324.575369981671,101648.61188366119,107884.36495988355,114028.95671237072,120079.5092548447,126033.14470102781,131886.98516464175,138108.69504942282,133875.63440473125,129657.13873431867,125455.61841378192,121273.48381871771,117113.14532472238,112977.01330739223,108867.49814232482,104787.01020511487,100737.95987136129,61917.862004008246]
[null,null,null,"Wind onshore","Excl. fuel supply",0,0,0,0,0,11418.270715256782,22659.970233885884,22794.028528843417,22913.018761278901,23016.940931192345,23105.795038583739,23179.581083453068,23238.299065800344,23281.94898562559,65698.995104338974,104505.54216919938,99212.538126301457,93846.090442110013,88409.548746923785,82906.262671041375,77339.581844761444,71712.855898382593,66029.434462203528,60292.667166522988,93002.350324245359,126687.12483055219,124473.86198114784,122205.29729230315,119883.33278106457,117509.87046447876,115086.81235959228,112616.06048345179,110099.51685310352,107539.08348559434,108867.82058750486,112086.20193038462]
[null,null,null,"Wind offshore","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,6958.6863570422684,19218.695837304385,36696.857226086213,52562.007270322407,68336.550474908756,84016.724177953176,99598.765717563772,115078.91243184845,130453.4016589152,145718.47073687217,158089.64329496893,168232.55566106187,176179.38936466441,184658.81813159306,193054.59404849008,201364.58056701376,209586.64113882271,217718.63921557562,225758.4382489307,233703.90169054622,207275.28054304456,178862.02468295797,148509.22458524012]
[null,null,null,"Geothermal","Excl. fuel supply",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,null,null,"Hydro large","Excl. fuel supply",{"$f":"F2689","v":4443.2443055608483},4443.2443055608483,7458.1256798591912,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388568,92987.415678918085,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401769,219874.5397390713,239933.29639502586,236268.96624983384,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.2208488129,199469.50049151818,179506.82931952999,157194.41851695217,137777.21395382262,139773.71198740508,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402481,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[null,null,null,"Hydro small","Excl. fuel supply",259.90777104983908,259.90777104983908,259.90777104983908,259.90777104983908,609.30444853684367,4819.212572965831,9240.0296087529605,10449.310738213773,11661.149749346238,13012.342689180625,14645.579042680736,15727.202077157897,16530.960111621251,19257.475029437923,29391.851116708389,38478.198675317617,42842.353719593593,45803.290445061146,47043.78608588026,52989.412082129304,55969.368339326997,55983.331058293188,59278.351180814047,62274.412777120451,57319.00559504683,52117.832302672105,53939.097200046708,55848.270008064683,58171.624112344995,60762.483205083401,62567.08564912992,63802.194203317398,65628.148718139812,67658.973840219362,66550.973008817353,65507.087215058535]
[null,null,null,"Hydrogen","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF2691","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Excl. fuel supply",{"$f":"SUM(F2706:F2723)","v":77389.035303075521},{"$f":"SUM(G2706:G2723)","v":154846.35278171493},204617.13128778074,341329.23005737265,415598.72319969011,531696.43866719143,711529.02668413532,629409.44854999357,678912.40812253999,597079.77105796814,549065.69562387699,561281.93633985159,519572.2558729428,521945.63318969239,674093.18812442687,1006926.1448805853,999835.60044377798,1036896.3509506566,1035471.8496135158,1060649.3976820107,1084327.6463430803,1075619.8581581605,1058864.5107270249,1056359.1675808595,1043389.9576359895,1187232.5255867329,1201192.4011519512,1215230.3465373667,1233052.30858562,1244973.2290827325,1239336.0272536622,1234750.1717353023,1235188.1244934734,1266033.3047514854,1233871.2394880955,831535.35421901697]

{"sheet":"RESULTS_S2","index":38,"n_rows":2752,"n_cols":46,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Main Results Scenario 2 - Summary figures"]
[]
[null,null,"Direct employment",52924749.361978538,"job years"]
[null,null,"Total employment",134709330.06488216,"job years"]
[null,null,"Scenario cost (investment in country + imports)",1523825.0653505111,"USDm"]
[null,null,"Direct investment in country",872066.61305282183,"USDm"]
[null,null,"Total investment in country",1971118.007664192,"USDm"]
[null,null,"Direct value added",425546.96975949232,"USDm"]
[null,null,"Total value added",984739.41354495473,"USDm"]
[null,null,"Total electricity generation",27362.991791790409,"TWh"]
[null,null,"Total investment per MWh",31.870294728314903,"USD/MWh"]
[null,null,"Direct employment per USD invested in country",60.688883818985097,"job years per USDm"]
[null,null,"Direct employment per TWh",1934.1726140435164,"job years/TWh"]
[null,null,"Direct employment per year",1890169.6200706621,"job years"]
[null,null,"Total employment per year",4811047.50231722,"job years"]
[null,null,"Direct investment in country per year",31145.236180457923,"USDm"]
[null,null,"Total investment per year",70397.071702292567,"USDm"]
[null,null,"Direct value added per year",15198.106062839011,"USDm"]
[null,null,"Total value added per year",35169.264769462672,"USDm"]
[]
[]
[]
[]
[null,"Main Results - Tables"]
[]
[null,null,"Headline Summary - Macroeconomic Impacts"]
[]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"Tech Ref","Technology","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,"Tech1","Coal",214276.48052829452,98974.485128193162,169024.06793484127,1277581.315271622,2666768.1887223287,2710490.7919277363,null,2368731.8399222451,1348313.2657195502,1732788.098150589,68206025.635754526,51949103.677280396,27787203.572746366,null,1218671.0853371271,662588.62885427428,972140.60076014744,31548987.241816822,24684313.276360318,15589366.526400607,null,1491857.7957999166,2765742.6738505219,2879514.8598625776,482275.03359132895,6654840.295921687,7137115.3295130152,null,70574757.475676775,53297416.942999944,29519991.670896955,5449833.2037923839,147942332.88578129,153392166.08957368,null,32767658.327153951,25346901.905214593,16561507.127160754,2853400.3149515488,71822667.044577748,74676067.359529302]
[null,null,null,"Tech2","Coal CCS",174109.91449560365,537949.91148992069,459356.00957934954,359645.90647060378,1162431.079729378,1125902.0457703453,null,11675282.388402002,15907270.881634874,4709191.039703819,30705693.409315649,24442372.397952698,11542437.053084917,null,3261773.1931829131,6364795.464994438,2641982.4855203507,14335431.888638608,11406425.838760961,6475616.7837245818,null,533755.82096620742,1700380.9912192987,1585258.0553496948,1171415.8355648739,2647979.0319703268,3819394.8675352009,null,42380975.797717653,40349643.279587574,16251628.092788737,32291744.309740696,66690502.860353269,98982247.170093969,null,17597205.08182152,17771221.303755399,9117599.2692449316,12268551.143697701,32217474.511124149,44486025.65482185]
[null,null,null,"Tech3","Gas Open",72424.643462454478,35764.158969901873,55983.745155101198,917685.72851530137,1431473.3976208663,1440348.7291732079,null,807169.9927300557,487340.49060967524,573929.90524906549,39630547.553808004,26377699.403327089,14766057.672093179,null,388188.89492775081,239947.91886195145,321990.07107593422,20154428.135108769,13130924.486237766,8284154.4165316289,null,990110.3719777558,1467237.5565907683,1496332.4743283091,164172.54758745755,3789507.8553093756,3953680.4028968336,null,40437717.546538062,26865039.893936764,15339987.577342244,1868440.3885887964,80774304.629228279,82642745.017817065,null,20542617.03003652,13370872.405099718,8606144.4876075629,950126.88486563647,41569507.037878163,42519633.922743797]
[null,null,null,"Tech4","Gas Combined",122017.70204050609,54313.603568431296,100079.11949358552,1670918.4588223619,2635948.5796451303,2640578.4949051011,null,1476081.8335054326,759677.48491468944,1025983.5137722951,72335105.252487138,49563099.871341392,27070481.997675236,null,858555.5338354233,372658.62605060713,575604.27066248597,36292650.11116901,24399120.45930922,15187266.498525843,null,1792936.160862868,2690262.1832135618,2740657.6143986867,276410.42510252295,6947445.5333725931,7223855.9584751166,null,73811187.085992575,50322777.356256083,28096465.51144753,3261742.8321924172,148968687.12150377,152230429.95369619,null,37151205.645004436,24771779.085359827,15762870.76918833,1806818.4305485166,75879037.069004074,77685855.499552593]
[null,null,null,"Tech5","Gas Combined CCS",102862.22668013912,317814.90387001616,271382.48916564888,703559.10593014036,1181210.6018120465,1166932.0582891612,null,6897628.702360699,9397841.059363788,2782138.384303933,32140239.907183502,23135621.863687228,11963065.418194326,null,1927019.8055542314,3760251.3090057867,1560854.257483504,15815664.885966962,11188556.772725018,6711600.5788525911,null,806421.33261027944,1499025.5056820626,1438314.54745481,692059.61971580423,3051701.7660313481,3743761.3857471524,null,39037868.609544203,32533462.923051015,14745203.802498259,19077608.146028422,67238927.189065054,86316535.335093468,null,17742684.691521194,14948808.081730805,8272454.8363360949,7248125.3720435221,33715822.237544574,40963947.609588094]
[null,null,null,"Tech6","Oil",3.9841129692216545E-11,1.9674028448501536E-11,3.079691586658169E-11,204942.36367066833,527504.60788898799,407768.28792522236,null,4.4402792787920171E-10,2.6808824679563694E-10,3.1572148230351313E-10,10673322.0627288,11222757.072307967,4180327.9541967502,null,2.1354449768071523E-10,1.3199645449013961E-10,1.771282200097083E-10,2601874.5527352802,5671795.8984774407,2345276.1091241604,null,204942.36367066836,527504.60788898799,407768.28792522242,9.031207400729977E-11,1140215.2594848787,1140215.2594848787,null,10673322.0627288,11222757.072307967,4180327.9541967507,1.0278376569783518E-9,26076407.089233518,26076407.089233518,null,2601874.5527352802,5671795.8984774407,2345276.1091241604,5.2266917218056311E-10,10618946.56033688,10618946.56033688]
[null,null,null,"Tech7","Nuclear",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142,null,509691.50832474837,377515.14804769191,483220.42640473304,780962.04587923281,589465.03689794056,1370427.0827771733,null,9291241.039621057,5928063.7337703984,4953842.4550293032,9039066.7511633746,11134080.477257384,20173147.228420757,null,4514531.3157314677,2931381.1124905157,2779238.4916789676,4563393.3217843063,5661757.5981166437,10225150.919900952]
[null,null,null,"Tech8","Biomass",2494017.0852297894,1162300.728625264,1934112.5625108718,12157758.653429246,3052842.8095766138,5462638.1058348287,null,26458444.452998709,15659204.309582822,19827988.225288384,87898893.193577141,47315150.491907582,56001458.312690996,null,12854748.024167553,7708093.7739554932,11124033.23047399,56687755.408063054,22731606.377126195,31418320.212176643,null,14651775.738659035,4215143.5382018778,7396750.6683457009,5590430.3763659252,20673239.56884069,26263669.945206616,null,114357337.64657585,62974354.801490404,75829446.537979379,61945636.987869911,191215501.99817571,253161138.98604566,null,69542503.432230607,30439700.151081689,42542353.442650631,31686875.028597035,110837681.99736589,142524557.02596295]
[null,null,null,"Tech9","Solar utility",3936908.3852546881,1994969.8883575343,3202083.7692102874,1086048.8117735775,1235828.3780501829,1259944.2727737962,null,50048302.307725571,28342815.803351771,32826879.108765263,26273848.79670351,27889192.205138352,12916600.972099796,null,27082386.186402973,13973581.994399419,18416759.678772002,8628108.9807628449,11761676.51045561,7246559.6007948518,null,5022957.1970282653,3230798.266407717,4462028.0419840831,9133962.04282251,3581821.4625975569,12715783.505420066,null,76322151.104429081,56232008.008490123,45743480.080865055,111217997.2198426,67079641.973941654,178297639.19378427,null,35710495.167165816,25735258.504855029,25663319.279566854,59472727.859574392,27636345.092013307,87109072.951587707]
[null,null,null,"Tech10","Solar rooftop",2386721.0781597146,1209435.4800508851,1941239.1852021432,244756.09125681399,278510.98403381166,283945.83379905694,null,30341406.594918903,17182618.763906468,19901048.394353803,5921174.5034295786,6285214.4382832609,2910934.3263240093,null,16418492.795017852,8471378.9145663828,11165021.944975607,1944463.4588943296,2650656.1566280387,1633112.2355850977,null,2631477.1694165287,1487946.4640846967,2225185.0190011999,5537395.7434127424,807212.90908968262,6344608.652502425,null,36262581.098348483,23467833.202189729,22811982.720677812,67425073.753179178,15117323.26803685,82542397.02121602,null,18362956.253912181,11122035.071194421,12798134.180560704,36054893.654559843,6228231.8511074651,42283125.505667306]
[null,null,null,"Tech11","Solar floating",2179596.9002540885,1104478.3772592228,1772774.7701381082,528830.39865875093,601762.65261116868,613505.41967876884,null,27708321.834835187,15691478.547185363,18173997.702984847,12793540.937418941,13580101.071174214,6289488.2507505817,null,14993664.87786567,7736216.5994291976,10196100.183311509,4201290.2758179437,5727120.1906312248,3528571.6084294086,null,2708427.2989128395,1706241.0298703914,2386280.1898168772,5056850.0476514194,1744098.4709486885,6800948.5186001081,null,40501862.772254124,29271579.618359577,24463485.95373543,61573798.085005395,32663130.25934374,94236928.344349131,null,19194955.153683614,13463336.790060423,13724671.791740917,32925981.660606377,13456982.074878577,46382963.735484958]
[null,null,null,"Tech12","Wind onshore",3532621.0200140015,2019814.5310592935,2909542.2844411852,1273559.1202087628,1694078.8920211508,1713167.233649909,null,46427077.774807476,29692805.277453698,29827824.540876061,39515856.131173842,41206282.303744584,17562917.689062532,null,23420490.22732145,14453016.183796749,16734209.62406422,15118026.579127334,17151026.261908494,9853267.9048113339,null,4806180.1402227646,3713893.4230804443,4622709.5180910937,8461977.8355144802,4680805.2458798233,13142783.081394304,null,85942933.905981317,70899087.581198275,47390742.229938596,105947707.59313723,98285056.123980969,204232763.71711817,null,38538516.806448787,31604042.445705242,26587477.528875552,54607716.035182416,42122320.745847166,96730036.781029582]
[null,null,null,"Tech13","Wind offshore",5402945.6090665469,2427434.1973873093,4365234.8716921266,551276.4320965826,703392.44215307897,697170.66319553647,null,64344355.519588694,35338405.407360733,44751183.211469993,15007581.455962546,16717094.850808933,7147201.2378182765,null,36268776.28110458,17475378.925809138,25106614.119959794,4800225.4435101887,6973112.5345949689,4009771.6001754887,null,5954222.0411631297,3130826.6395403882,5062405.5348876631,12195614.678145982,1951839.537445198,14147454.215591181,null,79351936.975551248,52055500.258169666,51898384.449288271,144433944.13841942,38871877.544589758,183305821.68300918,null,41069001.724614769,24448491.460404105,29116385.720135283,78850769.326873511,15783109.578280646,94633878.905154154]
[null,null,null,"Tech14","Geothermal",2086822.4803274113,1231774.8237131892,1676951.3418817993,199592.69388759852,356580.50970897876,329598.37408431969,null,28230426.834191125,18236510.934625432,17191642.361315232,7671765.422712638,9482201.8043343425,3378951.5703956564,null,12906983.968593746,8683828.1859419327,9644972.4874149971,2301321.8639072273,3867958.7404649262,1895682.4628988246,null,2286415.1742150099,1588355.3334221679,2006549.715966119,4995548.6459224001,885771.57768089697,5881320.223603297,null,35902192.25690376,27718712.738959774,20570593.931710888,63658580.130131796,20532918.797442637,84191498.927574426,null,15208305.832500974,12551786.926406858,11540654.950313821,31235784.641950678,8064963.0672709774,39300747.709221654]
[null,null,null,"Tech15","Hydro large",4772659.3604900837,2840017.0734436125,3862101.4389517605,994839.0466318992,868969.90290086961,954894.93129831692,null,61402812.796910599,39695901.59724205,39593198.110967942,18289839.418118626,16693899.540655958,9789319.3091051765,null,30350892.753116645,19467416.5686327,22212846.128555819,6449252.9798149103,7306411.8267684076,5492070.7063624905,null,5767498.4071219824,3708986.976344482,4816996.3702500779,11474777.872885456,2818703.8808310856,14293481.753716541,null,79692652.215029225,56389801.137898006,49382517.420073122,140691912.50512058,44773058.267879754,185464970.77300036,null,36800145.732931554,26773828.395401105,27704916.834918309,72031155.450305164,19247735.512945808,91278890.963250965]
[null,null,null,"Tech16","Hydro small",1496978.3234190263,890791.41752292716,1211375.3989688763,198830.76711880183,173674.27724302051,190847.44647960222,null,19259425.99525746,12450899.955605477,12418686.281618046,3655448.4007198401,3336480.2709648754,1956515.3522974616,null,9519771.9166711587,6106092.7283985028,6967216.1041209903,1288962.1910812324,1460275.8841448822,1097657.591259385,null,1695809.0905378282,1064465.6947659478,1402222.8454484786,3599145.1399108297,563352.49084142456,4162497.6307522547,null,22914874.3959773,15787380.226570353,14375201.633915506,44129012.23248098,8948444.0239821784,53077456.256463163,null,10808734.10775239,7566368.6125433855,8064873.6953803748,22593080.749190651,3846895.6664854996,26439976.41567615]
[null,null,null,"Tech17","Hydrogen",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech18","Pumped storage",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech19","Batteries",1062044.2288484434,601528.52413699497,849404.52843208658,8227.5216402773785,25420.692158690264,21706.75644953574,null,14059308.435839254,8500607.1110498998,8707860.8115722686,551712.62811315875,751694.21451705927,222531.67661133868,null,7239444.6057477538,4176000.5390910869,4885343.481832901,154134.29849950731,300766.86084124947,124846.23943343197,null,1070271.7504887208,626949.21629568527,871111.2848816223,2512977.2814175249,55354.970248503378,2568332.2516660281,null,14611021.063952412,9252301.3255669586,8930392.4881836064,31267776.358461425,1525938.5192415568,32793714.877702978,null,7393578.9042472607,4476767.3999323361,5010189.721266333,16300788.626671741,579747.39877418871,16880536.025445931]
[null,null,null,"Tech20","unassigned1",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"Total",30376618.794776924,16700587.921207681,25048768.455505889,22548130.567201622,18800687.327299014,21234536.998891059,null,395401652.30399334,251085160.94440755,256793061.38675368,476664960.74882847,373482559.15639502,217690613.12381375,null,200559953.23267257,120822440.00051695,144067795.26821351,224987016.52681971,172171935.54919592,122130272.96753608,null,52924749.361978553,35501275.248506688,46283305.454396948,72125975.171490476,62583354.893391699,134709330.06488216,null,872066613.05282199,624567720.10080266,474483674.51056737,903279874.63515472,1067838133.0290374,1971118007.664192,null,425546969.75949234,292994375.5497129,266198068.2357496,465450188.50140297,519289225.0435518,984739413.54495478]
[]
[]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"SectorID","Sectors","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,1,"Construction",6284496.2713138917,304542.35234322795,188664.34645700498,0,718278.78020399192,159936.00852389645,null,88693074.546187863,4298005.1849409752,2662619.2811823506,0,10137065.987033915,2257176.345442242,null,37675580.929894365,1825732.6517418521,1131043.5310419002,0,4306084.2342012506,958817.02726932382,null,6284496.2713138917,1022821.1325472199,348600.35498090147,6777702.970114124,878214.78872788837,7655917.7588420138,null,88693074.546187863,14435071.17197489,4919795.6266245926,6777702.970114124,878214.78872788837,108047941.34478734,null,37675580.929894365,6131816.8859431027,2089860.558311224,6777702.970114124,878214.78872788837,45897258.374148689]
[null,null,null,2,"Manufacturing",12901884.418672467,9440957.7532971259,8028964.3052217951,4926358.4644472999,7482269.9890548792,6806376.1260299701,null,162645631.51456779,131675623.87280005,82521528.977000594,71015499.810093254,116706870.00823,69955792.971610591,null,59373041.25610508,52052549.204479694,39895454.793941662,25570812.345942147,44702402.997159958,33820485.522645645,null,17828242.883119766,16923227.742352005,14835340.431251764,30371806.477191389,19215004.579532146,49586811.056723535,null,233661131.32466105,248382493.88103005,152477321.9486112,30371806.477191389,19215004.579532146,634520947.15430236,null,84943853.602047235,96754952.201639652,73715940.316587299,30371806.477191389,19215004.579532146,255414746.12027419]
[null,null,null,3,"Utilities",292492.9878234588,460120.93773446442,1435300.0539236208,1716287.1852592737,1468358.3497521726,1216743.7354730377,null,19613691.956367817,26026632.056871187,43644982.388061196,115089009.17875998,90759655.923882335,36999064.244674288,null,5479560.3664524462,7468860.605199527,14598651.853608865,32152904.956043784,25690039.621088382,12375682.799337285,null,2008780.1730827326,1928479.287486637,2652043.7893966585,2187913.9794815443,4401389.2704844838,6589303.2499660281,null,134702701.13512778,116786287.98075353,80644046.632735491,2187913.9794815443,4401389.2704844838,332133035.74861681,null,37632465.322496228,33158900.226287909,26974334.652946152,2187913.9794815443,4401389.2704844838,97765700.201730281]
[null,null,null,4,"Mining and extraction",0,1533565.951043684,334272.69223751413,3997310.7808550284,2760489.5847724341,283372.24896484689,null,0,34358020.822163098,10720482.413188687,216732827.61286989,91210571.185858488,9088050.8098903429,null,0,21239001.967044774,5960436.4744669599,111771497.45599155,50577185.205407605,5052827.6099253939,null,3997310.7808550284,4294055.5358161181,617644.94120236102,1867838.6432811981,7041172.6145923091,8909011.2578735072,null,216732827.61286989,125568592.00802159,19808533.223079029,1867838.6432811981,7041172.6145923091,362109952.84397048,null,111771497.45599155,71816187.172452375,11013264.084392354,1867838.6432811981,7041172.6145923091,194600948.71283627]
[null,null,null,5,"Professional services",10544322.917706212,1788140.8365020207,1371695.2105047468,0,2860922.954126406,1162824.1424485005,null,118418278.45208274,18053324.367468234,13718623.406094221,0,26327840.910233207,11629658.23281938,null,93887032.269405782,14249087.602608051,11510924.76800032,0,22059794.607372522,9758130.7564774472,null,10544322.917706212,4649063.7906284267,2534519.3529532473,13704158.964712979,4023747.0965749063,17727906.061287887,null,118418278.45208274,44381165.277701437,25348281.638913602,13704158.964712979,4023747.0965749063,188147725.36869779,null,93887032.269405782,36308882.209980577,21269055.524477765,13704158.964712979,4023747.0965749063,151464970.00386411]
[null,null,null,6,"Other",353422.19926089322,3173260.0902871573,13689871.847161209,11908174.136640023,3510367.6693891278,11605284.737450808,null,6030975.8347871825,36673554.640164003,103524824.92122662,73827624.147105396,38340555.141157135,87760870.519376919,null,4144738.4108148953,23987207.969443072,70971283.847153798,55491801.768842258,24836428.883966211,60164329.251880966,null,12261596.335900916,6683627.7596762851,25295156.584612019,17216554.136709258,27023826.54347996,44240380.680189222,null,79858599.981892586,75014109.781321138,191285695.44060355,17216554.136709258,27023826.54347996,346158405.20381725,null,59636540.179657154,48823636.853409283,131135613.09903476,17216554.136709258,27023826.54347996,239595790.13210118]
[null,null,null,null,"TOTAL",30376618.794776928,16700587.921207681,25048768.455505893,22548130.567201626,18800687.32729901,21234536.998891059,null,395401652.3039934,251085160.94440752,256793061.38675368,476664960.74882847,373482559.15639508,217690613.12381375,null,200559953.23267257,120822440.00051697,144067795.26821351,224987016.52681974,172171935.54919595,122130272.96753606,null,52924749.361978546,35501275.248506688,46283305.454396948,72125975.17149049,62583354.893391699,134709330.06488219,null,872066613.05282187,624567720.10080266,474483674.51056749,72125975.17149049,62583354.893391699,1971118007.6641922,null,425546969.75949234,292994375.5497129,266198068.23574954,72125975.17149049,62583354.893391699,984739413.54495466]
[]
[]
[null,null,"Macroeconomic Impacts by Technology and Sector"]
[]
[null,null,null,null,null,"Employment","Employment","Employment","Employment","Employment","Employment",null,"Output","Output","Output","Output","Output","Output",null,"Value Added","Value Added","Value Added","Value Added","Value Added","Value Added"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,"Tech Ref","Technology","SectorID","Sectors","jobs","jobs","jobs","jobs","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,"Tech1","Coal",1,"Construction",22637.161948401485,1439.716061259114,1273.0691877756592,0,132096.41666070727,20415.094448460804,null,319478.18974263483,20318.707885859243,17966.821126020805,0,1864276.2799703192,288118.15865812334,null,135709.87875402422,8631.1036939633941,7632.0550037288913,0,791918.55983216758,122388.57497541596]
[null,"Tech1","Coal",2,"Manufacturing",110547.29156810814,58463.340695149571,54177.84154070566,553484.31040057901,1053640.3826536855,868802.54638772993,null,1182354.7846317168,784619.33646020154,556838.73419452005,5240322.7050886517,17264263.180202328,8929534.5926994346,null,366916.32061235118,312433.754495556,269206.53098617174,1367349.8590335113,6336697.81347661,4317029.1206464134]
[null,"Tech1","Coal",3,"Utilities",0,1929.1331501138127,9685.1170249027673,144526.95170910229,134946.62917702104,155311.73066347803,null,0,81543.788699068667,294507.59151207225,9691538.6974204518,8335334.8596564876,4722760.0465397332,null,0,24818.317129956813,98508.776071947068,2707566.2988111726,2357594.8491130956,1579698.8779728978]
[null,"Tech1","Coal",4,"Mining and extraction",0,6487.8241489950997,2255.6051145539168,579570.05316194065,461839.38634872047,36171.16170449974,null,0,134260.51707376938,72339.666156432591,53274164.233245417,14798718.809085924,1160047.8050482378,null,0,85278.918428230347,40219.830422847132,27474071.083972137,8290714.1050438108,644970.15925594408]
[null,"Tech1","Coal",5,"Professional services",81092.027011784914,10896.06170522002,9255.924292568905,0,443369.23881057103,148429.14309374985,null,866898.86554789357,108489.35737987625,92570.520530101756,0,4049520.9819940063,1484472.2799922463,null,716044.88597075175,86186.16847083169,77673.412704314862,0,3366524.2886033216,1245580.4222734044]
[null,"Tech1","Coal",6,"Other",0,19758.409367455541,92376.510774334369,0,440876.13507162366,1481361.1156298176,null,0,219081.55822077498,698564.76463144168,0,5636989.5663713347,11202270.689808588,null,0,145240.36663573611,478899.9955711377,0,3540863.6602913155,7679699.3712765314]
[null,"Tech1","Coal",null,"TOTAL",214276.48052829452,98974.485128193162,169024.06793484127,1277581.315271622,2666768.1887223287,2710490.7919277363,null,2368731.8399222451,1348313.2657195502,1732788.098150589,68206025.635754526,51949103.677280396,27787203.572746366,null,1218671.0853371271,662588.62885427428,972140.60076014744,31548987.241816822,24684313.276360318,15589366.526400607]
[]
[]
[null,"Tech2","Coal CCS",1,"Construction",0,8579.1296823580324,3459.8148604522262,0,60968.326172394125,8480.1603726420944,null,0,121077.22808779895,48828.355382243346,0,860445.78033203562,119680.47455569997,null,0,51431.917643283618,20741.604282974113,0,365505.36553791247,50838.596225495727]
[null,"Tech2","Coal CCS",2,"Manufacturing",0,169847.93843724989,147238.89563085645,0,417872.45960857696,360889.09331904864,null,0,2760394.6518268855,1513318.3223197362,0,7149106.2986143455,3709210.6328636464,null,0,1049239.7250808591,731621.4746066751,0,2592958.0074800923,1793236.8311530275]
[null,"Tech2","Coal CCS",3,"Utilities",174109.91449560365,120024.91968806187,26321.202437178345,94638.370809131287,77682.636947230523,64514.43989661221,null,11675282.388402002,7984847.5693219593,800382.06203841756,6346161.8896080079,4982046.7229441246,1961772.0945289612,null,3261773.1931829131,2233273.9351233933,267716.89285338455,1772954.1815352696,1400736.9660837573,656186.03232584731]
[null,"Tech2","Coal CCS",4,"Mining and extraction",0,86326.860407130182,6130.0486804499415,265007.53566147247,216880.24434000021,15025.022435889488,null,0,3405027.1707741534,196597.21118965762,24359531.519707642,7148558.5875962749,481868.52387950313,null,0,1802087.8697017068,109305.26660924578,12562477.707103338,3974764.6778671965,267912.07848030579]
[null,"Tech2","Coal CCS",5,"Professional services",0,97839.219579782512,25154.787125594867,0,205936.61270846613,61655.503999088229,null,0,900209.48312165029,251578.52035476593,0,1882570.3049765124,616630.16229763301,null,0,759485.86014619819,211092.71209836565,0,1566843.9302267251,517397.64244382875]
[null,"Tech2","Coal CCS",6,"Other",0,55331.84369533819,251051.26084481768,0,183090.79995271011,615337.82574706466,null,0,735714.77850242634,1898486.5684189985,0,2419644.703489406,4653275.1649594726,null,0,469276.15729899681,1301504.5350697055,0,1505616.8915652768,3190045.6030960772]
[null,"Tech2","Coal CCS",null,"TOTAL",174109.91449560365,537949.91148992069,459356.00957934954,359645.90647060378,1162431.079729378,1125902.0457703453,null,11675282.388402002,15907270.881634874,4709191.039703819,30705693.409315649,24442372.397952698,11542437.053084917,null,3261773.1931829131,6364795.464994438,2641982.4855203507,14335431.888638608,11406425.838760961,6475616.7837245818]
[]
[]
[null,"Tech3","Gas Open",1,"Construction",6344.5703929487227,464.67711480912357,421.66291371427104,0,89108.56680777538,10848.535413720572,null,89540.900420916398,6557.9865440920403,5950.9272700393776,0,1257588.9009054417,153105.34347169148,null,38035.725535560945,2785.7412097088877,2527.870897671125,0,534206.22359783039,65037.014313480198]
[null,"Tech3","Gas Open",2,"Manufacturing",41552.468802649848,20947.843022359986,17944.654337851873,38313.585703204095,540542.58779888239,461679.72505895037,null,433870.64360744378,278941.52323528362,184434.78593624121,516821.31645758636,9307534.8426375296,4745134.6601164648,null,130621.3385003786,111298.95932452829,89165.939555002464,201164.34582348567,3348687.8439885643,2294059.5947586489]
[null,"Tech3","Gas Open",3,"Utilities",0,723.92808139814701,3207.8811612113714,13762.85389944274,29462.235414422696,82532.305423451224,null,0,30131.346215026493,97546.095954870034,922895.20795997535,1660728.4967266854,2509664.0990193286,null,0,9206.2093942470947,32627.839825028972,257833.1512076458,476257.50766409456,839448.44164047926]
[null,"Tech3","Gas Open",4,"Mining and extraction",0,2241.6677548831499,747.09609966557559,865609.28891265451,275081.03087950888,19221.274224193792,null,0,46763.652031846505,23960.170194625975,38190831.029390439,8611393.4687412567,616446.80246010784,null,0,29634.77381206775,13321.515474601358,19695430.638077639,4861679.509089564,342735.6964301829]
[null,"Tech3","Gas Open",5,"Professional services",24527.604266855909,3870.5224523781571,3065.7249769295995,0,249324.78475729428,78874.913821530019,null,283758.44870169548,39755.70024623871,30660.985110298701,0,2274872.7114039906,788845.24099748034,null,219531.83089181126,30864.233904033586,25726.800894661301,0,1885578.6559102135,661898.6434661746]
[null,"Tech3","Gas Open",6,"Other",0,7515.5205440733089,30596.725665728511,0,247954.19196298273,787191.97523136192,null,0,85190.282337187848,231376.94078299025,0,3265580.9829121823,5952861.5260281069,null,0,56158.001217365847,158620.10442896903,0,2024514.7459874991,4080975.0259226626]
[null,"Tech3","Gas Open",null,"TOTAL",72424.643462454478,35764.158969901873,55983.745155101198,917685.72851530137,1431473.3976208663,1440348.7291732079,null,807169.9927300557,487340.49060967524,573929.90524906549,39630547.553808004,26377699.403327089,14766057.672093179,null,388188.89492775081,239947.91886195145,321990.07107593422,20154428.135108769,13130924.486237766,8284154.4165316289]
[]
[]
[null,"Tech4","Gas Combined",1,"Construction",22433.409474573713,1053.6219656151959,753.78403160972437,0,159094.59538410747,19888.523337768758,null,316602.63177108101,14869.763224518916,10638.15147961094,0,2245301.4846563283,280686.66236021649,null,134488.38183749258,6316.4680065520251,4518.9383620458138,0,953772.75204422802,119231.77900645681]
[null,"Tech4","Gas Combined",2,"Manufacturing",42458.937012120514,32181.524896358675,32078.689997847108,86097.520341319178,993092.72756365174,846393.32741603185,null,572738.97285366198,446820.08889288187,329704.11195873818,1161390.4830320589,17045303.415181197,8699213.1038466003,null,222929.38997065782,177874.05912943493,159397.13741480187,452052.47795528831,6147469.0360905854,4205679.0201270375]
[null,"Tech4","Gas Combined",3,"Utilities",0,817.30685876432563,5734.5560066526104,54547.374153314289,73139.262089979078,151305.74035442332,null,0,40342.19424419327,174377.890692271,3657781.3424969884,4332849.730344492,4600944.8372338638,null,0,11851.972203514955,58327.028168981007,1021889.8980407669,1232803.8881356795,1538953.3504499597]
[null,"Tech4","Gas Combined",4,"Mining and extraction",0,4144.2482889588673,1335.5433728929452,1530273.5643277285,502148.2866012567,35238.190816618655,null,0,84344.778069743246,42832.303007797709,67515933.426958084,15832125.149237469,1130126.4317867963,null,0,53875.739287066179,23814.154185731506,34818707.735172957,8918680.1141156014,628334.29925637599]
[null,"Tech4","Gas Combined",5,"Professional services",57125.355553811874,6121.7831086245278,5480.4310688859014,0,458757.54404222412,144600.67690980641,null,586740.22888068948,60536.39505414007,54810.988156354673,0,4187164.2932624966,1446182.953472574,null,501137.7620272729,48635.514739011618,45990.413356436286,0,3473040.8124258611,1213452.8870289018]
[null,"Tech4","Gas Combined",6,"Other",0,9995.1184501097014,54696.115015697229,0,449716.16396391124,1443152.0360704521,null,0,112764.26542921212,413620.06847752264,0,5920355.7986594103,10913328.008975187,null,0,74104.87268502744,283556.5991744895,0,3673353.8564972649,7481615.16265711]
[null,"Tech4","Gas Combined",null,"TOTAL",122017.70204050609,54313.603568431296,100079.11949358552,1670918.4588223619,2635948.5796451303,2640578.4949051011,null,1476081.8335054326,759677.48491468944,1025983.5137722951,72335105.252487138,49563099.871341392,27070481.997675236,null,858555.5338354233,372658.62605060713,575604.27066248597,36292650.11116901,24399120.45930922,15187266.498525843]
[]
[]
[null,"Tech5","Gas Combined CCS",1,"Construction",0,5068.4556629731997,2044.0206491293009,0,69223.535650002523,8789.1935496917085,null,0,71531.097568166108,28847.256483337886,0,976951.52366965427,124041.85873447941,null,0,30385.41249384894,12253.912177522208,0,414995.3802247764,52691.251389776851]
[null,"Tech5","Gas Combined CCS",2,"Manufacturing",0,100344.29799876711,86987.123636184027,0,433337.32777509454,374040.57845260075,null,0,1630810.8657995486,894051.85661377781,0,7467527.9507220527,3844381.3249083445,null,0,619879.31448785693,432233.93787233019,0,2690656.5303670242,1858585.792821419]
[null,"Tech5","Gas Combined CCS",3,"Utilities",102862.22668013912,70909.405314369127,15550.277532617129,47918.24714018769,47808.498318043392,66865.468821860573,null,6897628.702360699,4717360.3126586583,472856.93830027163,3213252.2064563679,2959763.2891144394,2033262.801824474,null,1927019.8055542314,1319393.7313622036,158164.2021855269,897699.9066306738,836497.82756210188,680098.69970410096]
[null,"Tech5","Gas Combined CCS",4,"Mining and extraction",0,51000.961717244259,3621.56548497215,655640.8587899527,225582.76864945522,15572.562837788537,null,0,2011652.6833458852,116147.47477567913,28926987.700727135,7228199.4153175419,499428.72961984633,null,0,1064653.7360482512,64576.351920368084,14917964.979336288,4052808.9924694211,277675.30430912861]
[null,"Tech5","Gas Combined CCS",5,"Professional services",0,57802.337171773281,14861.172167590252,0,208324.68286751906,63902.347861251787,null,0,531833.88310036878,148629.82882711914,0,1902248.9760558319,639101.33851904282,null,0,448695.91104584292,124711.2576287877,0,1579426.89813032,536252.59685698233]
[null,"Tech5","Gas Combined CCS",6,"Other",0,32689.446004889149,148318.32969515602,0,196933.78855193182,637761.90676596784,null,0,434652.21689116274,1121605.0293037472,0,2600930.708807711,4822849.3645881377,null,0,277243.20356778346,768914.59569896897,0,1614171.1439713745,3306296.9337711832]
[null,"Tech5","Gas Combined CCS",null,"TOTAL",102862.22668013912,317814.90387001616,271382.48916564888,703559.10593014036,1181210.6018120465,1166932.0582891612,null,6897628.702360699,9397841.059363788,2782138.384303933,32140239.907183502,23135621.863687228,11963065.418194326,null,1927019.8055542314,3760251.3090057867,1560854.257483504,15815664.885966962,11188556.772725018,6711600.5788525911]
[]
[]
[null,"Tech6","Oil",1,"Construction",3.4901773730913555E-12,2.556210194629781E-13,2.3195870947431278E-13,0,16219.559715823025,3071.2622731915021,null,4.9256861420062804E-11,3.6075785800510135E-12,3.273632479495697E-12,0,228906.59121690891,43344.714037059661,null,2.0923627670813802E-11,1.5324490604154758E-12,1.3905934149542008E-12,0,97236.327040255666,18412.229928233552]
[null,"Tech6","Oil",2,"Manufacturing",2.2858204327320958E-11,1.1523504855894714E-11,9.8714369388229139E-12,184026.87622364785,189908.00274968392,130703.31319356256,null,2.386742378727868E-10,1.5344701571810453E-10,1.014584245768678E-10,9270792.9595328551,2664719.7734850068,1343365.9482179745,null,7.1855399474107872E-11,6.1226069761130826E-11,4.9050593722022583E-11,2210044.0445492128,1089846.0364762922,649457.13104501425]
[null,"Tech6","Oil",3,"Utilities",0,3.9823616934715128E-13,1.7646701905725766E-12,20915.487447020489,21116.753837277207,23365.214409124674,null,0,1.6575392227871727E-11,5.3660556325998203E-11,1402529.1031959439,1310232.524348388,710495.59887621016,null,0,5.0643781579683662E-12,1.7948724852470157E-11,391830.50818606757,370153.06594553194,237651.09581880356]
[null,"Tech6","Oil",4,"Mining and extraction",0,1.2331517488996513E-12,4.1098100282338084E-13,0,154712.45036362275,5441.6169663576939,null,0,2.5724900205388475E-11,1.3180599897140642E-11,0,5450202.075757944,174518.47052374872,null,0,1.6302225463604376E-11,7.3282269728480562E-12,0,2960248.6464888854,97029.799321180151]
[null,"Tech6","Oil",5,"Professional services",1.349274799180423E-11,2.1291922145502296E-12,1.6864694193467317E-12,0,78405.802775948017,22329.792721597943,null,1.5609682858635211E-10,2.1869793675082365E-11,1.6866749021744251E-11,0,731323.4294469991,223325.13428476825,null,1.2076547053579357E-10,1.6978557118599809E-11,1.4152431575881949E-11,0,621883.82883647049,187386.06224977091]
[null,"Tech6","Oil",6,"Other",0,4.1343224403468122E-12,1.6831399605541773E-11,0,67142.038446633058,222857.08836138801,null,0,4.6863566389138825E-11,1.2728152000226652E-10,0,837372.67805271898,1685278.0882569894,null,0,3.0892774928420774E-11,8.7257649471531346E-11,0,532427.99369000422,1155339.7907611583]
[null,"Tech6","Oil",null,"TOTAL",3.9841129692216545E-11,1.9674028448501536E-11,3.079691586658169E-11,204942.36367066833,527504.60788898799,407768.28792522236,null,4.4402792787920171E-10,2.6808824679563694E-10,3.1572148230351313E-10,10673322.0627288,11222757.072307967,4180327.9541967502,null,2.1354449768071523E-10,1.3199645449013961E-10,1.771282200097083E-10,2601874.5527352802,5671795.8984774407,2345276.1091241604]
[]
[]
[null,"Tech7","Nuclear",1,"Construction",36085.405114226152,2343.2890536642108,2019.4696057434089,0,10600.668000572925,1620.0892054717347,null,509273.19989583181,33070.830460760917,28500.767691364046,0,149607.19151125141,22864.313457908633,null,216332.15170717487,14048.027490515793,12106.728571698355,0,63551.048154735807,9712.4414335339407]
[null,"Tech7","Nuclear",2,"Manufacturing",201123.98117478995,103682.36856676091,85942.308043291428,68868.671817337905,89729.192655750157,68945.927761565457,null,2267585.9810926272,1398656.4486018857,883313.26357153,928986.33677989279,1454904.7049311565,708624.81876048702,null,726066.92027577164,558086.51061764592,427042.31020160532,361592.91957652819,540924.10756262019,342588.28905852477]
[null,"Tech7","Nuclear",3,"Utilities",0,3362.8339609145014,15363.500780372329,0,3120.9556780583034,12325.138096532524,null,0,144836.0095356532,467177.38158323627,0,159492.89254454215,374786.0481737362,null,0,43875.465175712212,156264.46785965152,0,46495.75811270393,125360.82586150641]
[null,"Tech7","Nuclear",4,"Mining and extraction",0,12329.018235221443,3578.0663102528501,101209.4800012796,34388.997558304443,2870.4500375823973,null,0,267586.92209624418,114752.40976320406,4465379.7028411636,1036658.6033976418,92058.399804832734,null,0,167179.16411520613,63800.715520425874,2302845.312329188,590965.4487438933,51183.167214821267]
[null,"Tech7","Nuclear",5,"Professional services",102403.97021711475,18060.139439798717,14682.672364857395,0,31778.308893959616,11778.953710485206,null,1120015.819011542,178486.77060678508,146844.613312039,0,290214.8313078389,117803.88881907784,null,907694.01184280473,142383.22017324198,123213.33171592784,0,240792.34095134062,98846.047554005243]
[null,"Tech7","Nuclear",6,"Other",0,33448.167368623624,146536.85564360104,0,34671.208636063078,117556.99484497725,null,0,370833.07349991606,1108133.2604407552,0,443715.45527672255,888983.28965113324,null,0,245621.2511569802,759679.04535994469,0,277458.77023591945,609441.12132732267]
[null,"Tech7","Nuclear",null,"TOTAL",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142]
[]
[]
[null,"Tech8","Biomass",1,"Construction",182414.13016534018,14824.509774632796,14567.505912658611,0,82086.584688810748,41143.940868754857,null,2574409.9998725974,209218.25613197591,205591.16150025791,0,1158487.6910945368,580664.29782979097,null,1093573.4587306427,88872.996919356679,87332.257712413149,0,492109.41198559088,246658.09430920071]
[null,"Tech8","Biomass",2,"Manufacturing",1442055.0678694567,683497.48017693916,619947.47383548447,180841.01772585721,1011202.0072972667,1750957.3950511587,null,14361147.605635947,9039360.3309663087,6371807.3068354521,2439408.6623636251,13524605.055218715,17996303.87187482,null,4051923.1831209119,3599479.5750619825,3080482.7966337157,949500.40204232675,5833594.5996807218,8700405.051614143]
[null,"Tech8","Biomass",3,"Utilities",0,24693.624983823931,110825.08388375543,254962.08319376255,285411.43028431927,313010.38938489358,null,0,993107.0053405551,3369998.3644808731,17096983.409853932,14881013.608463923,9518102.4306648858,null,0,305997.6848840976,1127218.5295633245,4776456.8183765626,4356021.4212813079,3183675.5587802511]
[null,"Tech8","Biomass",4,"Mining and extraction",0,70951.210098681389,25810.491023114406,0,169292.27917086406,72898.224501543154,null,0,1481374.1760873436,827770.02583404409,0,6174793.2494098265,2337923.9521192578,null,0,938170.76260082249,460228.41736878239,0,3326517.2703061439,1299852.6243183075]
[null,"Tech8","Biomass",5,"Professional services",869547.88719499239,127591.88098944092,105913.90723602931,0,345831.55722661479,299139.43832425482,null,9522886.8474901654,1277750.7099562162,1059268.1199961482,0,3268719.7367749102,2991758.8607537108,null,7709251.382315997,1008517.5200756985,888803.14572963875,0,2811638.0279732114,2510303.7054604143]
[null,"Tech8","Biomass",6,"Other",0,240742.02260174567,1057048.1006198297,11721955.552509626,1159018.9509087382,2985488.7177042239,null,0,2658393.8311004215,7993553.246641607,68362501.121359587,8307531.1509456746,22576704.899448529,null,0,1767055.2344135356,5479968.0834661145,50961798.187644161,5911725.6458992194,15477425.177694326]
[null,"Tech8","Biomass",null,"TOTAL",2494017.0852297894,1162300.728625264,1934112.5625108718,12157758.653429246,3052842.8095766138,5462638.1058348287,null,26458444.452998709,15659204.309582822,19827988.225288384,87898893.193577141,47315150.491907582,56001458.312690996,null,12854748.024167553,7708093.7739554932,11124033.23047399,56687755.408063054,22731606.377126195,31418320.212176643]
[]
[]
[null,"Tech9","Solar utility",1,"Construction",749727.82855883846,37255.245398147614,24117.714317641261,0,14216.73041542604,9489.7504928178205,null,10580906.299721371,525783.15185213834,340373.22030441836,0,200640.66809841836,133928.81649498476,null,4494621.4081143923,223345.3490087812,144585.79628187057,0,85229.357167379218,56891.093137988937]
[null,"Tech9","Solar utility",2,"Manufacturing",1571264.5818423638,1152353.9938227637,1026374.4635185191,869054.86479455256,590909.37483506324,403854.09009782516,null,21408123.230872743,16117384.022673775,10549055.496163046,11722893.356322665,8733179.902919326,4150803.9806346162,null,8113589.1540887998,6395085.1640054509,5099994.7757057613,4562946.8020920269,3454816.3248877376,2006727.3912735549]
[null,"Tech9","Solar utility",3,"Utilities",0,30329.119200415382,183480.11858464262,216993.94697902494,160188.97178722103,72195.089585551614,null,0,1509535.5588465487,5579311.8116974952,14550955.440380847,10479482.677843057,2195327.3149069198,null,0,442753.24385163561,1866203.7710886942,4065162.178670818,2937895.0996394986,734307.07085840905]
[null,"Tech9","Solar utility",4,"Mining and extraction",0,183151.17664264166,42731.40870000318,0,148399.13568019163,16813.799244359969,null,0,3581235.3027263442,1370441.9358721138,0,5070534.3862948697,539236.50744994124,null,0,2321185.9638180877,761946.31788791402,0,2774757.6471456294,299807.8653078833]
[null,"Tech9","Solar utility",5,"Professional services",1608334.9672967603,210541.34201070765,175349.25829438458,0,169592.77777226761,68995.788257478984,null,17836786.180801183,2163720.3749397523,1753706.2320086602,0,1561266.1954158777,690041.94843158755,null,14289757.986500364,1691578.292435572,1471487.3281569511,0,1315619.885238026,578995.4808171083]
[null,"Tech9","Solar utility",6,"Other",7581.0075567259137,381339.01128285838,1750030.8057950961,0,152521.38756001339,688595.75509576278,null,222486.59633027911,4445157.392313215,13233990.412719529,0,1844088.3745668046,5207262.4041817449,null,184417.63769941832,2899633.9812798933,9072541.6896508131,0,1193358.1963773405,3569830.6993999067]
[null,"Tech9","Solar utility",null,"TOTAL",3936908.3852546881,1994969.8883575343,3202083.7692102874,1086048.8117735775,1235828.3780501829,1259944.2727737962,null,50048302.307725571,28342815.803351771,32826879.108765263,26273848.79670351,27889192.205138352,12916600.972099796,null,27082386.186402973,13973581.994399419,18416759.678772002,8628108.9807628449,11761676.51045561,7246559.6007948518]
[]
[]
[null,"Tech10","Solar rooftop",1,"Construction",454516.85337822064,22585.712128025323,14621.182787626774,0,3203.9364430122705,2138.6462675019734,null,6414594.8090037107,318752.07860229723,206348.70305449329,0,45217.144145416911,30182.707514252717,null,2724830.4007461765,135401.43686978624,87654.050798067095,0,19207.612120630631,12821.193147886372]
[null,"Tech10","Solar rooftop",2,"Manufacturing",952567.32691440848,698605.93577932427,622231.79369363002,195853.50997942005,133169.58437204221,91014.093896019622,null,12978513.58450119,9771042.7592847161,6395285.4990655603,2641915.8374920241,1968142.6415728428,935440.97360990266,null,4918802.3592626778,3876972.2492719032,3091833.4486195846,1028323.0475332071,778590.54816225346,452243.71794487716]
[null,"Tech10","Solar rooftop",3,"Utilities",0,18386.800248837131,111233.44096331584,48902.58127739394,36100.795997429181,16270.159999566438,null,0,915144.571315084,3382415.794199999,3279258.665937555,2361696.0773924203,494747.31411791779,null,0,268415.82178598858,1131371.9905906282,916140.41136112239,662095.2146119792,165486.23459385923]
[null,"Tech10","Solar rooftop",4,"Mining and extraction",0,111034.02238669746,25905.59491446157,0,33443.793687005782,3789.2217528472256,null,0,2171096.9487835052,830820.1092488406,0,1142714.9162348486,121524.39042853948,null,0,1407201.5205948728,461924.22057380929,0,625329.93778727774,67565.840913700449]
[null,"Tech10","Solar rooftop",5,"Professional services",975040.96909284871,127639.10399415626,106304.16810773851,0,38220.073483750188,15549.153282996293,null,10813417.376892313,1311739.1924725366,1063171.2042149394,0,351852.88843265618,155510.47823121463,null,8663058.2301384099,1025506.6084430132,892078.11782237212,0,296493.10159894556,130484.62389893002]
[null,"Tech10","Solar rooftop",6,"Other",4595.9287742367151,231183.9055138448,1060943.0047353706,0,34372.800050572041,155184.55860012537,null,134880.82452168534,2694843.2134483303,8023007.0845699711,0,415590.77050507552,1173528.4624221821,null,111801.80487058728,1757881.2776008199,5500160.1165711451,0,268939.74234695203,804510.62508584443]
[null,"Tech10","Solar rooftop",null,"TOTAL",2386721.0781597146,1209435.4800508851,1941239.1852021432,244756.09125681399,278510.98403381166,283945.83379905694,null,30341406.594918903,17182618.763906468,19901048.394353803,5921174.5034295786,6285214.4382832609,2910934.3263240093,null,16418492.795017852,8471378.9145663828,11165021.944975607,1944463.4588943296,2650656.1566280387,1633112.2355850977]
[]
[]
[null,"Tech11","Solar floating",1,"Construction",415073.01955043053,20625.681230515784,13352.328838748024,0,6922.56105960472,4620.8498935637081,null,5857924.1160725448,291090.16919849068,188441.37158071715,0,97698.080737614,65214.038863755428,null,2488364.4551225794,123651.04359780878,80047.266168818998,0,41500.781953482714,27702.014069849356]
[null,"Tech11","Solar floating",2,"Manufacturing",869901.72920701536,637979.58884151885,568233.33953202865,423169.40603719861,287731.85595121188,196648.91407378635,null,11852213.581863459,8923093.1528908089,5840290.5046412162,5708235.4861510685,4252452.5229002964,2021153.4693810516,null,4491939.3695881218,3540521.2507695826,2823518.2830451382,2221838.4203822259,1682255.7831443432,977136.97102950769]
[null,"Tech11","Solar floating",3,"Utilities",0,16791.158880977011,101580.39217350706,105660.9926215523,78000.912014839225,35153.998229953555,null,0,835726.59125325573,3088883.3420339245,7085305.451267872,5102780.7794486145,1068972.0448501455,null,0,245122.18813393533,1033189.3853415812,1979451.8554357183,1430551.0212038753,357556.58199730259]
[null,"Tech11","Solar floating",4,"Mining and extraction",0,101398.27951885798,23657.458297697278,0,72260.080054975566,8187.1533405966802,null,0,1982685.0414244235,758719.96579667286,0,2468998.3468959015,262570.75567387789,null,0,1285081.9060459055,421837.56138411548,0,1351114.4037118687,145985.62349410469]
[null,"Tech11","Solar floating",5,"Professional services",890425.06613053917,116562.34067844256,97078.890957115625,0,82579.912897737391,33596.160517308606,null,9875008.5259233639,1197903.9796553978,970907.19244539237,0,760228.28401781153,336002.53941110743,null,7911261.6207710914,936511.20166748762,814661.88830466685,0,640615.57901584916,281930.61639844795]
[null,"Tech11","Solar floating",6,"Other",4197.0853661035044,211121.32810891067,968872.36033901153,0,74267.330632799902,335298.34362355992,null,123175.61097581596,2460979.6127629853,7326755.3264869209,0,897943.05717397714,2535575.4025706439,null,102099.43238387814,1605329.0092144771,5022845.799067189,0,581082.62160180614,1738259.8014401961]
[null,"Tech11","Solar floating",null,"TOTAL",2179596.9002540885,1104478.3772592228,1772774.7701381082,528830.39865875093,601762.65261116868,613505.41967876884,null,27708321.834835187,15691478.547185363,18173997.702984847,12793540.937418941,13580101.071174214,6289488.2507505817,null,14993664.87786567,7736216.5994291976,10196100.183311509,4201290.2758179437,5727120.1906312248,3528571.6084294086]
[]
[]
[null,"Tech12","Wind onshore",1,"Construction",949395.48975976231,40186.008447758235,21914.326628799376,0,50718.321440896281,12903.37195947343,null,13398815.324537149,567145.00082368404,309276.81733054109,0,715787.49834701791,182105.24466736626,null,5691629.8561893236,240915.28551522197,131376.47804743715,0,304056.54511994601,77355.76783563495]
[null,"Tech12","Wind onshore",2,"Manufacturing",1463067.3341132794,1167094.3484735629,932605.17728874343,725493.31060479872,699438.4844603315,549127.13941540115,null,19043064.24501935,16699291.44980807,9585296.7127629854,9786356.4838983007,10548904.712071136,5643917.3752278471,null,7058915.9211775623,6515416.0602170546,4634060.6679395624,3809181.1180942073,4131070.1327275168,2728580.6903420342]
[null,"Tech12","Wind onshore",3,"Utilities",0,32427.726787297775,166717.42585546395,361847.22547356703,259459.52530338897,98164.866955661055,null,0,1679481.7091379655,5069587.4325047825,24264376.621529732,17096345.82805806,2985023.1508694654,null,0,489022.07510787988,1695707.9123215054,6778841.879835031,4788134.742148472,998449.56671184662]
[null,"Tech12","Wind onshore",4,"Mining and extraction",0,227248.97760970998,38827.479056570635,0,216937.96934706997,22862.003154465387,null,0,4807701.3480518479,1245238.7408261746,0,7847930.5904021403,733208.86940283736,null,0,3028952.8219368276,692335.11368001974,0,4236047.8466985961,407653.75289594586]
[null,"Tech12","Wind onshore",5,"Professional services",783110.01857713284,185369.5024736179,159329.39870549843,0,263416.88710869523,93814.723600701138,null,8434765.4022915736,1809474.7513235752,1593488.1172005129,0,2440477.2233968251,938261.54175405647,null,6923524.9140935503,1459934.1848622612,1337052.654105898,0,2047595.5334248187,787269.80835709337]
[null,"Tech12","Wind onshore",6,"Other",337048.17756382708,367487.96726734668,1590148.4769061094,186218.5841303971,204107.7043607689,936295.12856420677,null,5550432.8029594021,4129711.0183085576,12024936.720251067,5465123.0257458109,2556836.4514694097,7080401.5071409615,null,3746419.5358610116,2718775.7561575021,8243676.7979697976,4530003.5811980972,1644121.4617891451,4853958.318668779]
[null,"Tech12","Wind onshore",null,"TOTAL",3532621.0200140015,2019814.5310592935,2909542.2844411852,1273559.1202087628,1694078.8920211508,1713167.233649909,null,46427077.774807476,29692805.277453698,29827824.540876061,39515856.131173842,41206282.303744584,17562917.689062532,null,23420490.22732145,14453016.183796749,16734209.62406422,15118026.579127334,17151026.261908494,9853267.9048113339]
[]
[]
[null,"Tech13","Wind offshore",1,"Construction",610826.65827716526,45144.552867831313,32878.430157635121,0,8626.9634766512881,5251.0065624352919,null,8620594.5549950842,637124.92139386199,464013.17321859114,0,121752.30626430199,74107.437792659533,null,3661908.3224067092,270641.77965695242,197106.32368517344,0,51718.681436319122,31479.805885074729]
[null,"Tech13","Wind offshore",2,"Manufacturing",2402125.2989748106,1360167.7975433348,1399203.119745461,409936.10730144812,316763.22697886394,223466.41031025961,null,30438168.825631887,18835302.557980604,14380980.709515695,5529728.2869902467,4737528.1193543924,2296783.1407359801,null,11539348.451416133,7507118.0041352026,6952558.5977561697,2152357.377707555,1864575.3170114723,1110391.5438631533]
[null,"Tech13","Wind offshore",3,"Utilities",0,46238.814567747344,250128.93779022488,141340.32479513454,102435.4909444347,39948.035459546496,null,0,2412503.7891696943,7605986.6748808473,9477853.1689722985,6731030.2064355165,1214750.3926467011,null,0,701678.13197288697,2544098.8950919379,2647868.0658026338,1885849.3998255602,406317.45279692922]
[null,"Tech13","Wind offshore",4,"Mining and extraction",0,232227.38809227169,58253.515153910426,0,89329.12442004116,9303.6555848780572,null,0,5139438.2204895057,1868252.4753478253,0,3154180.3675674293,298378.17563984811,null,0,3190087.3006494036,1038721.9313822095,0,1712353.5139316199,165894.04214503776]
[null,"Tech13","Wind offshore",5,"Professional services",2389993.6518145711,277021.60701054003,239044.5572948815,0,101903.87643440237,38177.751585209495,null,25285592.138961721,2805184.795299252,2390736.8296476565,0,938013.18066944904,381824.03239286767,null,21067519.507281736,2229175.5400198922,2006002.4225125057,0,790632.69533987879,320378.18820337037]
[null,"Tech13","Wind offshore",6,"Other",0,466634.03730558435,2385726.3115500142,0,84333.75989868553,381023.80369320745,null,0,5508851.1230278108,18041213.348859377,0,1034590.6705178448,2881358.0586102195,null,0,3576678.1693747994,12368125.949531799,0,667982.9270501181,1975310.5672819233]
[null,"Tech13","Wind offshore",null,"TOTAL",5402945.6090665469,2427434.1973873093,4365234.8716921266,551276.4320965826,703392.44215307897,697170.66319553647,null,64344355.519588694,35338405.407360733,44751183.211469993,15007581.455962546,16717094.850808933,7147201.2378182765,null,36268776.28110458,17475378.925809138,25106614.119959794,4800225.4435101887,6973112.5345949689,4009771.6001754887]
[]
[]
[null,"Tech14","Geothermal",1,"Construction",90559.92522693018,12237.274532956366,12630.598167663074,0,5012.7825084175292,2482.4957742080819,null,1278071.9173487662,172704.61394780176,178255.58906939672,0,70745.382526888003,35035.454435300504,null,542907.12327514344,73362.51103087097,75720.487834624364,0,30051.65170387776,14882.572351298933]
[null,"Tech14","Geothermal",2,"Manufacturing",1530563.2454893149,766538.46356128436,537518.74027176888,106637.25764278503,137213.02737916165,105647.25308882247,null,20646141.490986351,10670589.74596587,5524606.4890547879,1438456.0167586198,2123208.5128338672,1085840.280973692,null,8036176.9427020866,4314233.3077000193,2670899.2328514811,559895.75969986501,823643.00058221968,524955.03149366635]
[null,"Tech14","Geothermal",3,"Utilities",15520.84664771602,31808.031309702394,96089.688229809035,92955.436244813478,65380.873408873544,18886.060803215893,null,1040780.8656051161,1758497.5137669083,2921920.5691519342,6233309.4059540182,4327805.2642175164,574292.31531267834,null,290767.3677153021,505979.27926077868,977342.61303347535,1741426.104207362,1211286.0390147942,192092.95352462152]
[null,"Tech14","Geothermal",4,"Mining and extraction",0,90632.171074643469,22378.706593813644,0,51096.530373173737,4398.4492115042631,null,0,1997824.8294847447,717709.03229637118,0,1919364.4536762834,141062.96599224029,null,0,1241772.2742485891,399036.062863264,0,1027002.8671552859,78429.012360699911]
[null,"Tech14","Geothermal",5,"Professional services",450178.46296345,123238.24583061007,91831.50572830491,0,58082.862211891465,18049.131314567152,null,5265432.5602508932,1219176.4193401239,918426.94663753081,0,534520.36540043773,180513.30457046334,null,4037132.534901212,977806.06777404784,770627.13762901945,0,450768.04608579644,151463.81725229643]
[null,"Tech14","Geothermal",6,"Other",0,207320.63740399247,916502.1028904398,0,39794.433827460874,180134.98389200179,null,0,2417717.812119985,6930723.7351052118,0,506557.82567934971,1362207.2491112819,null,0,1570674.7459276265,4751346.9532031333,0,325207.1359229525,933859.07591624139]
[null,"Tech14","Geothermal",null,"TOTAL",2086822.4803274113,1231774.8237131892,1676951.3418817993,199592.69388759852,356580.50970897876,329598.37408431969,null,28230426.834191125,18236510.934625432,17191642.361315232,7671765.422712638,9482201.8043343425,3378951.5703956564,null,12906983.968593746,8683828.1859419327,9644972.4874149971,2301321.8639072273,3867958.7404649262,1895682.4628988246]
[]
[]
[null,"Tech15","Hydro large",1,"Construction",1876502.9210402947,62035.16295870678,29088.888949760996,0,8145.7910022418564,7192.1551140733154,null,26483079.355407152,875502.04427620396,410531.39101434126,0,114961.52076615942,101502.86071327196,null,11249642.710354572,371901.05644876213,174388.00859663865,0,48834.050478130965,43116.999416083956]
[null,"Tech15","Hydro large",2,"Manufacturing",1426899.7283216077,1629475.5721170825,1237932.1023933818,903922.11999178305,483133.48094446131,306075.61933633429,null,16795334.391784374,22454798.824372355,12723440.530527148,12193226.27874575,6946669.6030290909,3145838.8815839882,null,5796468.9396005431,8798845.3039061688,6151212.3297003517,4746016.2917698054,2781182.8869441254,1520871.8796792678]
[null,"Tech15","Hydro large",3,"Utilities",0,40242.877303101268,221299.27918142843,90916.926640116144,73701.48565749159,54715.693860095038,null,0,1893103.886440685,6729326.8163411235,6096613.139372875,4718650.788779513,1663809.2420788517,null,0,562710.70472879184,2250868.1187551776,1703236.6880451047,1326930.6610626988,556521.51855536527]
[null,"Tech15","Hydro large",4,"Mining and extraction",0,234466.61908119958,51539.262219057891,0,87525.174487662342,12742.95381252098,null,0,4792502.0608283598,1652919.2094924052,0,2638048.6961649787,408680.14471891004,null,0,3058104.0246698493,918999.683585622,0,1491040.3304989121,227220.37564058579]
[null,"Tech15","Hydro large",5,"Professional services",1469256.7111281815,276771.05586295924,211492.47539669639,0,100657.10787995164,52290.986126675329,null,18124399.049719073,2884068.561787386,2115182.4406547975,0,927030.02409819257,522973.57365648844,null,13304781.103161531,2209139.8052232396,1774792.2094105079,0,780465.97979409713,438812.93944827502]
[null,"Tech15","Hydro large",6,"Other",0,597025.7861205634,2110749.430811435,0,115806.86292906092,521877.52304861799,null,0,6795926.2195370616,15961797.722938128,0,1348538.9078180215,3946514.6063536676,null,0,4466715.6736558871,10942585.778507521,0,877957.9179904433,2705526.9936229126]
[null,"Tech15","Hydro large",null,"TOTAL",4772659.3604900837,2840017.0734436125,3862101.4389517605,994839.0466318992,868969.90290086961,954894.93129831692,null,61402812.796910599,39695901.59724205,39593198.110967942,18289839.418118626,16693899.540655958,9789319.3091051765,null,30350892.753116645,19467416.5686327,22212846.128555819,6449252.9798149103,7306411.8267684076,5492070.7063624905]
[]
[]
[null,"Tech16","Hydro small",1,"Construction",588578.39716877532,19457.767090550165,9123.9355087065524,0,1628.0360921181891,1437.4402808273908,null,8306604.9214875242,274607.40090529528,128766.07086587325,0,22976.467842176688,20286.589804350799,null,3528529.9057840956,116649.39353712012,54698.030807414791,0,9760.0830515830839,8617.4603809383825]
[null,"Tech16","Hydro small",2,"Manufacturing",447557.17968746962,511096.52412939211,388286.14891072863,180659.90588336941,96560.143032371474,61172.960988053666,null,5267975.2775177173,7043106.27636512,3990797.0032779365,2436965.6004798934,1388376.9950197779,628734.42711676657,null,1818103.4302985866,2759819.9863382429,1929371.2005802407,948549.47968290129,555853.46069894894,303964.87105107802]
[null,"Tech16","Hydro small",3,"Utilities",0,12622.462749691831,69412.082216744675,18170.861235432421,14730.144520047774,10935.601513101459,null,0,593785.4072390818,2110700.8932291805,1218482.8002399467,943080.14876894769,332532.65345976694,null,0,176498.18763691251,706000.68602119212,340412.7113983311,265203.34334060038,111227.64112155596]
[null,"Tech16","Hydro small",4,"Mining and extraction",0,73542.111392978157,16165.65367845911,0,17492.978029468184,2546.835380538193,null,0,1503202.1265528516,518449.786602612,0,527246.33972807624,81679.731968492168,null,0,959195.93038401147,288250.74275054754,0,298002.67060473107,45412.774806733592]
[null,"Tech16","Hydro small",5,"Professional services",460842.74656278139,86811.196836411487,66336.108932479037,0,20117.555742799537,10450.993977533833,null,5684845.7962522181,904608.47803030093,663441.91457477841,0,185278.30351818315,104522.67347670328,null,4173138.5805884763,692912.3057049131,556676.11396168661,0,155985.6843154309,87702.140027119458]
[null,"Tech16","Hydro small",6,"Other",0,187261.35532390347,662051.46972175851,0,23145.419826215333,104303.61433954768,null,0,2131590.2665128266,5006530.6130676651,0,269522.01608771359,788759.27647138177,null,0,1401016.9247973028,3432219.3299999083,0,175470.64213358809,540732.70387195959]
[null,"Tech16","Hydro small",null,"TOTAL",1496978.3234190263,890791.41752292716,1211375.3989688763,198830.76711880183,173674.27724302051,190847.44647960222,null,19259425.99525746,12450899.955605477,12418686.281618046,3655448.4007198401,3336480.2709648754,1956515.3522974616,null,9519771.9166711587,6106092.7283985028,6967216.1041209903,1288962.1910812324,1460275.8841448822,1097657.591259385]
[]
[]
[null,"Tech17","Hydrogen",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech18","Pumped storage",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech19","Batteries",5,"Professional services",382443.47989538847,62004.497357557288,46514.227855191537,0,4623.3685123131636,1188.6833442654317,null,4717731.2113584131,660385.51515463274,465198.95242312807,0,42539.180061186635,11888.281758360547,null,3463197.9189207754,501755.16792276537,390335.8219685799,0,35889.31950222345,9975.1347413245639]
[null,"Tech20","unassigned1",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech21","unassigned2",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech22","unassigned3",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech24","unassigned5",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech24","unassigned5",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech25","unassigned6",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech30","unassigned11",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech30","unassigned11",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech34","unassigned15",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech35","unassigned16",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech7","Nuclear","Capex","TOTAL",339613.35650613089,339613.35650613089,8500,3896.8750000000009,39.954512530133044,87.150179696841903]
[null,"Tech22","unassigned3","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech33","unassigned14","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech3","Gas Open","Opex","TOTAL",917685.72851530113,329755.05210591841,39630.547553807999,13986.901847213252]
[null,"Tech8","Biomass","Opex","TOTAL",12157758.653429244,10647688.139626939,87898.89319357714,76789.895662469062]
[null,"Tech23","unassigned4","Opex","TOTAL",0,0,0,0]
[null,"Tech28","unassigned9","Opex","TOTAL",0,0,0,0]
[null,"Tech Ref","Technology","Cost Category","Sectors","Total employment all capacity","Total employment new capacity","New capacity added","Generation all capacity","Generation new capacity","Total investment all capacity","Total investment new capacity","Employment per MW new capacity","Employment per TWh new capacity","Employment per USD new capacity"]
[null,"Tech8","Biomass","Total","TOTAL",14651775.738659032,13141705.224856727,30957.852939666667,2354.7083719579405,2062.9924702182107,114357.33764657585,103248.34011546777,424.50312205011164,6370.2148284945888,127.2824842526253]
[null,"Tech18","Pumped storage","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,5,"All Technologies","Total","Professional services","jobs",0,24824.953449316039,44336.979809912256,96922.504074860364,126657.82244262256,185981.74999978938,360469.63048777025,313667.02705532196,319205.94539750676,272806.20245437947,242666.82133171716,226999.09476398985,227039.75122012227,245529.93333408123,358122.15610786801,492087.61586588755,554790.99423343269,577815.42923405126,589241.44093821652,604047.91544929298,620342.76227906614,617353.11200878327,595148.73101372365,551306.8500447229,475011.8318141193,315816.79143142788,303800.15366425388,290081.93191306113,288794.80980179232,321872.38235217298,306248.86195637356,299807.66540971631,291470.33658171847,275439.80348289834,217878.46919000082,63595.124431836448]
[null,"Tech4","Gas Combined","Capex","TOTAL","jobs",0,0,9911.4943244891583,9911.4943244891583,15435.075510938314,12527.425422465707,17995.212859556788,17911.522235519657,16319.671687236139,16974.749757055783,21006.72804304344,20923.037419006308,23688.518631553248,14216.649783153553,8888.346719457666,2.1859194064991166E-12,2.2671515911327787E-12,-2.0996972448093892E-11,-1.4455460665523273E-11,-7.2141916353226927E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","Hydro large","Capex","TOTAL","jobs",0,0,3014.881374298343,33663.007137552777,63818.254963888598,93483.615110671308,119647.1964609682,118875.36289255336,120529.81704450471,118600.16889994805,116682.48178485362,126574.74931816242,179960.62421063424,233441.78724853747,301063.4496296274,340044.05874958448,332374.18191959854,353108.60555173107,333325.69856460742,328473.36048999545,326271.90280664811,295832.8030252913,242888.20424358567,189989.99351666513,135254.41637376929,83923.453030071032,85105.768469422779,89339.019572705176,90349.300085118564,88744.833063030776,85448.72244637119,79004.322671188784,55099.459792314839,34020.314330662353,11406.061521979416,-4198.1978705251067]
[null,"Tech23","unassigned4","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating","Opex","TOTAL","jobs",0,0,0,0,0,0,0,94.092905572341081,369.88245638783656,894.053817504839,1602.7431760509799,2374.3176592333139,3095.3321350350284,3761.0564739670294,4460.0098164907085,5342.1193588886181,6507.0456125342698,8372.0369756332402,10382.017207516863,12543.245671105906,14826.6646308498,17245.341059897983,19819.43125366914,22522.575422200236,25693.200822133236,29039.016872524342,30286.636211209483,31146.942309267564,31938.139742355939,32741.941926842996,33905.693163555799,34645.837916494369,35331.773536623339,36006.174121376374,36668.822499774142,37308.346809627517]
[null,"Tech18","Pumped storage","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined","Total","TOTAL","jobs",48773.92083945874,48773.92083945874,58685.415163947895,58685.415163947895,64208.99635039705,61301.346261924446,69661.260069692682,80465.710799502733,88399.414686533695,104044.00862869722,121710.00476257995,132701.1209129598,149969.18871270446,149065.49035392457,152507.31911480176,159126.26905730361,156960.66944629961,151473.22658022898,124528.10731744116,92904.761979612857,73352.656488237553,40356.076823637319,33650.15620486292,26691.06448399862,19478.801661043766,16017.823647999729,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech1","Coal","Total","Construction","jobs",0,6929.9845163819373,10822.398238990028,22086.151246387959,27043.511379029496,32775.60826291312,33870.734814372991,22606.981806975058,17649.621674333521,4987.5402740679619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Coal","Total","TOTAL","jobs",102423.88765726198,168021.01046225894,204865.41326953733,311484.66869858,358409.52987839398,417036.53100308846,430957.87637887825,332652.55160417967,290178.33741213637,179196.66197831626,136375.45146563346,119943.94606568496,110882.6376075054,102173.22309272169,91976.693220768648,81847.016883751348,71138.394437143856,62544.383842416464,53711.156548641549,44319.119894765965,34347.347731917376,26997.743757407861,22084.340696407533,16983.876112013695,12212.991390992122,7334.5603531990346,6380.9876245845962,5430.5303200447688,4483.1884395795523,3538.9619831889463,2597.8509508729508,2074.8191783935458,1553.5181970665485,1033.9480068919584,516.10860786977548,0]
[6,"Tech2","Coal CCS","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech3","Gas Open","Capex","Construction","jobs",0,0,0,724.51942002292742,724.51942002292742,403.76775757897286,915.74112886687487,911.66266666910747,797.3393596635259,793.26089746575713,843.18562066877314,1139.9580649110101,1081.8764173124607,1039.2215864069894,649.72844652020262,7.9993128106774929E-13,7.9993128106774929E-13,7.9399329700892179E-13,7.9399329700892179E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech3","Gas Open","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech3","Gas Open","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech3","Gas Open","Total","Professional services","jobs",0,0,0,2800.9344238223739,2800.9344238223739,1560.9340207840448,3540.1823336523166,3524.4153233413672,3082.4505157907097,3066.6835054797543,3259.6885125984122,4406.987166226887,4182.4481384863348,4017.5479564847587,2511.798471789039,3.0924706776860271E-12,3.0924706776860271E-12,3.0695149038325781E-12,3.0695149038325781E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech4","Gas Combined","Opex","Mining and extraction","jobs",41646.376194190241,41646.376194190241,41646.376194190241,41646.376194190241,41646.376194190241,41646.376194190241,44559.754977281569,54980.942467868263,64086.783646025549,78571.212807331016,91747.228329096179,102366.96454936192,116365.33279912746,124536.22290313474,132911.68787410762,147924.03362536282,146164.37216236885,141128.8103784399,114946.37788653925,84134.687796227736,65202.70215074077,34116.152812883876,28939.29933471571,23504.55739852455,17811.927004309757,15815.210869430332,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined","Total","TOTAL","jobs",48773.92083945874,48773.92083945874,58685.415163947895,58685.415163947895,64208.99635039705,61301.346261924446,69661.260069692682,80465.710799502733,88399.414686533695,104044.00862869724,121710.00476257996,132701.1209129598,149969.18871270446,149065.49035392454,152507.31911480174,159126.26905730361,156960.66944629961,151473.22658022901,124528.10731744116,92904.761979612857,73352.656488237553,40356.076823637319,33650.15620486292,26691.06448399862,19478.801661043766,16017.823647999729,0,0,0,0,0,0,0,0,0,0]
[3,"Tech5","Gas Combined CCS","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,3338.528547274942,3338.528547274942,3338.528547274942,3396.5841596717041,3396.5841596717041,8239.2615460788802,5932.8265263846479,5932.8265263846479,6915.7435664993745,8720.2597049326123,10548.137454268084,9984.3896831269012,7912.7345868831653,6084.8568375476925,1931.6671531475047,1936.1892060057614,1936.1892060057614,2986.7709046545751,2159.2386696293443,3050.286162226877,891.04749259753203,891.04749259753294,0,0]
[6,"Tech5","Gas Combined CCS","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech6","Oil","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,9.2249416928216275E-12,9.2249416928216275E-12,0,0,-1.2461705806157904E-12,2.4785676969195118E-12,-2.4602030778367522E-12,-2.4877500064608911E-12,-2.4418384587539926E-12,-2.4693853873781318E-12,3.669644420287024E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech6","Oil","Opex","Manufacturing","jobs",16504.839710015436,16504.839710015436,16504.839710015436,16504.839710015436,16504.839710015436,16504.839710015436,16793.85979270433,13925.537111585076,14046.274185968163,14167.575451610417,14289.440908515073,14411.870556682206,11090.867798141924,11138.508989874548,11186.714372869679,11235.48394712612,14762.699702233791,10961.383872157945,10824.878713235565,14331.285137304088,10552.958152509162,8426.5701480875068,6308.0803306257621,4197.4887001239304,2094.7952565820101,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech6","Oil","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech7","Nuclear","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech8","Biomass","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech8","Biomass","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech8","Biomass","Total","Manufacturing","jobs",606.63004351012376,606.63004351012376,606.63004351012376,606.63004351012376,606.63004351012376,15388.79326968643,30030.625381140329,29947.761311287508,29861.759922422585,29772.621214545557,29680.34518765644,29584.931841755242,29486.38117684194,29384.693192916518,55159.543514948746,81311.709892494458,81449.191280138635,81578.341615189958,81699.160897648384,81811.649127513971,81915.806304786558,82011.632429466263,82099.127501553172,82178.291521047227,65705.134791218094,50100.137828116829,50128.206180120222,50151.245017577879,50169.254340489846,50765.845750916866,50773.796044737399,50193.105221951424,50410.956783077709,87665.393123234782,73907.389802584148,23940.434090362971]
[1,"Tech9","Solar utility","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech9","Solar utility","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech10","Solar rooftop","Capex","Manufacturing","jobs",0,0,0,0,0,0,2769.311462578627,4514.9823733095018,7262.6768336659725,8733.9436715602915,8739.3978416045284,7658.0240258396907,6810.4994077698711,7067.222667622169,8865.8114240041632,20727.370679688611,31421.918244502082,36367.43948579186,41316.192460030121,45769.566201912246,50315.486849952234,55117.428773487576,59450.931203377113,69509.208872837975,74860.948729259864,43702.401421225273,38098.595975431148,37854.747588484781,39067.325120414775,47136.466326012021,39994.390266378767,39765.78653565151,40336.867682938988,40875.830763073624,41140.599031846636,4600.2488300447349]
[null,"Tech10","Solar rooftop","Opex","TOTAL","jobs",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.8852341980177201,70.403444373753388,178.13962097119202,348.79136584139417,548.63823647087452,740.50049794689505,897.81215339986466,1027.0322169041976,1155.327161613825,1319.0418170095354,1804.1379265521643,2543.9481596759401,3398.4836552067341,4367.4394534680014,5438.3518916244411,6613.1444355193971,7897.7666496803367,9280.3004909224401,10902.324089860685,12646.023476744467,13598.182149182578,14402.264292758202,15193.769544375125,16009.605049178746,17024.377580013243,17848.213604681252,18659.308087871064,19478.340028161245,20304.436507762752,21130.391113417358]
[4,"Tech10","Solar rooftop","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating","Capex","TOTAL","jobs",0,0,0,0,0,0,5663.3753155341992,16524.152028236636,31266.18453278772,42211.009607873348,46085.565051388025,43477.796018366462,40613.890945465697,42658.889392658384,52841.464540377492,65505.907535260318,103418.50209070252,111459.11363799497,119802.73502487785,126572.95422180972,134000.54098968874,142447.47518976944,149481.31490625915,173961.58910833401,183318.93032035109,76730.383601161215,57271.666773624427,53902.749262353864,54624.321975015067,72535.533734884724,51830.464341183739,49259.145905612815,48762.608555452898,48252.997905571268,47200.119022823652,10103.046062440002]
[null,"Tech11","Solar floating","Opex","TOTAL","jobs",0,0,0,0,0,0,0,94.092905572341081,369.88245638783656,894.053817504839,1602.7431760509799,2374.3176592333139,3095.3321350350284,3761.0564739670294,4460.0098164907085,5342.1193588886181,6507.0456125342698,8372.0369756332402,10382.017207516863,12543.245671105906,14826.6646308498,17245.341059897983,19819.43125366914,22522.575422200236,25693.200822133236,29039.016872524342,30286.636211209483,31146.942309267564,31938.139742355939,32741.941926842996,33905.693163555799,34645.837916494369,35331.773536623339,36006.174121376374,36668.822499774142,37308.346809627517]
[]
[5,"Tech12","Wind onshore","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech13","Wind offshore","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Wind offshore","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1210.0728065370722,2919.5301523995631,5116.3521932629083,7778.2826829292053,10915.547669822183,14500.732493593636,18484.416026628282,22877.871714705288,27081.087049501512,31488.043059821328,32600.399539273563,34413.959636352891,36355.086594128035,38261.6977533514,39383.554751465148,41371.440400983491,43463.586992761077,45565.49415445378,47674.387739169055,49814.888685443337]
[5,"Tech13","Wind offshore","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,17678.771819594251,42788.33243910133,75211.153453019346,97001.397901865828,118613.32005798619,139823.4012184852,160234.47224027809,179858.2081192137,190327.80687684432,198047.96361918357,151740.62794263382,118082.5547562016,83043.843173702538,95337.540176312788,86039.553420483397,87451.475675483554,90909.122038022309,106006.1818853087,108696.72402178129,110358.00124698202,77777.282556439488,44509.902152967523,10456.015022679894]
[6,"Tech14","Geothermal","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech14","Geothermal","Opex","Utilities","jobs",652.39351002015906,652.39351002015906,652.39351002015906,652.39351002015906,652.39351002015906,652.39351002015906,643.26000087987688,872.33322350448555,1094.5445238148793,1309.8939018110582,1518.3813574930221,1720.0068908607709,1914.7705019143048,2102.6721906536236,2283.7119570787277,2457.8898011896167,2655.633191879841,2849.5200697929558,3039.5504349289613,3225.7242872878578,3408.0416268696445,3586.5024536743222,3761.1067677018896,3931.8545689523489,4098.7458574256971,4261.780633121939,4285.8445754042095,4308.6587120599206,4330.2230430890731,4350.5375684916662,4369.6022882677007,4387.4172024171758,4403.9823109400932,4419.2976138364493,4433.3631111062487,4446.1788027494831]
[2,"Tech15","Hydro large","Capex","Manufacturing","jobs",0,0,901.37030300575088,10064.354505729909,19079.981157628845,27949.144267074033,35771.367539431216,35540.609585449034,36035.247899568632,35458.33381346854,34884.995760854385,37842.523794934226,53803.497463177991,69792.959782833583,90010.059808661666,101664.23756614697,99371.145950271952,105570.19373744883,99655.624422273628,98204.902852302315,97546.724856972418,88446.233929852868,72617.190222456411,56802.015324411448,40437.516152045522,25090.907035972268,25444.388282333042,26710.019116830841,27012.066440933868,26532.372965034308,25546.922508971053,23620.216328235088,16473.290522089159,10171.17996681269,3410.1126557795501,-1255.1508390654342]
[6,"Tech15","Hydro large","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech15","Hydro large","Total","Construction","jobs",0,0,1185.3839291978886,13235.541540540942,25091.910570197095,36755.666720485991,47042.601764529449,46739.134067321189,47389.628438355699,46630.933944083481,45876.942259089956,49766.360614742283,70756.492658804229,91784.08987055083,118371.4151747992,133697.71888779211,130682.09485339423,138834.40650460505,131056.20991774573,129148.3791083101,128282.81518234751,116314.84191226527,95498.209765910899,74699.816365239094,53179.011582112187,32996.824801371331,33461.684789892868,35126.104447949241,35523.324150722903,34892.483601199296,33596.526623536738,31062.732759555747,21663.875302720946,13376.026737772778,4484.6082963192766,-1650.6375108942525]
[]
[3,"Tech16","Hydro small","Total","Utilities","jobs",34.794400580779403,34.794400580779403,34.794400580779403,34.794400580779403,34.794400580779403,34.794400580779403,34.653229981764312,46.526020014859817,59.929690563164513,74.844167341031849,91.249376062815244,109.12524244286818,128.45169219554413,149.20865103519645,171.37604467617868,194.93379883284422,247.74329455495874,304.32178704125499,364.62397317801117,428.60454985150568,496.21821394801697,567.41966235382347,642.16359195520329,720.40469963843486,802.09768228979681,887.19723679556728,936.07096779195865,986.01362874256085,1037.0086949972961,1089.039641906086,1142.0899448188525,1196.1430790855168,1251.1825200560011,1307.1917430802273,1364.154223508117,1422.0534366895909]
[3,"Tech17","Hydrogen","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech17","Hydrogen","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech18","Pumped storage","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech18","Pumped storage","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech18","Pumped storage","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries","Capex","TOTAL","jobs",0,0,0,0,0,0,30043.389474230662,28211.804569609176,26380.219664987697,24548.634760366211,22717.049855744721,20885.464951123235,19053.880046501748,17222.29514188027,15390.710237258816,48469.28242340072,47468.424798464781,46467.5671735289,45466.709548592968,44465.851923657116,43464.994298721147,42464.136673785251,41463.279048849399,40462.421423913438,39461.563798977528,51945.991276309273,50594.207946630362,49242.424616951444,47890.641287272534,46538.857957593624,45187.074627914633,43835.29129823581,42483.507968556893,41131.72463887807,39779.941309199086,17562.08015114762]
[4,"Tech19","Batteries","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech19","Batteries","Total","TOTAL","jobs",0,0,0,0,0,0,30043.389474230662,28233.982923813594,26422.112111818264,24607.777038244654,22790.977703092776,20971.714106362633,19149.986248054222,17325.794128167552,15499.137746702629,48580.174194422805,47615.155662735859,46648.155493845043,45679.173687750241,44708.210244451591,43735.26516394889,42760.338446242327,41783.430091331888,40804.540099217396,39823.668469899036,52326.100305644388,51000.404457684926,49672.032160976894,48340.983415520313,47007.258221315169,45670.856578361381,44331.778486659212,42990.023946208385,41645.592957009088,40298.485519061083,18082.623803992028]
[1,"Tech20","unassigned1","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech20","unassigned1","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech21","unassigned2","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech21","unassigned2","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech22","unassigned3","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech22","unassigned3","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech22","unassigned3","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech23","unassigned4","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech23","unassigned4","Total","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech24","unassigned5","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech25","unassigned6","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech26","unassigned7","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned7","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech26","unassigned7","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned8","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned8","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech28","unassigned9","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech28","unassigned9","Total","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech29","unassigned10","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned11","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech30","unassigned11","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech30","unassigned11","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech31","unassigned12","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech31","unassigned12","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech32","unassigned13","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech33","unassigned14","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech33","unassigned14","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech33","unassigned14","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech34","unassigned15","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned15","Total","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech35","unassigned16","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech35","unassigned16","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Coal","Total","TOTAL","USDk",7266846.2587960009,8655993.469295999,9436245.6692959983,11694116.669296,12687842.266145997,14000389.873081997,14419944.499277901,12546534.388236312,11799819.417117517,9674669.9443055037,8916978.8098419029,8379573.3512324272,7591409.8279044628,6834759.9644932048,5942172.1881871056,5055142.7826853348,4262933.3522750661,3662548.3464022167,3039569.4900095826,2364860.850607127,1636498.7126805382,1188054.0760471332,961004.80464678467,716149.66615636321,500617.48513242591,274534.88371909998,238842.358801272,203266.44517912803,167807.14285266801,132464.45182189203,97238.37208679998,77661.129563135997,58148.67109262399,38700.996675263996,19318.106311055999,0]
[null,"Tech12","Wind onshore","Total","TOTAL","USDk",273.97260273947688,273.97260273947688,273.97260273947688,273.97260273947688,273.97260273947688,1331234.2109944266,2644879.0283852634,1420391.49947587,210183.82831681566,1841401.0787965816,5531998.0118728103,8835698.9712715037,10192265.015028413,9235433.3986854367,14656684.013933958,16626619.300306,12374883.555987798,11866547.542500919,11409523.252550744,10961234.030854374,10302588.035529999,9631845.0086282752,7845210.903330531,6044643.1827842724,5064335.0468177069,5320260.7345453473,6242756.1966982149,6212008.0169147011,5275443.422827702,5267151.4034725307,6024476.7961733788,6009940.1427606409,5875678.3199682627,5769930.6452293759,5403021.5857783584,5057643.7950857086]
[null,"Tech17","Hydrogen","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,"All Technologies","Capex","Construction","USDk",0,97802.847957914142,195183.41138870185,534437.69293443137,788000.75337264373,1258033.55814173,2552455.3997240197,2274803.0680966089,2278943.6797418674,2195668.1697780238,2284744.0411071144,2415171.5766966934,2673781.334253713,2867580.852844493,4099042.9738728115,5183019.5173664596,5200108.5102747828,5316258.923669898,5213706.7435753699,5205905.3953272048,5191132.0057771942,4978756.9171625609,4517661.4127547191,4062883.8572104597,3405314.5289280666,2315945.3951980155,2269278.5823678761,2220817.2915818854,2146647.4896612819,2346726.6006600638,2247258.5304312832,2180875.6656929804,2031306.3764996727,1852962.9210971647,1465985.8724225555,525589.38023366255]
[null,6,"All Technologies","Capex","Other","USDk",0,0,0,0,0,57561.208532491997,130557.08956817897,73619.481639581412,21008.931592496778,91609.444008180319,246574.18807286714,378210.54531963874,421044.13632207073,363187.60840686772,584585.92698740342,665980.70815161522,458780.47589888214,419550.78819791321,384310.3960604624,350857.47026040067,309850.3148217834,270212.20287905424,183891.47866517893,102476.4714231839,58430.454086565318,56139.469704391951,94184.738737854452,90688.980771232134,48625.515045490982,51136.951046839655,82278.435000988859,80061.31206121351,73004.515344441461,67485.293475787723,50844.725430618637,25964.357013759891]
[null,3,"All Technologies","Total","Utilities","USDk",1038399.0774371608,1038399.0774371608,1038399.0774371608,1038399.0774371608,1038399.0774371608,1130649.479620256,1187057.8926666081,1435174.6700741427,1630711.2509038178,1864324.6187247925,2026913.1343830749,1920358.6166510957,2396889.0250244951,2646599.5200502514,2895493.0392128993,3161818.4657470835,3501388.0838955175,4208379.9047522973,4439309.050670132,4766325.3321017707,5237631.9767605625,5567027.7522327174,5888153.8903538957,6129760.8348692581,6188962.3401768859,6255731.8060207451,6130921.2167007392,6198562.8239428177,6253546.2226715321,6403224.9805729203,6384536.346220782,6532909.1103155185,6469302.5585553413,6523467.9759894749,6526841.3939546151,6553609.8636727612]
[null,"Tech2","Coal CCS","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,97108.803725400139,193203.48785220028,288284.05238040042,382350.49731000053,378294.01891560049,474642.85675398016,569885.38229318988,664021.59553322964,757051.49647409946,748569.76888301957,740088.04081598995,731606.31275451009,723124.58469858009,714642.85664820031,706161.12907932035,630672.7569606005,556014.11906154081,482185.21538214036,409186.04592240031,404023.25523215951,343539.86663927953,284347.17571896,226445.18247120001,169833.8868960008]
[null,"Tech6","Oil","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,3.0358024526642878E-10,3.0358024526642878E-10,0,0,-4.1009773622908968E-11,8.1566281326827876E-11,-8.096192676817447E-11,-8.1868458606154579E-11,-8.0357572209521064E-11,-8.1264104047501173E-11,1.2076299127377665E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Coal","Opex","TOTAL","USDk",6645271.3124221005,6645271.3124221005,6645271.3124221005,6645271.3124221005,6645271.3124221005,6739296.7336128,6902303.9165511616,7175890.9142815545,7375583.0972648188,7671058.2434942033,7866025.8879620302,7612662.2887675902,6836826.1687871283,6092316.3684047554,5212012.2580197416,4337130.2974691605,3600456.7814390999,3055027.3051874819,2486828.5229081614,1866774.6652612528,1192941.979101961,810603.34385054361,649070.25930907764,469542.97758146143,319075.22003685188,157857.55813848248,137334.35631073138,116878.20597799862,96489.107140284119,76167.059797587906,55912.063949909985,44655.149498803192,33435.485878258798,22253.073088276797,11107.911128857198,0]
[null,"Tech9","Solar utility","Opex","TOTAL","USDk",7128,7128,7128,7128,7128,7128,6910.2,114246.10193673508,216239.47844387221,335109.57194109791,432691.16080159473,491716.4938087858,511407.28518344479,509009.51436733559,503778.83393178612,510567.1845454821,567397.52900411841,668187.2136965848,760503.5922185306,845261.77891974163,920957.72886419343,989005.227510556,1050851.4764227332,1105281.7821788401,1168038.326309287,1223737.6630059513,1262817.1559235854,1284804.8186865193,1303202.2112045968,1321399.2069899486,1353241.7569296593,1367324.0632592198,1378626.4496112438,1388867.1964450472,1398053.0928817173,1405771.0036180401]
[null,"Tech14","Geothermal","Opex","TOTAL","USDk",53843.112079999999,53843.112079999999,53843.112079999999,53843.112079999999,53843.112079999999,53843.112079999999,53089.308510880001,71995.099281120012,90334.564288497771,108107.70353301334,125314.51701466666,141955.00473345775,158029.16668938665,173537.00288245332,188478.51331265777,202853.69798,219173.78606255003,235175.58978680003,250859.10915275005,266224.3441604001,281271.29480975005,295999.96110080008,310410.34303355007,324502.44060800009,338276.25382415013,351731.78268200019,353717.81951635028,355600.70783160022,357380.44762775028,359057.03890480031,360630.4816627503,362100.77590160031,363467.92162135034,364731.91882200039,365892.76750355039,366950.46766600001]
[null,"Tech25","unassigned6","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech4","Gas Combined","Total","TOTAL","USDk",2071998.0121458715,2071998.0121458715,2191900.0957829971,2191900.0957829971,2258720.3825845248,2223545.7365945512,2417529.7404990532,2895220.42733332,3293543.9935836592,3962157.0134866671,4610815.1806448763,5096783.5095759379,5769659.2097510993,6030294.6566467788,6349985.2099832604,6926232.6248272071,6834363.9973701313,6594843.0084505072,5401438.4718412263,4000468.3337164335,3136438.30509762,1694533.9930592203,1421138.6789213915,1136504.1288055158,840630.34271156404,711356.42751946719,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil","Total","TOTAL","USDk",968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,988171.26574389671,797915.11374763027,809255.74100107932,820617.56897122983,832000.59765829949,843404.82706229342,622530.89726185112,628856.89786796505,635204.09919100546,641572.50123089156,883148.47197188903,630400.32806496357,624834.71648208471,864974.53234863619,613744.44331615639,490053.06538655388,366832.93209013698,244084.04342690564,121806.39939686,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[5,"Tech1","Coal","Total","Professional services","USDk",0,265386.43533184571,414447.92316602555,845797.69776153145,1035641.7199448321,1255154.5854345905,1297092.8799635554,865743.10536804958,675899.08318474877,190999.7823631448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech2","Coal CCS","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech2","Coal CCS","Total","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech3","Gas Open","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech3","Gas Open","Total","Utilities","USDk",48723.11827956979,48723.11827956979,48723.11827956979,48723.11827956979,48723.11827956979,48723.11827956979,48576.108870967641,51055.032855435988,53518.014486260363,55965.053763440781,58396.150686977227,60811.305256869702,63210.51747311822,65593.787335722765,67961.114844683339,70312.5,67712.046370967728,65119.354838709667,62534.425403225789,59957.258064516114,57387.852822580615,45838.306451612887,34324.747983870948,22847.17741935483,11405.594758064512,0,0,0,0,0,0,0,0,0,0,0]
[]
[6,"Tech4","Gas Combined","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech5","Gas Combined CCS","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech5","Gas Combined CCS","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,192696.42857142855,191074.94607213564,220606.68677726891,455750.82888520008,340739.91041001643,778020.51342262491,811143.71749635704,684079.61318989284,1287138.6196680001,1345859.4902963573,1513460.012589643,2098211.9349910715,2022490.2276503572,1896563.5786232145,2165308.8298167852,2046821.9281007142,1992419.8166871425,2217675.7567917854,2138096.4095699997,2244905.9203135711,2283922.530803571]
[1,"Tech5","Gas Combined CCS","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Oil","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech6","Oil","Total","Manufacturing","USDk",851303.66417308059,851303.66417308059,851303.66417308059,851303.66417308059,851303.66417308059,851303.66417308059,871588.60445357207,683923.77563532267,697842.13586368226,711768.10660563689,725701.6878614045,739642.87963099021,521292.32199303323,530128.10455852619,538971.49763783906,547822.50123089168,792352.43030522252,542549.49473163032,539920.34148208483,782987.86568196956,534676.73498282314,426898.06538655388,319541.05709013698,212605.71009357233,106092.02439686001,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil","Total","TOTAL","USDk",968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,988171.26574389671,797915.11374763027,809255.74100107932,820617.56897122972,832000.59765829938,843404.82706229342,622530.89726185112,628856.89786796505,635204.09919100534,641572.50123089168,883148.47197188914,630400.32806496369,624834.71648208483,864974.53234863619,613744.44331615639,490053.06538655388,366832.93209013698,244084.04342690564,121806.39939686,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Nuclear","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8750,20679.468242247367,36189.069423930501,36189.069423930501,41358.936484489765,46528.80354505081,56868.537666174489,62038.404726735534,72378.138847857437,72378.138847854047,82717.872968972355,93057.607090104793,98227.47415066266,103397.34121121973,98227.47415066266]
[4,"Tech7","Nuclear","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42058.823529411755,99400.469198029343,173950.82109653988,173950.82109653988,198800.93839603479,223651.05569553829,273351.29029455298,298201.40759405645,347901.64219306258,347901.64219304628,397601.87679203512,447302.11139109189,472152.22869058012,497002.34599006444,472152.22869058012]
[5,"Tech8","Biomass","Capex","Professional services","USDk",0,0,0,0,0,97616.84619435796,194339.03697552934,192549.72614915617,190760.415322783,188971.10449640977,187181.7936700366,185392.48284366354,183603.17201729037,181813.86119091706,350925.94526789448,519348.8650973789,516181.22577601962,513013.58645466063,509845.94713330152,506678.30781194271,503510.66849058331,500343.02916922391,497175.3898478651,494007.75052650669,381588.70645763684,269876.99932356493,268124.03387180279,266371.06842004065,264618.10296827852,266719.12851390487,264966.16306214273,259359.2066129921,259058.79110901064,503369.77043009544,410843.54704711097,79237.784557109131]
[]
[5,"Tech8","Biomass","Total","Professional services","USDk",0,0,0,0,0,97616.84619435796,194339.03697552934,192549.72614915617,190760.415322783,188971.10449640977,187181.7936700366,185392.48284366354,183603.17201729037,181813.86119091706,350925.94526789448,519348.8650973789,516181.22577601962,513013.58645466063,509845.94713330152,506678.30781194271,503510.66849058331,500343.02916922391,497175.3898478651,494007.75052650669,381588.70645763684,269876.99932356493,268124.03387180279,266371.06842004065,264618.10296827852,266719.12851390487,264966.16306214273,259359.2066129921,259058.79110901064,503369.77043009544,410843.54704711097,79237.784557109131]
[1,"Tech9","Solar utility","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech9","Solar utility","Total","Other","USDk",0,0,0,0,0,0,15471.168929725041,15233.812166858885,18213.610583756301,15806.602963962399,10822.139872445739,5536.4014858627361,2547.4375122068591,2243.8637029430943,4107.299467580825,9047.7328165354429,15506.388111711534,14379.474196678251,13382.129147542906,12165.961756729193,11149.706119239214,10337.921097883545,9351.6272869638997,10593.628840424975,9668.7000516401058,7398.8674934028322,5058.4227774687588,4592.5369726594181,4595.4630476896446,6507.0319651543896,4114.7193490426243,3762.8525626583214,3643.7967537605905,3525.5961112200853,3351.9037325390195,1074.7805505764513]
[3,"Tech10","Solar rooftop","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech10","Solar rooftop","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech11","Solar floating","Capex","Professional services","USDk",0,0,0,0,0,0,25658.817701513755,74865.284559483523,141656.39472068372,191243.65597922693,208797.94229446707,196983.0321926382,184007.65724645741,193272.84618996055,239406.61357963685,296784.87583352381,468553.88249306846,504983.14497453673,542785.24146446097,573458.7904515597,607110.64720144332,645380.81873361347,677248.74218414561,788160.49675410753,830555.41126232222,347639.14014123712,259478.34556814266,244214.93188690132,247484.13120021124,328633.70927940216,234826.11725686048,223176.35235254868,220926.71134521521,218617.8396855538,213847.60536255344,45773.448288883577]
[null,"Tech11","Solar floating","Opex","TOTAL","USDk",0,0,0,0,0,0,0,2276.3090821056012,8948.2494951740555,21629.078327406711,38773.79304779449,57439.83373285507,74882.719459613872,90988.018256286567,107897.19787909553,129237.31858807513,157419.38178430757,202537.5206285459,251163.25100491074,303448.00031994318,358688.79966289655,417201.76712444681,479474.52669754112,544869.37855847529,621573.60349362018,702516.0657997129,732698.65198285645,753511.30063568009,772652.06254246435,792097.76040496142,820251.39742283733,838157.08556094638,854751.33857440937,871066.53435577895,887097.41907354025,902568.88300476433]
[4,"Tech11","Solar floating","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech12","Wind onshore","Opex","Utilities","USDk",76.63192868067226,76.63192868067226,76.63192868067226,76.63192868067226,76.63192868067226,76.63192868067226,75.48244975046218,29856.595589898105,58789.791316181276,48221.992877147371,47452.492990809922,84029.387588051104,165288.57558529053,270863.95999079174,372745.74494187604,444770.93430305971,661026.72630685125,772740.13882015285,873956.62472550105,963611.91690960061,1044904.1305500231,1115887.8570386257,1174596.1796624865,1223710.205863046,1236719.2530254452,1240947.6691923861,1225536.2498320853,1235076.8939911535,1246553.0851417908,1254290.2109284876,1235130.2941559518,1241978.7131756844,1249636.2853754214,1255296.4941310911,1259027.1266596923,1261587.6864510523]
[]
[null,"Tech12","Wind onshore","Total","TOTAL","USDk",124.79926090963016,124.79926090963016,124.79926090963016,124.79926090963016,124.79926090963016,481600.53281542385,956812.01619693707,523836.44403655874,95742.370466284512,682293.60703122558,2017111.4913653117,3224489.2206917177,3742468.5708777551,3431726.3830664679,5427021.385162157,6163791.9244900811,4698219.6625618301,4551778.7162746005,4420380.9111627722,4288267.3377812868,4077253.490883118,3858407.797659257,3231772.6684874874,2596880.7274100101,2246614.6724684229,2340613.4582129968,2669160.3881086544,2661235.545575886,2326279.8826556015,2325873.9732820578,2593413.9057255657,2590451.072749563,2544448.8359673661,2508092.030197287,2376613.0671559544,2252530.8085105997]
[1,"Tech13","Wind offshore","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,63766.497442905711,154335.50016410451,271283.08873947669,349879.47434289422,427832.65983381681,504336.42377661215,577958.19577525067,648740.08698997227,686503.43668526958,714349.67850527994,547321.29937694629,425918.2143845284,299535.23171308759,343878.01787948509,310340.6175023489,315433.35458735732,327904.92219314142,382359.30612723279,392063.96491327212,398056.1136334287,280538.99557402526,160545.12105164604,37714.353803000995]
[2,"Tech13","Wind offshore","Total","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,225150.99187233436,544938.05268470012,957864.37952895672,1247515.6918425222,1539905.1629373052,1832065.5642066612,2118715.4334455607,2400106.0347022675,2569405.5545043028,2707686.3397442442,2162001.178490323,1775504.583809095,1373468.3113612121,1541194.5655077097,1440969.8889772189,1478422.6661671363,1541582.8889987925,1745107.1428562335,1799313.0258254744,1841456.3489992984,1447602.8413975281,1045074.3165029535,632846.14826030051]
[1,"Tech14","Geothermal","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech14","Geothermal","Total","Professional services","USDk",0,0,0,0,0,156475.84597415506,289065.0678675003,263240.81423918868,280366.13633346086,284012.49302315962,259136.65273887981,272045.43585340877,268170.17675840494,239989.25966916553,242806.49113038284,246472.37258423815,244294.41347450999,242116.45436478185,239938.49525505345,244452.803464684,268576.54976949462,259706.32334040775,231226.65881614064,240866.23105665063,162382.68643649301,78613.536531993537,81560.060272581002,80741.328294889187,104515.6522944727,117875.22081341819,107582.61960908817,87128.446861560107,81231.324095461256,114048.42034712365,104536.74894151733,81039.568119471747]
[]
[null,"Tech15","Hydro large","Opex","TOTAL","USDk",119661.77299180001,119661.77299180001,119661.77299180001,119661.77299180001,119661.77299180001,119661.77299180001,119185.66514169998,143187.80576663581,166698.63801237193,189721.72513948887,212260.63040856726,234318.91708018765,255900.14841493056,277007.88767337648,297645.69811610616,317817.14300370001,382551.75370996486,446058.53950475343,508345.67126272718,569421.3198585473,629293.65616687515,687970.85106237186,745461.07541969884,801772.50011351774,856913.29601848929,910891.63400927489,924613.15172084235,937941.97240793286,950881.07645828405,963433.44425963354,975602.05619971908,987389.89266627794,998799.93404704798,1009835.1607297666,1020498.5531021715,1030793.091552]
[2,"Tech16","Hydro small","Capex","Manufacturing","USDk",0,0,0,0,1229.55224551582,22330.470524770186,44978.332171672133,50508.15271005511,55991.63187255041,61910.714635713637,68768.08541156695,73630.595469843625,77462.134763654874,88007.401051502879,143102.13781620865,196132.97786987881,214960.12793423075,228717.37496992323,236289.52853250047,260289.77995997563,273725.16692398104,276595.68942451745,290886.3122202137,303999.83911253244,246707.6763803162,185869.8799755057,189982.66633308292,194359.6744600056,200149.78952508472,206837.55242875492,210715.40501775293,212546.85662377224,216415.93279008998,220965.06372235075,185044.5016412249,147910.78065098196]
[5,"Tech16","Hydro small","Capex","Professional services","USDk",0,0,0,0,1326.8503639384394,24097.546932849458,48537.601089322168,54505.012739072437,60422.415882322704,66809.893232006274,74209.908109604818,79457.203020421788,83591.94339032378,94971.687897226744,154426.23469989191,211653.56251925952,231970.56084601959,246816.45967030403,254987.82021797105,280887.28277216293,295385.85178202693,298483.52724756382,313905.00943876739,328056.24863421131,266230.38702540233,200578.31522826545,205016.55857681305,209739.93234750832,215988.23640239023,223205.22183349417,227389.94040708605,229366.32021432463,233541.56786086169,238450.68502533124,199687.6222567212,159615.39971393513]
[5,"Tech16","Hydro small","Total","Professional services","USDk",0,0,0,0,1326.8503639384394,24097.546932849458,48537.601089322168,54505.012739072437,60422.415882322704,66809.893232006274,74209.908109604818,79457.203020421788,83591.94339032378,94971.687897226744,154426.23469989191,211653.56251925952,231970.56084601959,246816.45967030403,254987.82021797105,280887.28277216293,295385.85178202693,298483.52724756382,313905.00943876739,328056.24863421131,266230.38702540233,200578.31522826545,205016.55857681305,209739.93234750832,215988.23640239023,223205.22183349417,227389.94040708605,229366.32021432463,233541.56786086169,238450.68502533124,199687.6222567212,159615.39971393513]
[]
[5,"Tech17","Hydrogen","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech18","Pumped storage","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech18","Pumped storage","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech18","Pumped storage","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","Batteries","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech19","Batteries","Opex","Utilities","USDk",0,0,0,0,0,0,0,1487.213114754054,2809.1803278687685,3965.9016393441434,4957.3770491801788,5783.6065573768747,6444.5901639342301,6940.327868852246,7270.8196721309232,7436.06557377027,9839.3263842672932,12109.704618753154,14247.200277227854,16251.813359691394,18123.543866143773,19862.391796584994,21468.357151015047,22941.439929433946,24281.640131841679,25488.957758238255,27238.305098733803,28808.177910004302,30198.576192049743,31409.499944870131,32440.949168465464,33292.923862835742,33965.42402798096,34458.449663901134,34772.000770596249,34906.077348066297]
[1,"Tech20","unassigned1","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned1","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech20","unassigned1","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech21","unassigned2","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech21","unassigned2","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech22","unassigned3","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech23","unassigned4","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech23","unassigned4","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech24","unassigned5","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech24","unassigned5","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech25","unassigned6","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech25","unassigned6","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech26","unassigned7","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech26","unassigned7","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech26","unassigned7","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech27","unassigned8","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech27","unassigned8","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech28","unassigned9","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech28","unassigned9","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech29","unassigned10","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech29","unassigned10","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech30","unassigned11","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[5,"Tech32","unassigned13","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[3,"Tech33","unassigned14","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech34","unassigned15","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech34","unassigned15","Total","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech35","unassigned16","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech35","unassigned16","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech35","unassigned16","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Coal CCS","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2676,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,1448.1538819305524,2881.1845085318837,4299.0918798039947,5701.8759957468837,5940.7576777963704,8737.9375450386979,11563.95209313916,14085.975986536012,16791.288275658386,18122.034211925413,20521.058219119455,22626.929664517447,24959.862503422686,27164.331010152746,29381.702870435569,30781.323502206644,32008.104373037087,33246.360147280247,34950.092514712342,36541.730416183287,37034.672738529029,37727.114782288241,38256.292131146052,38983.994037069213]
[null,null,null,"Wind offshore","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,39965.563299235466,96729.559384226639,170026.29734739941,220496.54516569671,271063.05275026755,321208.50209692179,370012.77546260908,417512.49200667586,444765.80356094369,466202.0803009345,365910.732424271,294024.73363324511,219221.33159584386,248125.46743379667,228919.50863908906,234052.50145902019,243775.65021364682,279026.71636249655,287096.98336529848,292944.70080661617,221392.91819568144,148295.81835040639,73452.307308806805]
[null,null,null,"Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Total",{"$f":"SUM(F2675:F2692)","v":239508.10201987435},{"$f":"SUM(G2675:G2692)","v":305105.22482487123},354876.00333093712,500413.93042735138,583367.0172974373,795302.63021379756,1258284.6633057557,1157792.7172092726,1196040.7954895266,1147676.5673097682,1157529.515563684,1186213.6484892494,1247875.5669354398,1310317.064296365,1698357.6600477339,2101480.9526270768,2237964.0368581577,2331316.2304815436,2355021.2077913578,2382741.3100645253,2440985.8355277036,2414508.3702160763,2360336.8634770964,2285521.2248952291,2096619.8029060229,1767781.0597703259,1767069.101351412,1767426.2139888678,1785643.4040783006,1908251.444934031,1901755.1910753157,1912049.8958516465,1917941.2056105563,1922893.2736980647,1802354.0299583033,1450806.1381964437]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Opex Minining & Extraction",{"$f":"G691","v":63247.267432063425},{"$f":"H691","v":63247.267432063425},63247.267432063425,63247.267432063425,63247.267432063425,63247.267432063425,64475.369712297659,65819.683219093014,67295.736768160743,68780.129881560104,70207.655580578386,71631.797241388296,63359.241279434456,55425.759027496963,46015.644059678263,36663.161886432936,29456.025147740933,24323.936294349536,18941.579267136931,12992.893568764868,{"$f":"AA691","v":6456.9504006662655},3266.7082952552992,2472.7441030128825,{"$f":"AD691","v":1480.0653166743846},800.02504360924422,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Open","Opex Minining & Extraction",{"$f":"G739","v":23557.546130047009},{"$f":"H739","v":23557.546130047009},23557.546130047009,23557.546130047009,23557.546130047009,23557.546130047009,25205.517966947151,31100.331092935594,36251.109941186172,44444.322396066025,51897.422085145314,57904.545603679457,65822.814512637749,70444.73214722774,75182.368898485147,83674.20083858908,82678.83677871371,79830.438193865004,65020.173349961617,47591.338551401554,{"$f":"AA739","v":36882.336570115993},19298.025833550473,16369.704674182622,{"$f":"AD739","v":13295.507215327021},10075.433456983297,8945.9778655363516,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined","Opex Minining & Extraction",{"$f":"G763","v":41646.376194190241},{"$f":"H763","v":41646.376194190241},41646.376194190241,41646.376194190241,41646.376194190241,41646.376194190241,44559.754977281569,54980.942467868263,64086.783646025549,78571.212807331016,91747.228329096179,102366.96454936192,116365.33279912746,124536.22290313474,132911.68787410762,147924.03362536282,146164.37216236885,141128.8103784399,114946.37788653925,84134.687796227736,{"$f":"AA763","v":65202.70215074077},34116.152812883876,28939.29933471571,{"$f":"AD763","v":23504.55739852455},17811.927004309757,15815.210869430332,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined CCS","Opex Minining & Extraction",{"$f":"G787","v":0},{"$f":"H787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4367.5357151395465,4330.7842154898772,5000.1320244561412,10329.760842571734,7722.9959025294229,{"$f":"AA787","v":17634.122254761674},18384.871907281864,15504.917059208545,{"$f":"AD787","v":29173.47214689861},30504.402364935177,34303.130096521694,47556.74836292387,45840.48790250063,42986.313898388151,49077.524262606108,46391.97487875053,45158.930933207441,50264.44000126826,48460.744708338614,50881.621713416105,51765.947598758597]
[null,null,null,"Oil","Opex Minining & Extraction",{"$f":"G811","v":0},{"$f":"H811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA811","v":0},0,0,{"$f":"AD811","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass","Opex Other",{"$f":"G861","v":33466.672435713808},{"$f":"H861","v":33466.672435713808},33466.672435713808,33466.672435713808,33466.672435713808,33466.672435713808,33466.672435713808,44284.182715189672,55101.692994665558,65919.20327414143,76736.713553617286,87554.223833093158,98371.734112569029,109189.2443920449,120006.75467152077,159896.32382899587,198197.07115072262,236497.81847244938,274798.56579417607,313099.31311590283,{"$f":"AA861","v":351400.06043762952},389700.80775935622,428001.55508108297,{"$f":"AD861","v":466302.30240280979},504603.04972453648,592258.68768683239,615381.1159296534,638503.54417247442,661625.97241529531,684748.40065811633,707870.82890093734,730993.257143758,754115.68538657902,777238.11362940003,800360.54187222093,823482.97011504206]
[null,null,null,"TOTAL",null,{"$f":"SUM(F2696:F2701)","v":161917.86219201449},{"$f":"SUM(G2696:G2701)","v":161917.86219201449},161917.86219201449,161917.86219201449,161917.86219201449,161917.86219201449,167707.3150922402,196185.13949508654,222735.32335003803,257714.86835909856,290589.01954843715,319457.53122752288,343919.12270376866,359595.95846990438,374116.4555037918,432525.2558945202,460827.08945503598,486781.13536355994,484036.45714038564,465541.22893482645,477576.1718139142,464766.56660832773,491288.22025220271,533755.90448023437,563794.83759437397,651323.00651832076,662937.86429257726,684344.03207497508,704612.28631368349,733825.92492072238,754262.80377968785,776152.18807696539,804380.12538784731,825698.85833773867,851242.163585637,875248.91771380068]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Excl. fuel supply",{"$f":"F2675-F2696","v":39176.620225198552},{"$f":"G2675-G2696","v":104773.74303019552},141618.14583747392,248237.40126651654,295162.26244633057,353789.26357102499,366482.50666658056,266832.86838508665,222882.60064397563,110416.53209675616,66167.795885055079,48312.148824296659,47523.396328070943,46747.464065224725,45961.049161090385,45183.854997318413,41682.369289402923,38220.447548066928,34769.577281504622,31326.226326001095,27890.397331251112,23731.035462152562,19611.59659339465,15503.81079533931,11412.966347382877,7334.5603531990346,6380.9876245845962,5430.5303200447688,4483.1884395795523,3538.9619831889463,2597.8509508729508,2074.8191783935458,1553.5181970665485,1033.9480068919584,516.10860786977548,0]
[null,null,null,"Coal CCS","Excl. fuel supply",{"$f":"F2676","v":0},{"$f":"G2676","v":0},0,0,0,0,0,0,0,0,0,0,1448.1538819305524,2881.1845085318837,4299.0918798039947,5701.8759957468837,5940.7576777963704,8737.9375450386979,11563.95209313916,14085.975986536012,16791.288275658386,18122.034211925413,20521.058219119455,22626.929664517447,24959.862503422686,27164.331010152746,29381.702870435569,30781.323502206644,32008.104373037087,33246.360147280247,34950.092514712342,36541.730416183287,37034.672738529029,37727.114782288241,38256.292131146052,38983.994037069213]
[null,null,null,"Gas Open","Excl. fuel supply",{"$f":"F2677-F2697","v":2749.3116276411238},{"$f":"G2677-G2697","v":2749.3116276411238},2749.3116276411238,11019.857531758247,11019.857531758247,7358.4079215039637,13194.399365564492,13287.721703376643,12121.675706881557,12213.198878310548,12920.28050960719,16444.28269028644,15916.649069081526,15564.216314291305,11251.649652893364,3967.5410902338481,3820.8046404356865,3674.5061844209704,3528.6457221896781,3383.223253741824,3238.2387790774155,2586.5296263609598,1936.8511720949919,1289.2034162795098,643.58635891451195,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined","Excl. fuel supply",{"$f":"F2678-F2698","v":7127.5446452684992},7127.5446452684992,17039.038969757654,17039.038969757654,22562.620156206809,19654.970067734204,25101.505092411113,25484.76833163447,24312.631040508146,25472.795821366206,29962.77643348377,30334.156363597882,33603.855913577005,24529.267450789834,19595.631240694143,11202.23543194079,10796.297283930762,10344.416201789078,9581.7294309019053,8770.0741833851207,8149.9543374967834,6239.9240107534424,4710.8568701472104,3186.5070854740698,1666.8746567340095,202.61277856939705,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined CCS","Excl. fuel supply",{"$f":"F2679-F2699","v":0},0,0,0,0,0,0,0,0,0,0,0,3338.528547274942,3338.528547274942,3338.528547274942,3826.92680528031,3802.9490567096709,8658.3573344636261,6810.8561827120393,6537.5410489950136,8228.8397330146981,10152.121873516997,11689.416235114308,12012.527239300674,10262.567560535022,8691.512185753425,5369.7615447126591,5428.0895517530444,5216.625070852424,6507.2724139054772,5718.73610651544,6268.3489146844295,4458.5763799177294,4314.3282838670493,3573.6676771066122,3235.866979791339]
[null,null,null,"Oil","Excl. fuel supply",{"$f":"F2680-F2700","v":18248.662807476569},18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079314,15874.644030805181,15959.240735334837,12600.607699698445,12610.821280876295,12621.801719858006,12633.549016642341,16116.713294815188,12271.476473877674,12091.180810166779,15553.927215519961,11732.07069808282,9368.3813423840111,7013.329594726325,4666.9154551097618,2329.1389235343204,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Nuclear","Excl. fuel supply",{"$f":"F2681","v":0},{"$f":"G2681","v":0},0,0,0,0,0,0,1639.5127555468384,3279.0255110936769,4918.5382666405139,6558.0510221873537,8197.5637777341908,9837.0765332810279,11476.589288827869,13116.102044374707,13116.102044374707,13116.102044374707,13818.750368180496,14521.398691986282,15224.047015792068,17528.639059858946,20415.325867861564,23957.460845010355,24660.10916881614,26309.253043735942,27255.748594850273,29148.739697079236,28455.722492646732,28709.200839328525,27069.688083781079,27323.166430462217,27576.644777145942,26180.979248907068,24785.313720668048,21496.657090201817]
[null,null,null,"Biomass","Excl. fuel supply",{"$f":"F2682-F2701","v":1696.1584090171746},{"$f":"G2682-G2701","v":1696.1584090171746},1696.1584090171746,1696.1584090171746,1696.1584090171746,27261.733860451066,52579.450638027258,52636.777255264722,52685.343658608006,52725.149848057117,52756.195823612026,52778.481585272792,52792.007133039369,52796.772466911701,97551.368716311597,142601.52841655043,143296.23270530859,143970.38932376896,144623.99827193137,145257.05954979605,145869.5731573627,146461.53909463156,147032.95736160257,147583.82795827586,119501.51751103718,92353.287399664056,92583.446807189612,92801.816047645058,93008.395121030393,94212.53335048107,94395.532089726184,93557.391338766087,94097.228459848091,158688.30668849824,135050.88568497298,48787.420579509577]
[null,null,null,"Solar utility","Excl. fuel supply",{"$f":"F2683","v":294.64110835917347},294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,274048.53309145296,274285.30480743758,331228.91681568214,293550.41225592606,209383.76375965911,118292.28688204847,66216.39434903083,60745.531176777818,93502.880552781047,181204.6291618144,297839.89265266521,282065.32563098148,268233.23406140407,250216.64982262137,235362.91710049761,223811.14499662473,208915.10033064807,233142.27944365749,219369.71878884523,181507.32234688231,141708.44778220786,134373.45774999436,135185.70446784655,169763.17190822572,128747.34862388909,123103.1555481769,121463.65112511684,119795.39525354627,117101.60808498506,77126.856355729193]
[null,null,null,"Solar rooftop","Excl. fuel supply",{"$f":"F2684","v":2.9761728117088233},2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,6941.58012008676,11382.993424552258,18375.261643749065,22232.270745609825,22445.783403675683,19928.191323676219,17961.973425833628,18734.430768458293,23369.210005152978,53252.853840868236,80533.853371750301,93664.997482876701,106918.9641792231,119046.14541557786,131507.16574822165,144713.54459701871,156856.04666852963,183440.2671994124,198471.4325558416,122145.30997453512,109056.75971492648,109249.86343361178,113079.56270321463,134113.17059417581,117232.99439885248,117484.0485032755,119726.02495465724,121895.46490009496,123384.95596615091,32656.62189755791]
[null,null,null,"Solar floating","Excl. fuel supply",0,0,0,0,0,0,5663.3753155341992,16618.244933808979,31636.066989175557,43105.06342537819,47688.308227439004,45852.113677599773,43709.223080500728,46419.945866625414,57301.474356868202,70848.026894148934,109925.54770323679,119831.15061362821,130184.75223239472,139116.19989291561,148827.20562053853,159692.81624966743,169300.7461599283,196484.16453053424,209012.13114248432,105769.40047368556,87558.302984833907,85049.691571621428,86562.461717371014,105277.47566172772,85736.157504739531,83904.983822107184,84094.382092076237,84259.172026947635,83868.941522597801,47411.392872067518]
[null,null,null,"Wind onshore","Excl. fuel supply",4.0221635689524176,4.0221635689524176,4.0221635689524176,4.0221635689524176,4.0221635689524176,36639.351770815403,72798.118757101416,37725.904033917162,3085.6871401945918,48471.028348933643,150091.84537677123,239348.15336040943,272956.73785997648,241771.28335342699,386315.26880130311,437231.18142680119,310269.25518908422,291146.99237700802,273919.14614772284,257462.64622214745,235600.02003108506,213877.80006289936,162003.84100612946,110186.93848213051,82606.081856149685,89456.38529359868,115556.24081691838,114271.75988814296,87965.356887643415,87381.813295912565,109107.4193626545,108392.80006965963,104345.52944222823,101174.84690428207,90904.179253555674,81279.901965995188]
[null,null,null,"Wind offshore","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,39965.563299235466,96729.559384226639,170026.29734739941,220496.54516569671,271063.05275026755,321208.50209692179,370012.77546260908,417512.49200667586,444765.80356094369,466202.0803009345,365910.732424271,294024.73363324511,219221.33159584386,248125.46743379667,228919.50863908906,234052.50145902019,243775.65021364682,279026.71636249655,287096.98336529848,292944.70080661617,221392.91819568144,148295.81835040639,73452.307308806805]
[null,null,null,"Geothermal","Excl. fuel supply",1400.8107906327518,1400.8107906327518,1400.8107906327518,1400.8107906327518,1400.8107906327518,63416.098095263427,115944.90811889892,106201.97420771912,113466.29641984703,115373.8340409105,105962.57854519217,111511.57952066568,110393.91139000862,99628.569890362181,101133.83531960234,102960.7081148031,102522.12051907367,102075.25226967521,101620.10336660768,103808.9865546636,113761.2993474876,110628.99573862072,99716.7012176477,103903.73198105789,73157.089125059865,40307.34818049318,41526.798939055298,41251.301215389896,50719.962466149169,56058.312341273995,52020.032839945445,43951.785083184186,41650.176375336618,54689.296371761418,50949.784596162077,41664.782444972996]
[null,null,null,"Hydro large","Excl. fuel supply",{"$f":"F2689","v":6508.7615828663447},6508.7615828663447,9523.6429571646877,40171.768720419124,70327.016546754938,99992.376693537648,126130.06111445975,126663.77573324119,129597.05434079166,128919.70073663289,128227.97206313111,139320.0557556233,193879.79834126518,248509.07442272117,317253.28901414247,357331.08332760551,353182.31550939748,377371.06308557489,360976.13941306429,359445.88846193464,360501.06614923989,333253.59442400711,283436.06082219793,233600.7968372475,181864.49243669643,133469.57227401872,135398.24208458464,140356.48759388336,142070.56465931461,141148.85844944572,138514.63501640543,132711.41090844222,109427.1742925868,88948.267801951588,66914.028784484137,51869.720115592696]
[null,null,null,"Hydro small","Excl. fuel supply",380.73029501898662,380.73029501898662,380.73029501898662,380.73029501898662,730.12697250599115,{"$f":"K2690","v":6726.285952804823},13160.488578440352,14861.789834111683,16566.673789371162,18411.873057615525,20540.013690175041,22117.375520727514,23417.643434648533,26641.375881671771,42539.976903111135,57867.302821028046,63795.191299443555,68323.628252171213,71135.218992907729,78655.363041268152,83213.088382307629,84807.899296382864,89686.674804816546,94269.227057376236,78882.662742949964,62525.826341873231,64229.329860738449,66019.612703430947,68222.967906911275,70692.738814716169,72375.18344103673,73487.084196047435,75188.800581583782,77094.376895608046,67510.281992560878,57591.698835348725]
[null,null,null,"Hydrogen","Excl. fuel supply",{"$f":"F2691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Excl. fuel supply",{"$f":"SUM(F2706:F2723)","v":77590.239827859827},{"$f":"SUM(G2706:G2723)","v":143187.36263285682},192958.14113892271,338496.06823533692,421449.15510542289,633384.76802178298,1090577.3482135155,961607.57771418593,973305.47213948856,889961.69895066961,866940.49601524696,866756.11726172629,903956.44423167093,950721.10582646087,1324241.2045439424,1668955.6967325564,1777136.947403122,1844535.0951179839,1870984.7506509724,1917200.081129699,1963409.6637137898,1949741.8036077484,1869048.6432248929,1751765.3204149941,1532824.9653116488,1116458.0532520053,1104131.2370588344,1083082.1819138925,1081031.1177646169,1174425.5200133089,1147492.3872956275,1135897.707774681,1113561.0802227093,1097194.4153603262,951111.86637266632,575557.220482643]
[]
[]
[]
[]
[]
[]
[null,null,null,"Annual change in total employment"]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Total",null,{"$f":"G2675-F2675","v":65597.122804996965},{"$f":"H2675-G2675","v":36844.402807278384},106619.25542904262,46924.861179814034,58627.00112469442,13921.345375789853,-98305.324774698587,-42474.214192043291,-110981.67543382011,-42821.210512682796,-16431.50539994851,-9061.3084581795556,-8709.4145147837116,-10196.52987195304,-10129.676337017299,-10708.622446607493,-8594.0105947273914,-8833.2272937749149,-9392.0366538755843,-9971.7721628485888,{"$f":"AA2675-Z2675","v":-7349.603974509515},-4913.4030610003283,-5100.4645843938379,{"$f":"AD2675-AC2675","v":-4770.8847210215736},-4878.4310377930869,-953.57272861443835,-950.45730453982742,-947.34188046521649,-944.22645639060602,-941.11103231599554,-523.03177247940494,-521.30098132699732,-519.57019017459015,-517.83939902218287,-516.10860786977548]
[null,null,null,"Coal CCS","Total",null,{"$f":"G2676-F2676","v":0},0,0,0,0,0,0,0,0,0,0,1448.1538819305524,1433.0306266013313,1417.907371272111,1402.784115942889,238.8816820494867,2797.1798672423274,2826.014548100462,2522.0238933968521,2705.3122891223738,1330.745936267027,2399.0240071940425,2105.8714453979919,2332.9328389052389,2204.4685067300597,2217.371860282823,1399.6206317710748,1226.7808708304437,1238.25577424316,1703.7323674320942,1591.6379014709455,492.94232234574156,692.44204375921254,529.17734885781101,727.70190592316067]
[null,null,null,"Gas Open","Total",null,{"$f":"G2677-F2677","v":0},0,8270.5459041171234,0,-3661.4496102542835,7483.9632809606701,5988.1354638005942,3984.7328517554924,8284.7356263088441,8160.1813203759302,9531.1256992133931,7390.6352877533791,4269.4848797997693,425.07008985946595,1207.7233774444176,-1142.1005096735316,-2994.6970408634224,-14956.12530613468,-17574.257267007917,-10853.986455949969,-18236.019889281975,-3577.9996136338195,-3721.8452146710824,-3865.6908157087219,-1773.0419503614576,-8945.9778655363516,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined","Total",null,{"$f":"G2678-F2678","v":0},9911.4943244891547,0,5523.5811864491552,-2907.6500884726047,8359.9138077682364,10804.450729810051,7933.7038870309625,15644.593942163527,17665.996133882727,10991.11615037985,17268.067799744662,-903.69835877988953,3441.8287608771934,6618.9499425018439,-2165.5996110039996,-5487.4428660706326,-26945.119262787819,-31623.345337828301,-19552.105491375303,-32996.579664600235,-6705.9206187743985,-6959.0917208643004,-7212.2628229548536,-3460.9780130440377,-16017.823647999729,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined CCS","Total",null,{"$f":"G2679-F2679","v":0},0,0,0,0,0,0,0,0,0,0,3338.528547274942,0,0,4855.9339731449145,-60.729248220308364,5524.7560867202192,3482.1276663640056,-2880.0800737593363,11602.425036251936,2674.0317930224883,-1342.6604864760084,13991.666091876432,-419.02946072908526,2227.6723568049201,9931.8676253614103,-1657.9324533828549,-3065.6384850130999,7381.8577072710104,-3474.0856912456147,-683.43113737410022,3295.736533294119,-1947.9433889803258,1680.216398317054,546.52518802721897]
[null,null,null,"Oil","Total",null,{"$f":"G2680-F2680","v":0},0,0,0,0,283.75854748103666,-2906.9662909220624,82.2961311216186,83.062988922152726,83.829846725866446,84.596704529656563,-3358.6330356363924,10.213581177849846,10.980438981710904,11.747296784335049,3483.1642781728478,-3845.2368209375145,-180.29566371089459,3462.7464053531821,-3821.8565174371415,-2363.6893556988089,-2355.0517476576861,-2346.4141396165633,-2337.7765315754414,-2329.1389235343204,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Nuclear","Total",null,{"$f":"G2681-F2681","v":0},0,0,0,0,0,0,1639.5127555468384,1639.5127555468384,1639.5127555468371,1639.5127555468398,1639.5127555468371,1639.5127555468371,1639.5127555468407,1639.5127555468389,0,0,702.6483238057881,702.64832380578628,702.64832380578628,2304.5920440668779,2886.6868080026179,3542.1349771487912,702.64832380578446,1649.1438749198023,946.49555111433074,1892.9911022289634,-693.01720443250451,253.47834668179348,-1639.5127555474464,253.47834668113865,253.47834668372525,-1395.6655282388747,-1395.6655282390202,-3288.6566304662301]
[null,null,null,"Biomass","Total",null,{"$f":"G2682-F2682","v":0},0,0,0,25565.575451433891,25317.716777576192,10874.836896713328,10866.07668281917,10857.316468924982,10848.556255030766,10839.796041136637,10831.035827242449,10822.275613348203,55572.106528875767,84939.728857713926,38995.451610484917,38974.903940187127,38954.356269889104,38933.80859959143,38913.260929293348,38892.713258995558,38872.165588697768,38851.617918400094,10218.436874488019,60507.407850922784,23352.58765034657,23340.797483276459,23329.007316206233,24326.56647227169,23305.426982066128,22284.287491860567,23662.265363903018,87713.506471471163,-514.99276070436463,-63141.036862642271]
[null,null,null,"Solar utility","Total",null,{"$f":"G2683-F2683","v":0},0,0,0,0,273753.89198309381,236.77171598462155,56943.612008244556,-37678.504559756082,-84166.648496266949,-91091.476877610636,-52075.892533017643,-5470.8631722530117,32757.349376003229,87701.748609033355,116635.2634908508,-15774.567021683732,-13832.091569577402,-18016.5842387827,-14853.732722123765,-11551.772103872878,-14896.04466597666,24227.179113009421,-13772.56065481226,-37862.396441962919,-39798.87456467445,-7334.9900322135072,812.24671785219107,34577.467440379172,-41015.823284336628,-5644.1930757121881,-1639.5044230600615,-1668.2558715705673,-2693.787168561219,-39974.751729255862]
[null,null,null,"Solar rooftop","Total",null,{"$f":"G2684-F2684","v":0},0,0,0,0,6938.6039472750508,4441.4133044654982,6992.268219196807,3857.00910186076,213.51265806585798,-2517.5920799994637,-1966.2178978425909,772.45734262466431,4634.7792366946851,29883.643835715258,27280.999530882065,13131.144111126399,13253.966696346397,12127.181236354765,12461.020332643791,13206.37884879706,12142.502071510913,26584.220530882769,15031.165356429206,-76326.122581306481,-13088.550259608644,193.10371868530638,3829.6992696028465,21033.607890961182,-16880.176195323336,251.05410442301945,2241.9764513817499,2169.4399454377126,1489.4910660559544,-90728.334068593002]
[null,null,null,"Solar floating","Total",null,{"$f":"G2685-F2685","v":0},0,0,0,0,5663.3753155341992,10954.869618274781,15017.822055366578,11468.996436202633,4583.2448020608135,-1836.1945498392306,-2142.8905970990454,2710.7227861246865,10881.528490242788,13546.552537280731,39077.520809087859,9905.6029103914188,10353.601618766508,8931.4476605208911,9711.0057276229199,10865.610629128903,9607.9299102608638,27183.418370605941,12527.966611950076,-103242.73066879876,-18211.09748885165,-2508.6114132124785,1512.7701457495859,18715.013944356702,-19541.318156988185,-1831.1736826323468,189.39826996905322,164.78993487139815,-390.23050434983452,-36457.548650530283]
[null,null,null,"Wind onshore","Total",null,{"$f":"G2686-F2686","v":0},0,0,0,36635.329607246451,36158.766986286013,-35072.214723184254,-34640.216893722572,45385.341208739053,101620.81702783759,89256.307983638195,33608.584499567049,-31185.454506549489,144543.98544787613,50915.91262549808,-126961.92623771698,-19122.262812076195,-17227.846229285176,-16456.499925575394,-21862.626191062387,-21722.219968185702,-51873.959056769905,-51816.902523998942,-27580.856625980829,6850.3034374489944,26099.855523319697,-1284.4809287754179,-26306.403000499544,-583.54359173084958,21725.606066741937,-714.61929299487383,-4047.2706274313969,-3170.6825379461661,-10270.667650726391,-9624.277287560486]
[null,null,null,"Wind offshore","Total",null,{"$f":"G2687-F2687","v":0},0,0,0,0,0,0,0,0,0,0,0,39965.563299235466,56763.996084991173,73296.737963172767,50470.247818297299,50566.507584570849,50145.449346654234,48804.273365687288,47499.716544066789,27253.311554267828,21436.276739990804,-100291.34787666349,-71885.998791025893,-74803.402037401247,28904.13583795281,-19205.958794707607,5132.9928199311253,9723.1487546266289,35251.066148849728,8070.2670028019347,5847.7174413176836,-71551.782610934722,-73097.09984527505,-74843.511041599588]
[null,null,null,"Geothermal","Total",null,{"$f":"G2688-F2688","v":0},0,0,0,62015.287304630678,52528.810023635495,-9742.9339111798035,7264.3222121279105,1907.5376210634713,-9411.2554957183311,5549.0009754735074,-1117.6681306570536,-10765.341499646442,1505.2654292401567,1826.8727952007612,-438.58759572943381,-446.86824939845246,-455.14890306752932,2188.8831880559155,9952.3127928239992,-3132.3036088668741,-10912.294520973024,4187.0307634101919,-30746.642855998027,-32849.740944566685,1219.4507585621177,-275.49772366540128,9468.6612507592727,5338.3498751248262,-4038.2795013285504,-8068.2477567612586,-2301.6087078475684,13039.119996424801,-3739.5117755993415,-9285.0021511890809]
[null,null,null,"Hydro large","Total",null,{"$f":"G2689-F2689","v":0},3014.881374298343,30648.125763254437,30155.247826335813,29665.36014678271,26137.684420922102,533.714618781436,2933.27860755047,-677.35360415876494,-691.72867350178421,11092.08369249219,54559.742585641885,54629.276081455988,68744.214591421303,40077.794313463033,-4148.7678182080272,24188.747576177411,-16394.923672510602,-1530.2509511296521,1055.1776873052586,-27247.471725232783,-49817.533601809177,-49835.263984950434,-51736.304400551075,-48394.920162677707,1928.6698105659161,4958.245509298722,1714.077065431251,-921.70620986889116,-2634.2234330402862,-5803.2241079632076,-23284.236615855421,-20478.906490635214,-22034.239017467451,-15044.308668891441]
[null,null,null,"Hydro small","Total",null,{"$f":"G2690-F2690","v":0},0,0,349.39667748700452,5996.1589802988319,6434.2026256355293,1701.3012556713311,1704.8839552594782,1845.1992682443633,2128.1406325595162,1577.3618305524724,1300.2679139210195,3223.7324470232379,15898.601021439365,15327.325917916911,5927.8884784155089,4528.4369527276576,2811.5907407365157,7520.1440483604238,4557.7253410394769,1594.8109140752349,4878.7755084336823,4582.5522525596898,-15386.564314426272,-16356.836401076733,1703.5035188652182,1790.2828426924971,2203.3552034803288,2469.7709078048938,1682.4446263205609,1111.9007550107053,1701.7163855363469,1905.5763140242634,-9584.0949030471675,-9918.5831572121533]
[null,null,null,"Hydrogen","Total",null,{"$f":"G2691-F2691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Total",null,{"$f":"G2692-F2692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Total",{"$f":"SUM(F2734:F2751)","v":0},{"$f":"SUM(G2734:G2751)","v":65597.122804996965},49770.778506065879,145537.92709641418,82953.086870086001,211935.61291636011,462982.03309195826,-100491.94609648305,38248.07828025402,-48364.228179758342,9852.9482539160381,28684.132925564903,61661.918446190495,62441.497360925496,388040.59575136885,403123.29257934279,136483.08423108095,93352.193623386076,23704.977309813999,27720.102273167642,58244.525463178528,-26477.465311627799,-54171.506738980315,-74815.63858186733,-188901.4219892057,-328838.74313569692,-711.95841891437158,357.11263745592805,18217.190089432912,122608.04085573071,-6496.2538587155941,10294.704776330931,5891.3097589099925,4952.0680875080943,-120539.24373976121,-351547.89176185976]

{"sheet":"RESULTS_S3","index":39,"n_rows":2724,"n_cols":46,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Main Results Scenario 3 - Summary figures"]
[]
[null,null,"Direct employment",44279081.127754673,"job years"]
[null,null,"Total employment",121431443.61494784,"job years"]
[null,null,"Scenario cost (investment in country + imports)",1273796.2784655904,"USDm"]
[null,null,"Direct investment in country",850809.50783758063,"USDm"]
[null,null,"Total investment in country",1881247.7970246938,"USDm"]
[null,null,"Direct value added",414179.82181361463,"USDm"]
[null,null,"Total value added",943889.24821912032,"USDm"]
[null,null,"Total electricity generation",21947.26346437282,"TWh"]
[null,null,"Total investment per MWh",38.766086223856881,"USD/MWh"]
[null,null,"Direct employment per USD invested in country",52.043472387014674,"job years per USDm"]
[null,null,"Direct employment per TWh",2017.5217379439257,"job years/TWh"]
[null,null,"Direct employment per year",1581395.7545626669,"job years"]
[null,null,"Total employment per year",4336837.2719624229,"job years"]
[null,null,"Direct investment in country per year",30386.053851342167,"USDm"]
[null,null,"Total investment per year",67187.421322310489,"USDm"]
[null,null,"Direct value added per year",14792.13649334338,"USDm"]
[null,null,"Total value added per year",33710.330293540013,"USDm"]
[]
[]
[]
[]
[null,"Main Results - Tables"]
[]
[null,null,"Headline Summary - Macroeconomic Impacts"]
[]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"Tech Ref","Technology","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,"Tech1","Coal",813366.3218577446,375694.58266257273,641593.90756579931,3250123.1623515212,8074970.2955540884,8175862.8961177683,null,8991405.3999523148,5118026.0145513378,6577443.6768645523,215167487.82324857,152505925.80406448,83816690.08206135,null,4625920.7533705803,2515102.3324036901,3690122.3261619187,104849343.36368348,74286529.569424272,47023411.308669426,null,4063489.4842092656,8450664.8782166615,8817456.8036835678,1830654.8120861168,19500956.354023378,21331611.166109495,null,224158893.22320089,157623951.81861582,90394133.7589259,20686875.091368206,451490103.70937437,472176978.80074263,null,109475264.11705406,76801631.901827961,50713533.634831347,10831145.41193619,226159284.24177715,236990429.65371338]
[null,null,null,"Tech2","Coal CCS",66190.111910218096,204508.54247308741,174630.06497229708,145633.33447967126,470339.10726712504,454637.72973853338,null,4438507.9971493538,6047352.5754798548,1790259.2326668606,12386191.220345933,9958416.9959838931,4660820.5369002707,null,1240004.8171178554,2419658.4400957138,1004383.4487429135,5750000.9838997442,4631448.8544212505,2614845.3360300567,null,211823.44638988934,674847.64974021248,629267.79471083044,445328.71935560263,1070610.1714853295,1515938.8908409323,null,16824699.217495285,16005769.571463749,6451079.7695671311,12276119.805296071,27005428.753230099,39281548.558526166,null,6990005.8010175992,7051107.2945169639,3619228.7847729702,4664046.7059564833,12996295.174351051,17660341.880307533]
[null,null,null,"Tech3","Gas Open",72424.643462454551,35764.158969901917,55983.745155101264,1019833.540764001,1585757.3639591318,1595131.2510565934,null,807169.99273005663,487340.49060967582,573929.90524906619,43745140.947940081,29356359.09632054,16352845.37042651,null,388188.89492775121,239947.91886195174,321990.07107593457,22146778.004516635,14565687.487360146,9174384.876899505,null,1092258.1842264556,1621521.5229290337,1651114.9962116946,164172.54758745772,4200722.1557797268,4364894.7033671839,null,44552310.94067014,29843699.586930215,16926775.275675576,1868440.3885887987,89454345.414687127,91322785.803275928,null,22534966.899444386,14805635.406222098,9496374.94797544,950126.88486563752,45886850.368776284,46836977.253641926]
[null,null,null,"Tech4","Gas Combined",122017.70204050609,54313.603568431281,100079.11949358549,1862535.0349313214,2922285.9487051098,2927792.3595003551,null,1476081.8335054321,759677.48491468944,1025983.5137722949,79898667.250295758,55146944.515686318,30014919.273828983,null,858555.53383542318,372658.62605060713,575604.27066248585,39908191.112937175,27068644.445376921,16839174.787598081,null,1984552.7369718275,2976599.5522735412,3027871.4789939406,276410.42510252283,7712613.3431367865,7989023.76823931,null,81374749.083801195,55906622.000601009,31040902.787601277,3261742.8321924163,165060531.03981107,168322273.8720035,null,40766746.646772601,27441303.071427528,17414779.058260567,1806818.4305485161,83816010.345912188,85622828.776460707]
[null,null,null,"Tech5","Gas Combined CCS",13432.80210694191,41503.522217130754,35439.902381146254,199990.26226132203,329687.63083347538,327486.02335945249,null,900762.93656458182,1227266.2497913989,363320.09870536526,9043949.0553846732,6324498.412197832,3357296.3337190663,null,251649.96461393597,491052.09304201015,203832.32052473101,4511818.4047720181,3091433.1626236895,1883533.2942758091,null,213423.06436826393,371191.15305060614,362925.92574059876,90376.226705218927,857163.91645424988,947540.14315946889,null,9944711.9919492546,7551764.6619892307,3720616.4324244317,2491349.2850613459,18725743.801301572,21217093.086362921,null,4763468.369385954,3582485.2556656995,2087365.61480054,946534.37818067707,9486784.8616715167,10433319.239852194]
[null,null,null,"Tech6","Oil",5.3442347552824982E-11,2.6390473217791156E-11,4.1310562577207949E-11,306257.00853708392,786422.74453954969,608319.39250864252,null,5.9561300164430136E-10,3.5960991494874582E-10,4.2350448688340687E-10,15914261.813928761,16736250.896216033,6236322.5314132329,null,2.864456743874848E-10,1.7705824235151675E-10,2.3759737658797882E-10,3882490.6927622985,8454230.0748906601,3498744.2138439897,null,306257.00853708398,786422.74453954969,608319.39250864252,1.2114338334782407E-10,1700999.1455852762,1700999.1455852762,null,15914261.813928761,16736250.896216033,6236322.5314132329,1.3787274034764538E-9,38886835.24155803,38886835.24155803,null,3882490.692762299,8454230.0748906601,3498744.2138439901,7.0110129332698034E-10,15835464.981496949,15835464.981496949]
[null,null,null,"Tech7","Nuclear",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142,null,509691.50832474837,377515.14804769191,483220.42640473304,780962.04587923281,589465.03689794056,1370427.0827771733,null,9291241.039621057,5928063.7337703984,4953842.4550293032,9039066.7511633746,11134080.477257384,20173147.228420757,null,4514531.3157314677,2931381.1124905157,2779238.4916789676,4563393.3217843063,5661757.5981166437,10225150.919900952]
[null,null,null,"Tech8","Biomass",1463038.8557614451,681828.17917701742,1134587.9894439564,7751527.3334439807,1909592.7722125268,3454483.13471164,null,15521037.336509032,9185993.3482035063,11631482.950528597,55264407.911159605,29026572.346301135,35414407.748119161,null,7540844.8289146293,4521717.4982226407,6525573.9206235036,35959202.722516932,14041222.085458182,19868432.649419904,null,9214566.1892054267,2591420.9513895442,4589071.1241555959,3279455.024382419,13115603.240368148,16395058.264750566,null,70785445.247668639,38212565.694504641,47045890.69864776,36338513.635241136,119705388.0055799,156043901.64082104,null,43500047.551431559,18562939.583680823,26394006.570043407,18588136.247760773,69868857.457395017,88456993.70515579]
[null,null,null,"Tech9","Solar utility",5172899.1313967574,2856622.4730107766,4193142.450660334,666222.70183828915,758103.05403167754,772896.6400711264,null,67106985.167196088,40883638.395658597,42986939.204156384,16117355.263659945,17108266.941199254,7923523.0543150445,null,33053651.61098865,19976018.49059023,24116825.91043327,5292802.694136587,7215049.4692289475,4445308.9621171281,null,5839121.8332350468,3614725.5270424541,4966039.0907314606,12222664.055067867,2197222.3959410931,14419886.451008961,null,83224340.430856034,57991905.336857855,50910462.258471429,150977562.76701105,41149145.259174243,192126708.02618533,null,38346454.305125237,27191067.959819175,28562134.872550398,77146496.012012154,16953161.125482664,94099657.137494802]
[null,null,null,"Tech10","Solar rooftop",3101142.7325863647,1712539.4864462123,2513780.5526962848,178750.82688248868,203402.77717404289,207371.96905209241,null,40230504.030887388,24509659.839075867,25770584.487137705,4324365.6702009877,4590232.1458388288,2125920.1973652653,null,19815598.347300746,11975583.322727144,14457989.128621642,1420084.9888366936,1935833.2507495072,1192698.2532027948,null,3279893.5594688533,1915942.263620255,2721152.521748377,7327462.7717288621,589525.57310862397,7916988.3448374849,null,44554869.701088376,29099891.984914698,27896504.68450297,90510748.357100964,11040518.013405081,101551266.37050605,null,21235683.33613744,13911416.573476652,15650687.381824436,46249170.798649535,4548616.4927889956,50797787.291438527]
[null,null,null,"Tech11","Solar floating",2840732.399374892,1568733.4714514336,2302692.419128757,417167.79000220326,474700.38888149435,483963.66912885872,null,36852252.894664615,22451525.391239438,23606567.196726508,10092183.075522713,10712660.932950616,4961461.9743210673,null,18151635.410612024,10969965.09990119,13243917.384361045,3314187.2781252163,4517838.00451368,2783513.2463761554,null,3257900.1893770951,2043433.8603329279,2786656.0882576155,6712158.2899550823,1375831.8480125563,8087990.1379676387,null,46944435.970187329,33164186.324190054,28568029.171047576,82910345.482630551,25766305.982794397,108676651.46542495,null,21465822.68873724,15487803.104414869,16027430.6307372,42365517.89487426,10615538.529015051,52981056.423889309]
[null,null,null,"Tech12","Wind onshore",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481,null,2318746.4338711426,1656554.5995548989,2137244.6255337521,4509550.4871471189,1602995.1718126747,6112545.6589597939,null,38274537.173436657,29935427.738174833,21910442.076147724,56461567.930791467,33658839.05696775,90120406.987759218,null,17658569.717303433,13575854.534767574,12292345.697411157,29101500.528035384,14425269.421446778,43526769.949482165]
[null,null,null,"Tech13","Wind offshore",3043092.6176998187,1367199.9721088482,2458624.4196648747,218540.18536190855,278842.89213250461,276376.41860398644,null,36240570.873735256,19903594.890158787,25205139.032980967,5949392.0695042294,6627087.2373668412,2833334.7707090378,null,20427606.224432051,9842630.3813605104,14140759.062182637,1902933.078807686,2764321.5220795916,1589576.8034715152,null,3261632.8030617274,1646042.8642413528,2735000.8382688612,6868917.0094735418,773759.49609839963,7642676.5055719409,null,42189962.943239488,26530682.127525628,28038473.803690005,81349304.796875015,15409814.077580109,96759118.874455109,null,22330539.303239737,12606951.903440103,15730335.865654152,44410995.667975195,6256831.4043587931,50667827.072333992]
[null,null,null,"Tech14","Geothermal",1572342.3366006825,928096.05164844706,1263519.8327202168,156399.22179149743,279413.60546947818,258270.62206776193,null,21270565.996942133,13740525.839981392,12953256.625907451,6011533.3808505051,7430176.6972642122,2647719.1413561795,null,9724927.5024400651,6542938.2849951722,7267124.4057769859,1803297.2129207393,3030901.20759136,1485441.456730532,null,1728741.5583921799,1207509.6571179251,1521790.4547879787,3763958.2209693464,694083.44932873757,4458041.6702980837,null,27282099.377792638,21170702.537245605,15600975.76726363,47964348.462830976,16089429.219470898,64053777.682301871,null,11528224.715360805,9573839.4925865326,8752565.8625075184,23534990.193212222,6319639.8772426303,29854630.070454855]
[null,null,null,"Tech15","Hydro large",3917396.6967856763,2331084.7605056195,3170011.1566410353,698552.84160366387,610170.45621055772,670505.01279548975,null,50399401.644970305,32582378.512133576,32498079.535925634,12842699.873167396,11722068.007937988,6873832.3489541309,null,24911999.377082404,15978846.928032493,18232294.299184531,4528515.4523468874,5130392.4597605672,3856404.321087433,null,4615949.53838934,2941255.2167161773,3840516.1694365251,9418492.6139323302,1979228.3106097113,11397720.924542043,null,63242101.518137701,44304446.520071566,39371911.884879768,115479859.69302952,31438600.230059516,146918459.92308903,null,29440514.829429291,21109239.38779306,22088698.620271966,59123140.604299426,13515312.233194888,72638452.837494314]
[null,null,null,"Tech16","Hydro small",1170129.6117120297,696296.93309242721,946884.93684767024,140632.22752558091,122839.14017184151,134985.65591691853,null,15054342.67755861,9732383.2300007474,9707203.0565506443,2585484.4229962314,2359879.5065785074,1383835.6918735141,null,7441234.6806730852,4772894.7050081119,5446001.2861167369,911677.93976119475,1032847.4479328331,776368.94106502575,null,1310761.8392376106,819136.07326426869,1081870.5927645888,2813311.4816521271,398457.02361434093,3211768.505266468,null,17639827.100554843,12092262.736579254,11091038.748424158,34493928.964110002,6329199.6214482533,40823128.585558251,null,8352912.6204342796,5805742.1529409448,6222370.2271817625,17660130.671797935,2720894.3287590537,20381025.000556987]
[null,null,null,"Tech17","Hydrogen",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech18","Pumped storage",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech19","Batteries",1062044.2288484434,601528.52413699497,849404.52843208658,8227.5216402773785,25420.692158690264,21706.75644953574,null,14059308.435839254,8500607.1110498998,8707860.8115722686,551712.62811315875,751694.21451705927,222531.67661133868,null,7239444.6057477538,4176000.5390910869,4885343.481832901,154134.29849950731,300766.86084124947,124846.23943343197,null,1070271.7504887208,626949.21629568527,871111.2848816223,2512977.2814175249,55354.970248503378,2568332.2516660281,null,14611021.063952412,9252301.3255669586,8930392.4881836064,31267776.358461425,1525938.5192415568,32793714.877702978,null,7393578.9042472607,4476767.3999323361,5010189.721266333,16300788.626671741,579747.39877418871,16880536.025445931]
[null,null,null,"Tech20","unassigned1",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"Total",26652465.128490072,14705338.028967444,21659048.854984865,17626615.999264609,19616394.849405341,21171580.753835518,null,341987653.52135617,213347305.56231764,222042591.51807851,508821854.31622452,378003189.03289986,217045203.07381693,null,170002584.63066655,103668498.17026263,124571849.57763119,244177237.18294805,179700898.03963086,121768180.61798096,null,44279081.127754673,34321732.878372788,42830629.608820379,63016852.012442373,58414591.602505483,121431443.61494784,null,850809507.83758068,591350494.59521759,439087794.59189552,777377550.60175228,1103870246.4229414,1881247797.0246937,null,414179821.81361461,283369396.20989341,246340030.19561216,398242932.37856042,545646315.84055984,943889248.21912026]
[]
[]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"SectorID","Sectors","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,1,"Construction",4968573.3711094921,245514.86778633544,163133.38136222266,0,905061.15426955803,159461.82956975387,null,70121459.122114524,3464950.4957409007,2302300.8574570026,0,12773124.99824369,2250484.2594718887,null,29786617.744339496,1471862.6396515514,977985.29055293323,0,5425845.3330353191,955974.3224938279,null,4968573.3711094921,1150576.0220558934,322595.21093197656,5377221.620258051,1064522.9838393119,6441744.6040973617,null,70121459.122114524,16238075.493984591,4552785.1169288913,5377221.620258051,1064522.9838393119,90912319.73302801,null,29786617.744339496,6897707.97268687,1933959.6130467611,5377221.620258051,1064522.9838393119,38618285.330073126]
[null,null,null,2,"Manufacturing",13099010.932027327,8596688.4397126473,6942446.310309682,3848738.6141032199,7694309.1621744344,6786196.553320054,null,168734312.21957141,119839610.88615531,71354319.509789526,58230477.182696402,123733184.35673237,69748387.740895912,null,62189848.268083133,47550127.391790941,34496610.32272777,19442822.421542373,46387999.951050699,33720214.404204398,null,16947749.546130545,16290997.601887081,13728642.863629736,28638145.682049658,18329244.329597708,46967390.011647359,null,226964789.40226781,243572795.24288768,141102707.25068545,28638145.682049658,18329244.329597708,611640291.89584088,null,81632670.689625502,93938127.34284164,68216824.726932168,28638145.682049658,18329244.329597708,243787622.75939929]
[null,null,null,3,"Utilities",91317.28884499002,300943.02208885108,1241068.3600958004,1151983.8658625882,1086459.9596169291,1213136.3285027687,null,6123460.2136080619,15807248.273481511,37738733.842229523,77248541.415878683,66093456.47932481,36889369.262601696,null,1710737.069118775,4593690.4707168359,12623092.200156786,21581252.874285281,18751135.864744343,12338991.322660146,null,1243301.1547075782,1387402.9817057801,2454204.688598569,1633328.6710296415,3451580.1539822859,5084908.8250119276,null,83372001.62948674,81900704.752806321,74628103.104831219,1633328.6710296415,3451580.1539822859,239900809.48712426,null,23291989.943404056,23344826.335461177,24962083.522816934,1633328.6710296415,3451580.1539822859,71598899.801682174]
[null,null,null,4,"Mining and extraction",0,1330302.3099761936,289037.30676101282,5076599.5191381788,3251292.9691699273,282532.10572326405,null,0,27717948.506314587,9269735.2665744182,327815645.65028793,105159904.09617279,9061106.5184327979,null,0,17561959.621049844,5153841.5961179566,169058125.65359449,58715921.531924248,5037846.9652685206,null,5076599.5191381788,4581595.2791461209,571569.41248427681,1619339.6167372065,8610424.5940313693,10229764.210768577,null,327815645.65028793,132877852.60248739,18330841.785007216,1619339.6167372065,8610424.5940313693,479024340.03778255,null,169058125.65359449,76277881.152974099,10191688.561386477,1619339.6167372065,8610424.5940313693,255527695.36795506]
[null,null,null,5,"Professional services",8298646.6062467657,1488390.2668294301,1186070.8294399471,0,3124315.1820446984,1159376.5965155561,null,93601540.820078596,14988957.252946965,11862153.426965069,0,28654748.367354207,11595178.572930599,null,73946711.907077447,11849091.094426647,9953211.167209018,0,23915270.657813478,9729199.8091617208,null,8298646.6062467657,4612705.448874129,2345447.4259555032,10973107.702516144,4283691.7785602547,15256799.481076397,null,93601540.820078596,43643705.620301172,23457331.99989567,10973107.702516144,4283691.7785602547,160702578.44027543,null,73946711.907077447,35764361.752240121,19682410.976370737,10973107.702516144,4283691.7785602547,129393484.6356883]
[null,null,null,6,"Other",194916.93026149319,2743499.1225739862,11837292.667016199,7549294.0001606215,3554956.4221297945,11570877.340204125,null,3406881.145983581,31528590.147678394,89515348.615062952,45527190.067361481,41588770.735071965,87500676.719484121,null,2368669.6420477051,20641766.952626839,61367109.000866748,34095036.233525939,26504724.70106275,59985953.794192336,null,7744210.9304221142,6298455.5447037807,23408170.007220324,14775708.719851678,22675127.762494542,37450836.482346222,null,48934071.213345066,73117360.882750362,177016025.33454707,14775708.719851678,22675127.762494542,299067457.43064249,null,36463705.875573643,47146491.653689593,121353062.79505908,14775708.719851678,22675127.762494542,204963260.32432231]
[null,null,null,null,"TOTAL",26652465.128490068,14705338.028967444,21659048.854984865,17626615.999264605,19616394.849405341,21171580.753835522,null,341987653.52135617,213347305.56231767,222042591.51807851,508821854.31622446,378003189.03289986,217045203.07381701,null,170002584.63066655,103668498.17026266,124571849.57763121,244177237.18294808,179700898.03963083,121768180.61798096,null,44279081.127754673,34321732.878372788,42830629.608820386,63016852.012442388,58414591.602505468,121431443.61494784,null,850809507.83758068,591350494.59521747,439087794.59189552,63016852.012442388,58414591.602505468,1881247797.0246935,null,414179821.81361461,283369396.20989347,246340030.19561216,63016852.012442388,58414591.602505468,943889248.21912026]
[]
[]
[null,null,"Macroeconomic Impacts by Technology and Sector"]
[]
[null,null,null,null,null,"Employment","Employment","Employment","Employment","Employment","Employment",null,"Output","Output","Output","Output","Output","Output",null,"Value Added","Value Added","Value Added","Value Added","Value Added","Value Added"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,"Tech Ref","Technology","SectorID","Sectors","jobs","jobs","jobs","jobs","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,"Tech1","Coal",1,"Construction",85927.793409123726,5464.9794246140655,4832.4090454471543,0,454222.00209428457,61579.627467836362,null,1212698.656726466,77127.236070320942,68199.772456211504,0,6410433.5738343075,869073.07343973033,null,515137.47402317257,32762.574071701743,28970.312053353166,0,2723062.7660892955,369170.11931207107]
[null,"Tech1","Coal",2,"Manufacturing",419623.48696601228,221919.42049585277,205652.20966627105,940549.38255119394,3116841.0600206004,2620636.2789420071,null,4488068.6855402105,2978315.4090531566,2113689.1551656472,8905008.1312566474,52354653.33245454,26934845.44329631,null,1392767.7801607226,1185958.8746824681,1021873.8210953205,2323570.9512969889,19008872.941630654,13021788.642141208]
[null,"Tech1","Coal",3,"Utilities",0,7322.7445719350544,36763.474889474768,242683.36558645664,278110.66799804795,468478.77876768674,null,0,309529.87150518654,1117913.4353745673,16273609.876829999,16651364.755738789,14245626.196837151,null,0,94207.181623120239,373926.81019776093,4546427.4598865574,4731744.6002476243,4764967.836054475]
[null,"Tech1","Coal",4,"Mining and extraction",0,24626.95696661486,8561.9907096895695,2066890.4142138707,1477295.1528083016,109105.8710732492,null,0,509635.88105317438,274592.19061751058,189988869.81516191,46721226.100534894,3499141.8658431927,null,0,323707.94985508075,152669.37116065653,97979344.952499926,26287822.995561536,1945473.3474351761]
[null,"Tech1","Coal",5,"Professional services",307815.04148260865,41360.067190106616,35134.313755197261,0,1375483.8403903586,447718.29785839678,null,3290638.0576856383,411811.8300021654,351385.94590685086,0,12554978.360945657,4477728.4875674015,null,2718015.4991866848,327151.75585906499,294838.41549798497,0,10419915.20065734,3757140.5108345896]
[null,"Tech1","Coal",6,"Other",0,75000.414013449408,350649.50949971948,0,1373017.5722424942,4468344.0420085918,null,0,831605.78686733311,2651663.1773437648,0,17813269.680556279,33790275.015077576,null,0,551313.99631225411,1817843.5961568425,0,11115111.065237826,23164870.852891907]
[null,"Tech1","Coal",null,"TOTAL",813366.3218577446,375694.58266257273,641593.90756579931,3250123.1623515212,8074970.2955540884,8175862.8961177683,null,8991405.3999523148,5118026.0145513378,6577443.6768645523,215167487.82324857,152505925.80406448,83816690.08206135,null,4625920.7533705803,2515102.3324036901,3690122.3261619187,104849343.36368348,74286529.569424272,47023411.308669426]
[]
[]
[null,"Tech2","Coal CCS",1,"Construction",0,3261.4659275011622,1315.2928910762923,0,24375.612500836345,3424.2773375536399,null,0,46029.057564741808,18562.724107386755,0,344012.93648849142,48326.81444219721,null,0,19552.501616167428,7885.1862782471353,0,146131.89694820251,20528.556687397489]
[null,"Tech2","Coal CCS",2,"Manufacturing",0,64569.867175285282,55974.750246571377,0,168726.78669720178,145726.52984364214,null,0,1049399.3489693119,575307.32468802691,0,2884464.7187319156,1497774.2580557736,null,0,398881.90758661344,278135.26541796909,0,1046903.651512092,724106.61732222163]
[null,"Tech2","Coal CCS",3,"Utilities",66190.111910218096,45629.00906121781,10006.341913242004,40238.061046571573,32687.074354945915,26050.843943427324,null,4438507.9971493538,3035541.9777820795,304275.48259230057,2698242.2387689138,2100620.2484530671,792160.92969332566,null,1240004.8171178554,849007.66346492618,101776.00253010773,753819.38614804624,590428.92373679625,264967.03611426766]
[null,"Tech2","Coal CCS",4,"Mining and extraction",0,32818.26062438279,2330.4164461255382,105395.27343309969,87543.728648981516,6067.0838241967867,null,0,1294464.6497805582,74738.945496459812,9687948.9815770183,2893872.3110778481,194577.86097115028,null,0,685086.76322745753,41553.795774363432,4996181.5977516985,1607698.6848351967,108182.53647143902]
[null,"Tech2","Coal CCS",5,"Professional services",0,37194.831276295459,9562.9142070647504,0,83363.27138999103,24896.409478367816,null,0,342226.15411120758,95640.793717749504,0,762152.43416369252,248994.42906997073,null,0,288728.26813417603,80249.595651688578,0,634484.70395279978,208924.47119748127]
[null,"Tech2","Coal CCS",6,"Other",0,21035.1084084049,95440.34926821712,0,73642.633675168472,248472.58531134567,null,0,279691.38727195543,721733.96206493699,0,973294.34706887719,1878986.244667853,null,0,178401.3360663733,494783.6030905376,0,605800.99343616329,1288136.1182372498]
[null,"Tech2","Coal CCS",null,"TOTAL",66190.111910218096,204508.54247308741,174630.06497229708,145633.33447967126,470339.10726712504,454637.72973853338,null,4438507.9971493538,6047352.5754798548,1790259.2326668606,12386191.220345933,9958416.9959838931,4660820.5369002707,null,1240004.8171178554,2419658.4400957138,1004383.4487429135,5750000.9838997442,4631448.8544212505,2614845.3360300567]
[]
[]
[null,"Tech3","Gas Open",1,"Construction",6344.570392948729,464.67711480912465,421.66291371427104,0,97478.88728142406,12014.338969530801,null,89540.900420916485,6557.9865440920548,5950.9272700393776,0,1375719.2053394667,169558.32509786566,null,38035.725535560981,2785.7412097088936,2527.870897671125,0,584386.32917822106,72026.011413498229]
[null,"Tech3","Gas Open",2,"Manufacturing",41552.468802649899,20947.843022360008,17944.654337851895,55828.392809816214,600516.29079135531,511292.67690851528,null,433870.64360744436,278941.52323528391,184434.78593624139,753082.82788231724,10315461.536394224,5255055.5525316568,null,130621.33850037876,111298.9593245284,89165.939555002566,293125.32126232353,3716873.499490987,2540583.4554290753]
[null,"Tech3","Gas Open",3,"Utilities",0,723.92808139814804,3207.8811612113755,20054.453259328937,35778.581161795984,91401.37866353002,null,0,30131.346215026526,97546.09595487015,1344790.7640755661,2050979.5130278692,2779357.21601148,null,0,9206.2093942471056,32627.839825029005,375699.90333244659,586583.17629856488,929657.11413521261]
[null,"Tech3","Gas Open",4,"Mining and extraction",0,2241.6677548831522,747.09609966557696,943950.69469485583,303138.59940729837,21286.827682168132,null,0,46763.652031846555,23960.170194626011,41647267.355982199,9502810.3209628891,682691.30891826784,null,0,29634.773812067782,13321.515474601378,21477952.779921863,5362457.781284241,379566.70433711517]
[null,"Tech3","Gas Open",5,"Professional services",24527.604266855931,3870.5224523781644,3065.7249769296004,0,275495.60211356694,87350.957037563581,null,283758.44870169577,39755.700246238797,30660.985110298701,0,2513949.4650280527,873616.00053943158,null,219531.83089181146,30864.233904033652,25726.800894661304,0,2084208.4934740774,733027.4883020327]
[null,"Tech3","Gas Open",6,"Other",0,7515.520544073318,30596.725665728547,0,273349.40320369124,871785.07179528556,null,0,85190.282337187949,231376.94078299051,0,3597439.055568038,6592566.967327809,null,0,56158.001217365905,158620.10442896918,0,2231178.2076340532,4519524.1032825708]
[null,"Tech3","Gas Open",null,"TOTAL",72424.643462454551,35764.158969901917,55983.745155101264,1019833.540764001,1585757.3639591318,1595131.2510565934,null,807169.99273005663,487340.49060967582,573929.90524906619,43745140.947940081,29356359.09632054,16352845.37042651,null,388188.89492775121,239947.91886195174,321990.07107593457,22146778.004516635,14565687.487360146,9174384.876899505]
[]
[]
[null,"Tech4","Gas Combined",1,"Construction",22433.409474573709,1053.6219656151959,753.78403160972437,0,174055.65421086387,22051.784024756518,null,316602.63177108095,14869.763224518916,10638.15147961094,0,2456446.8570974492,311216.75309312576,null,134488.38183749255,6316.4680065520251,4518.9383620458138,0,1043464.3610912848,132200.53570014593]
[null,"Tech4","Gas Combined",2,"Manufacturing",42458.937012120514,32181.524896358664,32078.689997847105,125468.254865853,1105348.710971877,938454.93399346888,null,572738.97285366186,446820.08889288187,329704.11195873818,1692471.9381716147,18920021.926847376,9645420.3911187984,null,222929.38997065776,177874.05912943493,159397.13741480187,658767.35232309334,6834969.483425335,4663127.7674180279]
[null,"Tech4","Gas Combined",3,"Utilities",0,817.3068587643254,5734.5560066526095,68296.801944204897,86219.018697055581,167763.15925202044,null,0,40342.194244193255,174377.89069227097,4579776.2363698678,5148331.4842850007,5101386.3692849688,null,0,11851.972203514953,58327.028168980985,1279471.5246807798,1463032.2339612842,1706344.2233467069]
[null,"Tech4","Gas Combined",4,"Mining and extraction",0,4144.2482889588664,1335.5433728929445,1668769.9781212634,553447.24785895913,39071.024033019487,null,0,84344.778069743232,42832.303007797687,73626419.07575427,17467392.727347005,1253049.4884507093,null,0,53875.739287066179,23814.154185731495,37969952.235933304,9836288.0560009275,696677.77879897517]
[null,"Tech4","Gas Combined",5,"Professional services",57125.355553811867,6121.7831086245278,5480.4310688858941,0,506960.90884390066,160328.79077519174,null,586740.22888068936,60536.39505414007,54810.988156354615,0,4627649.2099194201,1603483.2555768536,null,501137.76202727284,48635.514739011618,45990.413356436227,0,3839218.5777470162,1345439.3035888704]
[null,"Tech4","Gas Combined",6,"Other",0,9995.1184501096977,54696.115015697214,0,496254.40812245401,1600122.6674218981,null,0,112764.2654292121,413620.06847752252,0,6527102.3101900704,12100363.016304528,null,0,74104.872685027411,283556.5991744895,0,4051671.7331510754,8295385.1787453536]
[null,"Tech4","Gas Combined",null,"TOTAL",122017.70204050609,54313.603568431281,100079.11949358549,1862535.0349313214,2922285.9487051098,2927792.3595003551,null,1476081.8335054321,759677.48491468944,1025983.5137722949,79898667.250295758,55146944.515686318,30014919.273828983,null,858555.53383542318,372658.62605060713,575604.27066248585,39908191.112937175,27068644.445376921,16839174.787598081]
[]
[]
[null,"Tech5","Gas Combined CCS",1,"Construction",0,661.89080390259312,266.92913198969563,0,19888.727052802373,2466.5857996437394,null,0,9341.2626688845994,3767.1699337585324,0,280689.53738979442,34810.91701827565,null,0,3968.0380849317335,1600.2412414068774,0,119233.00027891911,14787.191988511939]
[null,"Tech5","Gas Combined CCS",2,"Manufacturing",0,13103.985214795108,11359.668708032765,0,121629.25349615316,104970.17434939492,null,0,212967.97027596977,116754.4399032121,0,2100108.2202562285,1078881.2797013812,null,0,80950.183857043943,56445.53048027974,0,755347.20120887179,521590.66677439574]
[null,"Tech5","Gas Combined CCS",3,"Utilities",13432.80210694191,9260.0757328615055,2030.7143598321716,9606.5835875112498,10912.883862087057,18765.022632629109,null,900762.93656458182,616041.18044355442,61750.497554690628,644188.3364132829,661889.33278022893,570611.75471554068,null,251649.96461393597,172299.93425711239,20654.699950907689,179969.62961351837,187644.98269774707,190861.8561603016]
[null,"Tech5","Gas Combined CCS",4,"Mining and extraction",0,6660.2274529969936,472.94107902444409,190383.67867381079,63368.376343721291,4370.2601544252402,null,0,262702.19180955621,15167.725745761716,8399760.7189713903,2014663.0060978746,140158.91281147581,null,0,139033.37901894603,8433.040817130488,4331848.7751584994,1132259.3627842867,77926.371588969603]
[null,"Tech5","Gas Combined CCS",5,"Professional services",0,7548.4206555396377,1940.723929933916,0,58072.169619650602,17933.456910160658,null,0,69452.310493615965,19409.603916428088,0,530098.29622321646,179356.41958637635,null,0,58595.30338590825,16286.0721404042,0,439839.64678297873,150493.10644386802]
[null,"Tech5","Gas Combined CCS",6,"Other",0,4268.9223570349122,19368.925172333264,0,55816.220459060889,178980.5235131988,null,0,56761.334099817941,146470.66165151421,0,737050.01945048838,1353477.0498860169,null,0,36205.254438067837,100412.73589460204,0,457108.96887088619,927874.10131976206]
[null,"Tech5","Gas Combined CCS",null,"TOTAL",13432.80210694191,41503.522217130754,35439.902381146254,199990.26226132203,329687.63083347538,327486.02335945249,null,900762.93656458182,1227266.2497913989,363320.09870536526,9043949.0553846732,6324498.412197832,3357296.3337190663,null,251649.96461393597,491052.09304201015,203832.32052473101,4511818.4047720181,3091433.1626236895,1883533.2942758091]
[]
[]
[null,"Tech6","Oil",1,"Construction",4.681676288666923E-12,3.428865463776421E-13,3.1114624674040836E-13,0,24146.104490894733,4581.789353381937,null,6.6072481571389899E-11,4.8391566652006286E-12,4.3912059241534141E-12,0,340773.89072318259,64662.777592749568,null,2.8066668558045247E-11,2.0556062522926743E-12,1.8653230257467087E-12,0,144755.99548700135,27467.845971206185]
[null,"Tech6","Oil",2,"Manufacturing",3.066168327884609E-11,1.5457472122225088E-11,1.3241410768365666E-11,274766.17631986266,283285.15540308936,194986.61969357322,null,3.2015436486970394E-10,2.0583173239068114E-10,1.3609494585838367E-10,13802582.189899482,3975750.6264869971,2004068.4421408796,null,9.6385852055609878E-11,8.2127814264942871E-11,6.5795796896714654E-11,3292541.7937882151,1625848.2371287392,968877.12732128636]
[null,"Tech6","Oil",3,"Utilities",0,5.3418856178955075E-13,2.3671045065550377E-12,31490.832217221279,31683.962304458128,34856.837709261541,null,0,2.2234004886647882E-11,7.1979537809445864E-11,2111679.6240292778,1966922.4713653876,1059935.9094047553,null,0,6.7932877342570981E-12,2.4076174523814599E-11,589948.8989740836,555631.17959953751,354534.11782727716]
[null,"Tech6","Oil",4,"Mining and extraction",0,1.6541329239201771E-12,5.5128430745241982E-13,0,230339.61210525961,8117.9464545473966,null,0,3.4507030000374044E-11,1.7680276791833354E-11,0,8114443.0132847903,260351.21689014754,null,0,2.1867582717682422E-11,9.829983633858737E-12,0,4407310.7881353963,144751.5913476815]
[null,"Tech6","Oil",5,"Professional services",1.8098987985311962E-11,2.8560693739312447E-12,2.2622070594435683E-12,0,116884.86473260804,33312.168566029788,null,2.0938615520320756E-10,2.9335842721363878E-11,2.2624826913038738E-11,0,1090199.9475723829,333162.27387681109,null,1.6199315377382967E-10,2.2774804768022633E-11,1.8983878540563026E-11,0,927037.11635000852,279547.42663380253]
[null,"Tech6","Oil",6,"Other",0,5.5457236895474554E-12,2.2577409688650848E-11,0,100083.04550323982,332464.03073184867,null,0,6.286214828447822E-11,1.7073369358655183E-10,0,1248160.9467832928,2514141.9115078901,null,0,4.1439146614319045E-11,1.1704621996728109E-10,0,793646.75818997866,1723566.1047427359]
[null,"Tech6","Oil",null,"TOTAL",5.3442347552824982E-11,2.6390473217791156E-11,4.1310562577207949E-11,306257.00853708392,786422.74453954969,608319.39250864252,null,5.9561300164430136E-10,3.5960991494874582E-10,4.2350448688340687E-10,15914261.813928761,16736250.896216033,6236322.5314132329,null,2.864456743874848E-10,1.7705824235151675E-10,2.3759737658797882E-10,3882490.6927622985,8454230.0748906601,3498744.2138439897]
[]
[]
[null,"Tech7","Nuclear",1,"Construction",36085.405114226152,2343.2890536642108,2019.4696057434089,0,10600.668000572925,1620.0892054717347,null,509273.19989583181,33070.830460760917,28500.767691364046,0,149607.19151125141,22864.313457908633,null,216332.15170717487,14048.027490515793,12106.728571698355,0,63551.048154735807,9712.4414335339407]
[null,"Tech7","Nuclear",2,"Manufacturing",201123.98117478995,103682.36856676091,85942.308043291428,68868.671817337905,89729.192655750157,68945.927761565457,null,2267585.9810926272,1398656.4486018857,883313.26357153,928986.33677989279,1454904.7049311565,708624.81876048702,null,726066.92027577164,558086.51061764592,427042.31020160532,361592.91957652819,540924.10756262019,342588.28905852477]
[null,"Tech7","Nuclear",3,"Utilities",0,3362.8339609145014,15363.500780372329,0,3120.9556780583034,12325.138096532524,null,0,144836.0095356532,467177.38158323627,0,159492.89254454215,374786.0481737362,null,0,43875.465175712212,156264.46785965152,0,46495.75811270393,125360.82586150641]
[null,"Tech7","Nuclear",4,"Mining and extraction",0,12329.018235221443,3578.0663102528501,101209.4800012796,34388.997558304443,2870.4500375823973,null,0,267586.92209624418,114752.40976320406,4465379.7028411636,1036658.6033976418,92058.399804832734,null,0,167179.16411520613,63800.715520425874,2302845.312329188,590965.4487438933,51183.167214821267]
[null,"Tech7","Nuclear",5,"Professional services",102403.97021711475,18060.139439798717,14682.672364857395,0,31778.308893959616,11778.953710485206,null,1120015.819011542,178486.77060678508,146844.613312039,0,290214.8313078389,117803.88881907784,null,907694.01184280473,142383.22017324198,123213.33171592784,0,240792.34095134062,98846.047554005243]
[null,"Tech7","Nuclear",6,"Other",0,33448.167368623624,146536.85564360104,0,34671.208636063078,117556.99484497725,null,0,370833.07349991606,1108133.2604407552,0,443715.45527672255,888983.28965113324,null,0,245621.2511569802,759679.04535994469,0,277458.77023591945,609441.12132732267]
[null,"Tech7","Nuclear",null,"TOTAL",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142]
[]
[]
[null,"Tech8","Biomass",1,"Construction",107007.67121939316,8696.3453243163367,8545.5818678926353,0,51777.972576348999,26018.756335857503,null,1510198.9007133839,122731.49204490264,120603.76789611694,0,730742.35122498963,367202.61985497898,null,641511.42798003426,52134.625897723607,51230.798357927131,0,310409.15802440984,155982.55098047137]
[null,"Tech8","Biomass",2,"Manufacturing",845937.50737931905,400952.89532540028,363673.22747065208,116277.94027559734,633322.34337021259,1107276.8639646985,null,8424528.0775351878,5302664.3136303332,3737825.9060587166,1568501.5397341207,8434011.8242482003,11380568.69374774,null,2376936.8271670425,2111524.6202694592,1807071.0311772237,610513.87803900405,3648364.5118631152,5501994.0793547723]
[null,"Tech8","Biomass",3,"Utilities",0,14485.75996327119,65012.146418402182,149728.07219059538,173248.06309936478,197942.65887111862,null,0,582575.85537279944,1976906.48564012,10040310.049893126,8903112.8604739197,6019092.5490871007,null,0,179504.1843978519,661248.27991444059,2805004.0318098706,2613973.5078638759,2013304.4348027995]
[null,"Tech8","Biomass",4,"Mining and extraction",0,41621.357709384145,15140.935271347247,0,101656.31681812413,46099.646766279468,null,0,869002.85983313248,485585.97236645618,0,3687954.8969732472,1478464.9296477768,null,0,550349.18852526019,269978.92721897131,0,1989297.819480401,822005.57337342051]
[null,"Tech8","Biomass",5,"Professional services",510093.67716273293,74847.875210142374,62131.154822280223,0,213533.35815711197,189170.89592928928,null,5586310.3582604602,749553.38025299809,621387.25007208728,0,2020102.6928898145,1891939.4489191317,null,4522396.5737675531,591615.96258711058,521389.18575437646,0,1738729.1372221773,1587475.0707454863]
[null,"Tech8","Biomass",6,"Other",0,141223.94564450314,620084.94359338202,7485521.3209777875,736054.71819136431,1887974.3128443963,null,0,1559465.4470693397,4689173.5684951013,43655596.321532361,5250647.7204909623,14277139.506862432,null,0,1036588.9165452346,3214655.6982005648,32543684.812668059,3740447.9510042025,9787670.9401629549]
[null,"Tech8","Biomass",null,"TOTAL",1463038.8557614451,681828.17917701742,1134587.9894439564,7751527.3334439807,1909592.7722125268,3454483.13471164,null,15521037.336509032,9185993.3482035063,11631482.950528597,55264407.911159605,29026572.346301135,35414407.748119161,null,7540844.8289146293,4521717.4982226407,6525573.9206235036,35959202.722516932,14041222.085458182,19868432.649419904]
[]
[]
[null,"Tech9","Solar utility",1,"Construction",704093.07338435645,41950.117500604742,31582.250499068712,0,8721.0707713995162,5821.3656187070292,null,9936863.1548375953,592041.86589876004,445720.1940967422,0,123080.44219566433,82156.913217907335,null,4221040.8636179185,251491.12652463707,189335.72131423885,0,52282.855054428219,34899.1107674327]
[null,"Tech9","Solar utility",2,"Manufacturing",2951248.3501005643,1716451.9505298329,1344041.7688743463,533110.5506423997,362485.77041513775,247739.10724512694,null,40210088.799800433,24139003.164601572,13814033.486776046,7191258.4411902819,5357257.1025249315,2546257.4175312947,null,15239455.455886226,9624137.5611135773,6678465.0663376693,2799081.1406254787,2119312.7245938163,1231001.1575666603]
[null,"Tech9","Solar utility",3,"Utilities",0,46699.087480689064,240268.00344426962,133112.15119588943,98265.868377037114,44287.150928876617,null,0,2333919.2562488685,7306132.7839243663,8926096.8224696629,6428504.1222951133,1346695.3596387778,null,0,683492.33092306298,2443801.8547104741,2493721.5535111083,1802214.0347476008,450451.24622652947]
[null,"Tech9","Solar utility",4,"Mining and extraction",0,274288.69667822716,55956.963249805711,0,91033.544764778198,10314.209305612179,null,0,5287664.0029547801,1794599.6018985165,0,3110454.2281895131,330787.7132487857,null,0,3444077.3433694276,997771.97629282996,0,1702139.4587310855,183913.28630211696]
[null,"Tech9","Solar utility",5,"Professional services",1510438.1443760595,276769.84357827168,229620.6069672319,0,104034.51244073221,42324.580599001114,null,16751089.025841484,2764307.5259147333,2296485.844040446,0,957738.70540876407,423297.37511069985,null,13419962.865689579,2203320.9391392954,1926918.9771463668,0,807050.12982251868,355177.34506996867]
[null,"Tech9","Solar utility",6,"Other",7119.5635357775382,500462.77724315075,2291672.8576256121,0,93562.287262592727,422410.22637380258,null,208944.18671657584,5766702.580039883,17329967.293420263,0,1131232.3405852704,3194328.2755675791,null,173192.42579492411,3769499.1895202291,11880532.314631693,0,732050.26627949777,2189866.8161844192]
[null,"Tech9","Solar utility",null,"TOTAL",5172899.1313967574,2856622.4730107766,4193142.450660334,666222.70183828915,758103.05403167754,772896.6400711264,null,67106985.167196088,40883638.395658597,42986939.204156384,16117355.263659945,17108266.941199254,7923523.0543150445,null,33053651.61098865,19976018.49059023,24116825.91043327,5292802.694136587,7215049.4692289475,4445308.9621171281]
[]
[]
[null,"Tech10","Solar rooftop",1,"Construction",422102.39599253901,25149.011939658125,18933.496309537299,0,2339.9061715953881,1561.9010205715683,null,5957129.6819408815,354927.92014350742,267208.3691523429,0,33023.087857605817,22043.103801915182,null,2530505.595732403,150768.42975696063,113506.3880540252,0,14027.747098634271,9363.603026329105]
[null,"Tech10","Solar rooftop",2,"Manufacturing",1769267.5114081777,1029009.5277349837,805750.3651171641,143036.18217176621,97256.714633193769,66469.620667391864,null,24105868.197063304,14471284.348351594,8281485.5784077421,1929450.0009404551,1437378.4235453098,683173.38569147978,null,9136023.2115785312,5769651.310985459,4003726.5137456348,751007.23379346787,568622.02518532146,330283.66370762268]
[null,"Tech10","Solar rooftop",3,"Utilities",0,27996.00998986619,144040.1898099728,35714.644710722459,26365.21568276536,11882.460364924327,null,0,1399179.9484412596,4380012.0610625977,2394915.6692605326,1724799.2665321347,361324.987020139,null,0,409752.29189289198,1465054.3474970369,669077.7550432256,483542.88744809822,120858.2843410576]
[null,"Tech10","Solar rooftop",4,"Mining and extraction",0,164435.52768534137,33546.088085595758,0,24424.747694499751,2767.3530741748109,null,0,3169944.0446452508,1075858.889177152,0,834550.16428420099,88751.970028394804,null,0,2064717.5118938657,598162.31371659436,0,456692.38661180489,49344.839061276696]
[null,"Tech10","Solar rooftop",5,"Professional services",905504.6610174824,165922.97031318053,137657.09681569366,0,27912.971250882507,11355.893094982461,null,10042244.527851239,1657196.8594155749,1376738.692333736,0,256966.00409563194,113572.7671984833,null,8045241.0254662875,1320886.517290784,1155184.091255747,0,216535.51829341764,95295.828175777584]
[null,"Tech10","Solar rooftop",6,"Other",4268.1641681657557,300026.4387831823,1373853.3165583212,0,25103.221741106092,113334.74083004738,null,125261.62403196091,3457126.7180786799,10389280.897004137,0,303515.19952394516,857053.98362485354,null,103828.51452352,2259807.2609071829,7122355.4743526047,0,196412.68611223079,587552.0348907311]
[null,"Tech10","Solar rooftop",null,"TOTAL",3101142.7325863647,1712539.4864462123,2513780.5526962848,178750.82688248868,203402.77717404289,207371.96905209241,null,40230504.030887388,24509659.839075867,25770584.487137705,4324365.6702009877,4590232.1458388288,2125920.1973652653,null,19815598.347300746,11975583.322727144,14457989.128621642,1420084.9888366936,1935833.2507495072,1192698.2532027948]
[]
[]
[null,"Tech11","Solar floating",1,"Construction",386657.45357348933,23037.189574847602,17343.605579576306,0,5460.8613758115771,3645.1568270639341,null,5456895.3298882134,325123.77827689331,244770.24667681754,0,77069.118061548914,51444.085927945853,null,2318013.0205104337,138108.04601575978,103974.98660507325,0,32737.886352235728,21852.730133212746]
[null,"Tech11","Solar floating",2,"Manufacturing",1620697.9091951954,942601.14956537751,738089.58999043191,333817.1299547361,226977.23649176059,155126.46984469477,null,22081641.094070952,13256096.172859494,7586069.5318330135,4502940.8078835085,3354546.6099658655,1594386.6468634349,null,8368849.6069083847,5285159.9637733754,3667524.0730851362,1752696.9439042134,1327047.2519216978,770814.37029278348]
[null,"Tech11","Solar floating",3,"Utilities",0,25645.118425461322,131944.79238433554,83350.660047467143,61531.009121100433,27731.226851795131,null,0,1281687.4793692152,4012212.0277696075,5589242.2676392039,4025327.9426206704,843258.45612372179,null,0,375344.41709733201,1342030.2484139111,1561490.3342210029,1128489.9837728727,282058.46239336237]
[null,"Tech11","Solar floating",4,"Mining and extraction",0,150627.48521558012,30729.143259252451,0,57002.354589242219,6458.434829329477,null,0,2903756.3015743815,985516.45866751648,0,1947669.0192280277,207128.90586753606,null,0,1891338.2702323825,547933.20114054356,0,1065826.4185760948,115160.73977515011]
[null,"Tech11","Solar floating",5,"Professional services",829467.28033766977,151990.02374717168,126097.70289485926,0,65143.153361638695,26502.326778322749,null,9198973.3632544968,1518038.0964786948,1261130.6689272323,0,599705.98124697967,265055.55875147384,null,7369662.9960535653,1209968.5339010421,1058180.5348042792,0,505349.51473444642,222400.92943823672]
[null,"Tech11","Solar floating",6,"Other",3909.7562685376292,274832.50492299534,1258487.5850203014,0,58585.773941940883,264500.05399765266,null,114743.10745095585,3166823.5626807581,9516868.2628523186,0,708342.26182752266,2000188.3207869544,null,95109.787139639768,2070045.868881298,6524274.3403121028,0,458386.9491563327,1371226.01434341]
[null,"Tech11","Solar floating",null,"TOTAL",2840732.399374892,1568733.4714514336,2302692.419128757,417167.79000220326,474700.38888149435,483963.66912885872,null,36852252.894664615,22451525.391239438,23606567.196726508,10092183.075522713,10712660.932950616,4961461.9743210673,null,18151635.410612024,10969965.09990119,13243917.384361045,3314187.2781252163,4517838.00451368,2783513.2463761554]
[]
[]
[null,"Tech12","Wind onshore",1,"Construction",505951.0880982012,21415.895609122577,11678.565489694842,0,17369.067953374823,4418.9069753213207,null,7140485.9890284901,302242.46204161923,164819.55511662457,0,245129.5970718115,62364.019144036167,null,3033178.8489114069,128388.38203956462,70013.048024305666,0,104127.6336404597,26491.365446476168]
[null,"Tech12","Wind onshore",2,"Manufacturing",779696.6781913623,621966.99046135182,497003.2081515941,248453.4632380952,239530.69069831411,188054.85529845813,null,10148414.627427313,8899373.0964925364,5108188.6883554971,3351449.4556540688,3612592.7982683172,1932823.9111344106,null,3761831.8494616374,3472190.3365197843,2469579.9195869206,1304497.5426481976,1414732.1089700758,934433.59481140738]
[null,"Tech12","Wind onshore",3,"Utilities",0,17281.358327008835,88846.917776960967,123918.71161025284,88854.875282033841,33617.678904728804,null,0,895028.05453015154,2701680.4960110006,8309612.6688017175,5854838.7250548033,1022255.2418314493,null,0,260609.254703201,903675.3098046548,2321491.7590134884,1639751.3826084943,341930.44800279971]
[null,"Tech12","Wind onshore",4,"Mining and extraction",0,121105.34411737163,20691.909208198384,0,74292.883206858285,7829.3538717152223,null,0,2562116.3725072457,663611.63778275566,0,2687613.3879334275,251095.7443951625,null,0,1614187.1249513139,368958.67725644639,0,1450682.9250805513,139605.6796506792]
[null,"Tech12","Wind onshore",5,"Professional services",417334.36726138502,98786.967589746491,84909.696233629336,0,90210.118991992815,32127.922670834734,null,4495048.4589118548,964303.8430170411,849200.4180188009,0,835769.27484163782,321318.37201583164,null,3689679.381821203,778026.96278842934,712541.03530726396,0,701222.45671176864,269609.52986051916]
[null,"Tech12","Wind onshore",6,"Other",179619.44628901227,195841.39476895839,847420.65957352088,63772.679182833686,69899.01254876556,320644.95137909555,null,2957932.2277840883,2200802.3060790617,6408319.6976873819,1871593.7458291193,875617.82033717795,2424764.2946547731,null,1996538.9145896211,1448887.8101485141,4393213.6721211197,1551351.4208578786,563048.15660541644,1662293.4175385667]
[null,"Tech12","Wind onshore",null,"TOTAL",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481]
[]
[]
[null,"Tech13","Wind offshore",1,"Construction",344034.94482311327,25426.696010214189,18518.066871960244,0,3419.950659105049,2081.6343320299188,null,4855364.0085636638,358846.87448874861,261345.41490987036,0,48265.752043937879,29378.098262445776,null,2062490.9056848017,152433.14689919711,111015.88687137072,0,20502.618232347148,12479.406360828858]
[null,"Tech13","Wind offshore",2,"Manufacturing",1352945.2807804828,766085.18445778859,788070.98802084592,162509.23794344638,125573.10690123796,88587.844297338626,null,17143642.292853642,10608578.044937214,8099777.3064703196,2192126.8069521175,1878078.2436561207,910504.03044367477,null,6499289.2074730778,4228222.349721577,3915878.7213133685,853249.93579060037,739165.71011607465,440187.82536604931]
[null,"Tech13","Wind offshore",3,"Utilities",0,26043.0153185667,140879.73100918089,56030.947418462165,40608.068611779192,15836.430810167227,null,0,1358790.7416050234,4283907.996744005,3757265.2625521119,2668353.8481712323,481558.36259466771,null,0,395205.07847144461,1432908.8476036114,1049683.1430170855,747599.3048262886,161074.71003669224]
[null,"Tech13","Wind offshore",4,"Mining and extraction",0,130797.06912936989,32810.036366543427,0,35412.367139889924,3688.2088507393137,null,0,2894677.7627468933,1052252.9240698037,0,1250398.388285012,118284.79872481877,null,0,1796747.8884358639,585037.73125678499,0,678821.06426448736,65764.673782500991]
[null,"Tech13","Wind offshore",5,"Professional services",1346112.3920962224,156026.44709628265,134636.6926930905,0,40397.322919057129,15134.644658037612,null,14241564.57231795,1579959.8514436542,1346530.9709865425,0,371852.59960378695,151364.88693597814,null,11865826.111274172,1255535.0581372071,1129837.6116894521,0,313427.17688045627,127006.17069661047]
[null,"Tech13","Wind offshore",6,"Other",0,262821.56009662611,1343708.9047032539,0,33432.075901435361,151047.65565567373,null,0,3102741.6149372547,10161324.419800425,0,410138.4056067515,1142244.5937474526,null,0,2014486.8596952211,6966080.2634480493,0,264805.64775993791,783064.01722883328]
[null,"Tech13","Wind offshore",null,"TOTAL",3043092.6176998187,1367199.9721088482,2458624.4196648747,218540.18536190855,278842.89213250461,276376.41860398644,null,36240570.873735256,19903594.890158787,25205139.032980967,5949392.0695042294,6627087.2373668412,2833334.7707090378,null,20427606.224432051,9842630.3813605104,14140759.062182637,1902933.078807686,2764321.5220795916,1589576.8034715152]
[]
[]
[null,"Tech14","Geothermal",1,"Construction",68233.501304506746,9220.3266038009133,9516.681185307034,0,3927.9758595173948,1945.2636247571029,null,962979.17231205129,130126.4380637689,134308.88926667674,0,55435.509973015935,27453.498933574585,null,409060.12026172085,55275.895817968703,57052.542749950167,0,23548.231393091301,11661.863411240991]
[null,"Tech14","Geothermal",2,"Manufacturing",1153221.9019177021,577557.93329442572,405000.17611127457,83560.093230182421,107519.01927753733,82784.333663066296,null,15556091.933911188,8039888.4774554055,4162583.4289636472,1127162.5089094699,1663729.03055913,850855.66824296606,null,6054957.4055969855,3250612.7107684091,2012422.2257505003,438729.79213724146,645399.99844692182,411350.51991119911]
[null,"Tech14","Geothermal",3,"Utilities",11694.374827830012,23966.156557944658,72399.969972905616,72839.12856131501,51231.923984926878,14798.964605354231,null,784189.27989412693,1324961.8095301255,2201557.3717325167,4884370.8719410347,3391233.2270536157,450010.81676026818,null,219082.28738698357,381236.37718317128,736390.9399688699,1364567.4207834979,949153.95037207857,150522.48585712316]
[null,"Tech14","Geothermal",4,"Mining and extraction",0,68287.935836468198,16861.51464608403,0,40038.828230408122,3446.5892531922746,null,0,1505285.9503497663,540766.79136753303,0,1503998.4733022593,110535.80005895031,null,0,935628.75502071192,300658.68150506134,0,804751.14630788332,61456.340210513874]
[null,"Tech14","Geothermal",5,"Professional services",339192.55855064356,92855.388148525642,69191.589438766168,0,45513.261394619767,14143.153422241798,null,3967305.6108247694,918603.62727784272,692000.19881255878,0,418845.83825204649,141448.76652514676,null,3041827.6891943766,736740.135703807,580638.59559218516,0,353218.19773620903,118685.8230450519]
[null,"Tech14","Geothermal",6,"Other",0,156208.31120728201,690549.90136587946,0,31182.596722468672,141152.31749915023,null,0,1821659.5373044834,5222039.9457645202,0,396934.61812414514,1067414.590835274,null,0,1183444.410501105,3579961.4202104192,0,254829.68333517626,731764.42429540283]
[null,"Tech14","Geothermal",null,"TOTAL",1572342.3366006825,928096.05164844706,1263519.8327202168,156399.22179149743,279413.60546947818,258270.62206776193,null,21270565.996942133,13740525.839981392,12953256.625907451,6011533.3808505051,7430176.6972642122,2647719.1413561795,null,9724927.5024400651,6542938.2849951722,7267124.4057769859,1803297.2129207393,3030901.20759136,1485441.456730532]
[]
[]
[null,"Tech15","Hydro large",1,"Construction",1540232.7694380183,50918.434378699145,23876.147212244632,0,5719.7849953622326,5050.1640533709442,null,21737299.847213864,718611.69155900553,336963.98456588387,0,80723.306225427616,71272.948143934933,null,9233701.7718852609,305256.22300307639,143137.60049394178,0,34290.134513726385,30275.754219238534]
[null,"Tech15","Hydro large",2,"Manufacturing",1171198.6672766563,1337472.8304617438,1016094.1233113294,634713.09016915422,339245.09409862297,214919.18150666374,null,13785603.056538036,18430888.965130433,10443394.372255789,8561799.915444931,4877789.8367647063,2208934.8999696989,null,4757739.1474844851,7222088.3422760703,5048912.3655204866,3332542.2621251335,1952881.9413268939,1067920.8630400286]
[null,"Tech15","Hydro large",3,"Utilities",0,33031.33593010754,181642.35068671627,63839.751434509621,51751.469155494626,38420.087707341467,null,0,1553858.8345122007,5523428.4810175616,4280899.9577224655,3313326.8423640137,1168288.154627156,null,0,461872.69810183003,1847511.5585048345,1195973.1902217541,931739.8498124592,390776.46732565551]
[null,"Tech15","Hydro large",4,"Mining and extraction",0,192450.0974653427,42303.403683722354,0,61458.141954932551,8947.8058046654733,null,0,3933683.5764662088,1356715.3576730932,0,1852376.4414292711,286965.69296000246,null,0,2510090.4338244023,754314.53470748442,0,1046973.84299701,159548.86331749818]
[null,"Tech15","Hydro large",5,"Professional services",1205965.2600710019,227173.56050571066,173592.93046821785,0,70679.080174025177,36717.514328287674,null,14876498.741218401,2367242.2026970666,1736140.8138018278,0,650938.92301285639,367219.88064119162,null,10920558.457712658,1813260.9771736613,1456748.6622199961,0,548025.05973801285,308124.24062147771]
[null,"Tech15","Hydro large",6,"Other",0,490038.50176401599,1732502.201278805,0,81316.885832120228,366450.25939516042,null,0,5578093.2417686572,13101436.526611477,0,946912.65814171394,2771150.772612147,null,0,3666278.2536534513,8981669.5777377896,0,616481.63137246459,1899758.132563534]
[null,"Tech15","Hydro large",null,"TOTAL",3917396.6967856763,2331084.7605056195,3170011.1566410353,698552.84160366387,610170.45621055772,670505.01279548975,null,50399401.644970305,32582378.512133576,32498079.535925634,12842699.873167396,11722068.007937988,6873832.3489541309,null,24911999.377082404,15978846.928032493,18232294.299184531,4528515.4523468874,5130392.4597605672,3856404.321087433]
[]
[]
[null,"Tech16","Hydro small",1,"Construction",460068.79362701828,15209.378181540735,7131.8247880197978,0,1151.5035899339562,1016.6959146064511,null,6492949.3228905722,214649.9026523456,100651.41902645212,0,16251.166256299339,14348.625991967068,null,2758114.3053156328,91180.284597767226,42755.318863876222,0,6903.2687459213848,6095.0961792582984]
[null,"Tech16","Hydro small",2,"Manufacturing",349838.00412722386,399504.23327505379,303508.1494168652,127780.04811377876,68296.613253608462,43267.397157630054,null,4117770.9587080814,5505321.675992501,3119450.4788831277,1723656.2819974874,981993.64356041071,444701.41260693106,null,1421140.5921287346,2157243.7212273022,1508114.2715727822,670905.35423188494,393152.98878864577,214993.16994485815]
[null,"Tech16","Hydro small",3,"Utilities",0,9866.4871795956842,54256.719380476905,12852.179411802139,10418.573873882917,7734.7083774045577,null,0,464138.91045932646,1649852.6251159105,861828.14099874371,667036.91776880855,235199.05122680045,null,0,137961.75437982465,551853.22036968684,240772.58552930984,187577.29229569153,78670.87755082731]
[null,"Tech16","Hydro small",4,"Mining and extraction",0,57485.002222480834,12636.06143517394,0,12372.715259254903,1801.3667497044912,null,0,1174994.5160532773,405251.99196200236,0,372919.28349481768,57771.756438268247,null,0,749766.07477690955,225314.37123287568,0,210776.12878028423,32120.278826729962]
[null,"Tech16","Hydro small",5,"Professional services",360222.81395778758,67856.929160097759,51852.350948117986,0,14229.068858289429,7391.9473540975514,null,4443622.3959599566,707097.19078057364,518586.68742898677,0,131046.62278124284,73928.480038378038,null,3261979.7832287177,541622.54358710803,435132.02221366996,0,110328.06725668334,62031.382212616896]
[null,"Tech16","Hydro small",6,"Other",0,146374.90307365835,517499.83087901637,0,16370.665336871834,73773.540363475433,null,0,1666181.0340627241,3913409.8541341638,0,190631.87271692816,557886.3655711693,null,0,1095120.3264391995,2682832.0818638462,0,124109.70206560682,382458.13635073509]
[null,"Tech16","Hydro small",null,"TOTAL",1170129.6117120297,696296.93309242721,946884.93684767024,140632.22752558091,122839.14017184151,134985.65591691853,null,15054342.67755861,9732383.2300007474,9707203.0565506443,2585484.4229962314,2359879.5065785074,1383835.6918735141,null,7441234.6806730852,4772894.7050081119,5446001.2861167369,911677.93976119475,1032847.4479328331,776368.94106502575]
[]
[]
[null,"Tech17","Hydrogen",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech18","Pumped storage",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech19","Batteries",5,"Professional services",382443.47989538847,62004.497357557288,46514.227855191537,0,4623.3685123131636,1188.6833442654317,null,4717731.2113584131,660385.51515463274,465198.95242312807,0,42539.180061186635,11888.281758360547,null,3463197.9189207754,501755.16792276537,390335.8219685799,0,35889.31950222345,9975.1347413245639]
[null,"Tech20","unassigned1",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech22","unassigned3",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech24","unassigned5",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech25","unassigned6",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech30","unassigned11",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech31","unassigned12",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech35","unassigned16",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech1","Coal","Capex","TOTAL",813366.3218577446,813366.3218577446,22996.003999999997,8991.4053999523148,35.36989825961696,90.460421444467201]
[null,"Tech8","Biomass","Capex","TOTAL",1463038.8557614456,1463038.8557614456,17644.091298012656,15521.037336509031,82.919478881082142,94.261667183806296]
[null,"Tech20","unassigned1","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech35","unassigned16","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL",306257.00853708392,5.6376631336455446E-11,15914.261813928761,2.9175872562012571E-12]
[null,"Tech12","Wind onshore","Opex","TOTAL",436144.85403118178,424665.50173313456,13532.655870284907,13176.475755290057]
[null,"Tech25","unassigned6","Opex","TOTAL",0,0,0,0]
[null,"All",null,"Opex","TOTAL",17626615.999264609,11005706.152928881,508821.85431622452,305695.49618792051]
[null,"Tech5","Gas Combined CCS","Total","TOTAL",213423.06436826391,213423.06436826396,1824.661439772153,106.90694239291103,106.90694239291103,9944.7119919492561,9944.7119919492561,116.9658434799358,1996.3442933750575,21.460959808694376]
[null,"Tech15","Hydro large","Total","TOTAL",4615949.53838934,4524723.286309584,44712.2775117696,2117.2616845757411,1847.1463308567866,63242.101518137701,61564.932224366588,101.19643950408347,2449.5748987092002,73.495139567761242]
[null,"Tech26","unassigned7","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"All Technologies","Opex","TOTAL","jobs",290605.42696746381,290605.42696746381,290605.42696746381,290605.42696746381,290605.42696746381,295764.02460550645,303819.35990796157,319114.32251120312,352549.80945192464,376445.48316372826,384644.16593611886,421296.50292480888,442509.67797450162,462170.80745027022,497956.39461734192,486292.455133738,509182.78139904118,528211.97790708812,529499.77775387315,607583.91960873967,596644.07412731403,631180.60086527432,647574.02302159439,666499.87939903117,649081.91233044944,689523.0956371628,727777.51465095219,750014.85559442954,762370.47953970358,777440.91094428208,794866.12654066051,836378.46221010003,857887.21182584832,871451.97089872498,868136.43229119212,901444.69606671715]
[null,3,"All Technologies","Total","Utilities","jobs",16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,18049.814351284655,18682.893911919924,20804.67907693308,22241.417129577203,24692.591943351716,25790.617943614005,26750.993373826648,29714.814335166662,32078.402598111192,34226.92044679301,36564.704256824247,33429.317371435063,35660.258272985368,37652.134800699816,39784.534111520814,41890.179631305815,43924.575690243182,45039.855669347176,45907.996977251991,46195.359474553879,46812.876894365771,49330.991573898864,51533.482296044967,53797.693877304933,55950.267816126026,57940.89242133098,60010.533388060343,62632.227393337402,65137.594407984237,67931.778284212502,70678.142328304413]
[null,"Tech Ref","Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Tech15","Hydro large","Capex","TOTAL","jobs",0,0,3014.881374298343,24837.178810730507,46308.832909297758,67431.970392291929,85193.836607706515,84985.760225064208,87200.517422493169,85827.718183119141,84463.425832912399,94905.633990813876,127710.22577418707,160904.09135459937,208530.90454903257,227807.57537239479,221850.90334849892,244288.92812333489,226200.01861552795,223032.07435684599,222505.40682604187,193731.49353384224,172202.61717080435,150246.63824573671,125982.47764002997,104654.79092100871,105614.77883177978,109626.80015170107,110416.94862597348,108593.44731096414,105079.40014660291,98418.161568939875,89041.072826848715,82323.937135654181,73905.655294799886,72331.053631188406]
[null,"Tech24","unassigned5","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL","jobs",18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079287,15874.644030805153,15959.240735334837,12600.607699698445,12610.821280876298,12621.801719857998,12633.549016642348,16116.713294815196,12271.476473877681,12091.180810166787,15553.927215519951,11732.07069808282,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418741,5905.2140414211244]
[null,"Tech7","Nuclear","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1601.94372026109,3785.9822044579209,6625.4688578009245,6625.4688578009245,7571.9644089149324,8518.4599600292659,10411.451062258227,11357.946613372562,13250.937715601194,13250.937715600576,15143.928817828551,17036.919920059117,17983.41547117287,18929.911022286473,17983.41547117287]
[null,"Tech22","unassigned3","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech14","Geothermal","Total","TOTAL","jobs",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech1","Coal","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Opex","Mining and extraction","jobs",62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,64208.252897643899,67475.994339756377,70820.174178175221,76361.957910412515,82056.618435262804,86956.319638523681,91982.1441956903,95991.33808197797,102412.16337174251,105446.76770511919,109039.37233153493,110208.87979502779,111324.88038110596,109803.75629460205,106803.54923956316,104636.52070426788,96874.201559320631,90178.198042852018,86027.593123397004,78827.096191304081,68794.556676047257,60195.237091541348,51595.917507035447,41563.377991778536,34397.278338023723,27231.178684268725,21498.298961264816,18631.859099762769,15765.41923826072,11465.759446007956]
[2,"Tech1","Coal","Total","Manufacturing","jobs",30549.114525521782,70510.087555709208,89518.468362352112,144524.36489205828,168733.35086125295,194685.73118883121,205232.6230905542,169999.69628401916,190499.50301154394,147462.33495944107,124384.3846961766,118935.74692663515,80701.41309268125,68636.167311255907,66168.334169035588,59323.802123176029,38254.688472988833,37167.384184957191,36083.420180936351,34973.920471360114,33853.435379809052,32750.818430090261,31594.149237401827,30455.438049583619,29348.943135342815,28217.316899217774,26162.130543898304,24127.833070195269,22100.12127788255,20064.781829772121,18064.454737428099,16070.668394955366,14097.568742263416,12159.211856223659,10227.260925498091,8287.6374074557771]
[1,"Tech2","Coal CCS","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech2","Coal CCS","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9458001155048392,2653.1608018404704,2701.5622406682469,1831.3110987162909,930.79035182687505,2837.7754628871062,5692.7495649428965,6661.6062381305528,7636.1957910414721,7659.1273099308719,8642.3161824286199,10594.361728113297,12557.873033240794,9688.5667318761207,11660.677356591328,13644.253740749253]
[]
[3,"Tech3","Gas Open","Opex","Utilities","jobs",726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,724.40065093885062,761.36808595400998,798.09777752644391,834.5897256561525,870.84393034313553,906.86039158739322,942.6391093889257,978.18008374773274,1013.4833146638144,1048.5488021371714,1009.7690327116063,971.10501706061416,932.5567551841948,894.12424708234835,855.8074927550748,817.60649220237394,779.5212454242461,741.55175242069106,703.69801319170881,665.96002773729947,622.46444452465073,579.1032058443094,535.87631169627537,492.78376208054846,449.82555699712884,407.00169644601658,364.31218042721162,321.75700894071383,279.33618198652334,237.04969956464052]
[5,"Tech3","Gas Open","Total","Professional services","jobs",0,0,0,2800.9344238223739,2800.9344238223739,1560.9340207840448,3540.1823336523166,3524.4153233413672,3082.4505157907097,3066.6835054797543,3259.6885125984122,4406.987166226887,4182.4481384863348,4017.5479564847587,2511.798471789039,3.0924706776860271E-12,3.0924706776860271E-12,3.0695149038325781E-12,3.0695149038325781E-12,0,3.0350812430524042E-12,3.0350812430524042E-12,3.0121254691989555E-12,3.0121254691989555E-12,0,2.9776918084187816E-12,2.9776918084187816E-12,0,0,0,0,0,0,0,0,0]
[6,"Tech4","Gas Combined","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Total","Construction","jobs",0,0,1822.2651874919416,1822.2651874919416,2837.7961838102492,2303.2138735989602,3308.4869810655678,3293.1001477880136,3000.4324891222736,3120.8710347785332,3862.1652762659219,3846.7784429883668,4355.2224752707561,2613.7840707426126,1634.1556854052581,4.0188943329003913E-13,4.1682427331674408E-13,-3.8603716737597976E-12,3.8147848525354209E-13,3.9641332528024724E-13,1.722769356223307E-12,-2.6228423818327093E-12,-1.3064429109074531E-12,-1.3064429109074531E-12,-1.2915080708807479E-12,-1.2915080708807479E-12,-2.573059581743693E-12,-1.2815515108629449E-12,-1.2815515108629449E-12,-1.2666166708362398E-12,-1.2666166708362398E-12,-1.2666166708362398E-12,0,3.7550454924286086E-13,-2.5033636616190721E-13,1.5646022885119211E-13]
[5,"Tech4","Gas Combined","Total","Professional services","jobs",0,0,4640.290940474124,4640.290940474124,7226.2807921884732,5864.9984343636233,8424.8671764646951,8385.685512044769,7640.4245618833029,7947.1142227124265,9834.7763350166915,9795.5946705967654,11090.317443622653,6655.8471440239609,4161.2811759560855,1.0233877643982023E-12,1.0614184546342007E-12,-9.8302090319056481E-12,9.7141248774233829E-13,1.0094431779783365E-12,4.3869306679847904E-12,-6.678913599540911E-12,-3.3267799030251227E-12,-3.3267799030251227E-12,-3.2887492127891243E-12,-3.2887492127891243E-12,-6.5521446320875846E-12,-3.2633954192984595E-12,-3.2633954192984595E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,0,9.5620021164793998E-13,-6.3746680776529349E-13,3.9841675485330824E-13]
[]
[1,"Tech5","Gas Combined CCS","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Oil","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech6","Oil","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Nuclear","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,970.94335739553742,1941.8867147910748,2912.8300721866117,3883.7734295821497,4854.7167869776868,5825.6601443732234,6796.6035017687618,7767.5468591643003,7767.5468591643003,7767.5468591642993,8183.6654409052444,8599.7840226461885,9015.9026043871309,9432.0211861280768,9848.1397678690209,10264.258349609965,10680.376931350911,11096.495513091857,11096.495513091857,11096.495513091857,10125.552155696318,9154.6087983007801,8183.6654409052489,7212.7220835097114,6241.7787261141748,4854.7167869776922,3467.6548478412105,2080.592908704728]
[1,"Tech7","Nuclear","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech7","Nuclear","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953.27876735071959,2252.9483423357624,3942.6595990873243,3942.6595990873243,4505.8966846709836,5069.1337702548371,6195.6079414227188,6758.8450270065714,7885.3191981742593,7885.3191981738901,9011.7933693411851,10138.267540510022,10701.504626093529,11264.741711676948,10701.504626093529]
[2,"Tech8","Biomass","Capex","Manufacturing","jobs",0,0,0,0,0,1698.9478405271639,3382.32487599858,3351.1832658871085,3320.0416557756125,3288.9000456640929,3257.758435552596,3226.6168254411232,3195.4752153296276,3164.3336052181544,17066.553890287887,30890.141609826089,30701.734868651656,30513.328127477245,30324.92138630282,30136.514645128369,29948.10790395394,29759.701162779489,29571.294421605016,29382.887680430631,35808.180386682288,42190.653379030606,41916.607210049639,41642.561041068635,41368.51487208758,41678.080305167452,41404.034136186492,40546.37636514457,40492.290492560736,77479.818913553478,69113.841226852383,24548.237571510977]
[3,"Tech8","Biomass","Opex","Utilities","jobs",2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2529.6180809964462,2549.0906793892777,2567.9170256083726,2586.0971196537339,2603.6309615253585,2620.5185512232479,2636.7598887474014,2652.3549740978206,2667.3038072745039,2681.6063882774515,3030.4792467797456,3374.5536828920563,3713.8296966143844,4048.3072879467309,4377.9864568890944,4702.8672034414749,5022.9495276038751,5338.2334293762888,5648.7189087587212,5954.4059657511725,6410.898943646047,6860.4123980645827,7302.9463290067815,7738.5007364726398,8167.0756204621593,8588.6709809753429,9003.2868180121841,9410.9231315726865,9811.5799216568539,10205.257188264681]
[2,"Tech9","Solar utility","Capex","Manufacturing","jobs",0,0,0,0,0,0,65225.586608317979,59697.991906788804,54393.985510347375,49313.567418993793,44456.737632728051,39823.496151550091,35413.842975460029,31227.77810445775,27265.301538543066,147983.78922030615,137474.47974811782,127198.95528264031,117157.21582387343,107349.26137181732,97775.09192647216,88434.707487837615,79328.108055914141,70455.293630701068,61816.264212199283,171601.46408105642,168909.12071397129,166216.7773468862,163524.43397980111,160832.09061271598,158139.74724563092,155447.40387854556,152755.06051146094,150062.71714437543,147370.37377728918,39521.284716871858]
[3,"Tech9","Solar utility","Opex","Utilities","jobs",58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,57.070876216757092,320.40807280844126,552.20705761199463,753.909016267065,926.95513441330104,1072.7865976903511,1192.8445917378633,1288.5703021954862,1361.4049147028679,1412.7896148996558,1990.9949566415428,2523.0821360543905,3010.0966174532241,3453.0838651530703,3853.0893434689528,4211.1585167158992,4528.3368492089348,4805.6698052630845,5044.2028491933743,5244.9814453148329,5901.0714797271066,6541.1083095095637,7165.0919346622022,7773.0223551850249,8364.8995710780291,8940.7235823412175,9500.4943889745846,10044.21199097814,10571.876388351871,11083.487581095775]
[1,"Tech9","Solar utility","Total","Construction","jobs",0,0,0,0,0,0,15561.172185588257,14242.42815589989,12977.026630205355,11764.967608504676,10606.251090797854,9500.8770770848696,8448.8455673657572,7450.1565616404823,6504.8100599090076,35305.182283164249,32797.927343007053,30346.447581472356,27950.742998560101,25610.813594270337,23326.659368603094,21098.280321558304,18925.676453136071,16808.847763336224,14747.794252158987,40939.761046531094,40297.436141589656,39655.111236648219,39012.786331706768,38370.461426765331,37728.136521823886,37085.811616882391,36443.486711941056,35801.161806999509,35158.836902057796,9428.7770866360024]
[]
[4,"Tech10","Solar rooftop","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop","Total","TOTAL","jobs",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,3054.3135635602375,4695.1658705734681,6237.6858838151011,7680.67142078705,9022.9202989912355,10263.230335929589,11400.39934910402,12433.225156016451,13360.505574168796,51851.318246160161,63921.192037579945,75727.933483734261,87268.926324370448,98541.554299235897,109543.20114807787,120271.25061064381,130723.08642668136,140896.09233593725,150787.6520781593,181523.25065579888,188923.17010476007,196073.41433991998,202971.79211073584,209616.11216666544,216004.18325716647,222133.81413169781,228002.81353971423,233608.99023067625,238950.15295403873,62155.020968287507]
[6,"Tech11","Solar floating","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech12","Wind onshore","Capex","Professional services","jobs",0,0,0,0,0,2531.1976974841282,5023.2531625329357,4944.9686976622916,4866.6842327916484,4788.3997679210061,4710.1153030503647,4631.8308381797196,4553.5463733090728,4475.2619084384296,13793.635292554236,22314.974968705857,20654.22484560066,19016.678237883112,17402.335145553239,15811.195568611014,14243.259507056451,12698.526960889536,11176.997930110279,9678.6724147187088,16737.427359332418,24045.884279968443,23065.1522881743,22097.595924097972,21143.215187739446,20202.010079098738,19273.980598175855,18359.12674497081,17457.44851948354,16568.945921714105,16565.076531004968,17002.164532251081]
[]
[6,"Tech13","Wind offshore","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech13","Wind offshore","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.019366148212285,148.78043291253366,283.31850123647217,456.66887206353579,667.8668463372328,915.94772500107092,1199.9468089985583,1518.8993992732035,1871.8407967685132,2257.8063024279968,2654.2378835312411,3065.547168384559,3491.1863729381762,3930.6077131423167,4383.2634049472063,4848.6056643030715,5326.0867071601333,5815.15874946862,6315.2740071787548,6825.8846962407624]
[4,"Tech13","Wind offshore","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech14","Geothermal","Capex","Manufacturing","jobs",0,0,0,0,0,25978.884049191791,45295.317811948749,38350.581437122921,43890.487351061842,45512.308891230081,38843.258623727103,43157.495134113604,42592.922957331561,34963.148376430632,54082.359939047288,73160.61481473218,72514.129264086499,71867.643713440921,71221.158162795269,72519.990165986339,79518.920854279786,76927.117749797369,68635.215960212823,71423.866826209472,39031.538183331642,5195.0515551258741,6222.6959838374341,6155.8506538590191,13237.748972642628,17292.271711733534,14471.548924406545,8697.0464157628739,7154.0074021647615,16864.471311331796,26361.467676501758,31707.564342521437]
[1,"Tech14","Geothermal","Total","Construction","jobs",0,0,0,0,0,1537.1111281466619,2680.0203168793214,2269.1161555005424,2596.8997128341352,2692.8591825534713,2298.2667373607674,2553.5302404817962,2520.1257965522404,2068.6894919232045,3199.9294943282607,4328.746183278603,4290.4951124396157,4252.244041600632,4213.9929707616466,4290.8418885949795,4704.9526035022145,4551.6015439909079,4060.9886874057102,4225.9867785678525,2309.4068081090991,307.37931396741533,368.18268351013432,364.22759828091898,783.24731804998578,1023.144151562132,856.2484381971052,514.5843371240976,423.28624924337925,997.83218070002852,1559.7477260032645,1876.0640335831611]
[5,"Tech15","Hydro large","Capex","Professional services","jobs",0,0,928.127142094703,7646.0918110462508,14256.111404001947,20758.840629534934,26226.807054123637,26162.751021934262,26844.56102136146,26421.946637401983,26001.95108773504,29216.570706726397,39315.419795464259,49534.106294661527,64195.956141909737,70130.253110576159,68296.499706855378,75204.0152018441,69635.368943250302,68660.121599792197,68497.987714735747,59639.977532830882,53012.342143366557,46253.223809446317,38783.534875651159,32217.835445230532,32513.366421561826,33748.461743528911,33991.707879681657,33430.345473010042,32348.550819446384,30297.897557728502,27411.173506308412,25343.312394001252,22751.755746729112,22267.016760166029]
[]
[null,"Tech15","Hydro large","Total","TOTAL","jobs",4443.2443055608483,4443.2443055608483,7458.1256798591903,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388582,92987.4156789181,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401766,219874.5397390713,239933.29639502589,236268.96624983387,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.22084881287,199469.50049151818,179506.82931952996,157194.41851695217,137777.21395382259,139773.71198740505,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402484,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[5,"Tech16","Hydro small","Capex","Professional services","jobs",0,0,0,0,107.56129328931537,1403.5757996368181,2764.8429603573059,3109.0292377660608,3450.3322793431198,3830.91265627337,4294.7452266164619,4585.2379895135418,4786.7120873343911,5576.6740758820615,8643.7539640071354,11384.865670224579,12610.703328183181,13396.280575021563,13644.040493652989,15332.186218255827,16099.372024532771,15945.597912483818,16794.109723009486,17542.904088724998,15836.265788484026,14046.484618805629,14463.393886782267,14903.045230391124,15465.943182927782,16106.995356013398,16501.864372879616,16717.342068891518,17110.699207339938,17563.175513219525,17045.480249297492,16543.696169696046]
[6,"Tech16","Hydro small","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","Hydrogen","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech17","Hydrogen","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech18","Pumped storage","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","jobs",0,0,0,0,0,0,11320.970994045449,10630.79189171291,9940.612789380375,9250.4336870478364,8560.254584715296,7870.0754823827583,7179.8963800502215,6489.7172777176856,5799.5381753851589,18264.22883770067,17887.084968804396,17509.941099908141,17132.797231011868,16755.653362115627,16378.509493219341,16001.365624323082,15624.221755426839,15247.077886530555,14869.934017634292,19574.324694637151,19064.944756709192,18555.564818781233,18046.184880853274,17536.804942925315,17027.425004997323,16518.045067069397,16008.665129141438,15499.285191213508,14989.905253285522,6617.7553021032691]
[2,"Tech19","Batteries","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech19","Batteries","Total","Construction","jobs",0,0,0,0,0,0,7903.7556540281876,7421.9059094062732,6940.0561647843606,6458.2064201624462,5976.3566755405309,5494.5069309186165,5012.657186296703,4530.8074416747904,4048.9576970528847,12751.203233218161,12487.899583050797,12224.595932883451,11961.292282716091,11697.988632548751,11434.684982381381,11171.381332214027,10908.077682046689,10644.77403187932,10381.470381711964,13665.848941790942,13310.224449283702,12954.599956776456,12598.975464269213,12243.350971761969,11887.726479254703,11532.101986747484,11176.477494240238,10820.853001733018,10465.228509225755,4620.1974118196158]
[4,"Tech20","unassigned1","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech20","unassigned1","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech21","unassigned2","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech22","unassigned3","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech23","unassigned4","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech23","unassigned4","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech23","unassigned4","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech24","unassigned5","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech25","unassigned6","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech25","unassigned6","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech26","unassigned7","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech26","unassigned7","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned8","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech28","unassigned9","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech28","unassigned9","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech29","unassigned10","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech31","unassigned12","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech33","unassigned14","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech34","unassigned15","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech35","unassigned16","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech2","Coal CCS","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,133335.99429791005,265279.54383459443,395830.64861005306,524989.30862428597,543595.23727341811,562129.42791752343,580591.88055660203,598982.59519065358,617592.81381741143,897513.07920897496,834278.03271161462,681673.03563685645,527409.84725618805,650317.23762561858,936239.02242030471,1036813.6941502109,1137929.5653841663,1145556.3572125616,1247482.338945281,1444520.904561318,1712080.4221133839,1505970.296030863,1775984.723834662,2047909.9499103464]
[null,"Tech17","Hydrogen","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,3,"All Technologies","Total","Utilities","USDk",1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1210365.7636038908,1252818.1573469762,1395098.6302357053,1491441.9230997453,1655810.2660345112,1729440.5567621167,1793840.4180744302,1992585.2556246405,2151080.3103131363,2295153.3958266876,2451918.0822273474,2241668.5545662707,2391268.6798256147,2524837.8738101604,2667830.0990995336,2809028.2963680993,2945448.7210564697,3020236.0112340129,3078450.932263575,3097720.5890982002,3139129.4329135991,3307986.5600628522,3455678.9026464801,3607510.0587003063,3751855.1333071049,3885340.3771681376,4024124.2183937929,4199927.060732007,4367929.3681671079,4555298.8576909686,4739461.6944198143]
[null,null,"Direct Investment Analysis - by Technology and Year"]
[null,"Tech16","Hydro small","Capex","TOTAL","USDk",0,0,0,0,4495.1749452728754,58657.892401387697,115547.63263753758,129931.78034904769,144195.4325823462,160100.55349268863,179484.92946332323,191625.13110673134,200045.08673342428,233058.98262519267,361237.62613746547,475793.48807601666,527023.39205463359,559854.04190621106,570208.363099423,640758.93136744131,672820.97068737634,666394.4810592276,701855.27661868383,733148.70540697663,661825.29999522353,587027.20836369891,604450.57729642256,622824.3774247854,646348.86932711117,673139.56306966627,689641.83128344815,698647.02181953145,715086.10598470131,733995.88376181177,712360.49143337156,691390.05538167618]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"All",null,"Capex","TOTAL","USDk",0,856256.42951696436,1422245.1707057285,2973804.3896564711,3840097.7663322692,5219133.632325463,8324548.5788648203,7273356.2290288247,7731349.5657968456,6676314.4852200467,6021744.2199895652,6095796.0979402596,5671040.4676144272,5736359.6352119306,7684441.8549303822,13625463.199817235,13663417.149987906,14044430.484290697,13885775.018171858,14011308.031678597,14233614.94009166,13873267.10663173,13487518.427364886,13242437.348597789,12815304.490212915,15529406.381027682,15482635.076552484,15453905.009131683,15499928.848843742,15468474.552488578,15265475.896703757,14947313.061604619,14734109.426362507,15038397.342873994,14471795.258782888,7596630.1434355024]
[null,"Tech13","Wind offshore","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5735.801434189636,15797.575597937797,30082.890296527388,48489.313335241299,70914.412519362435,97255.755654173699,127410.91054495802,161277.44499699827,198752.92681557729,239734.92380597812,281828.21355712606,325501.22481542733,370695.7936155792,417353.75599227869,465416.94798022311,514827.20561410952,565526.36492863495,617456.26195849688,670558.73273839219,724775.61330301804]
[null,"Tech23","unassigned4","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","Hydro large","Total","TOTAL","USDk",81687.81183178394,81687.81183178394,120475.87162156208,401231.38821685337,677475.69091499527,949236.14113462111,1177427.0226856265,1191854.1683607814,1237102.7766262176,1235848.5026992122,1234359.1569665603,1384424.7654841151,1821854.9390212726,2263956.4132296764,2891411.0898233415,3153794.1905635986,3119302.490635911,3449322.3455552501,3257145.4824339207,3256144.0927679823,3288338.7595912209,2956337.4738788544,2716772.7537927218,2470943.7625408382,2194654.7493000478,1955386.3473996022,1986793.0553855509,2057012.8580604419,2085331.9034847589,2079578.6105619424,2051632.509009412,1982756.3796309857,1878502.9623653293,1808038.1422711615,1715257.3522116051,1710097.6528461694]
[null,"Tech20","unassigned1","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Coal","Opex","TOTAL","USDk",6604147.6921234094,6604147.6921234094,6604147.6921234094,6604147.6921234094,6604147.6921234094,6715173.2461234089,6877712.8581977189,7328367.6276180511,7700025.452488496,8368982.5285012554,8956717.1383102648,9442904.9177445807,10015662.685573373,10406432.645873604,10989467.343449563,11284532.007134328,11041038.238683166,11119235.945261277,11192605.417231221,11023386.733797733,10718165.018838042,10489756.868942853,9746575.5259980354,9101638.596135566,8691038.5981785469,7999912.6390773896,7023574.192309563,6179287.430053087,5335175.1452338342,4359360.9815900754,3647474.007907006,2935761.0862549376,2356097.9347863202,2040359.4208411458,1724793.6827083786,1277525.6403449296]
[]
[2,"Tech2","Coal CCS","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech2","Coal CCS","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14505.424616420954,28967.806429825821,43387.145440214612,57763.441647587308,72104.880499685853,93621.04124962163,107864.22926234854,119650.20130582967,131401.23156120876,150311.02127211314,161325.14525203436,167559.22531926021,173808.89083273319,177663.40286625875,183940.61947275276,192649.68534920903,201379.78792384468,198016.47347560828,206772.87812477781,215549.70686757879]
[]
[6,"Tech3","Gas Open","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech3","Gas Open","Total","Construction","USDk",0,0,0,10225.140115616548,10225.140115616548,5698.3729922417324,12923.851443485608,12866.292120331651,11252.847676598554,11195.288353444579,11899.875802554026,16088.22430083837,15268.518205421027,14666.53072163133,9169.6153604284482,1.1289427454578848E-11,1.1289427454578848E-11,1.1205624705711346E-11,1.1205624705711346E-11,0,1.1079920582410096E-11,1.1079920582410096E-11,1.0996117833542594E-11,1.0996117833542594E-11,0,1.0870413710241343E-11,1.0870413710241343E-11,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech4","Gas Combined","Total","Manufacturing","USDk",61291.870489485729,61291.870489485729,107815.44029879368,107815.44029879368,133742.58170775493,120094.36102140874,145577.04058399014,148305.21613302911,143934.43994139013,150090.72461834093,172078.04460043201,174727.02467728488,190729.93546695987,149272.14178924699,127244.03543931036,88485.638935084819,85214.812611319256,81953.626064290991,78702.079294000374,75460.17230044704,72227.905083631151,69005.277643552545,65792.289980211484,62588.942093607788,59395.233983741498,56211.165650612638,52540.979234257546,48881.980801206839,45234.170351460423,41597.547885018343,37972.113401880582,34357.86690204715,30754.808385518078,27162.937852293315,23582.255302372847,20012.760735756758]
[5,"Tech5","Gas Combined CCS","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech5","Gas Combined CCS","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech6","Oil","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,1.0672282199431474E-10,1.0672282199431474E-10,0,0,-1.4416876060376682E-11,2.8674407701138673E-11,-2.846194847498575E-11,-2.8780637314215137E-11,-2.8249489248832829E-11,-2.8568178088062213E-11,8.4748467746498468E-11,4.229456166344189E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.043326557000944E-11,-2.0866531140018881E-11]
[null,"Tech6","Oil","Opex","TOTAL","USDk",968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,988171.26574389671,797915.11374763027,809255.74100107932,820617.56897122948,832000.59765829914,843404.82706229342,622530.89726185112,628856.89786796505,635204.09919100534,641572.50123089168,883148.47197188914,630400.32806496369,624834.71648208483,864974.53234863607,613744.44331615639,852926.82259974373,602708.77015022805,597211.40856717958,834957.63297632348,343520.0677006258,339767.1302006258,336025.5677006258,332295.38020062575,328576.5677006258,82953.229166667079,321173.06770062575,560225.94790126081,71981.333333333547,552890.69790129305,306502.56770062639]
[6,"Tech7","Nuclear","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech7","Nuclear","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech7","Nuclear","Total","Professional services","USDk",0,0,0,0,0,0,0,0,5406.9729193660642,10813.945838732128,16220.918758098187,21627.891677464257,27034.864596830317,32441.837516196381,37848.810435562445,43255.783354928513,43255.783354928513,43255.783354928513,45573.057463228259,47890.33157152799,50207.605679827735,52524.87978812748,54842.153896427219,57159.428004726957,59476.702113026695,61793.976221326448,61793.976221326448,61793.976221326448,56387.00330196038,50980.030382594312,45573.057463228281,40166.08454386222,34759.111624496152,27034.864596830346,19310.61756916454,11586.370541498734]
[2,"Tech8","Biomass","Capex","Manufacturing","USDk",0,0,0,0,0,16919.493059398043,33683.919481795492,33373.786207794539,33063.652933793361,32753.519659791931,32443.386385790742,32133.253111789789,31823.119837788599,31512.986563787636,169962.51044703674,307628.94781343272,305752.64150572673,303876.33519802097,302000.02889031498,300123.72258260881,298247.41627490282,296371.10996719659,294494.80365949019,292618.49735178472,356606.74511005217,420168.55961656786,417439.38680535939,414710.21399415052,411981.04118294118,415063.94347781048,412334.77066660207,403793.52274931467,403254.892001528,771606.53616330097,688291.38190800755,244471.15167629739]
[6,"Tech8","Biomass","Opex","Other","USDk",514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,600371.65864582197,514604.27883928089,514604.27883928089,686139.03845236299,686139.03845239268,686139.03845239268,857673.79806547647,771906.41825890564,943441.17787201924,943441.17787201924,943441.17787201924,1286510.6970982163,1200743.3172916439,1372278.0769047295,1458045.4567113002,1543812.836517843,1543812.8365178411,1801114.9759374675,1972649.7355505808,2144184.4951636926,2229951.8749702061,2315719.2547767488,2487254.0143898609,2658788.7740029744,2744556.1538094874,2916090.9134226004,2830323.5336160576,3001858.2932291413]
[3,"Tech9","Solar utility","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech9","Solar utility","Total","Manufacturing","USDk",3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,891767.01078240725,830681.33152138849,770938.17000909674,712615.38494065136,655790.83501117001,600542.37891576975,546947.87534957018,495085.18300768745,445032.16058523697,2092570.1606128076,1980620.2031285535,1869364.0230590459,1758858.1006280107,1649158.9160591771,1540322.9495762745,1432406.6814030269,1325466.5917631672,1219559.1608804138,1114740.8689785067,2621386.1688946146,2620148.2471180744,2618043.0660998714,2615070.6258400041,2611230.9263384743,2606523.9675952806,2600949.7496104199,2594508.2723839055,2587199.5359157156,2579023.5402058526,1137243.4970803345]
[1,"Tech10","Solar rooftop","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech10","Solar rooftop","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech11","Solar floating","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating","Opex","TOTAL","USDk",0,0,0,0,0,0,0,1036.5863625564511,3732.8567355667387,7999.5780470422651,13747.51722499443,20887.441197434637,29330.116892374281,38986.311237824768,49766.791161797504,61582.323592303917,93796.806842482038,128275.5238774071,164948.85245901783,203747.17034925293,244600.85531005106,287440.28510335099,332195.83749109146,378797.89023521106,427176.82109764859,477263.00784034259,529210.13743763417,577999.33898788365,623688.92464362131,666337.20655737771,706002.49688168266,742743.10776906705,776617.35137206048,807683.53984319395,835999.98533499707,861625]
[3,"Tech11","Solar floating","Total","Utilities","USDk",0,0,0,0,0,0,0,574.08117434084647,2067.3268101996555,4430.3179410458251,7613.6356003487526,11567.860821577839,16243.574638202472,21591.358083692059,27561.792191515997,34105.457995143697,51946.449390627778,71041.416370861029,91351.800820832286,112839.04462553037,135464.58966994411,159189.87783906233,183976.35101787391,209785.45109136758,236578.61994453223,264317.2994623566,293086.60440410982,320106.98894017795,345410.74744584149,369030.17429638072,390997.56386707613,411345.21053320816,430105.4086700569,447310.45265290322,462992.63685702696,477184.25565770851]
[6,"Tech12","Wind onshore","Capex","Other","USDk",0,0,0,0,0,17940.317959943743,35603.208322568767,35048.353127931332,34493.497933293896,33938.642738656476,33383.78754401904,32828.93234938159,32274.077154744133,31719.221960106697,97764.86570681083,158161.39000311296,146390.52544751664,134784.11997161078,123342.17357539554,112064.68625887085,100951.65802203666,90003.088864892939,79218.978787439759,68599.327789677278,118629.52030824844,170429.52039638214,163478.40639064327,156620.67701101027,149856.33225748292,143185.37213006144,136607.79662874583,130123.60575353622,123732.79950443211,117435.37788143397,117407.95288033583,120505.89253421017]
[5,"Tech12","Wind onshore","Total","Professional services","USDk",0,0,0,0,0,27263.166424420262,54104.737491761858,53261.546777604533,52418.356063447201,51575.165349289891,50731.974635132574,49888.783920975227,49045.593206817866,48202.402492660534,148569.26227155002,240351.38659192575,222463.68582457892,204825.90678490821,187438.04947291384,170300.11388859569,153412.10003195374,136774.00790298797,120385.83750169841,104247.58882808533,180276.42331836701,258994.76188633082,248431.43862769601,238010.0281606121,227730.53048507884,217592.94560109643,207597.27350866492,197743.51420778455,188031.66769845458,178461.73398067558,178420.05732974902,183127.86933982398]
[null,"Tech12","Wind onshore","Total","TOTAL","USDk",0,0,0,0,0,150063.34943591885,297806.13161251938,308281.807924992,318289.95400557446,327830.56985426717,336903.65547106985,345509.21085598238,353647.23600900482,361317.73093013751,925606.3597394838,1442174.9074990738,1411936.4184082148,1377547.0269765775,1339110.6651747127,1296731.2649731678,1250512.7583424931,1200559.0772532367,1146974.1536759483,1089861.9195811783,1535261.5640930959,1990769.8390526793,2001224.157775427,2008899.5438592811,2013855.0128856744,2016149.5804360427,2015842.262091822,2012992.0734344479,2007658.0300453508,1999899.1475059697,2041439.2494755241,2106033.8040312151]
[4,"Tech13","Wind offshore","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech13","Wind offshore","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,11102.835019988503,30664.122254193197,58551.159030321178,83528.407656091033,108107.54826498222,132288.58085699464,156071.50543212841,179456.32199038347,202443.03053175972,225031.63105625741,242785.39456602046,256772.37128840262,267049.9114769756,278112.09438316704,288948.22003319574,299558.28842706123,309942.29956476344,320100.25344630261,330032.15007167828,339737.98944088997,294526.60480583395,246079.94038104065,194473.3485852319]
[]
[2,"Tech14","Geothermal","Total","Manufacturing","USDk",12829.650748397475,12829.650748397475,12829.650748397475,12829.650748397475,12829.650748397475,363265.163582151,623649.64194671845,531638.25118462229,607982.03060272615,631420.59353571793,542968.34214150673,602619.10970332741,596405.21583929355,494833.86162835883,754032.89622333786,1012626.2367717602,1007144.5875064631,1001601.9974001122,995998.46645270591,1016574.8583330779,1113980.3329059111,1081953.1157665059,972974.93425253266,1013404.0933289697,579207.48526767525,125469.33653497646,138968.51105542149,137700.63845584047,232860.70775419474,287180.56094460195,248755.34039172501,170482.6562418867,149286.0093888634,279887.4049554388,407606.07726436906,479329.04217335983]
[5,"Tech15","Hydro large","Capex","Professional services","USDk",0,0,11449.15423206268,94320.358113444265,175859.97737929685,256076.088357842,323527.6131452386,322737.43326710793,331148.07819533057,325934.80832831649,320753.84377418854,360408.62181697012,484985.6065200934,611040.87682967389,791905.94651143183,865110.01325145096,842489.27026209573,927698.7277551716,859005.24063815153,846974.82288260432,844974.77809125697,735704.48508708784,653947.56157271075,570568.69593242661,478424.40148205881,397431.50513103104,401077.1045051993,416312.94471625675,419313.57081892691,412388.73855988996,399043.97869421274,373747.61098223954,338137.67416310805,312629.03452580975,280660.21214143169,274680.5880492744]
[]
[]
[3,"Tech16","Hydro small","Opex","Utilities","USDk",1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1586.3150392016134,2145.4789706946667,2777.7138348452518,3482.0622475645996,4257.5668247639405,5103.2701823545067,6018.2149362475284,7001.4437023542341,8051.9990965858578,9168.9237348536262,11511.173200284842,14018.280826799453,16688.262295081706,19519.133285815853,22508.909479686132,25655.606557376796,28957.240199572094,32411.826086956276,36017.379900213586,39771.917320028275,42633.792668685928,45581.669907341202,48614.320514967738,51730.515970539156,54929.027753029077,58208.627341411142,61568.086214658964,65006.175851746186,68521.667731646419,72113.333333333314]
[1,"Tech16","Hydro small","Total","Construction","USDk",0,0,0,0,1938.7723358186161,25299.19312369097,49835.78088825442,56039.674618070436,62191.598557479621,69051.489172248621,77411.985112121794,82648.063214543799,86279.596411048027,100518.51454700746,155802.05992841313,205210.08936804099,227305.58549658093,241465.4694775418,245931.29599819594,276359.80917056004,290188.19085096323,287416.4410394053,302710.70884295122,316207.58822279674,285445.74980889971,253185.27661425242,260699.98874332075,268624.62256212044,278770.75361812755,290325.59998513624,297443.04068113945,301326.98613436229,308417.17550266295,316572.97688460757,307241.61589607189,298197.05104997288]
[6,"Tech17","Hydrogen","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech18","Pumped storage","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech18","Pumped storage","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","USDk",0,0,0,0,0,0,152711.34312629519,143401.34862402684,134091.35412175852,124781.35961949016,115471.36511722177,106161.37061495344,96851.376112685102,87541.381610416764,78231.38710814857,246370.64421755954,241283.25844461742,236195.87267167555,231108.48689873342,226021.10112579173,220933.71535284948,215846.32957990747,210758.94380696575,205671.5580340235,200584.17226108155,264042.84725051449,257171.69684093547,250300.54643135649,243429.39602177744,236558.24561219846,229687.09520261898,222815.94479304043,215944.79438346138,209073.64397388278,202202.49356430338,89268.517797360808]
[6,"Tech19","Batteries","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","Batteries","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech20","unassigned1","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned1","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech22","unassigned3","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech22","unassigned3","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech23","unassigned4","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech25","unassigned6","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech25","unassigned6","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech26","unassigned7","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech27","unassigned8","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech28","unassigned9","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech28","unassigned9","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech29","unassigned10","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech30","unassigned11","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned11","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech31","unassigned12","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech32","unassigned13","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech32","unassigned13","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned14","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned15","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech35","unassigned16","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Direct Employment Analysis - Excluding Fuel Supply"]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":101367.99127977151},{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(G$2674, $G$638:$AP$638,0))","v":178825.30875841086},215669.71156568918,322288.9669947318,369213.82817454584,416770.5144487283,437198.57983819651,368435.63679570443,409906.08913832885,328040.01168583194,287372.17028383107,280795.91756377544,208941.29925205701,188995.69089293957,190772.06585108268,180133.31499238117,157075.77964668183,156874.50555638771,156623.93726529297,153711.58098866424,149310.02875412896,145760.39557377304,136562.2919333989,128449.33431897692,122914.86396774941,114306.24267460304,101701.2299321756,90551.998087938671,79411.024010915178,66830.874433166115,57153.84915850871,47485.036719545547,39271.802986937386,33961.42396830643,28659.122990812801,21917.601581074858]
[null,null,null,"Coal CCS","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2676,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,1193.0393352775875,2373.6196089110113,3541.740820900272,4697.4029712453694,4863.8816843990517,5029.7185133992316,5194.9134582459101,5359.4665189390835,5526.445562672302,8447.6882407494832,7890.5078641099881,6388.5884912221745,4866.3979770248352,6268.9514955848335,9280.3422623116985,10334.181248707084,11393.834516888619,11465.960541010865,12534.321951942835,14607.654441331775,17313.927411931367,15014.237022038549,17743.938650511795,20492.685800533665]
[null,null,null,"Gas Open","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2677,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":25146.847901576359},25146.847901576359,25146.847901576359,33417.393805693478,33417.393805693478,29755.944195439199,37158.758804851248,38818.90430801492,40725.126241870719,48840.480295691232,48190.541293749142,50615.312122667761,54143.11680836312,57962.183335683818,52550.385322525835,44109.014920500624,44797.024715490923,49286.469442431939,46174.35828682108,48840.066554499463,49567.771335750222,44295.338498180703,45066.326161787052,45837.751819176832,37820.228539931319,36166.40941460734,36001.829079110394,31351.554001574001,28944.888802417056,28781.833481639718,24133.08341882097,23971.044774523209,21566.412928324542,19162.289420365432,16758.67425064589,16598.668959305407]
[null,null,null,"Gas Combined","Total",46673.596343064142,46673.596343064142,56585.090667553304,56585.090667553304,62108.671854002459,59201.021765529847,67417.625093026945,70412.635620678877,74611.638368473301,89966.604411540728,91796.819128010335,90018.000010533142,100355.65309858567,98658.519937417208,91629.157224043447,80935.503370925115,82082.845663456348,90053.652530656065,84380.418040981342,89075.895170994729,90294.085881691106,80751.712687126361,82047.037309742722,83343.324529846985,68898.663361834231,65857.357189049842,65489.667105025037,57090.841568206153,52709.498937588083,52345.399828085683,43950.644035956568,43588.938909468779,39212.623629963869,34837.585136994327,30463.823430560216,30106.826475069844]
[null,null,null,"Gas Combined CCS","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,369.67891889124576,735.1175165021956,1096.3157928328499,1119.8849119491611,1143.3705095857088,1166.7725857424928,1190.0911404195135,1218.9100187971712,6289.3948432382003,6428.0406612572233,4536.2505636973474,2573.6160729058606,6038.2671554464741,11472.61386197476,13219.862195966023,14945.417493925144,14859.881633800125,16552.880864263614,19991.945046675432,23387.677678014566,18179.229612976331,21710.63144977294,25197.213839629567]
[null,null,null,"Oil","Total",18248.662807476569,18248.662807476569,{"$f":"INDEX($G$639:$AP$673, MATCH($D2680,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":18248.662807476569},18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079314,15874.644030805181,15959.240735334837,12600.607699698445,12610.821280876295,12621.801719858006,12633.549016642341,16116.713294815188,12271.476473877674,12091.180810166779,15553.927215519972,11732.070698082831,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418723,5905.214041421119]
[null,null,null,"Nuclear","Total",0,0,0,0,0,0,0,0,1639.5127555468384,3279.0255110936769,4918.5382666405139,6558.0510221873537,8197.5637777341908,9837.0765332810279,11476.589288827869,13116.102044374707,13116.102044374707,13116.102044374707,13818.750368180496,14521.398691986282,15224.047015792068,17528.639059858946,20415.325867861564,23957.460845010355,24660.10916881614,26309.253043735942,27255.748594850273,29148.739697079236,28455.722492646732,28709.200839328525,27069.688083781079,27323.166430462217,27576.644777145942,26180.979248907068,24785.313720668048,21496.657090201817]
[null,null,null,"Biomass","Total",92387.38350274293,92387.38350274293,92387.38350274293,92387.38350274293,92387.38350274293,95325.693582294334,98203.921707228394,98156.739772362533,113075.41525385829,98060.437146114709,98011.316454727625,127881.76135919648,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(R$2674, $G$638:$AP$638,0))","v":127827.08300045686},127771.75838953836,181720.78753224231,190669.91921608773,220578.50225558763,220579.13567670342,220574.97067542918,280346.71866568673,265382.98065776157,295243.5800433741,310152.60371699336,325053.63009596028,336447.79302536685,392569.84505668876,422386.75388783158,452190.28545098228,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(AH$2674, $G$638:$AP$638,0))","v":467049.65681781183},482908.19911204797,512674.79774348158,541418.66978378803,556614.54741140059,650786.06366560329,621742.29442806868,574846.68268263596]
[null,null,null,"Solar utility","Total",294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,114611.9639587346,106241.28321517818,98104.656448755719,90209.296754455907,82562.417227267215,75171.230962178015,68042.951054177,61184.79059825241,54603.962689392458,266454.50357537332,250927.86237020465,235580.17549504541,220416.67547040057,205442.59481677567,190663.16605467626,176083.62170460707,161709.19428707409,147545.11632258139,133596.62033163584,327031.18817168032,325595.80620286614,324080.07838083291,322484.00470558088,320807.58517710993,319050.81979541999,317213.70856051077,315296.2514723838,313298.44853103638,311220.29973646882,124744.80633830378]
[null,null,null,"Solar rooftop","Total",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,3054.3135635602375,4695.1658705734681,6237.6858838151011,7680.67142078705,9022.9202989912355,10263.230335929589,11400.39934910402,12433.225156016451,13360.505574168794,51851.318246160161,63921.192037579953,75727.933483734261,87268.926324370448,98541.554299235897,109543.20114807787,120271.25061064382,130723.08642668137,140896.09233593725,150787.6520781593,181523.25065579888,188923.17010476007,196073.41433991992,202971.79211073581,209616.11216666544,216004.1832571665,222133.81413169781,228002.8135397142,233608.99023067625,238950.1529540387,62155.020968287507]
[null,null,null,"Solar floating","Total",0,0,{"$f":"INDEX($G$639:$AP$673, MATCH($D2685,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":0},0,0,0,3608.2935684402751,9392.7003234529129,14916.311055192744,20175.437249177015,25166.390390922985,29885.481965947882,34329.023459769021,38493.326357903607,42374.702145868883,105108.79367296548,113771.76041428457,122285.93392318608,130648.43631339216,138856.3896986247,146906.91619260618,154797.13790905848,162524.17696170363,170085.15546426392,177477.19553046103,185355.76030411036,178576.23658953115,171869.18899567454,165237.02789813743,158682.16367251659,152207.00669440834,145813.96733940885,139505.455983116,133283.8830011239,127151.65876903229,72415.271424707811]
[null,null,null,"Wind onshore","Total",0,0,0,0,0,11418.270715256782,22659.970233885884,22794.028528843417,22913.018761278901,23016.940931192345,23105.795038583739,23179.581083453068,23238.299065800344,23281.94898562559,65698.995104338974,104505.54216919938,99212.538126301457,93846.090442110013,88409.548746923785,82906.262671041375,77339.581844761444,71712.855898382593,66029.434462203528,60292.667166522988,93002.350324245359,126687.12483055219,124473.86198114784,122205.29729230315,119883.33278106457,117509.87046447876,115086.81235959228,112616.06048345179,110099.51685310352,107539.08348559434,108867.82058750486,112086.20193038462]
[null,null,null,"Wind offshore","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,6958.6863570422684,19218.695837304385,36696.857226086213,52562.007270322407,68336.550474908756,84016.724177953176,99598.765717563772,115078.91243184845,130453.4016589152,145718.47073687217,158089.64329496893,168232.55566106187,176179.38936466441,184658.81813159306,193054.59404849008,201364.58056701376,209586.64113882271,217718.63921557562,225758.4382489307,233703.90169054622,207275.28054304456,178862.02468295797,148509.22458524012]
[null,null,null,"Geothermal","Total",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,null,null,"Hydro large","Total",4443.2443055608483,4443.2443055608483,7458.1256798591912,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388568,92987.415678918085,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401769,219874.5397390713,239933.29639502586,236268.96624983384,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.2208488129,199469.50049151818,179506.82931952999,157194.41851695217,137777.21395382262,139773.71198740508,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402481,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[null,null,null,"Hydro small","Total",259.90777104983908,259.90777104983908,259.90777104983908,259.90777104983908,609.30444853684367,4819.212572965831,9240.0296087529605,10449.310738213773,11661.149749346238,13012.342689180625,14645.579042680736,15727.202077157897,16530.960111621251,19257.475029437923,29391.851116708389,38478.198675317617,42842.353719593593,45803.290445061146,47043.78608588026,52989.412082129304,55969.368339326997,55983.331058293188,59278.351180814047,62274.412777120451,57319.00559504683,52117.832302672105,53939.097200046708,55848.270008064683,58171.624112344995,60762.483205083401,62567.08564912992,63802.194203317398,65628.148718139812,67658.973840219362,66550.973008817353,65507.087215058535]
[null,null,null,"Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Total",{"$f":"SUM(F2675:F2692)","v":290605.42696746381},{"$f":"SUM(G2675:G2692)","v":368062.74444610317},417833.52295216901,554545.62172176095,628815.11486407847,744912.83033157978,964817.72477411421,889638.70810080273,965018.6276099605,895539.89111969667,848760.84021239611,891530.1027960591,865341.07464331377,882526.48911116959,1066708.5159258472,1473741.5458597632,1502147.3075920932,1553339.5648107522,1544902.1688875046,1635196.3176837075,1643570.9145520832,1652789.7505525774,1645509.4819308992,1651765.9359450927,1610946.825846015,1856201.2918689763,1892757.1060512473,1914766.8451593525,1932018.032566122,1946343.331675044,1949987.2453430989,1968789.0882362449,1973067.0724893382,2016693.6358737466,1961746.3106199484,1467104.0623039054]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Opex Minining & Extraction",{"$f":"G691","v":62985.238556736396},{"$f":"H691","v":62985.238556736396},62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,64208.252897643899,67475.994339756377,70820.174178175221,76361.957910412515,82056.618435262804,86956.319638523681,91982.1441956903,95991.33808197797,102412.16337174251,105446.76770511919,109039.37233153493,110208.87979502779,111324.88038110596,109803.75629460205,106803.54923956316,104636.52070426788,96874.201559320631,90178.198042852018,86027.593123397004,78827.096191304081,68794.556676047257,60195.237091541348,51595.917507035447,41563.377991778536,34397.278338023723,27231.178684268725,21498.298961264816,18631.859099762769,15765.41923826072,11465.759446007956]
[null,null,null,"Gas Open","Opex Minining & Extraction",{"$f":"G739","v":22397.536273935235},{"$f":"H739","v":22397.536273935235},22397.536273935235,22397.536273935235,22397.536273935235,22397.536273935235,23964.359439286756,25531.182604638281,28603.450534989155,36627.281417380684,35270.260784141952,34171.029432381329,38226.467739281587,42397.967021392513,41298.735669632464,40141.473830266776,40976.220075055237,45611.963258010976,42645.712564631402,45456.843300757639,46329.532556672799,41201.646199984258,42116.742350688139,43031.838501392012,35157.547721677161,33646.523102100393,33646.523102099643,29160.320021819887,26917.218481680004,26917.218481680164,22431.015401399349,22431.015401399953,20187.913861260084,17944.812321120207,15701.710780980333,15701.710780979951]
[null,null,null,"Gas Combined","Opex Minining & Extraction",{"$f":"G763","v":39595.64448427836},{"$f":"H763","v":39595.64448427836},39595.64448427836,39595.64448427836,39595.64448427836,39595.64448427836,42365.564008739086,45135.483533199811,50566.814338641532,64751.801077155142,62352.782457679503,60409.498460816998,67578.934039087078,74953.548841390322,73010.264844528821,70964.391235650182,72440.103346972624,80635.435045412276,75391.527569616213,80361.205120982268,81903.995055546562,72838.62453211502,74456.38379853795,76074.143064960866,62153.521865107847,59482.246198356057,59482.246198354718,51551.280038574434,47585.796958684281,47585.796958684572,39654.830798902411,39654.83079890348,35689.347719013356,31723.864639123211,27758.381559233087,27758.381559232414]
[null,null,null,"Gas Combined CCS","Opex Minining & Extraction",{"$f":"G787","v":0},{"$f":"H787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.464539588947404,4947.4378033191924,5063.0340983003689,3448.6944856114151,1761.0164528446255,5393.0569886511839,10722.666248023497,12435.754938536118,14127.694385956464,14043.09741358067,15703.312996366145,19076.617269662846,22407.623056768305,17130.886905125401,20430.168827597423,23687.152263878186]
[null,null,null,"Oil","Opex Minining & Extraction",{"$f":"G811","v":0},{"$f":"H811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass","Opex Other",{"$f":"G861","v":88237.972349438307},{"$f":"H861","v":88237.972349438307},88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,102944.30107434967,88237.9723494434,88237.9723494434,117650.6297992559,117650.62979926098,117650.62979926098,147063.28724907376,132356.95852416242,161769.61597398028,161769.61597398028,161769.61597398028,220594.93087361092,205888.60214869934,235301.25959851235,250007.5883234237,264713.91704833024,264713.91704832995,308832.90322304924,338245.56067286711,367658.21812268469,382364.54684758617,397070.87557249266,426483.53302231041,455896.19047212822,470602.5191970297,500015.17664684739,485308.84792194091,514721.50537175365]
[null,null,null,"TOTAL",null,{"$f":"SUM(F2696:F2701)","v":213216.3916643883},{"$f":"SUM(G2696:G2701)","v":213216.3916643883},213216.3916643883,213216.3916643883,213216.3916643883,213216.3916643883,218776.14869510807,226380.63282703276,252934.74012615558,265979.01275439176,267917.63402652764,299187.47733097791,315438.17577331996,330993.4837440218,363784.45113497751,348909.59129519854,384225.31172754307,398225.89407243131,391131.73648933385,456216.73558995291,440931.1435400708,458925.48883819871,468517.95013027079,477446.79114314658,449813.59621135658,486181.82570346096,510891.55289739225,521000.81021315651,522591.17418094235,527180.36641821661,538669.970557002,564289.83262636326,570385.70279533626,585446.59961197898,564964.52832801244,593334.50942185218]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Excl. fuel supply",{"$f":"F2675-F2696","v":38382.752723035112},{"$f":"G2675-G2696","v":115840.07020167446},152684.4730089528,259303.72843799542,306228.58961780946,353785.27589199191,372990.32694055262,300959.64245594805,339085.91496015363,251678.05377541942,205315.55184856826,193839.59792525176,116959.15505636671,93004.352810961602,88359.902479340162,74686.547287261987,48036.407315146891,46665.625761359915,45299.056884187012,43907.82469406219,42506.479514565799,41123.874869505162,39688.090374078267,38271.136276124904,36887.270844352402,35479.146483298959,32906.673256128342,30356.760996397323,27815.106503879731,25267.496441387579,22756.570820484987,20253.858035276822,17773.50402567257,15329.564868543661,12893.703752552081,10451.842135066901]
[null,null,null,"Coal CCS","Excl. fuel supply",{"$f":"F2676","v":0},{"$f":"G2676","v":0},0,0,0,0,0,0,0,0,0,0,1193.0393352775875,2373.6196089110113,3541.740820900272,4697.4029712453694,4863.8816843990517,5029.7185133992316,5194.9134582459101,5359.4665189390835,5526.445562672302,8447.6882407494832,7890.5078641099881,6388.5884912221745,4866.3979770248352,6268.9514955848335,9280.3422623116985,10334.181248707084,11393.834516888619,11465.960541010865,12534.321951942835,14607.654441331775,17313.927411931367,15014.237022038549,17743.938650511795,20492.685800533665]
[null,null,null,"Gas Open","Excl. fuel supply",{"$f":"F2677-F2697","v":2749.3116276411238},{"$f":"G2677-G2697","v":2749.3116276411238},2749.3116276411238,11019.857531758244,11019.857531758244,7358.4079215039637,13194.399365564492,13287.721703376639,12121.675706881564,12213.198878310548,12920.28050960719,16444.282690286433,15916.649069081534,15564.216314291305,11251.649652893371,3967.5410902338481,3820.8046404356865,3674.5061844209631,3528.6457221896781,3383.223253741824,3238.2387790774228,3093.6922981964453,2949.5838110989134,2805.9133177848198,2662.6808182541572,2519.8863125069474,2355.3059770107502,2191.2339797541135,2027.670320737052,1864.6149999595546,1702.0680174216213,1540.0293731232559,1378.4990670644584,1217.477099245225,1056.9634696655576,896.95817832545617]
[null,null,null,"Gas Combined","Excl. fuel supply",{"$f":"F2678-F2698","v":7077.951858785782},7077.951858785782,16989.446183274944,16989.446183274944,22513.027369724099,19605.377281251487,25052.06108428786,25277.152087479066,24044.824029831769,25214.803334385586,29444.036670330832,29608.501549716144,32776.719059498588,23704.971096026886,18618.892379514626,9971.1121352749324,9642.7423164837237,9418.2174852437893,8988.8904713651282,8714.6900500124611,8390.0908261445438,7913.0881550113409,7590.6535112047713,7269.1814648861182,6745.1414967263845,6375.1109906937854,6007.4209066703188,5539.5615296317192,5123.7019789038022,4759.6028694011111,4295.8132370541571,3934.1081105652993,3523.2759109505132,3113.7204978711161,2705.4418713271298,2348.44491583743]
[null,null,null,"Gas Combined CCS","Excl. fuel supply",{"$f":"F2679-F2699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,369.67891889124576,735.1175165021956,1096.3157928328499,1119.8849119491611,1143.3705095857088,1166.7725857424928,1190.0911404195135,1213.4454792082238,1341.9570399190079,1365.0065629568544,1087.5560780859323,812.5996200612351,645.21016679529021,749.94761395126261,784.10725742990508,817.72310796868078,816.78422021945516,849.56786789746911,915.32777701258601,980.05462124626138,1048.3427078509303,1280.462622175517,1510.0615757513806]
[null,null,null,"Oil","Excl. fuel supply",{"$f":"F2680-F2700","v":18248.662807476569},18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079314,15874.644030805181,15959.240735334837,12600.607699698445,12610.821280876295,12621.801719858006,12633.549016642341,16116.713294815188,12271.476473877674,12091.180810166779,15553.927215519972,11732.070698082831,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418723,5905.214041421119]
[null,null,null,"Nuclear","Excl. fuel supply",{"$f":"F2681","v":0},{"$f":"G2681","v":0},0,0,0,0,0,0,1639.5127555468384,3279.0255110936769,4918.5382666405139,6558.0510221873537,8197.5637777341908,9837.0765332810279,11476.589288827869,13116.102044374707,13116.102044374707,13116.102044374707,13818.750368180496,14521.398691986282,15224.047015792068,17528.639059858946,20415.325867861564,23957.460845010355,24660.10916881614,26309.253043735942,27255.748594850273,29148.739697079236,28455.722492646732,28709.200839328525,27069.688083781079,27323.166430462217,27576.644777145942,26180.979248907068,24785.313720668048,21496.657090201817]
[null,null,null,"Biomass","Excl. fuel supply",{"$f":"F2682-F2701","v":4149.4111533046234},{"$f":"G2682-G2701","v":4149.4111533046234},4149.4111533046234,4149.4111533046234,4149.4111533046234,7087.7212328560272,9965.9493577900867,9918.7674229242257,10131.114179508615,9822.4647966713092,9773.3441052842245,10231.131559940579,10176.45320119588,10121.128590277382,34657.500283168542,58312.960691925313,58808.886281607352,58809.519702723133,58805.354701448901,59751.787792075804,59494.378509062226,59942.320444861747,60145.015393569658,60339.713047630037,71733.875977036892,83736.941833639517,84141.193214964471,84532.067328297591,84685.109970225662,85837.323539555306,86191.264721171174,85522.479311659816,86012.02821437089,150770.88701875589,136433.44650612777,60125.177310882311]
[null,null,null,"Solar utility","Excl. fuel supply",{"$f":"F2683","v":294.64110835917347},294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,114611.9639587346,106241.28321517818,98104.656448755719,90209.296754455907,82562.417227267215,75171.230962178015,68042.951054177,61184.79059825241,54603.962689392458,266454.50357537332,250927.86237020465,235580.17549504541,220416.67547040057,205442.59481677567,190663.16605467626,176083.62170460707,161709.19428707409,147545.11632258139,133596.62033163584,327031.18817168032,325595.80620286614,324080.07838083291,322484.00470558088,320807.58517710993,319050.81979541999,317213.70856051077,315296.2514723838,313298.44853103638,311220.29973646882,124744.80633830378]
[null,null,null,"Solar rooftop","Excl. fuel supply",{"$f":"F2684","v":2.9761728117088233},2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,3054.3135635602375,4695.1658705734681,6237.6858838151011,7680.67142078705,9022.9202989912355,10263.230335929589,11400.39934910402,12433.225156016451,13360.505574168794,51851.318246160161,63921.192037579953,75727.933483734261,87268.926324370448,98541.554299235897,109543.20114807787,120271.25061064382,130723.08642668137,140896.09233593725,150787.6520781593,181523.25065579888,188923.17010476007,196073.41433991992,202971.79211073581,209616.11216666544,216004.1832571665,222133.81413169781,228002.8135397142,233608.99023067625,238950.1529540387,62155.020968287507]
[null,null,null,"Solar floating","Excl. fuel supply",0,0,0,0,0,0,3608.2935684402751,9392.7003234529129,14916.311055192744,20175.437249177015,25166.390390922985,29885.481965947882,34329.023459769021,38493.326357903607,42374.702145868883,105108.79367296548,113771.76041428457,122285.93392318608,130648.43631339216,138856.3896986247,146906.91619260618,154797.13790905848,162524.17696170363,170085.15546426392,177477.19553046103,185355.76030411036,178576.23658953115,171869.18899567454,165237.02789813743,158682.16367251659,152207.00669440834,145813.96733940885,139505.455983116,133283.8830011239,127151.65876903229,72415.271424707811]
[null,null,null,"Wind onshore","Excl. fuel supply",0,0,0,0,0,11418.270715256782,22659.970233885884,22794.028528843417,22913.018761278901,23016.940931192345,23105.795038583739,23179.581083453068,23238.299065800344,23281.94898562559,65698.995104338974,104505.54216919938,99212.538126301457,93846.090442110013,88409.548746923785,82906.262671041375,77339.581844761444,71712.855898382593,66029.434462203528,60292.667166522988,93002.350324245359,126687.12483055219,124473.86198114784,122205.29729230315,119883.33278106457,117509.87046447876,115086.81235959228,112616.06048345179,110099.51685310352,107539.08348559434,108867.82058750486,112086.20193038462]
[null,null,null,"Wind offshore","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,6958.6863570422684,19218.695837304385,36696.857226086213,52562.007270322407,68336.550474908756,84016.724177953176,99598.765717563772,115078.91243184845,130453.4016589152,145718.47073687217,158089.64329496893,168232.55566106187,176179.38936466441,184658.81813159306,193054.59404849008,201364.58056701376,209586.64113882271,217718.63921557562,225758.4382489307,233703.90169054622,207275.28054304456,178862.02468295797,148509.22458524012]
[null,null,null,"Geothermal","Excl. fuel supply",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,null,null,"Hydro large","Excl. fuel supply",{"$f":"F2689","v":4443.2443055608483},4443.2443055608483,7458.1256798591912,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388568,92987.415678918085,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401769,219874.5397390713,239933.29639502586,236268.96624983384,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.2208488129,199469.50049151818,179506.82931952999,157194.41851695217,137777.21395382262,139773.71198740508,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402481,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[null,null,null,"Hydro small","Excl. fuel supply",259.90777104983908,259.90777104983908,259.90777104983908,259.90777104983908,609.30444853684367,{"$f":"K2690","v":4819.212572965831},9240.0296087529605,10449.310738213773,11661.149749346238,13012.342689180625,14645.579042680736,15727.202077157897,16530.960111621251,19257.475029437923,29391.851116708389,38478.198675317617,42842.353719593593,45803.290445061146,47043.78608588026,52989.412082129304,55969.368339326997,55983.331058293188,59278.351180814047,62274.412777120451,57319.00559504683,52117.832302672105,53939.097200046708,55848.270008064683,58171.624112344995,60762.483205083401,62567.08564912992,63802.194203317398,65628.148718139812,67658.973840219362,66550.973008817353,65507.087215058535]
[null,null,null,"Hydrogen","Excl. fuel supply",{"$f":"F2691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Excl. fuel supply",{"$f":"SUM(F2706:F2723)","v":77389.035303075521},{"$f":"SUM(G2706:G2723)","v":154846.35278171493},204617.13128778074,341329.23005737265,415598.72319969011,531696.43866719143,746041.57607900619,663258.07527376991,712083.88748380495,629560.8783653049,580843.20618586871,592342.62546508131,549902.89886999386,551533.00536714774,702924.06479086971,1124831.9545645644,1117921.9958645504,1155113.670738321,1153770.4323981709,1178979.5820937548,1202639.7710120121,1193864.2617143788,1176991.5318006284,1174319.1448019464,1161133.2296346584,1370019.4661655154,1381865.553153855,1393766.0349461962,1409426.8583851797,1419162.9652568274,1411317.274786097,1404499.2556098816,1402681.3696940022,1431247.0362617676,1396781.7822919362,873769.55288205296]

{"sheet":"RESULTS_S4","index":40,"n_rows":2724,"n_cols":46,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Main Results Scenario 4 - Summary figures"]
[]
[null,null,"Direct employment",39523170.799726717,"job years"]
[null,null,"Total employment",109684731.15078707,"job years"]
[null,null,"Scenario cost (investment in country + imports)",1273796.2784655904,"USDm"]
[null,null,"Direct investment in country",786011.30926937971,"USDm"]
[null,null,"Total investment in country",1731284.9197552225,"USDm"]
[null,null,"Direct value added",389621.57560783479,"USDm"]
[null,null,"Total value added",875259.77712885232,"USDm"]
[null,null,"Total electricity generation",21947.26346437282,"TWh"]
[null,null,"Total investment per MWh",35.813636198668618,"USD/MWh"]
[null,null,"Direct employment per USD invested in country",50.283208821085097,"job years per USDm"]
[null,null,"Direct employment per TWh",1800.8245476200264,"job years/TWh"]
[null,null,"Direct employment per year",1411541.8142759542,"job years"]
[null,null,"Total employment per year",3917311.826813824,"job years"]
[null,null,"Direct investment in country per year",28071.832473906419,"USDm"]
[null,null,"Total investment per year",61831.604276972233,"USDm"]
[null,null,"Direct value added per year",13915.056271708385,"USDm"]
[null,null,"Total value added per year",31259.27775460187,"USDm"]
[]
[]
[]
[]
[null,"Main Results - Tables"]
[]
[null,null,"Headline Summary - Macroeconomic Impacts"]
[]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"Tech Ref","Technology","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,"Tech1","Coal",813366.3218577446,375694.58266257273,641593.90756579931,3250123.1623515212,8074970.2955540884,8175862.8961177683,null,8991405.3999523148,5118026.0145513378,6577443.6768645523,215167487.82324857,152505925.80406448,83816690.08206135,null,4625920.7533705803,2515102.3324036901,3690122.3261619187,104849343.36368348,74286529.569424272,47023411.308669426,null,4063489.4842092656,8450664.8782166615,8817456.8036835678,1830654.8120861168,19500956.354023378,21331611.166109495,null,224158893.22320089,157623951.81861582,90394133.7589259,20686875.091368206,451490103.70937437,472176978.80074263,null,109475264.11705406,76801631.901827961,50713533.634831347,10831145.41193619,226159284.24177715,236990429.65371338]
[null,null,null,"Tech2","Coal CCS",66190.111910218096,204508.54247308741,174630.06497229708,145633.33447967126,470339.10726712504,454637.72973853338,null,4438507.9971493538,6047352.5754798548,1790259.2326668606,12386191.220345933,9958416.9959838931,4660820.5369002707,null,1240004.8171178554,2419658.4400957138,1004383.4487429135,5750000.9838997442,4631448.8544212505,2614845.3360300567,null,211823.44638988934,674847.64974021248,629267.79471083044,445328.71935560263,1070610.1714853295,1515938.8908409323,null,16824699.217495285,16005769.571463749,6451079.7695671311,12276119.805296071,27005428.753230099,39281548.558526166,null,6990005.8010175992,7051107.2945169639,3619228.7847729702,4664046.7059564833,12996295.174351051,17660341.880307533]
[null,null,null,"Tech3","Gas Open",72424.643462454551,35764.158969901917,55983.745155101264,1019833.540764001,1585757.3639591318,1595131.2510565934,null,807169.99273005663,487340.49060967582,573929.90524906619,43745140.947940081,29356359.09632054,16352845.37042651,null,388188.89492775121,239947.91886195174,321990.07107593457,22146778.004516635,14565687.487360146,9174384.876899505,null,1092258.1842264556,1621521.5229290337,1651114.9962116946,164172.54758745772,4200722.1557797268,4364894.7033671839,null,44552310.94067014,29843699.586930215,16926775.275675576,1868440.3885887987,89454345.414687127,91322785.803275928,null,22534966.899444386,14805635.406222098,9496374.94797544,950126.88486563752,45886850.368776284,46836977.253641926]
[null,null,null,"Tech4","Gas Combined",122017.70204050609,54313.603568431281,100079.11949358549,1862535.0349313214,2922285.9487051098,2927792.3595003551,null,1476081.8335054321,759677.48491468944,1025983.5137722949,79898667.250295758,55146944.515686318,30014919.273828983,null,858555.53383542318,372658.62605060713,575604.27066248585,39908191.112937175,27068644.445376921,16839174.787598081,null,1984552.7369718275,2976599.5522735412,3027871.4789939406,276410.42510252283,7712613.3431367865,7989023.76823931,null,81374749.083801195,55906622.000601009,31040902.787601277,3261742.8321924163,165060531.03981107,168322273.8720035,null,40766746.646772601,27441303.071427528,17414779.058260567,1806818.4305485161,83816010.345912188,85622828.776460707]
[null,null,null,"Tech5","Gas Combined CCS",13432.80210694191,41503.522217130754,35439.902381146254,199990.26226132203,329687.63083347538,327486.02335945249,null,900762.93656458182,1227266.2497913989,363320.09870536526,9043949.0553846732,6324498.412197832,3357296.3337190663,null,251649.96461393597,491052.09304201015,203832.32052473101,4511818.4047720181,3091433.1626236895,1883533.2942758091,null,213423.06436826393,371191.15305060614,362925.92574059876,90376.226705218927,857163.91645424988,947540.14315946889,null,9944711.9919492546,7551764.6619892307,3720616.4324244317,2491349.2850613459,18725743.801301572,21217093.086362921,null,4763468.369385954,3582485.2556656995,2087365.61480054,946534.37818067707,9486784.8616715167,10433319.239852194]
[null,null,null,"Tech6","Oil",5.3442347552824982E-11,2.6390473217791156E-11,4.1310562577207949E-11,306257.00853708392,786422.74453954969,608319.39250864252,null,5.9561300164430136E-10,3.5960991494874582E-10,4.2350448688340687E-10,15914261.813928761,16736250.896216033,6236322.5314132329,null,2.864456743874848E-10,1.7705824235151675E-10,2.3759737658797882E-10,3882490.6927622985,8454230.0748906601,3498744.2138439897,null,306257.00853708398,786422.74453954969,608319.39250864252,1.2114338334782407E-10,1700999.1455852762,1700999.1455852762,null,15914261.813928761,16736250.896216033,6236322.5314132329,1.3787274034764538E-9,38886835.24155803,38886835.24155803,null,3882490.692762299,8454230.0748906601,3498744.2138439901,7.0110129332698034E-10,15835464.981496949,15835464.981496949]
[null,null,null,"Tech7","Nuclear",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142,null,509691.50832474837,377515.14804769191,483220.42640473304,780962.04587923281,589465.03689794056,1370427.0827771733,null,9291241.039621057,5928063.7337703984,4953842.4550293032,9039066.7511633746,11134080.477257384,20173147.228420757,null,4514531.3157314677,2931381.1124905157,2779238.4916789676,4563393.3217843063,5661757.5981166437,10225150.919900952]
[null,null,null,"Tech8","Biomass",1463038.8557614451,681828.17917701742,1134587.9894439564,7751527.3334439807,1909592.7722125268,3454483.13471164,null,15521037.336509032,9185993.3482035063,11631482.950528597,55264407.911159605,29026572.346301135,35414407.748119161,null,7540844.8289146293,4521717.4982226407,6525573.9206235036,35959202.722516932,14041222.085458182,19868432.649419904,null,9214566.1892054267,2591420.9513895442,4589071.1241555959,3279455.024382419,13115603.240368148,16395058.264750566,null,70785445.247668639,38212565.694504641,47045890.69864776,36338513.635241136,119705388.0055799,156043901.64082104,null,43500047.551431559,18562939.583680823,26394006.570043407,18588136.247760773,69868857.457395017,88456993.70515579]
[null,null,null,"Tech9","Solar utility",2959462.8688213346,1381997.5712314984,2414195.7151832953,666222.70183828915,758103.05403167754,772896.6400711264,null,36949418.567345768,19484630.496006195,24749668.215821307,16117355.263659945,17108266.941199254,7923523.0543150445,null,21624060.019073982,9696538.7690237612,13885227.716892991,5292802.694136587,7215049.4692289475,4445308.9621171281,null,3625685.5706596235,2140100.6252631759,3187092.3552544219,6755656.1552361287,2197222.3959410931,8952878.5511772223,null,53066773.831005715,36592897.437205449,32673191.270136353,81183717.27917327,41149145.259174243,122332862.53834751,null,26916862.713210568,16911588.238252707,18330536.679010119,45205826.504990734,16953161.125482664,62158987.63047339]
[null,null,null,"Tech10","Solar rooftop",1774192.0990302316,828504.79307903047,1447305.5257816871,178750.82688248868,203402.77717404289,207371.96905209241,null,22151102.883089907,11680997.198084692,14837376.831025464,4324365.6702009877,4590232.1458388288,2125920.1973652653,null,12963580.938616842,5813055.6910125837,8324166.3776503243,1420084.9888366936,1935833.2507495072,1192698.2532027948,null,1952942.9259127202,1031907.5702530734,1654677.4948337795,4050002.4178909492,589525.57310862397,4639527.9909995729,null,26475468.553290896,16271229.34392352,16963297.028390728,48669476.912200063,11040518.013405081,59709994.925605141,null,14383665.927453537,7748888.9417620907,9516864.6308531184,27100803.00727975,4548616.4927889956,31649419.500068747]
[null,null,null,"Tech11","Solar floating",1625208.9674784956,758933.27450107876,1325771.8374843788,417167.79000220326,474700.38888149435,483963.66912885872,null,20291022.074111402,10700116.072997427,13591446.998789363,10092183.075522713,10712660.932950616,4961461.9743210673,null,11874998.205430735,5324919.5747458767,7625166.3228209279,3314187.2781252163,4517838.00451368,2783513.2463761554,null,2042376.7574806989,1233633.6633825731,1809735.5066132376,3709914.0794639532,1375831.8480125563,5085745.9274765095,null,30383205.149634115,21412777.005948044,18552908.97311043,44582585.145898193,25766305.982794397,70348891.128692597,null,15189185.48355595,9842757.5792595558,10408679.569197083,24825084.102997538,10615538.529015051,35440622.632012591]
[null,null,null,"Tech12","Wind onshore",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481,null,2318746.4338711426,1656554.5995548989,2137244.6255337521,4509550.4871471189,1602995.1718126747,6112545.6589597939,null,38274537.173436657,29935427.738174833,21910442.076147724,56461567.930791467,33658839.05696775,90120406.987759218,null,17658569.717303433,13575854.534767574,12292345.697411157,29101500.528035384,14425269.421446778,43526769.949482165]
[null,null,null,"Tech13","Wind offshore",3043092.6176998187,1367199.9721088482,2458624.4196648747,218540.18536190855,278842.89213250461,276376.41860398644,null,36240570.873735256,19903594.890158787,25205139.032980967,5949392.0695042294,6627087.2373668412,2833334.7707090378,null,20427606.224432051,9842630.3813605104,14140759.062182637,1902933.078807686,2764321.5220795916,1589576.8034715152,null,3261632.8030617274,1646042.8642413528,2735000.8382688612,6868917.0094735418,773759.49609839963,7642676.5055719409,null,42189962.943239488,26530682.127525628,28038473.803690005,81349304.796875015,15409814.077580109,96759118.874455109,null,22330539.303239737,12606951.903440103,15730335.865654152,44410995.667975195,6256831.4043587931,50667827.072333992]
[null,null,null,"Tech14","Geothermal",1572342.3366006825,928096.05164844706,1263519.8327202168,156399.22179149743,279413.60546947818,258270.62206776193,null,21270565.996942133,13740525.839981392,12953256.625907451,6011533.3808505051,7430176.6972642122,2647719.1413561795,null,9724927.5024400651,6542938.2849951722,7267124.4057769859,1803297.2129207393,3030901.20759136,1485441.456730532,null,1728741.5583921799,1207509.6571179251,1521790.4547879787,3763958.2209693464,694083.44932873757,4458041.6702980837,null,27282099.377792638,21170702.537245605,15600975.76726363,47964348.462830976,16089429.219470898,64053777.682301871,null,11528224.715360805,9573839.4925865326,8752565.8625075184,23534990.193212222,6319639.8772426303,29854630.070454855]
[null,null,null,"Tech15","Hydro large",3917396.6967856763,2331084.7605056195,3170011.1566410353,698552.84160366387,610170.45621055772,670505.01279548975,null,50399401.644970305,32582378.512133576,32498079.535925634,12842699.873167396,11722068.007937988,6873832.3489541309,null,24911999.377082404,15978846.928032493,18232294.299184531,4528515.4523468874,5130392.4597605672,3856404.321087433,null,4615949.53838934,2941255.2167161773,3840516.1694365251,9418492.6139323302,1979228.3106097113,11397720.924542043,null,63242101.518137701,44304446.520071566,39371911.884879768,115479859.69302952,31438600.230059516,146918459.92308903,null,29440514.829429291,21109239.38779306,22088698.620271966,59123140.604299426,13515312.233194888,72638452.837494314]
[null,null,null,"Tech16","Hydro small",1170129.6117120297,696296.93309242721,946884.93684767024,140632.22752558091,122839.14017184151,134985.65591691853,null,15054342.67755861,9732383.2300007474,9707203.0565506443,2585484.4229962314,2359879.5065785074,1383835.6918735141,null,7441234.6806730852,4772894.7050081119,5446001.2861167369,911677.93976119475,1032847.4479328331,776368.94106502575,null,1310761.8392376106,819136.07326426869,1081870.5927645888,2813311.4816521271,398457.02361434093,3211768.505266468,null,17639827.100554843,12092262.736579254,11091038.748424158,34493928.964110002,6329199.6214482533,40823128.585558251,null,8352912.6204342796,5805742.1529409448,6222370.2271817625,17660130.671797935,2720894.3287590537,20381025.000556987]
[null,null,null,"Tech17","Hydrogen",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech18","Pumped storage",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech19","Batteries",1062044.2288484434,601528.52413699497,849404.52843208658,8227.5216402773785,25420.692158690264,21706.75644953574,null,14059308.435839254,8500607.1110498998,8707860.8115722686,551712.62811315875,751694.21451705927,222531.67661133868,null,7239444.6057477538,4176000.5390910869,4885343.481832901,154134.29849950731,300766.86084124947,124846.23943343197,null,1070271.7504887208,626949.21629568527,871111.2848816223,2512977.2814175249,55354.970248503378,2568332.2516660281,null,14611021.063952412,9252301.3255669586,8930392.4881836064,31267776.358461425,1525938.5192415568,32793714.877702978,null,7393578.9042472607,4476767.3999323361,5010189.721266333,16300788.626671741,579747.39877418871,16880536.025445931]
[null,null,null,"Tech20","unassigned1",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"Total",21896554.800462116,11536878.236870628,17836706.510948848,17626615.999264609,19616394.849405341,21171580.753835518,null,277189454.95315516,167368225.70343205,182856992.67569405,508821854.31622452,378003189.03289986,217045203.07381693,null,145444338.4248867,81581445.291826308,102587677.57157949,244177237.18294805,179700898.03963086,121768180.61798096,null,39523170.799726717,31153273.086275976,39008287.264784366,51270139.548281588,58414591.602505483,109684731.15078707,null,786011309.26937962,545371414.73633194,399902195.74951106,627414673.33228123,1103870246.4229414,1731284919.7552226,null,389621575.60783482,261282343.33145708,224355858.18956044,329613461.28829247,545646315.84055984,875259777.12885237]
[]
[]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"SectorID","Sectors","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,1,"Construction",4968573.3711094921,223074.72469756147,134343.95318919851,0,905061.15426955803,159461.82956975387,null,70121459.122114524,3148252.8324954668,1895995.7553683175,0,12773124.99824369,2250484.2594718887,null,29786617.744339496,1337333.8897693027,805392.55054142792,0,5425845.3330353191,955974.3224938279,null,4968573.3711094921,1128135.8789671194,293805.78275895235,5325992.048996252,1064522.9838393119,6390515.0328355636,null,70121459.122114524,15921377.830739155,4146480.0148402061,5325992.048996252,1064522.9838393119,90189316.96769388,null,29786617.744339496,6763179.2228046218,1761366.8730352558,5325992.048996252,1064522.9838393119,38311163.840179369]
[null,null,null,2,"Manufacturing",8343100.6039993744,6552544.4741196046,5717258.3216420319,3848738.6141032199,7694309.1621744344,6786196.553320054,null,103936113.65137038,90824201.958040774,58761862.716407679,58230477.182696402,123733184.35673237,69748387.740895912,null,37631602.062303275,35888375.147806674,28408722.749958165,19442822.421542373,46387999.951050699,33720214.404204398,null,12191839.218102595,14246853.636294039,12503454.874962086,20612903.399761014,18329244.329597708,38942147.729358718,null,162166590.83406678,214557386.31477314,128510250.45730358,20612903.399761014,18329244.329597708,505234227.60614353,null,57074424.483845651,82276375.098857373,62128937.154162563,20612903.399761014,18329244.329597708,201479736.73686558]
[null,null,null,3,"Utilities",91317.28884499002,242233.00540640997,1022047.2859757459,1151983.8658625882,1086459.9596169291,1213136.3285027687,null,6123460.2136080619,12854136.905724922,31078683.285934687,77248541.415878683,66093456.47932481,36889369.262601696,null,1710737.069118775,3730934.3149362095,10395396.046351522,21581252.874285281,18751135.864744343,12338991.322660146,null,1243301.1547075782,1328692.965023339,2235183.6144785145,1355597.5802271459,3451580.1539822859,4807177.7342094313,null,83372001.62948674,78947593.385049731,67968052.54853639,1355597.5802271459,3451580.1539822859,230287647.56307286,null,23291989.943404056,22482070.179680552,22734387.36901167,1355597.5802271459,3451580.1539822859,68508447.492096275]
[null,null,null,4,"Mining and extraction",0,1000637.5070743356,238028.62470688499,5076599.5191381788,3251292.9691699273,282532.10572326405,null,0,21515600.24862339,7633832.3299006037,327815645.65028793,105159904.09617279,9061106.5184327979,null,0,13487535.493566394,4244302.7193559762,169058125.65359449,58715921.531924248,5037846.9652685206,null,5076599.5191381788,4251930.4762442634,520560.73043014901,1238666.1317812207,8610424.5940313693,9849090.7258125916,null,327815645.65028793,126675504.34479618,16694938.848333402,1238666.1317812207,8610424.5940313693,471186088.84341753,null,169058125.65359449,72203457.025490642,9282149.6846244968,1238666.1317812207,8610424.5940313693,250543732.36370963]
[null,null,null,5,"Professional services",8298646.6062467657,1233633.44102376,976755.60120679159,0,3124315.1820446984,1159376.5965155561,null,93601540.820078596,12628801.575961541,9768746.1107474305,0,28654748.367354207,11595178.572930599,null,73946711.907077447,9867903.4885739218,8196689.874040639,0,23915270.657813478,9729199.8091617208,null,8298646.6062467657,4357948.6230684584,2136132.1977223475,10509035.648477316,4283691.7785602547,14792727.427037572,null,93601540.820078596,41283549.943315744,21363924.683678031,10509035.648477316,4283691.7785602547,156249015.44707239,null,73946711.907077447,33783174.146387398,17925889.68320236,10509035.648477316,4283691.7785602547,125655775.7366672]
[null,null,null,6,"Other",194916.93026149319,2284755.084548959,9748272.724228194,7549294.0001606215,3554956.4221297945,11570877.340204125,null,3406881.145983581,26397232.182586007,73717872.477335274,45527190.067361481,41588770.735071965,87500676.719484121,null,2368669.6420477051,17269362.957173817,50537173.631331749,34095036.233525939,26504724.70106275,59985953.794192336,null,7744210.9304221142,5839711.5066787535,21319150.064432319,12227944.739038646,22675127.762494542,34903072.501533188,null,48934071.213345066,67986002.917657971,161218549.19681939,12227944.739038646,22675127.762494542,278138623.32782245,null,36463705.875573643,43774087.658236563,110523127.42552409,12227944.739038646,22675127.762494542,190760920.95933428]
[null,null,null,null,"TOTAL",21896554.800462112,11536878.23687063,17836706.510948848,17626615.999264605,19616394.849405341,21171580.753835522,null,277189454.9531551,167368225.70343211,182856992.67569399,508821854.31622446,378003189.03289986,217045203.07381701,null,145444338.4248867,81581445.291826308,102587677.57157949,244177237.18294808,179700898.03963083,121768180.61798096,null,39523170.799726725,31153273.086275972,39008287.264784366,51270139.548281595,58414591.602505468,109684731.15078706,null,786011309.26937962,545371414.73633194,399902195.749511,51270139.548281595,58414591.602505468,1731284919.7552226,null,389621575.60783476,261282343.33145714,224355858.18956041,51270139.548281595,58414591.602505468,875259777.12885225]
[]
[]
[null,null,"Macroeconomic Impacts by Technology and Sector"]
[]
[null,null,null,null,null,"Employment","Employment","Employment","Employment","Employment","Employment",null,"Output","Output","Output","Output","Output","Output",null,"Value Added","Value Added","Value Added","Value Added","Value Added","Value Added"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,"Tech Ref","Technology","SectorID","Sectors","jobs","jobs","jobs","jobs","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,"Tech1","Coal",1,"Construction",85927.793409123726,5464.9794246140655,4832.4090454471543,0,454222.00209428457,61579.627467836362,null,1212698.656726466,77127.236070320942,68199.772456211504,0,6410433.5738343075,869073.07343973033,null,515137.47402317257,32762.574071701743,28970.312053353166,0,2723062.7660892955,369170.11931207107]
[null,"Tech1","Coal",2,"Manufacturing",419623.48696601228,221919.42049585277,205652.20966627105,940549.38255119394,3116841.0600206004,2620636.2789420071,null,4488068.6855402105,2978315.4090531566,2113689.1551656472,8905008.1312566474,52354653.33245454,26934845.44329631,null,1392767.7801607226,1185958.8746824681,1021873.8210953205,2323570.9512969889,19008872.941630654,13021788.642141208]
[null,"Tech1","Coal",3,"Utilities",0,7322.7445719350544,36763.474889474768,242683.36558645664,278110.66799804795,468478.77876768674,null,0,309529.87150518654,1117913.4353745673,16273609.876829999,16651364.755738789,14245626.196837151,null,0,94207.181623120239,373926.81019776093,4546427.4598865574,4731744.6002476243,4764967.836054475]
[null,"Tech1","Coal",4,"Mining and extraction",0,24626.95696661486,8561.9907096895695,2066890.4142138707,1477295.1528083016,109105.8710732492,null,0,509635.88105317438,274592.19061751058,189988869.81516191,46721226.100534894,3499141.8658431927,null,0,323707.94985508075,152669.37116065653,97979344.952499926,26287822.995561536,1945473.3474351761]
[null,"Tech1","Coal",5,"Professional services",307815.04148260865,41360.067190106616,35134.313755197261,0,1375483.8403903586,447718.29785839678,null,3290638.0576856383,411811.8300021654,351385.94590685086,0,12554978.360945657,4477728.4875674015,null,2718015.4991866848,327151.75585906499,294838.41549798497,0,10419915.20065734,3757140.5108345896]
[null,"Tech1","Coal",6,"Other",0,75000.414013449408,350649.50949971948,0,1373017.5722424942,4468344.0420085918,null,0,831605.78686733311,2651663.1773437648,0,17813269.680556279,33790275.015077576,null,0,551313.99631225411,1817843.5961568425,0,11115111.065237826,23164870.852891907]
[null,"Tech1","Coal",null,"TOTAL",813366.3218577446,375694.58266257273,641593.90756579931,3250123.1623515212,8074970.2955540884,8175862.8961177683,null,8991405.3999523148,5118026.0145513378,6577443.6768645523,215167487.82324857,152505925.80406448,83816690.08206135,null,4625920.7533705803,2515102.3324036901,3690122.3261619187,104849343.36368348,74286529.569424272,47023411.308669426]
[]
[]
[null,"Tech2","Coal CCS",1,"Construction",0,3261.4659275011622,1315.2928910762923,0,24375.612500836345,3424.2773375536399,null,0,46029.057564741808,18562.724107386755,0,344012.93648849142,48326.81444219721,null,0,19552.501616167428,7885.1862782471353,0,146131.89694820251,20528.556687397489]
[null,"Tech2","Coal CCS",2,"Manufacturing",0,64569.867175285282,55974.750246571377,0,168726.78669720178,145726.52984364214,null,0,1049399.3489693119,575307.32468802691,0,2884464.7187319156,1497774.2580557736,null,0,398881.90758661344,278135.26541796909,0,1046903.651512092,724106.61732222163]
[null,"Tech2","Coal CCS",3,"Utilities",66190.111910218096,45629.00906121781,10006.341913242004,40238.061046571573,32687.074354945915,26050.843943427324,null,4438507.9971493538,3035541.9777820795,304275.48259230057,2698242.2387689138,2100620.2484530671,792160.92969332566,null,1240004.8171178554,849007.66346492618,101776.00253010773,753819.38614804624,590428.92373679625,264967.03611426766]
[null,"Tech2","Coal CCS",4,"Mining and extraction",0,32818.26062438279,2330.4164461255382,105395.27343309969,87543.728648981516,6067.0838241967867,null,0,1294464.6497805582,74738.945496459812,9687948.9815770183,2893872.3110778481,194577.86097115028,null,0,685086.76322745753,41553.795774363432,4996181.5977516985,1607698.6848351967,108182.53647143902]
[null,"Tech2","Coal CCS",5,"Professional services",0,37194.831276295459,9562.9142070647504,0,83363.27138999103,24896.409478367816,null,0,342226.15411120758,95640.793717749504,0,762152.43416369252,248994.42906997073,null,0,288728.26813417603,80249.595651688578,0,634484.70395279978,208924.47119748127]
[null,"Tech2","Coal CCS",6,"Other",0,21035.1084084049,95440.34926821712,0,73642.633675168472,248472.58531134567,null,0,279691.38727195543,721733.96206493699,0,973294.34706887719,1878986.244667853,null,0,178401.3360663733,494783.6030905376,0,605800.99343616329,1288136.1182372498]
[null,"Tech2","Coal CCS",null,"TOTAL",66190.111910218096,204508.54247308741,174630.06497229708,145633.33447967126,470339.10726712504,454637.72973853338,null,4438507.9971493538,6047352.5754798548,1790259.2326668606,12386191.220345933,9958416.9959838931,4660820.5369002707,null,1240004.8171178554,2419658.4400957138,1004383.4487429135,5750000.9838997442,4631448.8544212505,2614845.3360300567]
[]
[]
[null,"Tech3","Gas Open",1,"Construction",6344.570392948729,464.67711480912465,421.66291371427104,0,97478.88728142406,12014.338969530801,null,89540.900420916485,6557.9865440920548,5950.9272700393776,0,1375719.2053394667,169558.32509786566,null,38035.725535560981,2785.7412097088936,2527.870897671125,0,584386.32917822106,72026.011413498229]
[null,"Tech3","Gas Open",2,"Manufacturing",41552.468802649899,20947.843022360008,17944.654337851895,55828.392809816214,600516.29079135531,511292.67690851528,null,433870.64360744436,278941.52323528391,184434.78593624139,753082.82788231724,10315461.536394224,5255055.5525316568,null,130621.33850037876,111298.9593245284,89165.939555002566,293125.32126232353,3716873.499490987,2540583.4554290753]
[null,"Tech3","Gas Open",3,"Utilities",0,723.92808139814804,3207.8811612113755,20054.453259328937,35778.581161795984,91401.37866353002,null,0,30131.346215026526,97546.09595487015,1344790.7640755661,2050979.5130278692,2779357.21601148,null,0,9206.2093942471056,32627.839825029005,375699.90333244659,586583.17629856488,929657.11413521261]
[null,"Tech3","Gas Open",4,"Mining and extraction",0,2241.6677548831522,747.09609966557696,943950.69469485583,303138.59940729837,21286.827682168132,null,0,46763.652031846555,23960.170194626011,41647267.355982199,9502810.3209628891,682691.30891826784,null,0,29634.773812067782,13321.515474601378,21477952.779921863,5362457.781284241,379566.70433711517]
[null,"Tech3","Gas Open",5,"Professional services",24527.604266855931,3870.5224523781644,3065.7249769296004,0,275495.60211356694,87350.957037563581,null,283758.44870169577,39755.700246238797,30660.985110298701,0,2513949.4650280527,873616.00053943158,null,219531.83089181146,30864.233904033652,25726.800894661304,0,2084208.4934740774,733027.4883020327]
[null,"Tech3","Gas Open",6,"Other",0,7515.520544073318,30596.725665728547,0,273349.40320369124,871785.07179528556,null,0,85190.282337187949,231376.94078299051,0,3597439.055568038,6592566.967327809,null,0,56158.001217365905,158620.10442896918,0,2231178.2076340532,4519524.1032825708]
[null,"Tech3","Gas Open",null,"TOTAL",72424.643462454551,35764.158969901917,55983.745155101264,1019833.540764001,1585757.3639591318,1595131.2510565934,null,807169.99273005663,487340.49060967582,573929.90524906619,43745140.947940081,29356359.09632054,16352845.37042651,null,388188.89492775121,239947.91886195174,321990.07107593457,22146778.004516635,14565687.487360146,9174384.876899505]
[]
[]
[null,"Tech4","Gas Combined",1,"Construction",22433.409474573709,1053.6219656151959,753.78403160972437,0,174055.65421086387,22051.784024756518,null,316602.63177108095,14869.763224518916,10638.15147961094,0,2456446.8570974492,311216.75309312576,null,134488.38183749255,6316.4680065520251,4518.9383620458138,0,1043464.3610912848,132200.53570014593]
[null,"Tech4","Gas Combined",2,"Manufacturing",42458.937012120514,32181.524896358664,32078.689997847105,125468.254865853,1105348.710971877,938454.93399346888,null,572738.97285366186,446820.08889288187,329704.11195873818,1692471.9381716147,18920021.926847376,9645420.3911187984,null,222929.38997065776,177874.05912943493,159397.13741480187,658767.35232309334,6834969.483425335,4663127.7674180279]
[null,"Tech4","Gas Combined",3,"Utilities",0,817.3068587643254,5734.5560066526095,68296.801944204897,86219.018697055581,167763.15925202044,null,0,40342.194244193255,174377.89069227097,4579776.2363698678,5148331.4842850007,5101386.3692849688,null,0,11851.972203514953,58327.028168980985,1279471.5246807798,1463032.2339612842,1706344.2233467069]
[null,"Tech4","Gas Combined",4,"Mining and extraction",0,4144.2482889588664,1335.5433728929445,1668769.9781212634,553447.24785895913,39071.024033019487,null,0,84344.778069743232,42832.303007797687,73626419.07575427,17467392.727347005,1253049.4884507093,null,0,53875.739287066179,23814.154185731495,37969952.235933304,9836288.0560009275,696677.77879897517]
[null,"Tech4","Gas Combined",5,"Professional services",57125.355553811867,6121.7831086245278,5480.4310688858941,0,506960.90884390066,160328.79077519174,null,586740.22888068936,60536.39505414007,54810.988156354615,0,4627649.2099194201,1603483.2555768536,null,501137.76202727284,48635.514739011618,45990.413356436227,0,3839218.5777470162,1345439.3035888704]
[null,"Tech4","Gas Combined",6,"Other",0,9995.1184501096977,54696.115015697214,0,496254.40812245401,1600122.6674218981,null,0,112764.2654292121,413620.06847752252,0,6527102.3101900704,12100363.016304528,null,0,74104.872685027411,283556.5991744895,0,4051671.7331510754,8295385.1787453536]
[null,"Tech4","Gas Combined",null,"TOTAL",122017.70204050609,54313.603568431281,100079.11949358549,1862535.0349313214,2922285.9487051098,2927792.3595003551,null,1476081.8335054321,759677.48491468944,1025983.5137722949,79898667.250295758,55146944.515686318,30014919.273828983,null,858555.53383542318,372658.62605060713,575604.27066248585,39908191.112937175,27068644.445376921,16839174.787598081]
[]
[]
[null,"Tech5","Gas Combined CCS",1,"Construction",0,661.89080390259312,266.92913198969563,0,19888.727052802373,2466.5857996437394,null,0,9341.2626688845994,3767.1699337585324,0,280689.53738979442,34810.91701827565,null,0,3968.0380849317335,1600.2412414068774,0,119233.00027891911,14787.191988511939]
[null,"Tech5","Gas Combined CCS",2,"Manufacturing",0,13103.985214795108,11359.668708032765,0,121629.25349615316,104970.17434939492,null,0,212967.97027596977,116754.4399032121,0,2100108.2202562285,1078881.2797013812,null,0,80950.183857043943,56445.53048027974,0,755347.20120887179,521590.66677439574]
[null,"Tech5","Gas Combined CCS",3,"Utilities",13432.80210694191,9260.0757328615055,2030.7143598321716,9606.5835875112498,10912.883862087057,18765.022632629109,null,900762.93656458182,616041.18044355442,61750.497554690628,644188.3364132829,661889.33278022893,570611.75471554068,null,251649.96461393597,172299.93425711239,20654.699950907689,179969.62961351837,187644.98269774707,190861.8561603016]
[null,"Tech5","Gas Combined CCS",4,"Mining and extraction",0,6660.2274529969936,472.94107902444409,190383.67867381079,63368.376343721291,4370.2601544252402,null,0,262702.19180955621,15167.725745761716,8399760.7189713903,2014663.0060978746,140158.91281147581,null,0,139033.37901894603,8433.040817130488,4331848.7751584994,1132259.3627842867,77926.371588969603]
[null,"Tech5","Gas Combined CCS",5,"Professional services",0,7548.4206555396377,1940.723929933916,0,58072.169619650602,17933.456910160658,null,0,69452.310493615965,19409.603916428088,0,530098.29622321646,179356.41958637635,null,0,58595.30338590825,16286.0721404042,0,439839.64678297873,150493.10644386802]
[null,"Tech5","Gas Combined CCS",6,"Other",0,4268.9223570349122,19368.925172333264,0,55816.220459060889,178980.5235131988,null,0,56761.334099817941,146470.66165151421,0,737050.01945048838,1353477.0498860169,null,0,36205.254438067837,100412.73589460204,0,457108.96887088619,927874.10131976206]
[null,"Tech5","Gas Combined CCS",null,"TOTAL",13432.80210694191,41503.522217130754,35439.902381146254,199990.26226132203,329687.63083347538,327486.02335945249,null,900762.93656458182,1227266.2497913989,363320.09870536526,9043949.0553846732,6324498.412197832,3357296.3337190663,null,251649.96461393597,491052.09304201015,203832.32052473101,4511818.4047720181,3091433.1626236895,1883533.2942758091]
[]
[]
[null,"Tech6","Oil",1,"Construction",4.681676288666923E-12,3.428865463776421E-13,3.1114624674040836E-13,0,24146.104490894733,4581.789353381937,null,6.6072481571389899E-11,4.8391566652006286E-12,4.3912059241534141E-12,0,340773.89072318259,64662.777592749568,null,2.8066668558045247E-11,2.0556062522926743E-12,1.8653230257467087E-12,0,144755.99548700135,27467.845971206185]
[null,"Tech6","Oil",2,"Manufacturing",3.066168327884609E-11,1.5457472122225088E-11,1.3241410768365666E-11,274766.17631986266,283285.15540308936,194986.61969357322,null,3.2015436486970394E-10,2.0583173239068114E-10,1.3609494585838367E-10,13802582.189899482,3975750.6264869971,2004068.4421408796,null,9.6385852055609878E-11,8.2127814264942871E-11,6.5795796896714654E-11,3292541.7937882151,1625848.2371287392,968877.12732128636]
[null,"Tech6","Oil",3,"Utilities",0,5.3418856178955075E-13,2.3671045065550377E-12,31490.832217221279,31683.962304458128,34856.837709261541,null,0,2.2234004886647882E-11,7.1979537809445864E-11,2111679.6240292778,1966922.4713653876,1059935.9094047553,null,0,6.7932877342570981E-12,2.4076174523814599E-11,589948.8989740836,555631.17959953751,354534.11782727716]
[null,"Tech6","Oil",4,"Mining and extraction",0,1.6541329239201771E-12,5.5128430745241982E-13,0,230339.61210525961,8117.9464545473966,null,0,3.4507030000374044E-11,1.7680276791833354E-11,0,8114443.0132847903,260351.21689014754,null,0,2.1867582717682422E-11,9.829983633858737E-12,0,4407310.7881353963,144751.5913476815]
[null,"Tech6","Oil",5,"Professional services",1.8098987985311962E-11,2.8560693739312447E-12,2.2622070594435683E-12,0,116884.86473260804,33312.168566029788,null,2.0938615520320756E-10,2.9335842721363878E-11,2.2624826913038738E-11,0,1090199.9475723829,333162.27387681109,null,1.6199315377382967E-10,2.2774804768022633E-11,1.8983878540563026E-11,0,927037.11635000852,279547.42663380253]
[null,"Tech6","Oil",6,"Other",0,5.5457236895474554E-12,2.2577409688650848E-11,0,100083.04550323982,332464.03073184867,null,0,6.286214828447822E-11,1.7073369358655183E-10,0,1248160.9467832928,2514141.9115078901,null,0,4.1439146614319045E-11,1.1704621996728109E-10,0,793646.75818997866,1723566.1047427359]
[null,"Tech6","Oil",null,"TOTAL",5.3442347552824982E-11,2.6390473217791156E-11,4.1310562577207949E-11,306257.00853708392,786422.74453954969,608319.39250864252,null,5.9561300164430136E-10,3.5960991494874582E-10,4.2350448688340687E-10,15914261.813928761,16736250.896216033,6236322.5314132329,null,2.864456743874848E-10,1.7705824235151675E-10,2.3759737658797882E-10,3882490.6927622985,8454230.0748906601,3498744.2138439897]
[]
[]
[null,"Tech7","Nuclear",1,"Construction",36085.405114226152,2343.2890536642108,2019.4696057434089,0,10600.668000572925,1620.0892054717347,null,509273.19989583181,33070.830460760917,28500.767691364046,0,149607.19151125141,22864.313457908633,null,216332.15170717487,14048.027490515793,12106.728571698355,0,63551.048154735807,9712.4414335339407]
[null,"Tech7","Nuclear",2,"Manufacturing",201123.98117478995,103682.36856676091,85942.308043291428,68868.671817337905,89729.192655750157,68945.927761565457,null,2267585.9810926272,1398656.4486018857,883313.26357153,928986.33677989279,1454904.7049311565,708624.81876048702,null,726066.92027577164,558086.51061764592,427042.31020160532,361592.91957652819,540924.10756262019,342588.28905852477]
[null,"Tech7","Nuclear",3,"Utilities",0,3362.8339609145014,15363.500780372329,0,3120.9556780583034,12325.138096532524,null,0,144836.0095356532,467177.38158323627,0,159492.89254454215,374786.0481737362,null,0,43875.465175712212,156264.46785965152,0,46495.75811270393,125360.82586150641]
[null,"Tech7","Nuclear",4,"Mining and extraction",0,12329.018235221443,3578.0663102528501,101209.4800012796,34388.997558304443,2870.4500375823973,null,0,267586.92209624418,114752.40976320406,4465379.7028411636,1036658.6033976418,92058.399804832734,null,0,167179.16411520613,63800.715520425874,2302845.312329188,590965.4487438933,51183.167214821267]
[null,"Tech7","Nuclear",5,"Professional services",102403.97021711475,18060.139439798717,14682.672364857395,0,31778.308893959616,11778.953710485206,null,1120015.819011542,178486.77060678508,146844.613312039,0,290214.8313078389,117803.88881907784,null,907694.01184280473,142383.22017324198,123213.33171592784,0,240792.34095134062,98846.047554005243]
[null,"Tech7","Nuclear",6,"Other",0,33448.167368623624,146536.85564360104,0,34671.208636063078,117556.99484497725,null,0,370833.07349991606,1108133.2604407552,0,443715.45527672255,888983.28965113324,null,0,245621.2511569802,759679.04535994469,0,277458.77023591945,609441.12132732267]
[null,"Tech7","Nuclear",null,"TOTAL",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142]
[]
[]
[null,"Tech8","Biomass",1,"Construction",107007.67121939316,8696.3453243163367,8545.5818678926353,0,51777.972576348999,26018.756335857503,null,1510198.9007133839,122731.49204490264,120603.76789611694,0,730742.35122498963,367202.61985497898,null,641511.42798003426,52134.625897723607,51230.798357927131,0,310409.15802440984,155982.55098047137]
[null,"Tech8","Biomass",2,"Manufacturing",845937.50737931905,400952.89532540028,363673.22747065208,116277.94027559734,633322.34337021259,1107276.8639646985,null,8424528.0775351878,5302664.3136303332,3737825.9060587166,1568501.5397341207,8434011.8242482003,11380568.69374774,null,2376936.8271670425,2111524.6202694592,1807071.0311772237,610513.87803900405,3648364.5118631152,5501994.0793547723]
[null,"Tech8","Biomass",3,"Utilities",0,14485.75996327119,65012.146418402182,149728.07219059538,173248.06309936478,197942.65887111862,null,0,582575.85537279944,1976906.48564012,10040310.049893126,8903112.8604739197,6019092.5490871007,null,0,179504.1843978519,661248.27991444059,2805004.0318098706,2613973.5078638759,2013304.4348027995]
[null,"Tech8","Biomass",4,"Mining and extraction",0,41621.357709384145,15140.935271347247,0,101656.31681812413,46099.646766279468,null,0,869002.85983313248,485585.97236645618,0,3687954.8969732472,1478464.9296477768,null,0,550349.18852526019,269978.92721897131,0,1989297.819480401,822005.57337342051]
[null,"Tech8","Biomass",5,"Professional services",510093.67716273293,74847.875210142374,62131.154822280223,0,213533.35815711197,189170.89592928928,null,5586310.3582604602,749553.38025299809,621387.25007208728,0,2020102.6928898145,1891939.4489191317,null,4522396.5737675531,591615.96258711058,521389.18575437646,0,1738729.1372221773,1587475.0707454863]
[null,"Tech8","Biomass",6,"Other",0,141223.94564450314,620084.94359338202,7485521.3209777875,736054.71819136431,1887974.3128443963,null,0,1559465.4470693397,4689173.5684951013,43655596.321532361,5250647.7204909623,14277139.506862432,null,0,1036588.9165452346,3214655.6982005648,32543684.812668059,3740447.9510042025,9787670.9401629549]
[null,"Tech8","Biomass",null,"TOTAL",1463038.8557614451,681828.17917701742,1134587.9894439564,7751527.3334439807,1909592.7722125268,3454483.13471164,null,15521037.336509032,9185993.3482035063,11631482.950528597,55264407.911159605,29026572.346301135,35414407.748119161,null,7540844.8289146293,4521717.4982226407,6525573.9206235036,35959202.722516932,14041222.085458182,19868432.649419904]
[]
[]
[null,"Tech9","Solar utility",1,"Construction",704093.07338435645,31506.306952421208,18183.43515104978,0,8721.0707713995162,5821.3656187070292,null,9936863.1548375953,444648.40308067389,256622.75856846943,0,123080.44219566433,82156.913217907335,null,4221040.8636179185,188880.43944051387,109009.7683316208,0,52282.855054428219,34899.1107674327]
[null,"Tech9","Solar utility",2,"Manufacturing",737812.08752514108,765092.0494182203,773830.10895154253,533110.5506423997,362485.77041513775,247739.10724512694,null,10052522.199950108,10635014.681796445,7953409.8460979797,7191258.4411902819,5357257.1025249315,2546257.4175312947,null,3809863.8639715565,4196670.7836421225,3845116.6247916692,2799081.1406254787,2119312.7245938163,1231001.1575666603]
[null,"Tech9","Solar utility",3,"Utilities",0,19375.006297853219,138333.95627173461,133112.15119588943,98265.868377037114,44287.150928876617,null,0,959519.12294641347,4206495.4074557396,8926096.8224696629,6428504.1222951133,1346695.3596387778,null,0,281959.15866982331,1407015.3913969493,2493721.5535111083,1802214.0347476008,450451.24622652947]
[null,"Tech9","Solar utility",4,"Mining and extraction",0,120860.23001066479,32217.140844112324,0,91033.544764778198,10314.209305612179,null,0,2401044.7019580472,1033238.1311516779,0,3110454.2281895131,330787.7132487857,null,0,1547809.859153925,574465.77554663853,0,1702139.4587310855,183913.28630211696]
[null,"Tech9","Solar utility",5,"Professional services",1510438.1443760595,158204.11010476071,132203.73311447611,0,104034.51244073221,42324.580599001114,null,16751089.025841484,1665873.4091114937,1322198.4108334901,0,957738.70540876407,423297.37511069985,null,13419962.865689579,1281261.3990516777,1109420.8205112496,0,807050.12982251868,355177.34506996867]
[null,"Tech9","Solar utility",6,"Other",7119.5635357775382,286959.86844757816,1319427.3408503796,0,93562.287262592727,422410.22637380258,null,208944.18671657584,3378530.1771131209,9977703.6617139503,0,1131232.3405852704,3194328.2755675791,null,173192.42579492411,2199957.1290657008,6840199.3363148635,0,732050.26627949777,2189866.8161844192]
[null,"Tech9","Solar utility",null,"TOTAL",2959462.8688213346,1381997.5712314984,2414195.7151832953,666222.70183828915,758103.05403167754,772896.6400711264,null,36949418.567345768,19484630.496006195,24749668.215821307,16117355.263659945,17108266.941199254,7923523.0543150445,null,21624060.019073982,9696538.7690237612,13885227.716892991,5292802.694136587,7215049.4692289475,4445308.9621171281]
[]
[]
[null,"Tech10","Solar rooftop",1,"Construction",422102.39599253901,18887.968304488073,10900.933178820414,0,2339.9061715953881,1561.9010205715683,null,5957129.6819408815,266565.83257161453,153844.83295269683,0,33023.087857605817,22043.103801915182,null,2530505.595732403,113233.44747696759,65351.139130225769,0,14027.747098634271,9363.603026329105]
[null,"Tech10","Solar rooftop",2,"Manufacturing",442316.87785204442,458671.16070602165,463909.61000308977,143036.18217176621,97256.714633193769,66469.620667391864,null,6026467.0492658261,6375670.1326780124,4768053.3714269008,1929450.0009404551,1437378.4235453098,683173.38569147978,null,2284005.8028946328,2515895.7812957,2305139.762835464,751007.23379346787,568622.02518532146,330283.66370762268]
[null,"Tech10","Solar rooftop",3,"Utilities",0,11615.277709499594,82930.931430355442,35714.644710722459,26365.21568276536,11882.460364924327,null,0,575229.80427794589,2521785.6237159921,2394915.6692605326,1724799.2665321347,361324.987020139,null,0,169033.95438120383,843502.92647010111,669077.7550432256,483542.88744809822,120858.2843410576]
[null,"Tech10","Solar rooftop",4,"Mining and extraction",0,72455.467318398441,19314.111807637983,0,24424.747694499751,2767.3530741748109,null,0,1439421.5195303194,619424.20295888477,0,834550.16428420099,88751.970028394804,null,0,927908.92963819578,344391.0889627221,0,456692.38661180489,49344.839061276696]
[null,"Tech10","Solar rooftop",5,"Professional services",905504.6610174824,94843.049101597106,79255.8748498239,0,27912.971250882507,11355.893094982461,null,10042244.527851239,998687.79283157131,792655.31545100186,0,256966.00409563194,113572.7671984833,null,8045241.0254662875,768113.65837316809,665095.57358785754,0,216535.51829341764,95295.828175777584]
[null,"Tech10","Solar rooftop",6,"Other",4268.1641681657557,172031.86993902572,790994.06451195967,0,25103.221741106092,113334.74083004738,null,125261.62403196091,2025422.1161952282,5981613.4845199883,0,303515.19952394516,857053.98362485354,null,103828.51452352,1318869.9198473492,4100685.8866639538,0,196412.68611223079,587552.0348907311]
[null,"Tech10","Solar rooftop",null,"TOTAL",1774192.0990302316,828504.79307903047,1447305.5257816871,178750.82688248868,203402.77717404289,207371.96905209241,null,22151102.883089907,11680997.198084692,14837376.831025464,4324365.6702009877,4590232.1458388288,2125920.1973652653,null,12963580.938616842,5813055.6910125837,8324166.3776503243,1420084.9888366936,1935833.2507495072,1192698.2532027948]
[]
[]
[null,"Tech11","Solar floating",1,"Construction",386657.45357348933,17301.900669427214,9985.5558852879767,0,5460.8613758115771,3645.1568270639341,null,5456895.3298882134,244181.6654214384,140926.11631605122,0,77069.118061548914,51444.085927945853,null,2318013.0205104337,103724.96549762695,59863.448499985527,0,32737.886352235728,21852.730133212746]
[null,"Tech11","Solar floating",2,"Manufacturing",405174.47729879885,420155.45211290824,424954.01635965996,333817.1299547361,226977.23649176059,155126.46984469477,null,5520410.2735177381,5840289.9432236496,4367668.5861100899,4502940.8078835085,3354546.6099658655,1594386.6468634349,null,2092212.4017270962,2304630.0269503202,2111571.6927717021,1752696.9439042134,1327047.2519216978,770814.37029278348]
[null,"Tech11","Solar floating",3,"Utilities",0,10639.915206222637,75967.023816433575,83350.660047467143,61531.009121100433,27731.226851795131,null,0,526926.38907839463,2310025.2852900038,5589242.2676392039,4025327.9426206704,843258.45612372179,null,0,154839.7710816332,772671.97894910886,1561490.3342210029,1128489.9837728727,282058.46239336237]
[null,"Tech11","Solar floating",4,"Mining and extraction",0,66371.209348227247,17692.259888775796,0,57002.354589242219,6458.434829329477,null,0,1318549.8699948476,567409.67895880854,0,1947669.0192280277,207128.90586753606,null,0,849990.20922010753,315471.74987862614,0,1065826.4185760948,115160.73977515011]
[null,"Tech11","Solar floating",5,"Professional services",829467.28033766977,86878.852626596141,72600.570480329174,0,65143.153361638695,26502.326778322749,null,9198973.3632544968,914825.60288051295,726094.16279928805,0,599705.98124697967,265055.55875147384,null,7369662.9960535653,703613.32705355156,609245.91593890544,0,505349.51473444642,222400.92943823672]
[null,"Tech11","Solar floating",6,"Other",3909.7562685376292,157585.9445376973,724572.41105389223,0,58585.773941940883,264500.05399765266,null,114743.10745095585,1855342.6023985839,5479323.169315123,0,708342.26182752266,2000188.3207869544,null,95109.787139639768,1208121.274942637,3756341.5367825995,0,458386.9491563327,1371226.01434341]
[null,"Tech11","Solar floating",null,"TOTAL",1625208.9674784956,758933.27450107876,1325771.8374843788,417167.79000220326,474700.38888149435,483963.66912885872,null,20291022.074111402,10700116.072997427,13591446.998789363,10092183.075522713,10712660.932950616,4961461.9743210673,null,11874998.205430735,5324919.5747458767,7625166.3228209279,3314187.2781252163,4517838.00451368,2783513.2463761554]
[]
[]
[null,"Tech12","Wind onshore",1,"Construction",505951.0880982012,21415.895609122577,11678.565489694842,0,17369.067953374823,4418.9069753213207,null,7140485.9890284901,302242.46204161923,164819.55511662457,0,245129.5970718115,62364.019144036167,null,3033178.8489114069,128388.38203956462,70013.048024305666,0,104127.6336404597,26491.365446476168]
[null,"Tech12","Wind onshore",2,"Manufacturing",779696.6781913623,621966.99046135182,497003.2081515941,248453.4632380952,239530.69069831411,188054.85529845813,null,10148414.627427313,8899373.0964925364,5108188.6883554971,3351449.4556540688,3612592.7982683172,1932823.9111344106,null,3761831.8494616374,3472190.3365197843,2469579.9195869206,1304497.5426481976,1414732.1089700758,934433.59481140738]
[null,"Tech12","Wind onshore",3,"Utilities",0,17281.358327008835,88846.917776960967,123918.71161025284,88854.875282033841,33617.678904728804,null,0,895028.05453015154,2701680.4960110006,8309612.6688017175,5854838.7250548033,1022255.2418314493,null,0,260609.254703201,903675.3098046548,2321491.7590134884,1639751.3826084943,341930.44800279971]
[null,"Tech12","Wind onshore",4,"Mining and extraction",0,121105.34411737163,20691.909208198384,0,74292.883206858285,7829.3538717152223,null,0,2562116.3725072457,663611.63778275566,0,2687613.3879334275,251095.7443951625,null,0,1614187.1249513139,368958.67725644639,0,1450682.9250805513,139605.6796506792]
[null,"Tech12","Wind onshore",5,"Professional services",417334.36726138502,98786.967589746491,84909.696233629336,0,90210.118991992815,32127.922670834734,null,4495048.4589118548,964303.8430170411,849200.4180188009,0,835769.27484163782,321318.37201583164,null,3689679.381821203,778026.96278842934,712541.03530726396,0,701222.45671176864,269609.52986051916]
[null,"Tech12","Wind onshore",6,"Other",179619.44628901227,195841.39476895839,847420.65957352088,63772.679182833686,69899.01254876556,320644.95137909555,null,2957932.2277840883,2200802.3060790617,6408319.6976873819,1871593.7458291193,875617.82033717795,2424764.2946547731,null,1996538.9145896211,1448887.8101485141,4393213.6721211197,1551351.4208578786,563048.15660541644,1662293.4175385667]
[null,"Tech12","Wind onshore",null,"TOTAL",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481]
[]
[]
[null,"Tech13","Wind offshore",1,"Construction",344034.94482311327,25426.696010214189,18518.066871960244,0,3419.950659105049,2081.6343320299188,null,4855364.0085636638,358846.87448874861,261345.41490987036,0,48265.752043937879,29378.098262445776,null,2062490.9056848017,152433.14689919711,111015.88687137072,0,20502.618232347148,12479.406360828858]
[null,"Tech13","Wind offshore",2,"Manufacturing",1352945.2807804828,766085.18445778859,788070.98802084592,162509.23794344638,125573.10690123796,88587.844297338626,null,17143642.292853642,10608578.044937214,8099777.3064703196,2192126.8069521175,1878078.2436561207,910504.03044367477,null,6499289.2074730778,4228222.349721577,3915878.7213133685,853249.93579060037,739165.71011607465,440187.82536604931]
[null,"Tech13","Wind offshore",3,"Utilities",0,26043.0153185667,140879.73100918089,56030.947418462165,40608.068611779192,15836.430810167227,null,0,1358790.7416050234,4283907.996744005,3757265.2625521119,2668353.8481712323,481558.36259466771,null,0,395205.07847144461,1432908.8476036114,1049683.1430170855,747599.3048262886,161074.71003669224]
[null,"Tech13","Wind offshore",4,"Mining and extraction",0,130797.06912936989,32810.036366543427,0,35412.367139889924,3688.2088507393137,null,0,2894677.7627468933,1052252.9240698037,0,1250398.388285012,118284.79872481877,null,0,1796747.8884358639,585037.73125678499,0,678821.06426448736,65764.673782500991]
[null,"Tech13","Wind offshore",5,"Professional services",1346112.3920962224,156026.44709628265,134636.6926930905,0,40397.322919057129,15134.644658037612,null,14241564.57231795,1579959.8514436542,1346530.9709865425,0,371852.59960378695,151364.88693597814,null,11865826.111274172,1255535.0581372071,1129837.6116894521,0,313427.17688045627,127006.17069661047]
[null,"Tech13","Wind offshore",6,"Other",0,262821.56009662611,1343708.9047032539,0,33432.075901435361,151047.65565567373,null,0,3102741.6149372547,10161324.419800425,0,410138.4056067515,1142244.5937474526,null,0,2014486.8596952211,6966080.2634480493,0,264805.64775993791,783064.01722883328]
[null,"Tech13","Wind offshore",null,"TOTAL",3043092.6176998187,1367199.9721088482,2458624.4196648747,218540.18536190855,278842.89213250461,276376.41860398644,null,36240570.873735256,19903594.890158787,25205139.032980967,5949392.0695042294,6627087.2373668412,2833334.7707090378,null,20427606.224432051,9842630.3813605104,14140759.062182637,1902933.078807686,2764321.5220795916,1589576.8034715152]
[]
[]
[null,"Tech14","Geothermal",1,"Construction",68233.501304506746,9220.3266038009133,9516.681185307034,0,3927.9758595173948,1945.2636247571029,null,962979.17231205129,130126.4380637689,134308.88926667674,0,55435.509973015935,27453.498933574585,null,409060.12026172085,55275.895817968703,57052.542749950167,0,23548.231393091301,11661.863411240991]
[null,"Tech14","Geothermal",2,"Manufacturing",1153221.9019177021,577557.93329442572,405000.17611127457,83560.093230182421,107519.01927753733,82784.333663066296,null,15556091.933911188,8039888.4774554055,4162583.4289636472,1127162.5089094699,1663729.03055913,850855.66824296606,null,6054957.4055969855,3250612.7107684091,2012422.2257505003,438729.79213724146,645399.99844692182,411350.51991119911]
[null,"Tech14","Geothermal",3,"Utilities",11694.374827830012,23966.156557944658,72399.969972905616,72839.12856131501,51231.923984926878,14798.964605354231,null,784189.27989412693,1324961.8095301255,2201557.3717325167,4884370.8719410347,3391233.2270536157,450010.81676026818,null,219082.28738698357,381236.37718317128,736390.9399688699,1364567.4207834979,949153.95037207857,150522.48585712316]
[null,"Tech14","Geothermal",4,"Mining and extraction",0,68287.935836468198,16861.51464608403,0,40038.828230408122,3446.5892531922746,null,0,1505285.9503497663,540766.79136753303,0,1503998.4733022593,110535.80005895031,null,0,935628.75502071192,300658.68150506134,0,804751.14630788332,61456.340210513874]
[null,"Tech14","Geothermal",5,"Professional services",339192.55855064356,92855.388148525642,69191.589438766168,0,45513.261394619767,14143.153422241798,null,3967305.6108247694,918603.62727784272,692000.19881255878,0,418845.83825204649,141448.76652514676,null,3041827.6891943766,736740.135703807,580638.59559218516,0,353218.19773620903,118685.8230450519]
[null,"Tech14","Geothermal",6,"Other",0,156208.31120728201,690549.90136587946,0,31182.596722468672,141152.31749915023,null,0,1821659.5373044834,5222039.9457645202,0,396934.61812414514,1067414.590835274,null,0,1183444.410501105,3579961.4202104192,0,254829.68333517626,731764.42429540283]
[null,"Tech14","Geothermal",null,"TOTAL",1572342.3366006825,928096.05164844706,1263519.8327202168,156399.22179149743,279413.60546947818,258270.62206776193,null,21270565.996942133,13740525.839981392,12953256.625907451,6011533.3808505051,7430176.6972642122,2647719.1413561795,null,9724927.5024400651,6542938.2849951722,7267124.4057769859,1803297.2129207393,3030901.20759136,1485441.456730532]
[]
[]
[null,"Tech15","Hydro large",1,"Construction",1540232.7694380183,50918.434378699145,23876.147212244632,0,5719.7849953622326,5050.1640533709442,null,21737299.847213864,718611.69155900553,336963.98456588387,0,80723.306225427616,71272.948143934933,null,9233701.7718852609,305256.22300307639,143137.60049394178,0,34290.134513726385,30275.754219238534]
[null,"Tech15","Hydro large",2,"Manufacturing",1171198.6672766563,1337472.8304617438,1016094.1233113294,634713.09016915422,339245.09409862297,214919.18150666374,null,13785603.056538036,18430888.965130433,10443394.372255789,8561799.915444931,4877789.8367647063,2208934.8999696989,null,4757739.1474844851,7222088.3422760703,5048912.3655204866,3332542.2621251335,1952881.9413268939,1067920.8630400286]
[null,"Tech15","Hydro large",3,"Utilities",0,33031.33593010754,181642.35068671627,63839.751434509621,51751.469155494626,38420.087707341467,null,0,1553858.8345122007,5523428.4810175616,4280899.9577224655,3313326.8423640137,1168288.154627156,null,0,461872.69810183003,1847511.5585048345,1195973.1902217541,931739.8498124592,390776.46732565551]
[null,"Tech15","Hydro large",4,"Mining and extraction",0,192450.0974653427,42303.403683722354,0,61458.141954932551,8947.8058046654733,null,0,3933683.5764662088,1356715.3576730932,0,1852376.4414292711,286965.69296000246,null,0,2510090.4338244023,754314.53470748442,0,1046973.84299701,159548.86331749818]
[null,"Tech15","Hydro large",5,"Professional services",1205965.2600710019,227173.56050571066,173592.93046821785,0,70679.080174025177,36717.514328287674,null,14876498.741218401,2367242.2026970666,1736140.8138018278,0,650938.92301285639,367219.88064119162,null,10920558.457712658,1813260.9771736613,1456748.6622199961,0,548025.05973801285,308124.24062147771]
[null,"Tech15","Hydro large",6,"Other",0,490038.50176401599,1732502.201278805,0,81316.885832120228,366450.25939516042,null,0,5578093.2417686572,13101436.526611477,0,946912.65814171394,2771150.772612147,null,0,3666278.2536534513,8981669.5777377896,0,616481.63137246459,1899758.132563534]
[null,"Tech15","Hydro large",null,"TOTAL",3917396.6967856763,2331084.7605056195,3170011.1566410353,698552.84160366387,610170.45621055772,670505.01279548975,null,50399401.644970305,32582378.512133576,32498079.535925634,12842699.873167396,11722068.007937988,6873832.3489541309,null,24911999.377082404,15978846.928032493,18232294.299184531,4528515.4523468874,5130392.4597605672,3856404.321087433]
[]
[]
[null,"Tech16","Hydro small",1,"Construction",460068.79362701828,15209.378181540735,7131.8247880197978,0,1151.5035899339562,1016.6959146064511,null,6492949.3228905722,214649.9026523456,100651.41902645212,0,16251.166256299339,14348.625991967068,null,2758114.3053156328,91180.284597767226,42755.318863876222,0,6903.2687459213848,6095.0961792582984]
[null,"Tech16","Hydro small",2,"Manufacturing",349838.00412722386,399504.23327505379,303508.1494168652,127780.04811377876,68296.613253608462,43267.397157630054,null,4117770.9587080814,5505321.675992501,3119450.4788831277,1723656.2819974874,981993.64356041071,444701.41260693106,null,1421140.5921287346,2157243.7212273022,1508114.2715727822,670905.35423188494,393152.98878864577,214993.16994485815]
[null,"Tech16","Hydro small",3,"Utilities",0,9866.4871795956842,54256.719380476905,12852.179411802139,10418.573873882917,7734.7083774045577,null,0,464138.91045932646,1649852.6251159105,861828.14099874371,667036.91776880855,235199.05122680045,null,0,137961.75437982465,551853.22036968684,240772.58552930984,187577.29229569153,78670.87755082731]
[null,"Tech16","Hydro small",4,"Mining and extraction",0,57485.002222480834,12636.06143517394,0,12372.715259254903,1801.3667497044912,null,0,1174994.5160532773,405251.99196200236,0,372919.28349481768,57771.756438268247,null,0,749766.07477690955,225314.37123287568,0,210776.12878028423,32120.278826729962]
[null,"Tech16","Hydro small",5,"Professional services",360222.81395778758,67856.929160097759,51852.350948117986,0,14229.068858289429,7391.9473540975514,null,4443622.3959599566,707097.19078057364,518586.68742898677,0,131046.62278124284,73928.480038378038,null,3261979.7832287177,541622.54358710803,435132.02221366996,0,110328.06725668334,62031.382212616896]
[null,"Tech16","Hydro small",6,"Other",0,146374.90307365835,517499.83087901637,0,16370.665336871834,73773.540363475433,null,0,1666181.0340627241,3913409.8541341638,0,190631.87271692816,557886.3655711693,null,0,1095120.3264391995,2682832.0818638462,0,124109.70206560682,382458.13635073509]
[null,"Tech16","Hydro small",null,"TOTAL",1170129.6117120297,696296.93309242721,946884.93684767024,140632.22752558091,122839.14017184151,134985.65591691853,null,15054342.67755861,9732383.2300007474,9707203.0565506443,2585484.4229962314,2359879.5065785074,1383835.6918735141,null,7441234.6806730852,4772894.7050081119,5446001.2861167369,911677.93976119475,1032847.4479328331,776368.94106502575]
[]
[]
[null,"Tech17","Hydrogen",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech18","Pumped storage",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech19","Batteries",5,"Professional services",382443.47989538847,62004.497357557288,46514.227855191537,0,4623.3685123131636,1188.6833442654317,null,4717731.2113584131,660385.51515463274,465198.95242312807,0,42539.180061186635,11888.281758360547,null,3463197.9189207754,501755.16792276537,390335.8219685799,0,35889.31950222345,9975.1347413245639]
[null,"Tech20","unassigned1",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech22","unassigned3",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech24","unassigned5",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech25","unassigned6",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech30","unassigned11",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech31","unassigned12",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech35","unassigned16",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech1","Coal","Capex","TOTAL",813366.3218577446,813366.3218577446,22996.003999999997,8991.4053999523148,35.36989825961696,90.460421444467201]
[null,"Tech8","Biomass","Capex","TOTAL",1463038.8557614456,1463038.8557614456,17644.091298012656,15521.037336509031,82.919478881082142,94.261667183806296]
[null,"Tech20","unassigned1","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech35","unassigned16","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL",306257.00853708392,5.6376631336455446E-11,15914.261813928761,2.9175872562012571E-12]
[null,"Tech12","Wind onshore","Opex","TOTAL",436144.85403118178,424665.50173313456,13532.655870284907,13176.475755290057]
[null,"Tech25","unassigned6","Opex","TOTAL",0,0,0,0]
[null,"All",null,"Opex","TOTAL",17626615.999264609,11005706.152928881,508821.85431622452,305695.49618792051]
[null,"Tech5","Gas Combined CCS","Total","TOTAL",213423.06436826391,213423.06436826396,1824.661439772153,106.90694239291103,106.90694239291103,9944.7119919492561,9944.7119919492561,116.9658434799358,1996.3442933750575,21.460959808694376]
[null,"Tech15","Hydro large","Total","TOTAL",4615949.53838934,4524723.286309584,44712.2775117696,2117.2616845757411,1847.1463308567866,63242.101518137701,61564.932224366588,101.19643950408347,2449.5748987092002,73.495139567761242]
[null,"Tech26","unassigned7","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"All Technologies","Opex","TOTAL","jobs",290605.42696746381,290605.42696746381,290605.42696746381,290605.42696746381,290605.42696746381,295764.02460550645,303819.35990796157,319114.32251120312,352549.80945192464,376445.48316372826,384644.16593611886,421296.50292480888,442509.67797450162,462170.80745027022,497956.39461734192,486292.455133738,509182.78139904118,528211.97790708812,529499.77775387315,607583.91960873967,596644.07412731403,631180.60086527432,647574.02302159439,666499.87939903117,649081.91233044944,689523.0956371628,727777.51465095219,750014.85559442954,762370.47953970358,777440.91094428208,794866.12654066051,836378.46221010003,857887.21182584832,871451.97089872498,868136.43229119212,901444.69606671715]
[null,3,"All Technologies","Total","Utilities","jobs",16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,18049.814351284655,18682.893911919924,20804.67907693308,22241.417129577203,24692.591943351716,25790.617943614005,26750.993373826648,29714.814335166662,32078.402598111192,34226.92044679301,36564.704256824247,33429.317371435063,35660.258272985368,37652.134800699816,39784.534111520814,41890.179631305815,43924.575690243182,45039.855669347176,45907.996977251991,46195.359474553879,46812.876894365771,49330.991573898864,51533.482296044967,53797.693877304933,55950.267816126026,57940.89242133098,60010.533388060343,62632.227393337402,65137.594407984237,67931.778284212502,70678.142328304413]
[null,"Tech Ref","Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Tech15","Hydro large","Capex","TOTAL","jobs",0,0,3014.881374298343,24837.178810730507,46308.832909297758,67431.970392291929,85193.836607706515,84985.760225064208,87200.517422493169,85827.718183119141,84463.425832912399,94905.633990813876,127710.22577418707,160904.09135459937,208530.90454903257,227807.57537239479,221850.90334849892,244288.92812333489,226200.01861552795,223032.07435684599,222505.40682604187,193731.49353384224,172202.61717080435,150246.63824573671,125982.47764002997,104654.79092100871,105614.77883177978,109626.80015170107,110416.94862597348,108593.44731096414,105079.40014660291,98418.161568939875,89041.072826848715,82323.937135654181,73905.655294799886,72331.053631188406]
[null,"Tech24","unassigned5","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL","jobs",18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079287,15874.644030805153,15959.240735334837,12600.607699698445,12610.821280876298,12621.801719857998,12633.549016642348,16116.713294815196,12271.476473877681,12091.180810166787,15553.927215519951,11732.07069808282,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418741,5905.2140414211244]
[null,"Tech7","Nuclear","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1601.94372026109,3785.9822044579209,6625.4688578009245,6625.4688578009245,7571.9644089149324,8518.4599600292659,10411.451062258227,11357.946613372562,13250.937715601194,13250.937715600576,15143.928817828551,17036.919920059117,17983.41547117287,18929.911022286473,17983.41547117287]
[null,"Tech22","unassigned3","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech14","Geothermal","Total","TOTAL","jobs",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech1","Coal","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Opex","Mining and extraction","jobs",62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,64208.252897643899,67475.994339756377,70820.174178175221,76361.957910412515,82056.618435262804,86956.319638523681,91982.1441956903,95991.33808197797,102412.16337174251,105446.76770511919,109039.37233153493,110208.87979502779,111324.88038110596,109803.75629460205,106803.54923956316,104636.52070426788,96874.201559320631,90178.198042852018,86027.593123397004,78827.096191304081,68794.556676047257,60195.237091541348,51595.917507035447,41563.377991778536,34397.278338023723,27231.178684268725,21498.298961264816,18631.859099762769,15765.41923826072,11465.759446007956]
[2,"Tech1","Coal","Total","Manufacturing","jobs",30549.114525521782,70510.087555709208,89518.468362352112,144524.36489205828,168733.35086125295,194685.73118883121,205232.6230905542,169999.69628401916,190499.50301154394,147462.33495944107,124384.3846961766,118935.74692663515,80701.41309268125,68636.167311255907,66168.334169035588,59323.802123176029,38254.688472988833,37167.384184957191,36083.420180936351,34973.920471360114,33853.435379809052,32750.818430090261,31594.149237401827,30455.438049583619,29348.943135342815,28217.316899217774,26162.130543898304,24127.833070195269,22100.12127788255,20064.781829772121,18064.454737428099,16070.668394955366,14097.568742263416,12159.211856223659,10227.260925498091,8287.6374074557771]
[1,"Tech2","Coal CCS","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech2","Coal CCS","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9458001155048392,2653.1608018404704,2701.5622406682469,1831.3110987162909,930.79035182687505,2837.7754628871062,5692.7495649428965,6661.6062381305528,7636.1957910414721,7659.1273099308719,8642.3161824286199,10594.361728113297,12557.873033240794,9688.5667318761207,11660.677356591328,13644.253740749253]
[]
[3,"Tech3","Gas Open","Opex","Utilities","jobs",726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,724.40065093885062,761.36808595400998,798.09777752644391,834.5897256561525,870.84393034313553,906.86039158739322,942.6391093889257,978.18008374773274,1013.4833146638144,1048.5488021371714,1009.7690327116063,971.10501706061416,932.5567551841948,894.12424708234835,855.8074927550748,817.60649220237394,779.5212454242461,741.55175242069106,703.69801319170881,665.96002773729947,622.46444452465073,579.1032058443094,535.87631169627537,492.78376208054846,449.82555699712884,407.00169644601658,364.31218042721162,321.75700894071383,279.33618198652334,237.04969956464052]
[5,"Tech3","Gas Open","Total","Professional services","jobs",0,0,0,2800.9344238223739,2800.9344238223739,1560.9340207840448,3540.1823336523166,3524.4153233413672,3082.4505157907097,3066.6835054797543,3259.6885125984122,4406.987166226887,4182.4481384863348,4017.5479564847587,2511.798471789039,3.0924706776860271E-12,3.0924706776860271E-12,3.0695149038325781E-12,3.0695149038325781E-12,0,3.0350812430524042E-12,3.0350812430524042E-12,3.0121254691989555E-12,3.0121254691989555E-12,0,2.9776918084187816E-12,2.9776918084187816E-12,0,0,0,0,0,0,0,0,0]
[6,"Tech4","Gas Combined","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Total","Construction","jobs",0,0,1822.2651874919416,1822.2651874919416,2837.7961838102492,2303.2138735989602,3308.4869810655678,3293.1001477880136,3000.4324891222736,3120.8710347785332,3862.1652762659219,3846.7784429883668,4355.2224752707561,2613.7840707426126,1634.1556854052581,4.0188943329003913E-13,4.1682427331674408E-13,-3.8603716737597976E-12,3.8147848525354209E-13,3.9641332528024724E-13,1.722769356223307E-12,-2.6228423818327093E-12,-1.3064429109074531E-12,-1.3064429109074531E-12,-1.2915080708807479E-12,-1.2915080708807479E-12,-2.573059581743693E-12,-1.2815515108629449E-12,-1.2815515108629449E-12,-1.2666166708362398E-12,-1.2666166708362398E-12,-1.2666166708362398E-12,0,3.7550454924286086E-13,-2.5033636616190721E-13,1.5646022885119211E-13]
[5,"Tech4","Gas Combined","Total","Professional services","jobs",0,0,4640.290940474124,4640.290940474124,7226.2807921884732,5864.9984343636233,8424.8671764646951,8385.685512044769,7640.4245618833029,7947.1142227124265,9834.7763350166915,9795.5946705967654,11090.317443622653,6655.8471440239609,4161.2811759560855,1.0233877643982023E-12,1.0614184546342007E-12,-9.8302090319056481E-12,9.7141248774233829E-13,1.0094431779783365E-12,4.3869306679847904E-12,-6.678913599540911E-12,-3.3267799030251227E-12,-3.3267799030251227E-12,-3.2887492127891243E-12,-3.2887492127891243E-12,-6.5521446320875846E-12,-3.2633954192984595E-12,-3.2633954192984595E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,0,9.5620021164793998E-13,-6.3746680776529349E-13,3.9841675485330824E-13]
[]
[1,"Tech5","Gas Combined CCS","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Oil","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech6","Oil","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Nuclear","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,970.94335739553742,1941.8867147910748,2912.8300721866117,3883.7734295821497,4854.7167869776868,5825.6601443732234,6796.6035017687618,7767.5468591643003,7767.5468591643003,7767.5468591642993,8183.6654409052444,8599.7840226461885,9015.9026043871309,9432.0211861280768,9848.1397678690209,10264.258349609965,10680.376931350911,11096.495513091857,11096.495513091857,11096.495513091857,10125.552155696318,9154.6087983007801,8183.6654409052489,7212.7220835097114,6241.7787261141748,4854.7167869776922,3467.6548478412105,2080.592908704728]
[1,"Tech7","Nuclear","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech7","Nuclear","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953.27876735071959,2252.9483423357624,3942.6595990873243,3942.6595990873243,4505.8966846709836,5069.1337702548371,6195.6079414227188,6758.8450270065714,7885.3191981742593,7885.3191981738901,9011.7933693411851,10138.267540510022,10701.504626093529,11264.741711676948,10701.504626093529]
[2,"Tech8","Biomass","Capex","Manufacturing","jobs",0,0,0,0,0,1698.9478405271639,3382.32487599858,3351.1832658871085,3320.0416557756125,3288.9000456640929,3257.758435552596,3226.6168254411232,3195.4752153296276,3164.3336052181544,17066.553890287887,30890.141609826089,30701.734868651656,30513.328127477245,30324.92138630282,30136.514645128369,29948.10790395394,29759.701162779489,29571.294421605016,29382.887680430631,35808.180386682288,42190.653379030606,41916.607210049639,41642.561041068635,41368.51487208758,41678.080305167452,41404.034136186492,40546.37636514457,40492.290492560736,77479.818913553478,69113.841226852383,24548.237571510977]
[3,"Tech8","Biomass","Opex","Utilities","jobs",2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2529.6180809964462,2549.0906793892777,2567.9170256083726,2586.0971196537339,2603.6309615253585,2620.5185512232479,2636.7598887474014,2652.3549740978206,2667.3038072745039,2681.6063882774515,3030.4792467797456,3374.5536828920563,3713.8296966143844,4048.3072879467309,4377.9864568890944,4702.8672034414749,5022.9495276038751,5338.2334293762888,5648.7189087587212,5954.4059657511725,6410.898943646047,6860.4123980645827,7302.9463290067815,7738.5007364726398,8167.0756204621593,8588.6709809753429,9003.2868180121841,9410.9231315726865,9811.5799216568539,10205.257188264681]
[2,"Tech9","Solar utility","Capex","Manufacturing","jobs",0,0,0,0,0,0,16306.396652079495,14924.497976697201,13598.496377586844,12328.391854748448,11114.184408182013,9955.8740378875227,8853.4607438650073,7806.9445261144374,6816.3253846357666,36995.947305076537,34368.619937029456,31799.738820660077,29289.303955968357,26837.315342954331,24443.77298161804,22108.676871959404,19832.027013978535,17613.823407675267,15454.066053049821,42900.366020264104,42227.280178492823,41554.19433672155,40881.108494950277,40208.022653178996,39534.93681140773,38861.850969636391,38188.765127865234,37515.679286093859,36842.593444322294,9880.3211792179645]
[3,"Tech9","Solar utility","Opex","Utilities","jobs",58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,57.070876216757092,320.40807280844126,552.20705761199463,753.909016267065,926.95513441330104,1072.7865976903511,1192.8445917378633,1288.5703021954862,1361.4049147028679,1412.7896148996558,1990.9949566415428,2523.0821360543905,3010.0966174532241,3453.0838651530703,3853.0893434689528,4211.1585167158992,4528.3368492089348,4805.6698052630845,5044.2028491933743,5244.9814453148329,5901.0714797271066,6541.1083095095637,7165.0919346622022,7773.0223551850249,8364.8995710780291,8940.7235823412175,9500.4943889745846,10044.21199097814,10571.876388351871,11083.487581095775]
[1,"Tech9","Solar utility","Total","Construction","jobs",0,0,0,0,0,0,15561.172185588257,14242.42815589989,12977.026630205355,11764.967608504676,10606.251090797854,9500.8770770848696,8448.8455673657572,7450.1565616404823,6504.8100599090076,35305.182283164249,32797.927343007053,30346.447581472356,27950.742998560101,25610.813594270337,23326.659368603094,21098.280321558304,18925.676453136071,16808.847763336224,14747.794252158987,40939.761046531094,40297.436141589656,39655.111236648219,39012.786331706768,38370.461426765331,37728.136521823886,37085.811616882391,36443.486711941056,35801.161806999509,35158.836902057796,9428.7770866360024]
[]
[4,"Tech10","Solar rooftop","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop","Total","TOTAL","jobs",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,1748.6352687977874,2696.436050119145,3592.4854345622007,4435.5812396288711,5224.5212828210724,5958.1033816407371,6635.1253535897749,7254.3850161701075,7814.6801868836528,29866.320044402502,36920.353975893384,43857.371191313017,50674.755430408761,57369.89043292799,63940.159938618039,70382.947687226275,76695.63741850025,82875.61287218699,88920.257788034069,106914.53573044829,111646.18591458278,116250.5401288743,120725.40712278032,125068.59564575848,129277.91444726659,133351.1722767629,137286.17788370347,141080.74001754756,144732.66742775129,44190.800642436734]
[6,"Tech11","Solar floating","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech12","Wind onshore","Capex","Professional services","jobs",0,0,0,0,0,2531.1976974841282,5023.2531625329357,4944.9686976622916,4866.6842327916484,4788.3997679210061,4710.1153030503647,4631.8308381797196,4553.5463733090728,4475.2619084384296,13793.635292554236,22314.974968705857,20654.22484560066,19016.678237883112,17402.335145553239,15811.195568611014,14243.259507056451,12698.526960889536,11176.997930110279,9678.6724147187088,16737.427359332418,24045.884279968443,23065.1522881743,22097.595924097972,21143.215187739446,20202.010079098738,19273.980598175855,18359.12674497081,17457.44851948354,16568.945921714105,16565.076531004968,17002.164532251081]
[]
[6,"Tech13","Wind offshore","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech13","Wind offshore","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.019366148212285,148.78043291253366,283.31850123647217,456.66887206353579,667.8668463372328,915.94772500107092,1199.9468089985583,1518.8993992732035,1871.8407967685132,2257.8063024279968,2654.2378835312411,3065.547168384559,3491.1863729381762,3930.6077131423167,4383.2634049472063,4848.6056643030715,5326.0867071601333,5815.15874946862,6315.2740071787548,6825.8846962407624]
[4,"Tech13","Wind offshore","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech14","Geothermal","Capex","Manufacturing","jobs",0,0,0,0,0,25978.884049191791,45295.317811948749,38350.581437122921,43890.487351061842,45512.308891230081,38843.258623727103,43157.495134113604,42592.922957331561,34963.148376430632,54082.359939047288,73160.61481473218,72514.129264086499,71867.643713440921,71221.158162795269,72519.990165986339,79518.920854279786,76927.117749797369,68635.215960212823,71423.866826209472,39031.538183331642,5195.0515551258741,6222.6959838374341,6155.8506538590191,13237.748972642628,17292.271711733534,14471.548924406545,8697.0464157628739,7154.0074021647615,16864.471311331796,26361.467676501758,31707.564342521437]
[1,"Tech14","Geothermal","Total","Construction","jobs",0,0,0,0,0,1537.1111281466619,2680.0203168793214,2269.1161555005424,2596.8997128341352,2692.8591825534713,2298.2667373607674,2553.5302404817962,2520.1257965522404,2068.6894919232045,3199.9294943282607,4328.746183278603,4290.4951124396157,4252.244041600632,4213.9929707616466,4290.8418885949795,4704.9526035022145,4551.6015439909079,4060.9886874057102,4225.9867785678525,2309.4068081090991,307.37931396741533,368.18268351013432,364.22759828091898,783.24731804998578,1023.144151562132,856.2484381971052,514.5843371240976,423.28624924337925,997.83218070002852,1559.7477260032645,1876.0640335831611]
[5,"Tech15","Hydro large","Capex","Professional services","jobs",0,0,928.127142094703,7646.0918110462508,14256.111404001947,20758.840629534934,26226.807054123637,26162.751021934262,26844.56102136146,26421.946637401983,26001.95108773504,29216.570706726397,39315.419795464259,49534.106294661527,64195.956141909737,70130.253110576159,68296.499706855378,75204.0152018441,69635.368943250302,68660.121599792197,68497.987714735747,59639.977532830882,53012.342143366557,46253.223809446317,38783.534875651159,32217.835445230532,32513.366421561826,33748.461743528911,33991.707879681657,33430.345473010042,32348.550819446384,30297.897557728502,27411.173506308412,25343.312394001252,22751.755746729112,22267.016760166029]
[]
[null,"Tech15","Hydro large","Total","TOTAL","jobs",4443.2443055608483,4443.2443055608483,7458.1256798591903,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388582,92987.4156789181,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401766,219874.5397390713,239933.29639502589,236268.96624983387,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.22084881287,199469.50049151818,179506.82931952996,157194.41851695217,137777.21395382259,139773.71198740505,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402484,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[5,"Tech16","Hydro small","Capex","Professional services","jobs",0,0,0,0,107.56129328931537,1403.5757996368181,2764.8429603573059,3109.0292377660608,3450.3322793431198,3830.91265627337,4294.7452266164619,4585.2379895135418,4786.7120873343911,5576.6740758820615,8643.7539640071354,11384.865670224579,12610.703328183181,13396.280575021563,13644.040493652989,15332.186218255827,16099.372024532771,15945.597912483818,16794.109723009486,17542.904088724998,15836.265788484026,14046.484618805629,14463.393886782267,14903.045230391124,15465.943182927782,16106.995356013398,16501.864372879616,16717.342068891518,17110.699207339938,17563.175513219525,17045.480249297492,16543.696169696046]
[6,"Tech16","Hydro small","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","Hydrogen","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech17","Hydrogen","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech18","Pumped storage","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","jobs",0,0,0,0,0,0,11320.970994045449,10630.79189171291,9940.612789380375,9250.4336870478364,8560.254584715296,7870.0754823827583,7179.8963800502215,6489.7172777176856,5799.5381753851589,18264.22883770067,17887.084968804396,17509.941099908141,17132.797231011868,16755.653362115627,16378.509493219341,16001.365624323082,15624.221755426839,15247.077886530555,14869.934017634292,19574.324694637151,19064.944756709192,18555.564818781233,18046.184880853274,17536.804942925315,17027.425004997323,16518.045067069397,16008.665129141438,15499.285191213508,14989.905253285522,6617.7553021032691]
[2,"Tech19","Batteries","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech19","Batteries","Total","Construction","jobs",0,0,0,0,0,0,7903.7556540281876,7421.9059094062732,6940.0561647843606,6458.2064201624462,5976.3566755405309,5494.5069309186165,5012.657186296703,4530.8074416747904,4048.9576970528847,12751.203233218161,12487.899583050797,12224.595932883451,11961.292282716091,11697.988632548751,11434.684982381381,11171.381332214027,10908.077682046689,10644.77403187932,10381.470381711964,13665.848941790942,13310.224449283702,12954.599956776456,12598.975464269213,12243.350971761969,11887.726479254703,11532.101986747484,11176.477494240238,10820.853001733018,10465.228509225755,4620.1974118196158]
[4,"Tech20","unassigned1","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech20","unassigned1","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech21","unassigned2","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech22","unassigned3","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech23","unassigned4","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech23","unassigned4","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech23","unassigned4","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech24","unassigned5","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech25","unassigned6","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech25","unassigned6","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech26","unassigned7","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech26","unassigned7","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned8","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech28","unassigned9","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech28","unassigned9","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech29","unassigned10","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech31","unassigned12","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech33","unassigned14","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech34","unassigned15","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech35","unassigned16","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech2","Coal CCS","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,133335.99429791005,265279.54383459443,395830.64861005306,524989.30862428597,543595.23727341811,562129.42791752343,580591.88055660203,598982.59519065358,617592.81381741143,897513.07920897496,834278.03271161462,681673.03563685645,527409.84725618805,650317.23762561858,936239.02242030471,1036813.6941502109,1137929.5653841663,1145556.3572125616,1247482.338945281,1444520.904561318,1712080.4221133839,1505970.296030863,1775984.723834662,2047909.9499103464]
[null,"Tech17","Hydrogen","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,3,"All Technologies","Total","Utilities","USDk",1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1210365.7636038908,1252818.1573469762,1395098.6302357053,1491441.9230997453,1655810.2660345112,1729440.5567621167,1793840.4180744302,1992585.2556246405,2151080.3103131363,2295153.3958266876,2451918.0822273474,2241668.5545662707,2391268.6798256147,2524837.8738101604,2667830.0990995336,2809028.2963680993,2945448.7210564697,3020236.0112340129,3078450.932263575,3097720.5890982002,3139129.4329135991,3307986.5600628522,3455678.9026464801,3607510.0587003063,3751855.1333071049,3885340.3771681376,4024124.2183937929,4199927.060732007,4367929.3681671079,4555298.8576909686,4739461.6944198143]
[null,null,"Direct Investment Analysis - by Technology and Year"]
[null,"Tech16","Hydro small","Capex","TOTAL","USDk",0,0,0,0,4495.1749452728754,58657.892401387697,115547.63263753758,129931.78034904769,144195.4325823462,160100.55349268863,179484.92946332323,191625.13110673134,200045.08673342428,233058.98262519267,361237.62613746547,475793.48807601666,527023.39205463359,559854.04190621106,570208.363099423,640758.93136744131,672820.97068737634,666394.4810592276,701855.27661868383,733148.70540697663,661825.29999522353,587027.20836369891,604450.57729642256,622824.3774247854,646348.86932711117,673139.56306966627,689641.83128344815,698647.02181953145,715086.10598470131,733995.88376181177,712360.49143337156,691390.05538167618]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"All",null,"Capex","TOTAL","USDk",0,856256.42951696436,1422245.1707057285,2973804.3896564711,3840097.7663322692,5219133.632325463,7619210.1027782671,6581586.4464546321,7053418.7518625874,6012492.9150532987,5372302.1687179031,5461003.840691261,5051168.2795156669,5131677.7913909825,7095220.6305148266,11215803.363543062,11250066.654210854,11628404.266347492,11468088.015399236,11592975.181413291,11815651.179670395,11456687.373391239,11073337.658641897,10831670.48172904,10408966.46253513,11793760.525334317,11790189.055114383,11805142.672030551,11895334.046161283,11908531.134306492,11750667.713103749,11478123.962668391,11311023.262171758,11661897.963510441,11142366.514328239,6733483.0897973916]
[null,"Tech13","Wind offshore","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5735.801434189636,15797.575597937797,30082.890296527388,48489.313335241299,70914.412519362435,97255.755654173699,127410.91054495802,161277.44499699827,198752.92681557729,239734.92380597812,281828.21355712606,325501.22481542733,370695.7936155792,417353.75599227869,465416.94798022311,514827.20561410952,565526.36492863495,617456.26195849688,670558.73273839219,724775.61330301804]
[null,"Tech23","unassigned4","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","Hydro large","Total","TOTAL","USDk",81687.81183178394,81687.81183178394,120475.87162156208,401231.38821685337,677475.69091499527,949236.14113462111,1177427.0226856265,1191854.1683607814,1237102.7766262176,1235848.5026992122,1234359.1569665603,1384424.7654841151,1821854.9390212726,2263956.4132296764,2891411.0898233415,3153794.1905635986,3119302.490635911,3449322.3455552501,3257145.4824339207,3256144.0927679823,3288338.7595912209,2956337.4738788544,2716772.7537927218,2470943.7625408382,2194654.7493000478,1955386.3473996022,1986793.0553855509,2057012.8580604419,2085331.9034847589,2079578.6105619424,2051632.509009412,1982756.3796309857,1878502.9623653293,1808038.1422711615,1715257.3522116051,1710097.6528461694]
[null,"Tech20","unassigned1","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Coal","Opex","TOTAL","USDk",6604147.6921234094,6604147.6921234094,6604147.6921234094,6604147.6921234094,6604147.6921234094,6715173.2461234089,6877712.8581977189,7328367.6276180511,7700025.452488496,8368982.5285012554,8956717.1383102648,9442904.9177445807,10015662.685573373,10406432.645873604,10989467.343449563,11284532.007134328,11041038.238683166,11119235.945261277,11192605.417231221,11023386.733797733,10718165.018838042,10489756.868942853,9746575.5259980354,9101638.596135566,8691038.5981785469,7999912.6390773896,7023574.192309563,6179287.430053087,5335175.1452338342,4359360.9815900754,3647474.007907006,2935761.0862549376,2356097.9347863202,2040359.4208411458,1724793.6827083786,1277525.6403449296]
[]
[2,"Tech2","Coal CCS","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech2","Coal CCS","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14505.424616420954,28967.806429825821,43387.145440214612,57763.441647587308,72104.880499685853,93621.04124962163,107864.22926234854,119650.20130582967,131401.23156120876,150311.02127211314,161325.14525203436,167559.22531926021,173808.89083273319,177663.40286625875,183940.61947275276,192649.68534920903,201379.78792384468,198016.47347560828,206772.87812477781,215549.70686757879]
[]
[6,"Tech3","Gas Open","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech3","Gas Open","Total","Construction","USDk",0,0,0,10225.140115616548,10225.140115616548,5698.3729922417324,12923.851443485608,12866.292120331651,11252.847676598554,11195.288353444579,11899.875802554026,16088.22430083837,15268.518205421027,14666.53072163133,9169.6153604284482,1.1289427454578848E-11,1.1289427454578848E-11,1.1205624705711346E-11,1.1205624705711346E-11,0,1.1079920582410096E-11,1.1079920582410096E-11,1.0996117833542594E-11,1.0996117833542594E-11,0,1.0870413710241343E-11,1.0870413710241343E-11,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech4","Gas Combined","Total","Manufacturing","USDk",61291.870489485729,61291.870489485729,107815.44029879368,107815.44029879368,133742.58170775493,120094.36102140874,145577.04058399014,148305.21613302911,143934.43994139013,150090.72461834093,172078.04460043201,174727.02467728488,190729.93546695987,149272.14178924699,127244.03543931036,88485.638935084819,85214.812611319256,81953.626064290991,78702.079294000374,75460.17230044704,72227.905083631151,69005.277643552545,65792.289980211484,62588.942093607788,59395.233983741498,56211.165650612638,52540.979234257546,48881.980801206839,45234.170351460423,41597.547885018343,37972.113401880582,34357.86690204715,30754.808385518078,27162.937852293315,23582.255302372847,20012.760735756758]
[5,"Tech5","Gas Combined CCS","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech5","Gas Combined CCS","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech6","Oil","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,1.0672282199431474E-10,1.0672282199431474E-10,0,0,-1.4416876060376682E-11,2.8674407701138673E-11,-2.846194847498575E-11,-2.8780637314215137E-11,-2.8249489248832829E-11,-2.8568178088062213E-11,8.4748467746498468E-11,4.229456166344189E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.043326557000944E-11,-2.0866531140018881E-11]
[null,"Tech6","Oil","Opex","TOTAL","USDk",968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,988171.26574389671,797915.11374763027,809255.74100107932,820617.56897122948,832000.59765829914,843404.82706229342,622530.89726185112,628856.89786796505,635204.09919100534,641572.50123089168,883148.47197188914,630400.32806496369,624834.71648208483,864974.53234863607,613744.44331615639,852926.82259974373,602708.77015022805,597211.40856717958,834957.63297632348,343520.0677006258,339767.1302006258,336025.5677006258,332295.38020062575,328576.5677006258,82953.229166667079,321173.06770062575,560225.94790126081,71981.333333333547,552890.69790129305,306502.56770062639]
[6,"Tech7","Nuclear","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech7","Nuclear","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech7","Nuclear","Total","Professional services","USDk",0,0,0,0,0,0,0,0,5406.9729193660642,10813.945838732128,16220.918758098187,21627.891677464257,27034.864596830317,32441.837516196381,37848.810435562445,43255.783354928513,43255.783354928513,43255.783354928513,45573.057463228259,47890.33157152799,50207.605679827735,52524.87978812748,54842.153896427219,57159.428004726957,59476.702113026695,61793.976221326448,61793.976221326448,61793.976221326448,56387.00330196038,50980.030382594312,45573.057463228281,40166.08454386222,34759.111624496152,27034.864596830346,19310.61756916454,11586.370541498734]
[2,"Tech8","Biomass","Capex","Manufacturing","USDk",0,0,0,0,0,16919.493059398043,33683.919481795492,33373.786207794539,33063.652933793361,32753.519659791931,32443.386385790742,32133.253111789789,31823.119837788599,31512.986563787636,169962.51044703674,307628.94781343272,305752.64150572673,303876.33519802097,302000.02889031498,300123.72258260881,298247.41627490282,296371.10996719659,294494.80365949019,292618.49735178472,356606.74511005217,420168.55961656786,417439.38680535939,414710.21399415052,411981.04118294118,415063.94347781048,412334.77066660207,403793.52274931467,403254.892001528,771606.53616330097,688291.38190800755,244471.15167629739]
[6,"Tech8","Biomass","Opex","Other","USDk",514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,600371.65864582197,514604.27883928089,514604.27883928089,686139.03845236299,686139.03845239268,686139.03845239268,857673.79806547647,771906.41825890564,943441.17787201924,943441.17787201924,943441.17787201924,1286510.6970982163,1200743.3172916439,1372278.0769047295,1458045.4567113002,1543812.836517843,1543812.8365178411,1801114.9759374675,1972649.7355505808,2144184.4951636926,2229951.8749702061,2315719.2547767488,2487254.0143898609,2658788.7740029744,2744556.1538094874,2916090.9134226004,2830323.5336160576,3001858.2932291413]
[3,"Tech9","Solar utility","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech9","Solar utility","Total","Manufacturing","USDk",3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,225254.15289715771,220652.64086749559,215108.8916619533,208700.76397564902,201506.11650370058,193602.80794122565,185068.6969833425,175981.64232516859,166419.50266182111,580386.01014728565,575826.26952335006,569571.35558092757,561677.74854374526,552201.92863553111,541200.37608001311,528729.57110091788,514845.99392197432,499606.12476690754,483066.44385944807,867862.92457668402,894136.92818580905,919543.67255327082,944083.15767906897,967755.38356320397,990560.35020567535,1012498.0576064824,1033568.5057656288,1053771.6946831085,1073107.6243589225,733392.09774957446]
[1,"Tech10","Solar rooftop","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech10","Solar rooftop","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech11","Solar floating","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating","Opex","TOTAL","USDk",0,0,0,0,0,0,0,1036.5863625564511,3732.8567355667387,7999.5780470422651,13747.51722499443,20887.441197434637,29330.116892374281,38986.311237824768,49766.791161797504,61582.323592303917,93796.806842482038,128275.5238774071,164948.85245901783,203747.17034925293,244600.85531005106,287440.28510335099,332195.83749109146,378797.89023521106,427176.82109764859,477263.00784034259,529210.13743763417,577999.33898788365,623688.92464362131,666337.20655737771,706002.49688168266,742743.10776906705,776617.35137206048,807683.53984319395,835999.98533499707,861625]
[3,"Tech11","Solar floating","Total","Utilities","USDk",0,0,0,0,0,0,0,574.08117434084647,2067.3268101996555,4430.3179410458251,7613.6356003487526,11567.860821577839,16243.574638202472,21591.358083692059,27561.792191515997,34105.457995143697,51946.449390627778,71041.416370861029,91351.800820832286,112839.04462553037,135464.58966994411,159189.87783906233,183976.35101787391,209785.45109136758,236578.61994453223,264317.2994623566,293086.60440410982,320106.98894017795,345410.74744584149,369030.17429638072,390997.56386707613,411345.21053320816,430105.4086700569,447310.45265290322,462992.63685702696,477184.25565770851]
[6,"Tech12","Wind onshore","Capex","Other","USDk",0,0,0,0,0,17940.317959943743,35603.208322568767,35048.353127931332,34493.497933293896,33938.642738656476,33383.78754401904,32828.93234938159,32274.077154744133,31719.221960106697,97764.86570681083,158161.39000311296,146390.52544751664,134784.11997161078,123342.17357539554,112064.68625887085,100951.65802203666,90003.088864892939,79218.978787439759,68599.327789677278,118629.52030824844,170429.52039638214,163478.40639064327,156620.67701101027,149856.33225748292,143185.37213006144,136607.79662874583,130123.60575353622,123732.79950443211,117435.37788143397,117407.95288033583,120505.89253421017]
[5,"Tech12","Wind onshore","Total","Professional services","USDk",0,0,0,0,0,27263.166424420262,54104.737491761858,53261.546777604533,52418.356063447201,51575.165349289891,50731.974635132574,49888.783920975227,49045.593206817866,48202.402492660534,148569.26227155002,240351.38659192575,222463.68582457892,204825.90678490821,187438.04947291384,170300.11388859569,153412.10003195374,136774.00790298797,120385.83750169841,104247.58882808533,180276.42331836701,258994.76188633082,248431.43862769601,238010.0281606121,227730.53048507884,217592.94560109643,207597.27350866492,197743.51420778455,188031.66769845458,178461.73398067558,178420.05732974902,183127.86933982398]
[null,"Tech12","Wind onshore","Total","TOTAL","USDk",0,0,0,0,0,150063.34943591885,297806.13161251938,308281.807924992,318289.95400557446,327830.56985426717,336903.65547106985,345509.21085598238,353647.23600900482,361317.73093013751,925606.3597394838,1442174.9074990738,1411936.4184082148,1377547.0269765775,1339110.6651747127,1296731.2649731678,1250512.7583424931,1200559.0772532367,1146974.1536759483,1089861.9195811783,1535261.5640930959,1990769.8390526793,2001224.157775427,2008899.5438592811,2013855.0128856744,2016149.5804360427,2015842.262091822,2012992.0734344479,2007658.0300453508,1999899.1475059697,2041439.2494755241,2106033.8040312151]
[4,"Tech13","Wind offshore","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech13","Wind offshore","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,11102.835019988503,30664.122254193197,58551.159030321178,83528.407656091033,108107.54826498222,132288.58085699464,156071.50543212841,179456.32199038347,202443.03053175972,225031.63105625741,242785.39456602046,256772.37128840262,267049.9114769756,278112.09438316704,288948.22003319574,299558.28842706123,309942.29956476344,320100.25344630261,330032.15007167828,339737.98944088997,294526.60480583395,246079.94038104065,194473.3485852319]
[]
[2,"Tech14","Geothermal","Total","Manufacturing","USDk",12829.650748397475,12829.650748397475,12829.650748397475,12829.650748397475,12829.650748397475,363265.163582151,623649.64194671845,531638.25118462229,607982.03060272615,631420.59353571793,542968.34214150673,602619.10970332741,596405.21583929355,494833.86162835883,754032.89622333786,1012626.2367717602,1007144.5875064631,1001601.9974001122,995998.46645270591,1016574.8583330779,1113980.3329059111,1081953.1157665059,972974.93425253266,1013404.0933289697,579207.48526767525,125469.33653497646,138968.51105542149,137700.63845584047,232860.70775419474,287180.56094460195,248755.34039172501,170482.6562418867,149286.0093888634,279887.4049554388,407606.07726436906,479329.04217335983]
[5,"Tech15","Hydro large","Capex","Professional services","USDk",0,0,11449.15423206268,94320.358113444265,175859.97737929685,256076.088357842,323527.6131452386,322737.43326710793,331148.07819533057,325934.80832831649,320753.84377418854,360408.62181697012,484985.6065200934,611040.87682967389,791905.94651143183,865110.01325145096,842489.27026209573,927698.7277551716,859005.24063815153,846974.82288260432,844974.77809125697,735704.48508708784,653947.56157271075,570568.69593242661,478424.40148205881,397431.50513103104,401077.1045051993,416312.94471625675,419313.57081892691,412388.73855988996,399043.97869421274,373747.61098223954,338137.67416310805,312629.03452580975,280660.21214143169,274680.5880492744]
[]
[]
[3,"Tech16","Hydro small","Opex","Utilities","USDk",1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1586.3150392016134,2145.4789706946667,2777.7138348452518,3482.0622475645996,4257.5668247639405,5103.2701823545067,6018.2149362475284,7001.4437023542341,8051.9990965858578,9168.9237348536262,11511.173200284842,14018.280826799453,16688.262295081706,19519.133285815853,22508.909479686132,25655.606557376796,28957.240199572094,32411.826086956276,36017.379900213586,39771.917320028275,42633.792668685928,45581.669907341202,48614.320514967738,51730.515970539156,54929.027753029077,58208.627341411142,61568.086214658964,65006.175851746186,68521.667731646419,72113.333333333314]
[1,"Tech16","Hydro small","Total","Construction","USDk",0,0,0,0,1938.7723358186161,25299.19312369097,49835.78088825442,56039.674618070436,62191.598557479621,69051.489172248621,77411.985112121794,82648.063214543799,86279.596411048027,100518.51454700746,155802.05992841313,205210.08936804099,227305.58549658093,241465.4694775418,245931.29599819594,276359.80917056004,290188.19085096323,287416.4410394053,302710.70884295122,316207.58822279674,285445.74980889971,253185.27661425242,260699.98874332075,268624.62256212044,278770.75361812755,290325.59998513624,297443.04068113945,301326.98613436229,308417.17550266295,316572.97688460757,307241.61589607189,298197.05104997288]
[6,"Tech17","Hydrogen","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech18","Pumped storage","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech18","Pumped storage","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","USDk",0,0,0,0,0,0,152711.34312629519,143401.34862402684,134091.35412175852,124781.35961949016,115471.36511722177,106161.37061495344,96851.376112685102,87541.381610416764,78231.38710814857,246370.64421755954,241283.25844461742,236195.87267167555,231108.48689873342,226021.10112579173,220933.71535284948,215846.32957990747,210758.94380696575,205671.5580340235,200584.17226108155,264042.84725051449,257171.69684093547,250300.54643135649,243429.39602177744,236558.24561219846,229687.09520261898,222815.94479304043,215944.79438346138,209073.64397388278,202202.49356430338,89268.517797360808]
[6,"Tech19","Batteries","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","Batteries","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech20","unassigned1","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned1","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech22","unassigned3","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech22","unassigned3","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech23","unassigned4","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech25","unassigned6","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech25","unassigned6","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech26","unassigned7","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech27","unassigned8","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech28","unassigned9","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech28","unassigned9","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech29","unassigned10","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech30","unassigned11","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned11","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech31","unassigned12","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech32","unassigned13","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech32","unassigned13","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned14","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned15","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech35","unassigned16","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Direct Employment Analysis - Excluding Fuel Supply"]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":101367.99127977151},{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(G$2674, $G$638:$AP$638,0))","v":178825.30875841086},215669.71156568918,322288.9669947318,369213.82817454584,416770.5144487283,437198.57983819651,368435.63679570443,409906.08913832885,328040.01168583194,287372.17028383107,280795.91756377544,208941.29925205701,188995.69089293957,190772.06585108268,180133.31499238117,157075.77964668183,156874.50555638771,156623.93726529297,153711.58098866424,149310.02875412896,145760.39557377304,136562.2919333989,128449.33431897692,122914.86396774941,114306.24267460304,101701.2299321756,90551.998087938671,79411.024010915178,66830.874433166115,57153.84915850871,47485.036719545547,39271.802986937386,33961.42396830643,28659.122990812801,21917.601581074858]
[null,null,null,"Coal CCS","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2676,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,1193.0393352775875,2373.6196089110113,3541.740820900272,4697.4029712453694,4863.8816843990517,5029.7185133992316,5194.9134582459101,5359.4665189390835,5526.445562672302,8447.6882407494832,7890.5078641099881,6388.5884912221745,4866.3979770248352,6268.9514955848335,9280.3422623116985,10334.181248707084,11393.834516888619,11465.960541010865,12534.321951942835,14607.654441331775,17313.927411931367,15014.237022038549,17743.938650511795,20492.685800533665]
[null,null,null,"Gas Open","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2677,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":25146.847901576359},25146.847901576359,25146.847901576359,33417.393805693478,33417.393805693478,29755.944195439199,37158.758804851248,38818.90430801492,40725.126241870719,48840.480295691232,48190.541293749142,50615.312122667761,54143.11680836312,57962.183335683818,52550.385322525835,44109.014920500624,44797.024715490923,49286.469442431939,46174.35828682108,48840.066554499463,49567.771335750222,44295.338498180703,45066.326161787052,45837.751819176832,37820.228539931319,36166.40941460734,36001.829079110394,31351.554001574001,28944.888802417056,28781.833481639718,24133.08341882097,23971.044774523209,21566.412928324542,19162.289420365432,16758.67425064589,16598.668959305407]
[null,null,null,"Gas Combined","Total",46673.596343064142,46673.596343064142,56585.090667553304,56585.090667553304,62108.671854002459,59201.021765529847,67417.625093026945,70412.635620678877,74611.638368473301,89966.604411540728,91796.819128010335,90018.000010533142,100355.65309858567,98658.519937417208,91629.157224043447,80935.503370925115,82082.845663456348,90053.652530656065,84380.418040981342,89075.895170994729,90294.085881691106,80751.712687126361,82047.037309742722,83343.324529846985,68898.663361834231,65857.357189049842,65489.667105025037,57090.841568206153,52709.498937588083,52345.399828085683,43950.644035956568,43588.938909468779,39212.623629963869,34837.585136994327,30463.823430560216,30106.826475069844]
[null,null,null,"Gas Combined CCS","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,369.67891889124576,735.1175165021956,1096.3157928328499,1119.8849119491611,1143.3705095857088,1166.7725857424928,1190.0911404195135,1218.9100187971712,6289.3948432382003,6428.0406612572233,4536.2505636973474,2573.6160729058606,6038.2671554464741,11472.61386197476,13219.862195966023,14945.417493925144,14859.881633800125,16552.880864263614,19991.945046675432,23387.677678014566,18179.229612976331,21710.63144977294,25197.213839629567]
[null,null,null,"Oil","Total",18248.662807476569,18248.662807476569,{"$f":"INDEX($G$639:$AP$673, MATCH($D2680,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":18248.662807476569},18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079314,15874.644030805181,15959.240735334837,12600.607699698445,12610.821280876295,12621.801719858006,12633.549016642341,16116.713294815188,12271.476473877674,12091.180810166779,15553.927215519972,11732.070698082831,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418723,5905.214041421119]
[null,null,null,"Nuclear","Total",0,0,0,0,0,0,0,0,1639.5127555468384,3279.0255110936769,4918.5382666405139,6558.0510221873537,8197.5637777341908,9837.0765332810279,11476.589288827869,13116.102044374707,13116.102044374707,13116.102044374707,13818.750368180496,14521.398691986282,15224.047015792068,17528.639059858946,20415.325867861564,23957.460845010355,24660.10916881614,26309.253043735942,27255.748594850273,29148.739697079236,28455.722492646732,28709.200839328525,27069.688083781079,27323.166430462217,27576.644777145942,26180.979248907068,24785.313720668048,21496.657090201817]
[null,null,null,"Biomass","Total",92387.38350274293,92387.38350274293,92387.38350274293,92387.38350274293,92387.38350274293,95325.693582294334,98203.921707228394,98156.739772362533,113075.41525385829,98060.437146114709,98011.316454727625,127881.76135919648,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(R$2674, $G$638:$AP$638,0))","v":127827.08300045686},127771.75838953836,181720.78753224231,190669.91921608773,220578.50225558763,220579.13567670342,220574.97067542918,280346.71866568673,265382.98065776157,295243.5800433741,310152.60371699336,325053.63009596028,336447.79302536685,392569.84505668876,422386.75388783158,452190.28545098228,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(AH$2674, $G$638:$AP$638,0))","v":467049.65681781183},482908.19911204797,512674.79774348158,541418.66978378803,556614.54741140059,650786.06366560329,621742.29442806868,574846.68268263596]
[null,null,null,"Solar utility","Total",294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,65692.774002496124,61467.789285086568,57309.167315995197,53224.121190210564,49219.864002721173,45303.60884851544,41482.568822581969,37763.957019909096,34154.986535485157,155466.6616601437,147822.00255911626,140180.95903306516,132548.76360249551,124930.64878791269,117331.84710982215,109757.59108872885,102213.11324513848,94703.646099555597,87234.422172486375,198330.09011088804,198913.96566738765,199417.49537066833,199840.67922073009,200183.51721757292,200446.00936119683,200628.15565160158,200729.95608878811,200751.41067275481,200692.51940350188,95103.842800649902]
[null,null,null,"Solar rooftop","Total",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,1748.6352687977874,2696.436050119145,3592.4854345622007,4435.5812396288702,5224.5212828210724,5958.1033816407362,6635.125353589774,7254.3850161701066,7814.6801868836528,29866.320044402502,36920.353975893391,43857.371191313017,50674.755430408761,57369.89043292799,63940.159938618039,70382.947687226275,76695.637418500264,82875.61287218699,88920.257788034069,106914.5357304483,111646.18591458278,116250.5401288743,120725.40712278032,125068.59564575848,129277.91444726662,133351.1722767629,137286.17788370347,141080.74001754756,144732.66742775129,44190.800642436734]
[null,null,null,"Solar floating","Total",0,0,{"$f":"INDEX($G$639:$AP$673, MATCH($D2685,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":0},0,0,0,2064.3377271349282,5391.9839883343839,8599.7815953088484,11684.042033575572,14641.076788651812,17467.197346054807,20158.715191301846,22711.941809910153,25123.188687396985,61222.919263984295,66748.865155900916,72229.732996090941,77662.644898276427,83044.722976179444,88373.089343522253,93644.866114026838,98857.175401415239,104007.13931940975,109091.87998173211,114485.16242207901,111525.33331233126,108551.11360364076,105564.91367160418,102569.14389181827,99566.214639879414,96558.536291383949,93548.519221929222,90538.573807110355,87531.110422525773,56669.157293658456]
[null,null,null,"Wind onshore","Total",0,0,0,0,0,11418.270715256782,22659.970233885884,22794.028528843417,22913.018761278901,23016.940931192345,23105.795038583739,23179.581083453068,23238.299065800344,23281.94898562559,65698.995104338974,104505.54216919938,99212.538126301457,93846.090442110013,88409.548746923785,82906.262671041375,77339.581844761444,71712.855898382593,66029.434462203528,60292.667166522988,93002.350324245359,126687.12483055219,124473.86198114784,122205.29729230315,119883.33278106457,117509.87046447876,115086.81235959228,112616.06048345179,110099.51685310352,107539.08348559434,108867.82058750486,112086.20193038462]
[null,null,null,"Wind offshore","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,6958.6863570422684,19218.695837304385,36696.857226086213,52562.007270322407,68336.550474908756,84016.724177953176,99598.765717563772,115078.91243184845,130453.4016589152,145718.47073687217,158089.64329496893,168232.55566106187,176179.38936466441,184658.81813159306,193054.59404849008,201364.58056701376,209586.64113882271,217718.63921557562,225758.4382489307,233703.90169054622,207275.28054304456,178862.02468295797,148509.22458524012]
[null,null,null,"Geothermal","Total",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,null,null,"Hydro large","Total",4443.2443055608483,4443.2443055608483,7458.1256798591912,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388568,92987.415678918085,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401769,219874.5397390713,239933.29639502586,236268.96624983384,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.2208488129,199469.50049151818,179506.82931952999,157194.41851695217,137777.21395382262,139773.71198740508,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402481,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[null,null,null,"Hydro small","Total",259.90777104983908,259.90777104983908,259.90777104983908,259.90777104983908,609.30444853684367,4819.212572965831,9240.0296087529605,10449.310738213773,11661.149749346238,13012.342689180625,14645.579042680736,15727.202077157897,16530.960111621251,19257.475029437923,29391.851116708389,38478.198675317617,42842.353719593593,45803.290445061146,47043.78608588026,52989.412082129304,55969.368339326997,55983.331058293188,59278.351180814047,62274.412777120451,57319.00559504683,52117.832302672105,53939.097200046708,55848.270008064683,58171.624112344995,60762.483205083401,62567.08564912992,63802.194203317398,65628.148718139812,67658.973840219362,66550.973008817353,65507.087215058535]
[null,null,null,"Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Total",{"$f":"SUM(F2675:F2692)","v":290605.42696746381},{"$f":"SUM(G2675:G2692)","v":368062.74444610317},417833.52295216901,554545.62172176095,628815.11486407847,744912.83033157978,913048.90068180789,838865.76801513822,915261.40856806317,846818.23015869176,801094.57436940866,844939.0691082147,819845.11014773743,838145.43084498646,1023462.2009261828,1296882.8313337944,1325017.7144609347,1376013.5851292557,1367454.2947105223,1457701.0410660915,1466102.7275486854,1475423.1452182501,1468318.9503204937,1474825.9701134628,1434331.9178480112,1582020.8810008019,1621747.3780483915,1646963.3125461086,1667456.2078667826,1685058.7274139018,1692015.3740444467,1714165.4624243758,1721827.2046885451,1768873.0386083229,1717380.4964141878,1403752.7643093511]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Opex Minining & Extraction",{"$f":"G691","v":62985.238556736396},{"$f":"H691","v":62985.238556736396},62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,64208.252897643899,67475.994339756377,70820.174178175221,76361.957910412515,82056.618435262804,86956.319638523681,91982.1441956903,95991.33808197797,102412.16337174251,105446.76770511919,109039.37233153493,110208.87979502779,111324.88038110596,109803.75629460205,106803.54923956316,104636.52070426788,96874.201559320631,90178.198042852018,86027.593123397004,78827.096191304081,68794.556676047257,60195.237091541348,51595.917507035447,41563.377991778536,34397.278338023723,27231.178684268725,21498.298961264816,18631.859099762769,15765.41923826072,11465.759446007956]
[null,null,null,"Gas Open","Opex Minining & Extraction",{"$f":"G739","v":22397.536273935235},{"$f":"H739","v":22397.536273935235},22397.536273935235,22397.536273935235,22397.536273935235,22397.536273935235,23964.359439286756,25531.182604638281,28603.450534989155,36627.281417380684,35270.260784141952,34171.029432381329,38226.467739281587,42397.967021392513,41298.735669632464,40141.473830266776,40976.220075055237,45611.963258010976,42645.712564631402,45456.843300757639,46329.532556672799,41201.646199984258,42116.742350688139,43031.838501392012,35157.547721677161,33646.523102100393,33646.523102099643,29160.320021819887,26917.218481680004,26917.218481680164,22431.015401399349,22431.015401399953,20187.913861260084,17944.812321120207,15701.710780980333,15701.710780979951]
[null,null,null,"Gas Combined","Opex Minining & Extraction",{"$f":"G763","v":39595.64448427836},{"$f":"H763","v":39595.64448427836},39595.64448427836,39595.64448427836,39595.64448427836,39595.64448427836,42365.564008739086,45135.483533199811,50566.814338641532,64751.801077155142,62352.782457679503,60409.498460816998,67578.934039087078,74953.548841390322,73010.264844528821,70964.391235650182,72440.103346972624,80635.435045412276,75391.527569616213,80361.205120982268,81903.995055546562,72838.62453211502,74456.38379853795,76074.143064960866,62153.521865107847,59482.246198356057,59482.246198354718,51551.280038574434,47585.796958684281,47585.796958684572,39654.830798902411,39654.83079890348,35689.347719013356,31723.864639123211,27758.381559233087,27758.381559232414]
[null,null,null,"Gas Combined CCS","Opex Minining & Extraction",{"$f":"G787","v":0},{"$f":"H787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.464539588947404,4947.4378033191924,5063.0340983003689,3448.6944856114151,1761.0164528446255,5393.0569886511839,10722.666248023497,12435.754938536118,14127.694385956464,14043.09741358067,15703.312996366145,19076.617269662846,22407.623056768305,17130.886905125401,20430.168827597423,23687.152263878186]
[null,null,null,"Oil","Opex Minining & Extraction",{"$f":"G811","v":0},{"$f":"H811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass","Opex Other",{"$f":"G861","v":88237.972349438307},{"$f":"H861","v":88237.972349438307},88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,102944.30107434967,88237.9723494434,88237.9723494434,117650.6297992559,117650.62979926098,117650.62979926098,147063.28724907376,132356.95852416242,161769.61597398028,161769.61597398028,161769.61597398028,220594.93087361092,205888.60214869934,235301.25959851235,250007.5883234237,264713.91704833024,264713.91704832995,308832.90322304924,338245.56067286711,367658.21812268469,382364.54684758617,397070.87557249266,426483.53302231041,455896.19047212822,470602.5191970297,500015.17664684739,485308.84792194091,514721.50537175365]
[null,null,null,"TOTAL",null,{"$f":"SUM(F2696:F2701)","v":213216.3916643883},{"$f":"SUM(G2696:G2701)","v":213216.3916643883},213216.3916643883,213216.3916643883,213216.3916643883,213216.3916643883,218776.14869510807,226380.63282703276,252934.74012615558,265979.01275439176,267917.63402652764,299187.47733097791,315438.17577331996,330993.4837440218,363784.45113497751,348909.59129519854,384225.31172754307,398225.89407243131,391131.73648933385,456216.73558995291,440931.1435400708,458925.48883819871,468517.95013027079,477446.79114314658,449813.59621135658,486181.82570346096,510891.55289739225,521000.81021315651,522591.17418094235,527180.36641821661,538669.970557002,564289.83262636326,570385.70279533626,585446.59961197898,564964.52832801244,593334.50942185218]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Excl. fuel supply",{"$f":"F2675-F2696","v":38382.752723035112},{"$f":"G2675-G2696","v":115840.07020167446},152684.4730089528,259303.72843799542,306228.58961780946,353785.27589199191,372990.32694055262,300959.64245594805,339085.91496015363,251678.05377541942,205315.55184856826,193839.59792525176,116959.15505636671,93004.352810961602,88359.902479340162,74686.547287261987,48036.407315146891,46665.625761359915,45299.056884187012,43907.82469406219,42506.479514565799,41123.874869505162,39688.090374078267,38271.136276124904,36887.270844352402,35479.146483298959,32906.673256128342,30356.760996397323,27815.106503879731,25267.496441387579,22756.570820484987,20253.858035276822,17773.50402567257,15329.564868543661,12893.703752552081,10451.842135066901]
[null,null,null,"Coal CCS","Excl. fuel supply",{"$f":"F2676","v":0},{"$f":"G2676","v":0},0,0,0,0,0,0,0,0,0,0,1193.0393352775875,2373.6196089110113,3541.740820900272,4697.4029712453694,4863.8816843990517,5029.7185133992316,5194.9134582459101,5359.4665189390835,5526.445562672302,8447.6882407494832,7890.5078641099881,6388.5884912221745,4866.3979770248352,6268.9514955848335,9280.3422623116985,10334.181248707084,11393.834516888619,11465.960541010865,12534.321951942835,14607.654441331775,17313.927411931367,15014.237022038549,17743.938650511795,20492.685800533665]
[null,null,null,"Gas Open","Excl. fuel supply",{"$f":"F2677-F2697","v":2749.3116276411238},{"$f":"G2677-G2697","v":2749.3116276411238},2749.3116276411238,11019.857531758244,11019.857531758244,7358.4079215039637,13194.399365564492,13287.721703376639,12121.675706881564,12213.198878310548,12920.28050960719,16444.282690286433,15916.649069081534,15564.216314291305,11251.649652893371,3967.5410902338481,3820.8046404356865,3674.5061844209631,3528.6457221896781,3383.223253741824,3238.2387790774228,3093.6922981964453,2949.5838110989134,2805.9133177848198,2662.6808182541572,2519.8863125069474,2355.3059770107502,2191.2339797541135,2027.670320737052,1864.6149999595546,1702.0680174216213,1540.0293731232559,1378.4990670644584,1217.477099245225,1056.9634696655576,896.95817832545617]
[null,null,null,"Gas Combined","Excl. fuel supply",{"$f":"F2678-F2698","v":7077.951858785782},7077.951858785782,16989.446183274944,16989.446183274944,22513.027369724099,19605.377281251487,25052.06108428786,25277.152087479066,24044.824029831769,25214.803334385586,29444.036670330832,29608.501549716144,32776.719059498588,23704.971096026886,18618.892379514626,9971.1121352749324,9642.7423164837237,9418.2174852437893,8988.8904713651282,8714.6900500124611,8390.0908261445438,7913.0881550113409,7590.6535112047713,7269.1814648861182,6745.1414967263845,6375.1109906937854,6007.4209066703188,5539.5615296317192,5123.7019789038022,4759.6028694011111,4295.8132370541571,3934.1081105652993,3523.2759109505132,3113.7204978711161,2705.4418713271298,2348.44491583743]
[null,null,null,"Gas Combined CCS","Excl. fuel supply",{"$f":"F2679-F2699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,369.67891889124576,735.1175165021956,1096.3157928328499,1119.8849119491611,1143.3705095857088,1166.7725857424928,1190.0911404195135,1213.4454792082238,1341.9570399190079,1365.0065629568544,1087.5560780859323,812.5996200612351,645.21016679529021,749.94761395126261,784.10725742990508,817.72310796868078,816.78422021945516,849.56786789746911,915.32777701258601,980.05462124626138,1048.3427078509303,1280.462622175517,1510.0615757513806]
[null,null,null,"Oil","Excl. fuel supply",{"$f":"F2680-F2700","v":18248.662807476569},18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079314,15874.644030805181,15959.240735334837,12600.607699698445,12610.821280876295,12621.801719858006,12633.549016642341,16116.713294815188,12271.476473877674,12091.180810166779,15553.927215519972,11732.070698082831,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418723,5905.214041421119]
[null,null,null,"Nuclear","Excl. fuel supply",{"$f":"F2681","v":0},{"$f":"G2681","v":0},0,0,0,0,0,0,1639.5127555468384,3279.0255110936769,4918.5382666405139,6558.0510221873537,8197.5637777341908,9837.0765332810279,11476.589288827869,13116.102044374707,13116.102044374707,13116.102044374707,13818.750368180496,14521.398691986282,15224.047015792068,17528.639059858946,20415.325867861564,23957.460845010355,24660.10916881614,26309.253043735942,27255.748594850273,29148.739697079236,28455.722492646732,28709.200839328525,27069.688083781079,27323.166430462217,27576.644777145942,26180.979248907068,24785.313720668048,21496.657090201817]
[null,null,null,"Biomass","Excl. fuel supply",{"$f":"F2682-F2701","v":4149.4111533046234},{"$f":"G2682-G2701","v":4149.4111533046234},4149.4111533046234,4149.4111533046234,4149.4111533046234,7087.7212328560272,9965.9493577900867,9918.7674229242257,10131.114179508615,9822.4647966713092,9773.3441052842245,10231.131559940579,10176.45320119588,10121.128590277382,34657.500283168542,58312.960691925313,58808.886281607352,58809.519702723133,58805.354701448901,59751.787792075804,59494.378509062226,59942.320444861747,60145.015393569658,60339.713047630037,71733.875977036892,83736.941833639517,84141.193214964471,84532.067328297591,84685.109970225662,85837.323539555306,86191.264721171174,85522.479311659816,86012.02821437089,150770.88701875589,136433.44650612777,60125.177310882311]
[null,null,null,"Solar utility","Excl. fuel supply",{"$f":"F2683","v":294.64110835917347},294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,65692.774002496124,61467.789285086568,57309.167315995197,53224.121190210564,49219.864002721173,45303.60884851544,41482.568822581969,37763.957019909096,34154.986535485157,155466.6616601437,147822.00255911626,140180.95903306516,132548.76360249551,124930.64878791269,117331.84710982215,109757.59108872885,102213.11324513848,94703.646099555597,87234.422172486375,198330.09011088804,198913.96566738765,199417.49537066833,199840.67922073009,200183.51721757292,200446.00936119683,200628.15565160158,200729.95608878811,200751.41067275481,200692.51940350188,95103.842800649902]
[null,null,null,"Solar rooftop","Excl. fuel supply",{"$f":"F2684","v":2.9761728117088233},2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,1748.6352687977874,2696.436050119145,3592.4854345622007,4435.5812396288702,5224.5212828210724,5958.1033816407362,6635.125353589774,7254.3850161701066,7814.6801868836528,29866.320044402502,36920.353975893391,43857.371191313017,50674.755430408761,57369.89043292799,63940.159938618039,70382.947687226275,76695.637418500264,82875.61287218699,88920.257788034069,106914.5357304483,111646.18591458278,116250.5401288743,120725.40712278032,125068.59564575848,129277.91444726662,133351.1722767629,137286.17788370347,141080.74001754756,144732.66742775129,44190.800642436734]
[null,null,null,"Solar floating","Excl. fuel supply",0,0,0,0,0,0,2064.3377271349282,5391.9839883343839,8599.7815953088484,11684.042033575572,14641.076788651812,17467.197346054807,20158.715191301846,22711.941809910153,25123.188687396985,61222.919263984295,66748.865155900916,72229.732996090941,77662.644898276427,83044.722976179444,88373.089343522253,93644.866114026838,98857.175401415239,104007.13931940975,109091.87998173211,114485.16242207901,111525.33331233126,108551.11360364076,105564.91367160418,102569.14389181827,99566.214639879414,96558.536291383949,93548.519221929222,90538.573807110355,87531.110422525773,56669.157293658456]
[null,null,null,"Wind onshore","Excl. fuel supply",0,0,0,0,0,11418.270715256782,22659.970233885884,22794.028528843417,22913.018761278901,23016.940931192345,23105.795038583739,23179.581083453068,23238.299065800344,23281.94898562559,65698.995104338974,104505.54216919938,99212.538126301457,93846.090442110013,88409.548746923785,82906.262671041375,77339.581844761444,71712.855898382593,66029.434462203528,60292.667166522988,93002.350324245359,126687.12483055219,124473.86198114784,122205.29729230315,119883.33278106457,117509.87046447876,115086.81235959228,112616.06048345179,110099.51685310352,107539.08348559434,108867.82058750486,112086.20193038462]
[null,null,null,"Wind offshore","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,6958.6863570422684,19218.695837304385,36696.857226086213,52562.007270322407,68336.550474908756,84016.724177953176,99598.765717563772,115078.91243184845,130453.4016589152,145718.47073687217,158089.64329496893,168232.55566106187,176179.38936466441,184658.81813159306,193054.59404849008,201364.58056701376,209586.64113882271,217718.63921557562,225758.4382489307,233703.90169054622,207275.28054304456,178862.02468295797,148509.22458524012]
[null,null,null,"Geothermal","Excl. fuel supply",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,null,null,"Hydro large","Excl. fuel supply",{"$f":"F2689","v":4443.2443055608483},4443.2443055608483,7458.1256798591912,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388568,92987.415678918085,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401769,219874.5397390713,239933.29639502586,236268.96624983384,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.2208488129,199469.50049151818,179506.82931952999,157194.41851695217,137777.21395382262,139773.71198740508,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402481,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[null,null,null,"Hydro small","Excl. fuel supply",259.90777104983908,259.90777104983908,259.90777104983908,259.90777104983908,609.30444853684367,{"$f":"K2690","v":4819.212572965831},9240.0296087529605,10449.310738213773,11661.149749346238,13012.342689180625,14645.579042680736,15727.202077157897,16530.960111621251,19257.475029437923,29391.851116708389,38478.198675317617,42842.353719593593,45803.290445061146,47043.78608588026,52989.412082129304,55969.368339326997,55983.331058293188,59278.351180814047,62274.412777120451,57319.00559504683,52117.832302672105,53939.097200046708,55848.270008064683,58171.624112344995,60762.483205083401,62567.08564912992,63802.194203317398,65628.148718139812,67658.973840219362,66550.973008817353,65507.087215058535]
[null,null,null,"Hydrogen","Excl. fuel supply",{"$f":"F2691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Excl. fuel supply",{"$f":"SUM(F2706:F2723)","v":77389.035303075521},{"$f":"SUM(G2706:G2723)","v":154846.35278171493},204617.13128778074,341329.23005737265,415598.72319969011,531696.43866719143,694272.75198669988,612485.1351881054,662326.66844190762,580839.2174043,533176.94034288125,545751.59177723678,504406.93437441735,507151.94710096461,659677.7497912054,947973.24003859598,940792.40273339173,977787.69105682441,976322.55822118826,1001484.3054761385,1025171.5840086144,1016497.6563800516,999801.00019022333,997379.17897031619,984518.3216366549,1095839.0552973414,1110855.8251509992,1125962.5023329521,1144865.0336858402,1157878.3609956852,1153345.4034874451,1149875.6297980128,1151441.5018932091,1183426.4389963441,1152415.9680861754,810418.25488749892]

{"sheet":"RESULTS_S5","index":41,"n_rows":2724,"n_cols":46,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Main Results Scenario 5 - Summary figures"]
[]
[null,null,"Direct employment",41108474.242402703,"job years"]
[null,null,"Total employment",113600301.97217399,"job years"]
[null,null,"Scenario cost (investment in country + imports)",1273796.2784655904,"USDm"]
[null,null,"Direct investment in country",807610.70879211323,"USDm"]
[null,null,"Total investment in country",1781272.545511713,"USDm"]
[null,null,"Direct value added",397807.65767642809,"USDm"]
[null,null,"Total value added",898136.26749227499,"USDm"]
[null,null,"Total electricity generation",21947.26346437282,"TWh"]
[null,null,"Total investment per MWh",36.797786207064703,"USD/MWh"]
[null,null,"Direct employment per USD invested in country",50.901348626104486,"job years per USDm"]
[null,null,"Direct employment per TWh",1873.0569443946595,"job years/TWh"]
[null,null,"Direct employment per year",1468159.7943715251,"job years"]
[null,null,"Total employment per year",4057153.6418633568,"job years"]
[null,null,"Direct investment in country per year",28843.23959971833,"USDm"]
[null,null,"Total investment per year",63616.876625418321,"USDm"]
[null,null,"Direct value added per year",14207.416345586718,"USDm"]
[null,null,"Total value added per year",32076.295267581248,"USDm"]
[]
[]
[]
[]
[null,"Main Results - Tables"]
[]
[null,null,"Headline Summary - Macroeconomic Impacts"]
[]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"Tech Ref","Technology","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,"Tech1","Coal",813366.3218577446,375694.58266257273,641593.90756579931,3250123.1623515212,8074970.2955540884,8175862.8961177683,null,8991405.3999523148,5118026.0145513378,6577443.6768645523,215167487.82324857,152505925.80406448,83816690.08206135,null,4625920.7533705803,2515102.3324036901,3690122.3261619187,104849343.36368348,74286529.569424272,47023411.308669426,null,4063489.4842092656,8450664.8782166615,8817456.8036835678,1830654.8120861168,19500956.354023378,21331611.166109495,null,224158893.22320089,157623951.81861582,90394133.7589259,20686875.091368206,451490103.70937437,472176978.80074263,null,109475264.11705406,76801631.901827961,50713533.634831347,10831145.41193619,226159284.24177715,236990429.65371338]
[null,null,null,"Tech2","Coal CCS",66190.111910218096,204508.54247308741,174630.06497229708,145633.33447967126,470339.10726712504,454637.72973853338,null,4438507.9971493538,6047352.5754798548,1790259.2326668606,12386191.220345933,9958416.9959838931,4660820.5369002707,null,1240004.8171178554,2419658.4400957138,1004383.4487429135,5750000.9838997442,4631448.8544212505,2614845.3360300567,null,211823.44638988934,674847.64974021248,629267.79471083044,445328.71935560263,1070610.1714853295,1515938.8908409323,null,16824699.217495285,16005769.571463749,6451079.7695671311,12276119.805296071,27005428.753230099,39281548.558526166,null,6990005.8010175992,7051107.2945169639,3619228.7847729702,4664046.7059564833,12996295.174351051,17660341.880307533]
[null,null,null,"Tech3","Gas Open",72424.643462454551,35764.158969901917,55983.745155101264,1019833.540764001,1585757.3639591318,1595131.2510565934,null,807169.99273005663,487340.49060967582,573929.90524906619,43745140.947940081,29356359.09632054,16352845.37042651,null,388188.89492775121,239947.91886195174,321990.07107593457,22146778.004516635,14565687.487360146,9174384.876899505,null,1092258.1842264556,1621521.5229290337,1651114.9962116946,164172.54758745772,4200722.1557797268,4364894.7033671839,null,44552310.94067014,29843699.586930215,16926775.275675576,1868440.3885887987,89454345.414687127,91322785.803275928,null,22534966.899444386,14805635.406222098,9496374.94797544,950126.88486563752,45886850.368776284,46836977.253641926]
[null,null,null,"Tech4","Gas Combined",122017.70204050609,54313.603568431281,100079.11949358549,1862535.0349313214,2922285.9487051098,2927792.3595003551,null,1476081.8335054321,759677.48491468944,1025983.5137722949,79898667.250295758,55146944.515686318,30014919.273828983,null,858555.53383542318,372658.62605060713,575604.27066248585,39908191.112937175,27068644.445376921,16839174.787598081,null,1984552.7369718275,2976599.5522735412,3027871.4789939406,276410.42510252283,7712613.3431367865,7989023.76823931,null,81374749.083801195,55906622.000601009,31040902.787601277,3261742.8321924163,165060531.03981107,168322273.8720035,null,40766746.646772601,27441303.071427528,17414779.058260567,1806818.4305485161,83816010.345912188,85622828.776460707]
[null,null,null,"Tech5","Gas Combined CCS",13432.80210694191,41503.522217130754,35439.902381146254,199990.26226132203,329687.63083347538,327486.02335945249,null,900762.93656458182,1227266.2497913989,363320.09870536526,9043949.0553846732,6324498.412197832,3357296.3337190663,null,251649.96461393597,491052.09304201015,203832.32052473101,4511818.4047720181,3091433.1626236895,1883533.2942758091,null,213423.06436826393,371191.15305060614,362925.92574059876,90376.226705218927,857163.91645424988,947540.14315946889,null,9944711.9919492546,7551764.6619892307,3720616.4324244317,2491349.2850613459,18725743.801301572,21217093.086362921,null,4763468.369385954,3582485.2556656995,2087365.61480054,946534.37818067707,9486784.8616715167,10433319.239852194]
[null,null,null,"Tech6","Oil",5.3442347552824982E-11,2.6390473217791156E-11,4.1310562577207949E-11,306257.00853708392,786422.74453954969,608319.39250864252,null,5.9561300164430136E-10,3.5960991494874582E-10,4.2350448688340687E-10,15914261.813928761,16736250.896216033,6236322.5314132329,null,2.864456743874848E-10,1.7705824235151675E-10,2.3759737658797882E-10,3882490.6927622985,8454230.0748906601,3498744.2138439897,null,306257.00853708398,786422.74453954969,608319.39250864252,1.2114338334782407E-10,1700999.1455852762,1700999.1455852762,null,15914261.813928761,16736250.896216033,6236322.5314132329,1.3787274034764538E-9,38886835.24155803,38886835.24155803,null,3882490.692762299,8454230.0748906601,3498744.2138439901,7.0110129332698034E-10,15835464.981496949,15835464.981496949]
[null,null,null,"Tech7","Nuclear",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142,null,509691.50832474837,377515.14804769191,483220.42640473304,780962.04587923281,589465.03689794056,1370427.0827771733,null,9291241.039621057,5928063.7337703984,4953842.4550293032,9039066.7511633746,11134080.477257384,20173147.228420757,null,4514531.3157314677,2931381.1124905157,2779238.4916789676,4563393.3217843063,5661757.5981166437,10225150.919900952]
[null,null,null,"Tech8","Biomass",1463038.8557614451,681828.17917701742,1134587.9894439564,7751527.3334439807,1909592.7722125268,3454483.13471164,null,15521037.336509032,9185993.3482035063,11631482.950528597,55264407.911159605,29026572.346301135,35414407.748119161,null,7540844.8289146293,4521717.4982226407,6525573.9206235036,35959202.722516932,14041222.085458182,19868432.649419904,null,9214566.1892054267,2591420.9513895442,4589071.1241555959,3279455.024382419,13115603.240368148,16395058.264750566,null,70785445.247668639,38212565.694504641,47045890.69864776,36338513.635241136,119705388.0055799,156043901.64082104,null,43500047.551431559,18562939.583680823,26394006.570043407,18588136.247760773,69868857.457395017,88456993.70515579]
[null,null,null,"Tech9","Solar utility",3697274.9563464755,1873539.2051579244,3007177.9603423076,666222.70183828915,758103.05403167754,772896.6400711264,null,47001940.767295875,26617633.129223663,30828758.54526633,16117355.263659945,17108266.941199254,7923523.0543150445,null,25433923.883045536,13123032.009545919,17295760.448073082,5292802.694136587,7215049.4692289475,4445308.9621171281,null,4363497.6581847649,2631642.259189602,3780074.6004134342,8577992.1218467075,2197222.3959410931,10775214.517787801,null,63119296.030955821,43725900.070422918,38752281.599581376,104448332.44178587,41149145.259174243,145597477.7009601,null,30726726.577182122,20338081.478774868,21741069.41019021,55852716.340664536,16953161.125482664,72805877.466147199]
[null,null,null,"Tech10","Solar rooftop",2216508.9768822757,1123183.0242014241,1802797.2014198862,178750.82688248868,203402.77717404289,207371.96905209241,null,28177569.932355732,15957218.078415081,18481779.383062877,4324365.6702009877,4590232.1458388288,2125920.1973652653,null,15247586.741511475,7867231.5682507707,10368773.961307429,1420084.9888366936,1935833.2507495072,1192698.2532027948,null,2395259.8037647642,1326585.8013754669,2010169.1704719786,5142489.2025035862,589525.57310862397,5732014.7756122099,null,32501935.60255672,20547450.224253908,20607699.580428142,62616567.393833689,11040518.013405081,73657085.407238767,null,16667671.73034817,9803064.8190002777,11561472.214510223,33483592.271069676,4548616.4927889956,38032208.763858669]
[null,null,null,"Tech11","Solar floating",2030383.4447772945,1028866.6734845301,1651412.0313658381,417167.79000220326,474700.38888149435,483963.66912885872,null,25811432.347629141,14617252.512411427,16929820.398101747,10092183.075522713,10712660.932950616,4961461.9743210673,null,13967210.60715783,7206601.416464312,9498083.3433343023,3314187.2781252163,4517838.00451368,2783513.2463761554,null,2447551.2347794976,1503567.0623660244,2135375.7004946969,4710662.1496276623,1375831.8480125563,6086493.9976402186,null,35903615.423151851,25329913.445362043,21891282.372422814,57358505.258142315,25766305.982794397,83124811.240936711,null,17281397.885283045,11724439.420977991,12281596.589710457,30671895.366956443,10615538.529015051,41287433.895971492]
[null,null,null,"Tech12","Wind onshore",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481,null,2318746.4338711426,1656554.5995548989,2137244.6255337521,4509550.4871471189,1602995.1718126747,6112545.6589597939,null,38274537.173436657,29935427.738174833,21910442.076147724,56461567.930791467,33658839.05696775,90120406.987759218,null,17658569.717303433,13575854.534767574,12292345.697411157,29101500.528035384,14425269.421446778,43526769.949482165]
[null,null,null,"Tech13","Wind offshore",3043092.6176998187,1367199.9721088482,2458624.4196648747,218540.18536190855,278842.89213250461,276376.41860398644,null,36240570.873735256,19903594.890158787,25205139.032980967,5949392.0695042294,6627087.2373668412,2833334.7707090378,null,20427606.224432051,9842630.3813605104,14140759.062182637,1902933.078807686,2764321.5220795916,1589576.8034715152,null,3261632.8030617274,1646042.8642413528,2735000.8382688612,6868917.0094735418,773759.49609839963,7642676.5055719409,null,42189962.943239488,26530682.127525628,28038473.803690005,81349304.796875015,15409814.077580109,96759118.874455109,null,22330539.303239737,12606951.903440103,15730335.865654152,44410995.667975195,6256831.4043587931,50667827.072333992]
[null,null,null,"Tech14","Geothermal",1572342.3366006825,928096.05164844706,1263519.8327202168,156399.22179149743,279413.60546947818,258270.62206776193,null,21270565.996942133,13740525.839981392,12953256.625907451,6011533.3808505051,7430176.6972642122,2647719.1413561795,null,9724927.5024400651,6542938.2849951722,7267124.4057769859,1803297.2129207393,3030901.20759136,1485441.456730532,null,1728741.5583921799,1207509.6571179251,1521790.4547879787,3763958.2209693464,694083.44932873757,4458041.6702980837,null,27282099.377792638,21170702.537245605,15600975.76726363,47964348.462830976,16089429.219470898,64053777.682301871,null,11528224.715360805,9573839.4925865326,8752565.8625075184,23534990.193212222,6319639.8772426303,29854630.070454855]
[null,null,null,"Tech15","Hydro large",3917396.6967856763,2331084.7605056195,3170011.1566410353,698552.84160366387,610170.45621055772,670505.01279548975,null,50399401.644970305,32582378.512133576,32498079.535925634,12842699.873167396,11722068.007937988,6873832.3489541309,null,24911999.377082404,15978846.928032493,18232294.299184531,4528515.4523468874,5130392.4597605672,3856404.321087433,null,4615949.53838934,2941255.2167161773,3840516.1694365251,9418492.6139323302,1979228.3106097113,11397720.924542043,null,63242101.518137701,44304446.520071566,39371911.884879768,115479859.69302952,31438600.230059516,146918459.92308903,null,29440514.829429291,21109239.38779306,22088698.620271966,59123140.604299426,13515312.233194888,72638452.837494314]
[null,null,null,"Tech16","Hydro small",1170129.6117120297,696296.93309242721,946884.93684767024,140632.22752558091,122839.14017184151,134985.65591691853,null,15054342.67755861,9732383.2300007474,9707203.0565506443,2585484.4229962314,2359879.5065785074,1383835.6918735141,null,7441234.6806730852,4772894.7050081119,5446001.2861167369,911677.93976119475,1032847.4479328331,776368.94106502575,null,1310761.8392376106,819136.07326426869,1081870.5927645888,2813311.4816521271,398457.02361434093,3211768.505266468,null,17639827.100554843,12092262.736579254,11091038.748424158,34493928.964110002,6329199.6214482533,40823128.585558251,null,8352912.6204342796,5805742.1529409448,6222370.2271817625,17660130.671797935,2720894.3287590537,20381025.000556987]
[null,null,null,"Tech17","Hydrogen",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech18","Pumped storage",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech19","Batteries",1062044.2288484434,601528.52413699497,849404.52843208658,8227.5216402773785,25420.692158690264,21706.75644953574,null,14059308.435839254,8500607.1110498998,8707860.8115722686,551712.62811315875,751694.21451705927,222531.67661133868,null,7239444.6057477538,4176000.5390910869,4885343.481832901,154134.29849950731,300766.86084124947,124846.23943343197,null,1070271.7504887208,626949.21629568527,871111.2848816223,2512977.2814175249,55354.970248503378,2568332.2516660281,null,14611021.063952412,9252301.3255669586,8930392.4881836064,31267776.358461425,1525938.5192415568,32793714.877702978,null,7393578.9042472607,4476767.3999323361,5010189.721266333,16300788.626671741,579747.39877418871,16880536.025445931]
[null,null,null,"Tech20","unassigned1",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"Total",23481858.243138101,12593031.500902899,19110820.625627518,17626615.999264609,19616394.849405341,21171580.753835518,null,298788854.47588879,182694585.65639392,195918858.95648885,508821854.31622452,378003189.03289986,217045203.07381693,null,153630420.49348,88943796.251305073,109915734.90693007,244177237.18294805,179700898.03963086,121768180.61798096,null,41108474.242402703,32209426.350308243,40282401.379463032,55185710.369668521,58414591.602505483,113600301.97217399,null,807610708.7921133,560697774.68929386,412964062.03030592,677402299.08877146,1103870246.4229414,1781272545.511713,null,397807657.67642808,268644694.29093587,231683915.52491102,352489951.6517151,545646315.84055984,898136267.492275]
[]
[]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"SectorID","Sectors","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,1,"Construction",4968573.3711094921,230554.7723938195,143940.42924687313,0,905061.15426955803,159461.82956975387,null,70121459.122114524,3253818.7202439457,2031430.7893978776,0,12773124.99824369,2250484.2594718887,null,29786617.744339496,1382176.8063967191,862923.46387859574,0,5425845.3330353191,955974.3224938279,null,4968573.3711094921,1135615.9266633776,303402.25881662697,5343068.5727501847,1064522.9838393119,6407591.5565894963,null,70121459.122114524,16026943.718487635,4281915.0488697663,5343068.5727501847,1064522.9838393119,90430317.889471918,null,29786617.744339496,6808022.1394320382,1818897.7863724236,5343068.5727501847,1064522.9838393119,38413537.670143954]
[null,null,null,2,"Manufacturing",9928404.046675358,7233925.7959839506,6125654.3178645829,3848738.6141032199,7694309.1621744344,6786196.553320054,null,125535513.17410406,100496004.93407895,62959348.314201623,58230477.182696402,123733184.35673237,69748387.740895912,null,45817684.130896561,39775625.895801432,30438018.607548036,19442822.421542373,46387999.951050699,33720214.404204398,null,13777142.660778578,14928234.958158385,12911850.871184636,23287984.160523891,18329244.329597708,41617228.490121603,null,183765990.35680047,224229189.2908113,132707736.05509754,23287984.160523891,18329244.329597708,540702915.70270932,null,65260506.55243893,86163625.846852124,64158233.011752434,23287984.160523891,18329244.329597708,215582365.41104347]
[null,null,null,3,"Utilities",91317.28884499002,261803.01096722367,1095054.3106824306,1151983.8658625882,1086459.9596169291,1213136.3285027687,null,6123460.2136080619,13838507.361643786,33298700.138032965,77248541.415878683,66093456.47932481,36889369.262601696,null,1710737.069118775,4018519.7001964184,11137961.430953279,21581252.874285281,18751135.864744343,12338991.322660146,null,1243301.1547075782,1348262.9705841527,2308190.6391851995,1448174.6104946444,3451580.1539822859,4899754.7644769307,null,83372001.62948674,79931963.840968594,70188069.400634661,1448174.6104946444,3451580.1539822859,233492034.87108999,null,23291989.943404056,22769655.564940762,23476952.753613427,1448174.6104946444,3451580.1539822859,69538598.261958241]
[null,null,null,4,"Mining and extraction",0,1110525.7747082883,255031.51872492765,5076599.5191381788,3251292.9691699273,282532.10572326405,null,0,23583049.667853788,8179133.3087918758,327815645.65028793,105159904.09617279,9061106.5184327979,null,0,14845676.869394209,4547482.3449433036,169058125.65359449,58715921.531924248,5037846.9652685206,null,5076599.5191381788,4361818.7438782156,537563.62444819172,1365557.2934332159,8610424.5940313693,9975981.8874645866,null,327815645.65028793,128742953.76402658,17240239.827224672,1365557.2934332159,8610424.5940313693,473798839.24153918,null,169058125.65359449,73561598.401318461,9585329.3102118243,1365557.2934332159,8610424.5940313693,252205053.36512479]
[null,null,null,5,"Professional services",8298646.6062467657,1318552.3829589831,1046527.3439511767,0,3124315.1820446984,1159376.5965155561,null,93601540.820078596,13415520.13495668,10466548.549486645,0,28654748.367354207,11595178.572930599,null,73946711.907077447,10528299.357191496,8782196.971763432,0,23915270.657813478,9729199.8091617208,null,8298646.6062467657,4442867.5650036819,2205903.9404667327,10663726.333156925,4283691.7785602547,14947418.111717179,null,93601540.820078596,42070268.502310887,22061727.122417241,10663726.333156925,4283691.7785602547,157733536.44480672,null,73946711.907077447,34443570.015004978,18511396.780925155,10663726.333156925,4283691.7785602547,126901678.70300758]
[null,null,null,6,"Other",194916.93026149319,2437669.7638906348,10444612.70515753,7549294.0001606215,3554956.4221297945,11570877.340204125,null,3406881.145983581,28107684.837616801,78983697.856577814,45527190.067361481,41588770.735071965,87500676.719484121,null,2368669.6420477051,18393497.622324828,54147152.087843426,34095036.233525939,26504724.70106275,59985953.794192336,null,7744210.9304221142,5992626.1860204292,22015490.045361653,13077199.399309658,22675127.762494542,35752327.161804199,null,48934071.213345066,69696455.572688758,166484374.57606193,13077199.399309658,22675127.762494542,285114901.36209577,null,36463705.875573643,44898222.323387578,114133105.88203576,13077199.399309658,22675127.762494542,195495034.08099699]
[null,null,null,null,"TOTAL",23481858.243138097,12593031.500902902,19110820.625627521,17626615.999264605,19616394.849405341,21171580.753835522,null,298788854.47588879,182694585.65639398,195918858.95648879,508821854.31622446,378003189.03289986,217045203.07381701,null,153630420.49347997,88943796.251305103,109915734.90693006,244177237.18294808,179700898.03963083,121768180.61798096,null,41108474.24240271,32209426.350308243,40282401.379463039,55185710.369668521,58414591.602505468,113600301.972174,null,807610708.7921133,560697774.68929374,412964062.0303058,55185710.369668521,58414591.602505468,1781272545.511713,null,397807657.67642808,268644694.29093593,231683915.52491105,55185710.369668521,58414591.602505468,898136267.492275]
[]
[]
[null,null,"Macroeconomic Impacts by Technology and Sector"]
[]
[null,null,null,null,null,"Employment","Employment","Employment","Employment","Employment","Employment",null,"Output","Output","Output","Output","Output","Output",null,"Value Added","Value Added","Value Added","Value Added","Value Added","Value Added"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,"Tech Ref","Technology","SectorID","Sectors","jobs","jobs","jobs","jobs","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,"Tech1","Coal",1,"Construction",85927.793409123726,5464.9794246140655,4832.4090454471543,0,454222.00209428457,61579.627467836362,null,1212698.656726466,77127.236070320942,68199.772456211504,0,6410433.5738343075,869073.07343973033,null,515137.47402317257,32762.574071701743,28970.312053353166,0,2723062.7660892955,369170.11931207107]
[null,"Tech1","Coal",2,"Manufacturing",419623.48696601228,221919.42049585277,205652.20966627105,940549.38255119394,3116841.0600206004,2620636.2789420071,null,4488068.6855402105,2978315.4090531566,2113689.1551656472,8905008.1312566474,52354653.33245454,26934845.44329631,null,1392767.7801607226,1185958.8746824681,1021873.8210953205,2323570.9512969889,19008872.941630654,13021788.642141208]
[null,"Tech1","Coal",3,"Utilities",0,7322.7445719350544,36763.474889474768,242683.36558645664,278110.66799804795,468478.77876768674,null,0,309529.87150518654,1117913.4353745673,16273609.876829999,16651364.755738789,14245626.196837151,null,0,94207.181623120239,373926.81019776093,4546427.4598865574,4731744.6002476243,4764967.836054475]
[null,"Tech1","Coal",4,"Mining and extraction",0,24626.95696661486,8561.9907096895695,2066890.4142138707,1477295.1528083016,109105.8710732492,null,0,509635.88105317438,274592.19061751058,189988869.81516191,46721226.100534894,3499141.8658431927,null,0,323707.94985508075,152669.37116065653,97979344.952499926,26287822.995561536,1945473.3474351761]
[null,"Tech1","Coal",5,"Professional services",307815.04148260865,41360.067190106616,35134.313755197261,0,1375483.8403903586,447718.29785839678,null,3290638.0576856383,411811.8300021654,351385.94590685086,0,12554978.360945657,4477728.4875674015,null,2718015.4991866848,327151.75585906499,294838.41549798497,0,10419915.20065734,3757140.5108345896]
[null,"Tech1","Coal",6,"Other",0,75000.414013449408,350649.50949971948,0,1373017.5722424942,4468344.0420085918,null,0,831605.78686733311,2651663.1773437648,0,17813269.680556279,33790275.015077576,null,0,551313.99631225411,1817843.5961568425,0,11115111.065237826,23164870.852891907]
[null,"Tech1","Coal",null,"TOTAL",813366.3218577446,375694.58266257273,641593.90756579931,3250123.1623515212,8074970.2955540884,8175862.8961177683,null,8991405.3999523148,5118026.0145513378,6577443.6768645523,215167487.82324857,152505925.80406448,83816690.08206135,null,4625920.7533705803,2515102.3324036901,3690122.3261619187,104849343.36368348,74286529.569424272,47023411.308669426]
[]
[]
[null,"Tech2","Coal CCS",1,"Construction",0,3261.4659275011622,1315.2928910762923,0,24375.612500836345,3424.2773375536399,null,0,46029.057564741808,18562.724107386755,0,344012.93648849142,48326.81444219721,null,0,19552.501616167428,7885.1862782471353,0,146131.89694820251,20528.556687397489]
[null,"Tech2","Coal CCS",2,"Manufacturing",0,64569.867175285282,55974.750246571377,0,168726.78669720178,145726.52984364214,null,0,1049399.3489693119,575307.32468802691,0,2884464.7187319156,1497774.2580557736,null,0,398881.90758661344,278135.26541796909,0,1046903.651512092,724106.61732222163]
[null,"Tech2","Coal CCS",3,"Utilities",66190.111910218096,45629.00906121781,10006.341913242004,40238.061046571573,32687.074354945915,26050.843943427324,null,4438507.9971493538,3035541.9777820795,304275.48259230057,2698242.2387689138,2100620.2484530671,792160.92969332566,null,1240004.8171178554,849007.66346492618,101776.00253010773,753819.38614804624,590428.92373679625,264967.03611426766]
[null,"Tech2","Coal CCS",4,"Mining and extraction",0,32818.26062438279,2330.4164461255382,105395.27343309969,87543.728648981516,6067.0838241967867,null,0,1294464.6497805582,74738.945496459812,9687948.9815770183,2893872.3110778481,194577.86097115028,null,0,685086.76322745753,41553.795774363432,4996181.5977516985,1607698.6848351967,108182.53647143902]
[null,"Tech2","Coal CCS",5,"Professional services",0,37194.831276295459,9562.9142070647504,0,83363.27138999103,24896.409478367816,null,0,342226.15411120758,95640.793717749504,0,762152.43416369252,248994.42906997073,null,0,288728.26813417603,80249.595651688578,0,634484.70395279978,208924.47119748127]
[null,"Tech2","Coal CCS",6,"Other",0,21035.1084084049,95440.34926821712,0,73642.633675168472,248472.58531134567,null,0,279691.38727195543,721733.96206493699,0,973294.34706887719,1878986.244667853,null,0,178401.3360663733,494783.6030905376,0,605800.99343616329,1288136.1182372498]
[null,"Tech2","Coal CCS",null,"TOTAL",66190.111910218096,204508.54247308741,174630.06497229708,145633.33447967126,470339.10726712504,454637.72973853338,null,4438507.9971493538,6047352.5754798548,1790259.2326668606,12386191.220345933,9958416.9959838931,4660820.5369002707,null,1240004.8171178554,2419658.4400957138,1004383.4487429135,5750000.9838997442,4631448.8544212505,2614845.3360300567]
[]
[]
[null,"Tech3","Gas Open",1,"Construction",6344.570392948729,464.67711480912465,421.66291371427104,0,97478.88728142406,12014.338969530801,null,89540.900420916485,6557.9865440920548,5950.9272700393776,0,1375719.2053394667,169558.32509786566,null,38035.725535560981,2785.7412097088936,2527.870897671125,0,584386.32917822106,72026.011413498229]
[null,"Tech3","Gas Open",2,"Manufacturing",41552.468802649899,20947.843022360008,17944.654337851895,55828.392809816214,600516.29079135531,511292.67690851528,null,433870.64360744436,278941.52323528391,184434.78593624139,753082.82788231724,10315461.536394224,5255055.5525316568,null,130621.33850037876,111298.9593245284,89165.939555002566,293125.32126232353,3716873.499490987,2540583.4554290753]
[null,"Tech3","Gas Open",3,"Utilities",0,723.92808139814804,3207.8811612113755,20054.453259328937,35778.581161795984,91401.37866353002,null,0,30131.346215026526,97546.09595487015,1344790.7640755661,2050979.5130278692,2779357.21601148,null,0,9206.2093942471056,32627.839825029005,375699.90333244659,586583.17629856488,929657.11413521261]
[null,"Tech3","Gas Open",4,"Mining and extraction",0,2241.6677548831522,747.09609966557696,943950.69469485583,303138.59940729837,21286.827682168132,null,0,46763.652031846555,23960.170194626011,41647267.355982199,9502810.3209628891,682691.30891826784,null,0,29634.773812067782,13321.515474601378,21477952.779921863,5362457.781284241,379566.70433711517]
[null,"Tech3","Gas Open",5,"Professional services",24527.604266855931,3870.5224523781644,3065.7249769296004,0,275495.60211356694,87350.957037563581,null,283758.44870169577,39755.700246238797,30660.985110298701,0,2513949.4650280527,873616.00053943158,null,219531.83089181146,30864.233904033652,25726.800894661304,0,2084208.4934740774,733027.4883020327]
[null,"Tech3","Gas Open",6,"Other",0,7515.520544073318,30596.725665728547,0,273349.40320369124,871785.07179528556,null,0,85190.282337187949,231376.94078299051,0,3597439.055568038,6592566.967327809,null,0,56158.001217365905,158620.10442896918,0,2231178.2076340532,4519524.1032825708]
[null,"Tech3","Gas Open",null,"TOTAL",72424.643462454551,35764.158969901917,55983.745155101264,1019833.540764001,1585757.3639591318,1595131.2510565934,null,807169.99273005663,487340.49060967582,573929.90524906619,43745140.947940081,29356359.09632054,16352845.37042651,null,388188.89492775121,239947.91886195174,321990.07107593457,22146778.004516635,14565687.487360146,9174384.876899505]
[]
[]
[null,"Tech4","Gas Combined",1,"Construction",22433.409474573709,1053.6219656151959,753.78403160972437,0,174055.65421086387,22051.784024756518,null,316602.63177108095,14869.763224518916,10638.15147961094,0,2456446.8570974492,311216.75309312576,null,134488.38183749255,6316.4680065520251,4518.9383620458138,0,1043464.3610912848,132200.53570014593]
[null,"Tech4","Gas Combined",2,"Manufacturing",42458.937012120514,32181.524896358664,32078.689997847105,125468.254865853,1105348.710971877,938454.93399346888,null,572738.97285366186,446820.08889288187,329704.11195873818,1692471.9381716147,18920021.926847376,9645420.3911187984,null,222929.38997065776,177874.05912943493,159397.13741480187,658767.35232309334,6834969.483425335,4663127.7674180279]
[null,"Tech4","Gas Combined",3,"Utilities",0,817.3068587643254,5734.5560066526095,68296.801944204897,86219.018697055581,167763.15925202044,null,0,40342.194244193255,174377.89069227097,4579776.2363698678,5148331.4842850007,5101386.3692849688,null,0,11851.972203514953,58327.028168980985,1279471.5246807798,1463032.2339612842,1706344.2233467069]
[null,"Tech4","Gas Combined",4,"Mining and extraction",0,4144.2482889588664,1335.5433728929445,1668769.9781212634,553447.24785895913,39071.024033019487,null,0,84344.778069743232,42832.303007797687,73626419.07575427,17467392.727347005,1253049.4884507093,null,0,53875.739287066179,23814.154185731495,37969952.235933304,9836288.0560009275,696677.77879897517]
[null,"Tech4","Gas Combined",5,"Professional services",57125.355553811867,6121.7831086245278,5480.4310688858941,0,506960.90884390066,160328.79077519174,null,586740.22888068936,60536.39505414007,54810.988156354615,0,4627649.2099194201,1603483.2555768536,null,501137.76202727284,48635.514739011618,45990.413356436227,0,3839218.5777470162,1345439.3035888704]
[null,"Tech4","Gas Combined",6,"Other",0,9995.1184501096977,54696.115015697214,0,496254.40812245401,1600122.6674218981,null,0,112764.2654292121,413620.06847752252,0,6527102.3101900704,12100363.016304528,null,0,74104.872685027411,283556.5991744895,0,4051671.7331510754,8295385.1787453536]
[null,"Tech4","Gas Combined",null,"TOTAL",122017.70204050609,54313.603568431281,100079.11949358549,1862535.0349313214,2922285.9487051098,2927792.3595003551,null,1476081.8335054321,759677.48491468944,1025983.5137722949,79898667.250295758,55146944.515686318,30014919.273828983,null,858555.53383542318,372658.62605060713,575604.27066248585,39908191.112937175,27068644.445376921,16839174.787598081]
[]
[]
[null,"Tech5","Gas Combined CCS",1,"Construction",0,661.89080390259312,266.92913198969563,0,19888.727052802373,2466.5857996437394,null,0,9341.2626688845994,3767.1699337585324,0,280689.53738979442,34810.91701827565,null,0,3968.0380849317335,1600.2412414068774,0,119233.00027891911,14787.191988511939]
[null,"Tech5","Gas Combined CCS",2,"Manufacturing",0,13103.985214795108,11359.668708032765,0,121629.25349615316,104970.17434939492,null,0,212967.97027596977,116754.4399032121,0,2100108.2202562285,1078881.2797013812,null,0,80950.183857043943,56445.53048027974,0,755347.20120887179,521590.66677439574]
[null,"Tech5","Gas Combined CCS",3,"Utilities",13432.80210694191,9260.0757328615055,2030.7143598321716,9606.5835875112498,10912.883862087057,18765.022632629109,null,900762.93656458182,616041.18044355442,61750.497554690628,644188.3364132829,661889.33278022893,570611.75471554068,null,251649.96461393597,172299.93425711239,20654.699950907689,179969.62961351837,187644.98269774707,190861.8561603016]
[null,"Tech5","Gas Combined CCS",4,"Mining and extraction",0,6660.2274529969936,472.94107902444409,190383.67867381079,63368.376343721291,4370.2601544252402,null,0,262702.19180955621,15167.725745761716,8399760.7189713903,2014663.0060978746,140158.91281147581,null,0,139033.37901894603,8433.040817130488,4331848.7751584994,1132259.3627842867,77926.371588969603]
[null,"Tech5","Gas Combined CCS",5,"Professional services",0,7548.4206555396377,1940.723929933916,0,58072.169619650602,17933.456910160658,null,0,69452.310493615965,19409.603916428088,0,530098.29622321646,179356.41958637635,null,0,58595.30338590825,16286.0721404042,0,439839.64678297873,150493.10644386802]
[null,"Tech5","Gas Combined CCS",6,"Other",0,4268.9223570349122,19368.925172333264,0,55816.220459060889,178980.5235131988,null,0,56761.334099817941,146470.66165151421,0,737050.01945048838,1353477.0498860169,null,0,36205.254438067837,100412.73589460204,0,457108.96887088619,927874.10131976206]
[null,"Tech5","Gas Combined CCS",null,"TOTAL",13432.80210694191,41503.522217130754,35439.902381146254,199990.26226132203,329687.63083347538,327486.02335945249,null,900762.93656458182,1227266.2497913989,363320.09870536526,9043949.0553846732,6324498.412197832,3357296.3337190663,null,251649.96461393597,491052.09304201015,203832.32052473101,4511818.4047720181,3091433.1626236895,1883533.2942758091]
[]
[]
[null,"Tech6","Oil",1,"Construction",4.681676288666923E-12,3.428865463776421E-13,3.1114624674040836E-13,0,24146.104490894733,4581.789353381937,null,6.6072481571389899E-11,4.8391566652006286E-12,4.3912059241534141E-12,0,340773.89072318259,64662.777592749568,null,2.8066668558045247E-11,2.0556062522926743E-12,1.8653230257467087E-12,0,144755.99548700135,27467.845971206185]
[null,"Tech6","Oil",2,"Manufacturing",3.066168327884609E-11,1.5457472122225088E-11,1.3241410768365666E-11,274766.17631986266,283285.15540308936,194986.61969357322,null,3.2015436486970394E-10,2.0583173239068114E-10,1.3609494585838367E-10,13802582.189899482,3975750.6264869971,2004068.4421408796,null,9.6385852055609878E-11,8.2127814264942871E-11,6.5795796896714654E-11,3292541.7937882151,1625848.2371287392,968877.12732128636]
[null,"Tech6","Oil",3,"Utilities",0,5.3418856178955075E-13,2.3671045065550377E-12,31490.832217221279,31683.962304458128,34856.837709261541,null,0,2.2234004886647882E-11,7.1979537809445864E-11,2111679.6240292778,1966922.4713653876,1059935.9094047553,null,0,6.7932877342570981E-12,2.4076174523814599E-11,589948.8989740836,555631.17959953751,354534.11782727716]
[null,"Tech6","Oil",4,"Mining and extraction",0,1.6541329239201771E-12,5.5128430745241982E-13,0,230339.61210525961,8117.9464545473966,null,0,3.4507030000374044E-11,1.7680276791833354E-11,0,8114443.0132847903,260351.21689014754,null,0,2.1867582717682422E-11,9.829983633858737E-12,0,4407310.7881353963,144751.5913476815]
[null,"Tech6","Oil",5,"Professional services",1.8098987985311962E-11,2.8560693739312447E-12,2.2622070594435683E-12,0,116884.86473260804,33312.168566029788,null,2.0938615520320756E-10,2.9335842721363878E-11,2.2624826913038738E-11,0,1090199.9475723829,333162.27387681109,null,1.6199315377382967E-10,2.2774804768022633E-11,1.8983878540563026E-11,0,927037.11635000852,279547.42663380253]
[null,"Tech6","Oil",6,"Other",0,5.5457236895474554E-12,2.2577409688650848E-11,0,100083.04550323982,332464.03073184867,null,0,6.286214828447822E-11,1.7073369358655183E-10,0,1248160.9467832928,2514141.9115078901,null,0,4.1439146614319045E-11,1.1704621996728109E-10,0,793646.75818997866,1723566.1047427359]
[null,"Tech6","Oil",null,"TOTAL",5.3442347552824982E-11,2.6390473217791156E-11,4.1310562577207949E-11,306257.00853708392,786422.74453954969,608319.39250864252,null,5.9561300164430136E-10,3.5960991494874582E-10,4.2350448688340687E-10,15914261.813928761,16736250.896216033,6236322.5314132329,null,2.864456743874848E-10,1.7705824235151675E-10,2.3759737658797882E-10,3882490.6927622985,8454230.0748906601,3498744.2138439897]
[]
[]
[null,"Tech7","Nuclear",1,"Construction",36085.405114226152,2343.2890536642108,2019.4696057434089,0,10600.668000572925,1620.0892054717347,null,509273.19989583181,33070.830460760917,28500.767691364046,0,149607.19151125141,22864.313457908633,null,216332.15170717487,14048.027490515793,12106.728571698355,0,63551.048154735807,9712.4414335339407]
[null,"Tech7","Nuclear",2,"Manufacturing",201123.98117478995,103682.36856676091,85942.308043291428,68868.671817337905,89729.192655750157,68945.927761565457,null,2267585.9810926272,1398656.4486018857,883313.26357153,928986.33677989279,1454904.7049311565,708624.81876048702,null,726066.92027577164,558086.51061764592,427042.31020160532,361592.91957652819,540924.10756262019,342588.28905852477]
[null,"Tech7","Nuclear",3,"Utilities",0,3362.8339609145014,15363.500780372329,0,3120.9556780583034,12325.138096532524,null,0,144836.0095356532,467177.38158323627,0,159492.89254454215,374786.0481737362,null,0,43875.465175712212,156264.46785965152,0,46495.75811270393,125360.82586150641]
[null,"Tech7","Nuclear",4,"Mining and extraction",0,12329.018235221443,3578.0663102528501,101209.4800012796,34388.997558304443,2870.4500375823973,null,0,267586.92209624418,114752.40976320406,4465379.7028411636,1036658.6033976418,92058.399804832734,null,0,167179.16411520613,63800.715520425874,2302845.312329188,590965.4487438933,51183.167214821267]
[null,"Tech7","Nuclear",5,"Professional services",102403.97021711475,18060.139439798717,14682.672364857395,0,31778.308893959616,11778.953710485206,null,1120015.819011542,178486.77060678508,146844.613312039,0,290214.8313078389,117803.88881907784,null,907694.01184280473,142383.22017324198,123213.33171592784,0,240792.34095134062,98846.047554005243]
[null,"Tech7","Nuclear",6,"Other",0,33448.167368623624,146536.85564360104,0,34671.208636063078,117556.99484497725,null,0,370833.07349991606,1108133.2604407552,0,443715.45527672255,888983.28965113324,null,0,245621.2511569802,759679.04535994469,0,277458.77023591945,609441.12132732267]
[null,"Tech7","Nuclear",null,"TOTAL",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142]
[]
[]
[null,"Tech8","Biomass",1,"Construction",107007.67121939316,8696.3453243163367,8545.5818678926353,0,51777.972576348999,26018.756335857503,null,1510198.9007133839,122731.49204490264,120603.76789611694,0,730742.35122498963,367202.61985497898,null,641511.42798003426,52134.625897723607,51230.798357927131,0,310409.15802440984,155982.55098047137]
[null,"Tech8","Biomass",2,"Manufacturing",845937.50737931905,400952.89532540028,363673.22747065208,116277.94027559734,633322.34337021259,1107276.8639646985,null,8424528.0775351878,5302664.3136303332,3737825.9060587166,1568501.5397341207,8434011.8242482003,11380568.69374774,null,2376936.8271670425,2111524.6202694592,1807071.0311772237,610513.87803900405,3648364.5118631152,5501994.0793547723]
[null,"Tech8","Biomass",3,"Utilities",0,14485.75996327119,65012.146418402182,149728.07219059538,173248.06309936478,197942.65887111862,null,0,582575.85537279944,1976906.48564012,10040310.049893126,8903112.8604739197,6019092.5490871007,null,0,179504.1843978519,661248.27991444059,2805004.0318098706,2613973.5078638759,2013304.4348027995]
[null,"Tech8","Biomass",4,"Mining and extraction",0,41621.357709384145,15140.935271347247,0,101656.31681812413,46099.646766279468,null,0,869002.85983313248,485585.97236645618,0,3687954.8969732472,1478464.9296477768,null,0,550349.18852526019,269978.92721897131,0,1989297.819480401,822005.57337342051]
[null,"Tech8","Biomass",5,"Professional services",510093.67716273293,74847.875210142374,62131.154822280223,0,213533.35815711197,189170.89592928928,null,5586310.3582604602,749553.38025299809,621387.25007208728,0,2020102.6928898145,1891939.4489191317,null,4522396.5737675531,591615.96258711058,521389.18575437646,0,1738729.1372221773,1587475.0707454863]
[null,"Tech8","Biomass",6,"Other",0,141223.94564450314,620084.94359338202,7485521.3209777875,736054.71819136431,1887974.3128443963,null,0,1559465.4470693397,4689173.5684951013,43655596.321532361,5250647.7204909623,14277139.506862432,null,0,1036588.9165452346,3214655.6982005648,32543684.812668059,3740447.9510042025,9787670.9401629549]
[null,"Tech8","Biomass",null,"TOTAL",1463038.8557614451,681828.17917701742,1134587.9894439564,7751527.3334439807,1909592.7722125268,3454483.13471164,null,15521037.336509032,9185993.3482035063,11631482.950528597,55264407.911159605,29026572.346301135,35414407.748119161,null,7540844.8289146293,4521717.4982226407,6525573.9206235036,35959202.722516932,14041222.085458182,19868432.649419904]
[]
[]
[null,"Tech9","Solar utility",1,"Construction",704093.07338435645,34987.577135149091,22649.706933722759,0,8721.0707713995162,5821.3656187070292,null,9936863.1548375953,493779.55735336989,319655.23707789369,0,123080.44219566433,82156.913217907335,null,4221040.8636179185,209750.6684685552,135785.08599249349,0,52282.855054428219,34899.1107674327]
[null,"Tech9","Solar utility",2,"Manufacturing",1475624.1750502822,1082212.0164554245,963900.66225914343,533110.5506423997,362485.77041513775,247739.10724512694,null,20105044.399900217,15136344.176064823,9906951.0596573316,7191258.4411902819,5357257.1025249315,2546257.4175312947,null,7619727.7279431131,6005826.3761326075,4789566.1053070007,2799081.1406254787,2119312.7245938163,1231001.1575666603]
[null,"Tech9","Solar utility",3,"Utilities",0,28483.033358798501,172311.97199591293,133112.15119588943,98265.868377037114,44287.150928876617,null,0,1417652.5007138983,5239707.8662786148,8926096.8224696629,6428504.1222951133,1346695.3596387778,null,0,415803.5494209032,1752610.8791681242,2493721.5535111083,1802214.0347476008,450451.24622652947]
[null,"Tech9","Solar utility",4,"Mining and extraction",0,172003.05223318559,40130.41497934347,0,91033.544764778198,10314.209305612179,null,0,3363251.1356236245,1287025.288067291,0,3110454.2281895131,330787.7132487857,null,0,2179899.0205590925,715567.84246203583,0,1702139.4587310855,183913.28630211696]
[null,"Tech9","Solar utility",5,"Professional services",1510438.1443760595,197726.02126259761,164676.02439872801,0,104034.51244073221,42324.580599001114,null,16751089.025841484,2032018.1147125727,1646960.8885691417,0,957738.70540876407,423297.37511069985,null,13419962.865689579,1588614.5790808829,1381920.2060562884,0,807050.12982251868,355177.34506996867]
[null,"Tech9","Solar utility",6,"Other",7119.5635357775382,358127.50471276912,1643509.1797754569,0,93562.287262592727,422410.22637380258,null,208944.18671657584,4174587.6447553746,12428458.205616057,0,1131232.3405852704,3194328.2755675791,null,173192.42579492411,2723137.8158838777,8520310.32908714,0,732050.26627949777,2189866.8161844192]
[null,"Tech9","Solar utility",null,"TOTAL",3697274.9563464755,1873539.2051579244,3007177.9603423076,666222.70183828915,758103.05403167754,772896.6400711264,null,47001940.767295875,26617633.129223663,30828758.54526633,16117355.263659945,17108266.941199254,7923523.0543150445,null,25433923.883045536,13123032.009545919,17295760.448073082,5292802.694136587,7215049.4692289475,4445308.9621171281]
[]
[]
[null,"Tech10","Solar rooftop",1,"Construction",422102.39599253901,20974.982849544802,13578.454222392624,0,2339.9061715953881,1561.9010205715683,null,5957129.6819408815,296019.86176224612,191632.67835257761,0,33023.087857605817,22043.103801915182,null,2530505.595732403,125745.10823696553,81402.888771491722,0,14027.747098634271,9363.603026329105]
[null,"Tech10","Solar rooftop",2,"Manufacturing",884633.75570408884,648783.94971567532,577856.52837444795,143036.18217176621,97256.714633193769,66469.620667391864,null,12052934.098531652,9074208.2045692038,5939197.440420514,1929450.0009404551,1437378.4235453098,683173.38569147978,null,4568011.6057892656,3600480.9578589527,2871335.3464721879,751007.23379346787,568622.02518532146,330283.66370762268]
[null,"Tech10","Solar rooftop",3,"Utilities",0,17075.521802955125,103300.6842235612,35714.644710722459,26365.21568276536,11882.460364924327,null,0,849879.85233238363,3141194.4361648601,2394915.6692605326,1724799.2665321347,361324.987020139,null,0,249273.40021843321,1050686.7334790796,669077.7550432256,483542.88744809822,120858.2843410576]
[null,"Tech10","Solar rooftop",4,"Mining and extraction",0,103115.48744071274,24058.103900290578,0,24424.747694499751,2767.3530741748109,null,0,2016262.3612352966,771569.09836497402,0,834550.16428420099,88751.970028394804,null,0,1306845.1237234192,428981.49721401295,0,456692.38661180489,49344.839061276696]
[null,"Tech10","Solar rooftop",5,"Professional services",905504.6610174824,118536.35617212491,98722.948838447119,0,27912.971250882507,11355.893094982461,null,10042244.527851239,1218190.815026239,987349.77441191301,0,256966.00409563194,113572.7671984833,null,8045241.0254662875,952371.27801237372,828458.41281048697,0,216535.51829341764,95295.828175777584]
[null,"Tech10","Solar rooftop",6,"Other",4268.1641681657557,214696.72622041122,985280.48186074663,0,25103.221741106092,113334.74083004738,null,125261.62403196091,2502656.9834897122,7450835.9553480372,0,303515.19952394516,857053.98362485354,null,103828.51452352,1632515.7002006266,5107909.0825601714,0,196412.68611223079,587552.0348907311]
[null,"Tech10","Solar rooftop",null,"TOTAL",2216508.9768822757,1123183.0242014241,1802797.2014198862,178750.82688248868,203402.77717404289,207371.96905209241,null,28177569.932355732,15957218.078415081,18481779.383062877,4324365.6702009877,4590232.1458388288,2125920.1973652653,null,15247586.741511475,7867231.5682507707,10368773.961307429,1420084.9888366936,1935833.2507495072,1192698.2532027948]
[]
[]
[null,"Tech11","Solar floating",1,"Construction",386657.45357348933,19213.663637900656,12438.239116717399,0,5460.8613758115771,3645.1568270639341,null,5456895.3298882134,271162.36970658973,175540.82643630635,0,77069.118061548914,51444.085927945853,null,2318013.0205104337,115185.99233700443,74567.294535014633,0,32737.886352235728,21852.730133212746]
[null,"Tech11","Solar floating",2,"Manufacturing",810348.95459759771,594304.01793039788,529332.54090325092,333817.1299547361,226977.23649176059,155126.46984469477,null,11040820.547035476,8312225.3531022631,5440468.9013510663,4502940.8078835085,3354546.6099658655,1594386.6468634349,null,4184424.8034541924,3298140.005891338,2630222.4862095146,1752696.9439042134,1327047.2519216978,770814.37029278348]
[null,"Tech11","Solar floating",3,"Utilities",0,15641.649612635532,94626.280005734239,83350.660047467143,61531.009121100433,27731.226851795131,null,0,778513.41917533486,2877420.8661165386,5589242.2676392039,4025327.9426206704,843258.45612372179,null,0,228341.31975353285,962458.06877070991,1561490.3342210029,1128489.9837728727,282058.46239336237]
[null,"Tech11","Solar floating",4,"Mining and extraction",0,94456.634637344861,22037.887678934716,0,57002.354589242219,6458.434829329477,null,0,1846952.0138546922,706778.60552837851,0,1947669.0192280277,207128.90586753606,null,0,1197106.2295575324,392958.90029926563,0,1065826.4185760948,115160.73977515011]
[null,"Tech11","Solar floating",5,"Professional services",829467.28033766977,108582.57633345461,90432.947951839204,0,65143.153361638695,26502.326778322749,null,9198973.3632544968,1115896.4340799064,904439.6648419362,0,599705.98124697967,265055.55875147384,null,7369662.9960535653,872398.39600271476,758890.78889403015,0,505349.51473444642,222400.92943823672]
[null,"Tech11","Solar floating",6,"Other",3909.7562685376292,196668.13133279665,902544.13570936176,0,58585.773941940883,264500.05399765266,null,114743.10745095585,2292502.9224926424,6825171.53382752,0,708342.26182752266,2000188.3207869544,null,95109.787139639768,1495429.4729221906,4678985.8046257673,0,458386.9491563327,1371226.01434341]
[null,"Tech11","Solar floating",null,"TOTAL",2030383.4447772945,1028866.6734845301,1651412.0313658381,417167.79000220326,474700.38888149435,483963.66912885872,null,25811432.347629141,14617252.512411427,16929820.398101747,10092183.075522713,10712660.932950616,4961461.9743210673,null,13967210.60715783,7206601.416464312,9498083.3433343023,3314187.2781252163,4517838.00451368,2783513.2463761554]
[]
[]
[null,"Tech12","Wind onshore",1,"Construction",505951.0880982012,21415.895609122577,11678.565489694842,0,17369.067953374823,4418.9069753213207,null,7140485.9890284901,302242.46204161923,164819.55511662457,0,245129.5970718115,62364.019144036167,null,3033178.8489114069,128388.38203956462,70013.048024305666,0,104127.6336404597,26491.365446476168]
[null,"Tech12","Wind onshore",2,"Manufacturing",779696.6781913623,621966.99046135182,497003.2081515941,248453.4632380952,239530.69069831411,188054.85529845813,null,10148414.627427313,8899373.0964925364,5108188.6883554971,3351449.4556540688,3612592.7982683172,1932823.9111344106,null,3761831.8494616374,3472190.3365197843,2469579.9195869206,1304497.5426481976,1414732.1089700758,934433.59481140738]
[null,"Tech12","Wind onshore",3,"Utilities",0,17281.358327008835,88846.917776960967,123918.71161025284,88854.875282033841,33617.678904728804,null,0,895028.05453015154,2701680.4960110006,8309612.6688017175,5854838.7250548033,1022255.2418314493,null,0,260609.254703201,903675.3098046548,2321491.7590134884,1639751.3826084943,341930.44800279971]
[null,"Tech12","Wind onshore",4,"Mining and extraction",0,121105.34411737163,20691.909208198384,0,74292.883206858285,7829.3538717152223,null,0,2562116.3725072457,663611.63778275566,0,2687613.3879334275,251095.7443951625,null,0,1614187.1249513139,368958.67725644639,0,1450682.9250805513,139605.6796506792]
[null,"Tech12","Wind onshore",5,"Professional services",417334.36726138502,98786.967589746491,84909.696233629336,0,90210.118991992815,32127.922670834734,null,4495048.4589118548,964303.8430170411,849200.4180188009,0,835769.27484163782,321318.37201583164,null,3689679.381821203,778026.96278842934,712541.03530726396,0,701222.45671176864,269609.52986051916]
[null,"Tech12","Wind onshore",6,"Other",179619.44628901227,195841.39476895839,847420.65957352088,63772.679182833686,69899.01254876556,320644.95137909555,null,2957932.2277840883,2200802.3060790617,6408319.6976873819,1871593.7458291193,875617.82033717795,2424764.2946547731,null,1996538.9145896211,1448887.8101485141,4393213.6721211197,1551351.4208578786,563048.15660541644,1662293.4175385667]
[null,"Tech12","Wind onshore",null,"TOTAL",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481]
[]
[]
[null,"Tech13","Wind offshore",1,"Construction",344034.94482311327,25426.696010214189,18518.066871960244,0,3419.950659105049,2081.6343320299188,null,4855364.0085636638,358846.87448874861,261345.41490987036,0,48265.752043937879,29378.098262445776,null,2062490.9056848017,152433.14689919711,111015.88687137072,0,20502.618232347148,12479.406360828858]
[null,"Tech13","Wind offshore",2,"Manufacturing",1352945.2807804828,766085.18445778859,788070.98802084592,162509.23794344638,125573.10690123796,88587.844297338626,null,17143642.292853642,10608578.044937214,8099777.3064703196,2192126.8069521175,1878078.2436561207,910504.03044367477,null,6499289.2074730778,4228222.349721577,3915878.7213133685,853249.93579060037,739165.71011607465,440187.82536604931]
[null,"Tech13","Wind offshore",3,"Utilities",0,26043.0153185667,140879.73100918089,56030.947418462165,40608.068611779192,15836.430810167227,null,0,1358790.7416050234,4283907.996744005,3757265.2625521119,2668353.8481712323,481558.36259466771,null,0,395205.07847144461,1432908.8476036114,1049683.1430170855,747599.3048262886,161074.71003669224]
[null,"Tech13","Wind offshore",4,"Mining and extraction",0,130797.06912936989,32810.036366543427,0,35412.367139889924,3688.2088507393137,null,0,2894677.7627468933,1052252.9240698037,0,1250398.388285012,118284.79872481877,null,0,1796747.8884358639,585037.73125678499,0,678821.06426448736,65764.673782500991]
[null,"Tech13","Wind offshore",5,"Professional services",1346112.3920962224,156026.44709628265,134636.6926930905,0,40397.322919057129,15134.644658037612,null,14241564.57231795,1579959.8514436542,1346530.9709865425,0,371852.59960378695,151364.88693597814,null,11865826.111274172,1255535.0581372071,1129837.6116894521,0,313427.17688045627,127006.17069661047]
[null,"Tech13","Wind offshore",6,"Other",0,262821.56009662611,1343708.9047032539,0,33432.075901435361,151047.65565567373,null,0,3102741.6149372547,10161324.419800425,0,410138.4056067515,1142244.5937474526,null,0,2014486.8596952211,6966080.2634480493,0,264805.64775993791,783064.01722883328]
[null,"Tech13","Wind offshore",null,"TOTAL",3043092.6176998187,1367199.9721088482,2458624.4196648747,218540.18536190855,278842.89213250461,276376.41860398644,null,36240570.873735256,19903594.890158787,25205139.032980967,5949392.0695042294,6627087.2373668412,2833334.7707090378,null,20427606.224432051,9842630.3813605104,14140759.062182637,1902933.078807686,2764321.5220795916,1589576.8034715152]
[]
[]
[null,"Tech14","Geothermal",1,"Construction",68233.501304506746,9220.3266038009133,9516.681185307034,0,3927.9758595173948,1945.2636247571029,null,962979.17231205129,130126.4380637689,134308.88926667674,0,55435.509973015935,27453.498933574585,null,409060.12026172085,55275.895817968703,57052.542749950167,0,23548.231393091301,11661.863411240991]
[null,"Tech14","Geothermal",2,"Manufacturing",1153221.9019177021,577557.93329442572,405000.17611127457,83560.093230182421,107519.01927753733,82784.333663066296,null,15556091.933911188,8039888.4774554055,4162583.4289636472,1127162.5089094699,1663729.03055913,850855.66824296606,null,6054957.4055969855,3250612.7107684091,2012422.2257505003,438729.79213724146,645399.99844692182,411350.51991119911]
[null,"Tech14","Geothermal",3,"Utilities",11694.374827830012,23966.156557944658,72399.969972905616,72839.12856131501,51231.923984926878,14798.964605354231,null,784189.27989412693,1324961.8095301255,2201557.3717325167,4884370.8719410347,3391233.2270536157,450010.81676026818,null,219082.28738698357,381236.37718317128,736390.9399688699,1364567.4207834979,949153.95037207857,150522.48585712316]
[null,"Tech14","Geothermal",4,"Mining and extraction",0,68287.935836468198,16861.51464608403,0,40038.828230408122,3446.5892531922746,null,0,1505285.9503497663,540766.79136753303,0,1503998.4733022593,110535.80005895031,null,0,935628.75502071192,300658.68150506134,0,804751.14630788332,61456.340210513874]
[null,"Tech14","Geothermal",5,"Professional services",339192.55855064356,92855.388148525642,69191.589438766168,0,45513.261394619767,14143.153422241798,null,3967305.6108247694,918603.62727784272,692000.19881255878,0,418845.83825204649,141448.76652514676,null,3041827.6891943766,736740.135703807,580638.59559218516,0,353218.19773620903,118685.8230450519]
[null,"Tech14","Geothermal",6,"Other",0,156208.31120728201,690549.90136587946,0,31182.596722468672,141152.31749915023,null,0,1821659.5373044834,5222039.9457645202,0,396934.61812414514,1067414.590835274,null,0,1183444.410501105,3579961.4202104192,0,254829.68333517626,731764.42429540283]
[null,"Tech14","Geothermal",null,"TOTAL",1572342.3366006825,928096.05164844706,1263519.8327202168,156399.22179149743,279413.60546947818,258270.62206776193,null,21270565.996942133,13740525.839981392,12953256.625907451,6011533.3808505051,7430176.6972642122,2647719.1413561795,null,9724927.5024400651,6542938.2849951722,7267124.4057769859,1803297.2129207393,3030901.20759136,1485441.456730532]
[]
[]
[null,"Tech15","Hydro large",1,"Construction",1540232.7694380183,50918.434378699145,23876.147212244632,0,5719.7849953622326,5050.1640533709442,null,21737299.847213864,718611.69155900553,336963.98456588387,0,80723.306225427616,71272.948143934933,null,9233701.7718852609,305256.22300307639,143137.60049394178,0,34290.134513726385,30275.754219238534]
[null,"Tech15","Hydro large",2,"Manufacturing",1171198.6672766563,1337472.8304617438,1016094.1233113294,634713.09016915422,339245.09409862297,214919.18150666374,null,13785603.056538036,18430888.965130433,10443394.372255789,8561799.915444931,4877789.8367647063,2208934.8999696989,null,4757739.1474844851,7222088.3422760703,5048912.3655204866,3332542.2621251335,1952881.9413268939,1067920.8630400286]
[null,"Tech15","Hydro large",3,"Utilities",0,33031.33593010754,181642.35068671627,63839.751434509621,51751.469155494626,38420.087707341467,null,0,1553858.8345122007,5523428.4810175616,4280899.9577224655,3313326.8423640137,1168288.154627156,null,0,461872.69810183003,1847511.5585048345,1195973.1902217541,931739.8498124592,390776.46732565551]
[null,"Tech15","Hydro large",4,"Mining and extraction",0,192450.0974653427,42303.403683722354,0,61458.141954932551,8947.8058046654733,null,0,3933683.5764662088,1356715.3576730932,0,1852376.4414292711,286965.69296000246,null,0,2510090.4338244023,754314.53470748442,0,1046973.84299701,159548.86331749818]
[null,"Tech15","Hydro large",5,"Professional services",1205965.2600710019,227173.56050571066,173592.93046821785,0,70679.080174025177,36717.514328287674,null,14876498.741218401,2367242.2026970666,1736140.8138018278,0,650938.92301285639,367219.88064119162,null,10920558.457712658,1813260.9771736613,1456748.6622199961,0,548025.05973801285,308124.24062147771]
[null,"Tech15","Hydro large",6,"Other",0,490038.50176401599,1732502.201278805,0,81316.885832120228,366450.25939516042,null,0,5578093.2417686572,13101436.526611477,0,946912.65814171394,2771150.772612147,null,0,3666278.2536534513,8981669.5777377896,0,616481.63137246459,1899758.132563534]
[null,"Tech15","Hydro large",null,"TOTAL",3917396.6967856763,2331084.7605056195,3170011.1566410353,698552.84160366387,610170.45621055772,670505.01279548975,null,50399401.644970305,32582378.512133576,32498079.535925634,12842699.873167396,11722068.007937988,6873832.3489541309,null,24911999.377082404,15978846.928032493,18232294.299184531,4528515.4523468874,5130392.4597605672,3856404.321087433]
[]
[]
[null,"Tech16","Hydro small",1,"Construction",460068.79362701828,15209.378181540735,7131.8247880197978,0,1151.5035899339562,1016.6959146064511,null,6492949.3228905722,214649.9026523456,100651.41902645212,0,16251.166256299339,14348.625991967068,null,2758114.3053156328,91180.284597767226,42755.318863876222,0,6903.2687459213848,6095.0961792582984]
[null,"Tech16","Hydro small",2,"Manufacturing",349838.00412722386,399504.23327505379,303508.1494168652,127780.04811377876,68296.613253608462,43267.397157630054,null,4117770.9587080814,5505321.675992501,3119450.4788831277,1723656.2819974874,981993.64356041071,444701.41260693106,null,1421140.5921287346,2157243.7212273022,1508114.2715727822,670905.35423188494,393152.98878864577,214993.16994485815]
[null,"Tech16","Hydro small",3,"Utilities",0,9866.4871795956842,54256.719380476905,12852.179411802139,10418.573873882917,7734.7083774045577,null,0,464138.91045932646,1649852.6251159105,861828.14099874371,667036.91776880855,235199.05122680045,null,0,137961.75437982465,551853.22036968684,240772.58552930984,187577.29229569153,78670.87755082731]
[null,"Tech16","Hydro small",4,"Mining and extraction",0,57485.002222480834,12636.06143517394,0,12372.715259254903,1801.3667497044912,null,0,1174994.5160532773,405251.99196200236,0,372919.28349481768,57771.756438268247,null,0,749766.07477690955,225314.37123287568,0,210776.12878028423,32120.278826729962]
[null,"Tech16","Hydro small",5,"Professional services",360222.81395778758,67856.929160097759,51852.350948117986,0,14229.068858289429,7391.9473540975514,null,4443622.3959599566,707097.19078057364,518586.68742898677,0,131046.62278124284,73928.480038378038,null,3261979.7832287177,541622.54358710803,435132.02221366996,0,110328.06725668334,62031.382212616896]
[null,"Tech16","Hydro small",6,"Other",0,146374.90307365835,517499.83087901637,0,16370.665336871834,73773.540363475433,null,0,1666181.0340627241,3913409.8541341638,0,190631.87271692816,557886.3655711693,null,0,1095120.3264391995,2682832.0818638462,0,124109.70206560682,382458.13635073509]
[null,"Tech16","Hydro small",null,"TOTAL",1170129.6117120297,696296.93309242721,946884.93684767024,140632.22752558091,122839.14017184151,134985.65591691853,null,15054342.67755861,9732383.2300007474,9707203.0565506443,2585484.4229962314,2359879.5065785074,1383835.6918735141,null,7441234.6806730852,4772894.7050081119,5446001.2861167369,911677.93976119475,1032847.4479328331,776368.94106502575]
[]
[]
[null,"Tech17","Hydrogen",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech18","Pumped storage",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech19","Batteries",5,"Professional services",382443.47989538847,62004.497357557288,46514.227855191537,0,4623.3685123131636,1188.6833442654317,null,4717731.2113584131,660385.51515463274,465198.95242312807,0,42539.180061186635,11888.281758360547,null,3463197.9189207754,501755.16792276537,390335.8219685799,0,35889.31950222345,9975.1347413245639]
[null,"Tech20","unassigned1",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech22","unassigned3",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech24","unassigned5",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech25","unassigned6",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech30","unassigned11",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech31","unassigned12",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech35","unassigned16",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech1","Coal","Capex","TOTAL",813366.3218577446,813366.3218577446,22996.003999999997,8991.4053999523148,35.36989825961696,90.460421444467201]
[null,"Tech8","Biomass","Capex","TOTAL",1463038.8557614456,1463038.8557614456,17644.091298012656,15521.037336509031,82.919478881082142,94.261667183806296]
[null,"Tech20","unassigned1","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech35","unassigned16","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL",306257.00853708392,5.6376631336455446E-11,15914.261813928761,2.9175872562012571E-12]
[null,"Tech12","Wind onshore","Opex","TOTAL",436144.85403118178,424665.50173313456,13532.655870284907,13176.475755290057]
[null,"Tech25","unassigned6","Opex","TOTAL",0,0,0,0]
[null,"All",null,"Opex","TOTAL",17626615.999264609,11005706.152928881,508821.85431622452,305695.49618792051]
[null,"Tech5","Gas Combined CCS","Total","TOTAL",213423.06436826391,213423.06436826396,1824.661439772153,106.90694239291103,106.90694239291103,9944.7119919492561,9944.7119919492561,116.9658434799358,1996.3442933750575,21.460959808694376]
[null,"Tech15","Hydro large","Total","TOTAL",4615949.53838934,4524723.286309584,44712.2775117696,2117.2616845757411,1847.1463308567866,63242.101518137701,61564.932224366588,101.19643950408347,2449.5748987092002,73.495139567761242]
[null,"Tech26","unassigned7","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"All Technologies","Opex","TOTAL","jobs",290605.42696746381,290605.42696746381,290605.42696746381,290605.42696746381,290605.42696746381,295764.02460550645,303819.35990796157,319114.32251120312,352549.80945192464,376445.48316372826,384644.16593611886,421296.50292480888,442509.67797450162,462170.80745027022,497956.39461734192,486292.455133738,509182.78139904118,528211.97790708812,529499.77775387315,607583.91960873967,596644.07412731403,631180.60086527432,647574.02302159439,666499.87939903117,649081.91233044944,689523.0956371628,727777.51465095219,750014.85559442954,762370.47953970358,777440.91094428208,794866.12654066051,836378.46221010003,857887.21182584832,871451.97089872498,868136.43229119212,901444.69606671715]
[null,3,"All Technologies","Total","Utilities","jobs",16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,18049.814351284655,18682.893911919924,20804.67907693308,22241.417129577203,24692.591943351716,25790.617943614005,26750.993373826648,29714.814335166662,32078.402598111192,34226.92044679301,36564.704256824247,33429.317371435063,35660.258272985368,37652.134800699816,39784.534111520814,41890.179631305815,43924.575690243182,45039.855669347176,45907.996977251991,46195.359474553879,46812.876894365771,49330.991573898864,51533.482296044967,53797.693877304933,55950.267816126026,57940.89242133098,60010.533388060343,62632.227393337402,65137.594407984237,67931.778284212502,70678.142328304413]
[null,"Tech Ref","Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Tech15","Hydro large","Capex","TOTAL","jobs",0,0,3014.881374298343,24837.178810730507,46308.832909297758,67431.970392291929,85193.836607706515,84985.760225064208,87200.517422493169,85827.718183119141,84463.425832912399,94905.633990813876,127710.22577418707,160904.09135459937,208530.90454903257,227807.57537239479,221850.90334849892,244288.92812333489,226200.01861552795,223032.07435684599,222505.40682604187,193731.49353384224,172202.61717080435,150246.63824573671,125982.47764002997,104654.79092100871,105614.77883177978,109626.80015170107,110416.94862597348,108593.44731096414,105079.40014660291,98418.161568939875,89041.072826848715,82323.937135654181,73905.655294799886,72331.053631188406]
[null,"Tech24","unassigned5","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL","jobs",18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079287,15874.644030805153,15959.240735334837,12600.607699698445,12610.821280876298,12621.801719857998,12633.549016642348,16116.713294815196,12271.476473877681,12091.180810166787,15553.927215519951,11732.07069808282,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418741,5905.2140414211244]
[null,"Tech7","Nuclear","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1601.94372026109,3785.9822044579209,6625.4688578009245,6625.4688578009245,7571.9644089149324,8518.4599600292659,10411.451062258227,11357.946613372562,13250.937715601194,13250.937715600576,15143.928817828551,17036.919920059117,17983.41547117287,18929.911022286473,17983.41547117287]
[null,"Tech22","unassigned3","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech14","Geothermal","Total","TOTAL","jobs",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech1","Coal","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Opex","Mining and extraction","jobs",62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,64208.252897643899,67475.994339756377,70820.174178175221,76361.957910412515,82056.618435262804,86956.319638523681,91982.1441956903,95991.33808197797,102412.16337174251,105446.76770511919,109039.37233153493,110208.87979502779,111324.88038110596,109803.75629460205,106803.54923956316,104636.52070426788,96874.201559320631,90178.198042852018,86027.593123397004,78827.096191304081,68794.556676047257,60195.237091541348,51595.917507035447,41563.377991778536,34397.278338023723,27231.178684268725,21498.298961264816,18631.859099762769,15765.41923826072,11465.759446007956]
[2,"Tech1","Coal","Total","Manufacturing","jobs",30549.114525521782,70510.087555709208,89518.468362352112,144524.36489205828,168733.35086125295,194685.73118883121,205232.6230905542,169999.69628401916,190499.50301154394,147462.33495944107,124384.3846961766,118935.74692663515,80701.41309268125,68636.167311255907,66168.334169035588,59323.802123176029,38254.688472988833,37167.384184957191,36083.420180936351,34973.920471360114,33853.435379809052,32750.818430090261,31594.149237401827,30455.438049583619,29348.943135342815,28217.316899217774,26162.130543898304,24127.833070195269,22100.12127788255,20064.781829772121,18064.454737428099,16070.668394955366,14097.568742263416,12159.211856223659,10227.260925498091,8287.6374074557771]
[1,"Tech2","Coal CCS","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech2","Coal CCS","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9458001155048392,2653.1608018404704,2701.5622406682469,1831.3110987162909,930.79035182687505,2837.7754628871062,5692.7495649428965,6661.6062381305528,7636.1957910414721,7659.1273099308719,8642.3161824286199,10594.361728113297,12557.873033240794,9688.5667318761207,11660.677356591328,13644.253740749253]
[]
[3,"Tech3","Gas Open","Opex","Utilities","jobs",726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,724.40065093885062,761.36808595400998,798.09777752644391,834.5897256561525,870.84393034313553,906.86039158739322,942.6391093889257,978.18008374773274,1013.4833146638144,1048.5488021371714,1009.7690327116063,971.10501706061416,932.5567551841948,894.12424708234835,855.8074927550748,817.60649220237394,779.5212454242461,741.55175242069106,703.69801319170881,665.96002773729947,622.46444452465073,579.1032058443094,535.87631169627537,492.78376208054846,449.82555699712884,407.00169644601658,364.31218042721162,321.75700894071383,279.33618198652334,237.04969956464052]
[5,"Tech3","Gas Open","Total","Professional services","jobs",0,0,0,2800.9344238223739,2800.9344238223739,1560.9340207840448,3540.1823336523166,3524.4153233413672,3082.4505157907097,3066.6835054797543,3259.6885125984122,4406.987166226887,4182.4481384863348,4017.5479564847587,2511.798471789039,3.0924706776860271E-12,3.0924706776860271E-12,3.0695149038325781E-12,3.0695149038325781E-12,0,3.0350812430524042E-12,3.0350812430524042E-12,3.0121254691989555E-12,3.0121254691989555E-12,0,2.9776918084187816E-12,2.9776918084187816E-12,0,0,0,0,0,0,0,0,0]
[6,"Tech4","Gas Combined","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Total","Construction","jobs",0,0,1822.2651874919416,1822.2651874919416,2837.7961838102492,2303.2138735989602,3308.4869810655678,3293.1001477880136,3000.4324891222736,3120.8710347785332,3862.1652762659219,3846.7784429883668,4355.2224752707561,2613.7840707426126,1634.1556854052581,4.0188943329003913E-13,4.1682427331674408E-13,-3.8603716737597976E-12,3.8147848525354209E-13,3.9641332528024724E-13,1.722769356223307E-12,-2.6228423818327093E-12,-1.3064429109074531E-12,-1.3064429109074531E-12,-1.2915080708807479E-12,-1.2915080708807479E-12,-2.573059581743693E-12,-1.2815515108629449E-12,-1.2815515108629449E-12,-1.2666166708362398E-12,-1.2666166708362398E-12,-1.2666166708362398E-12,0,3.7550454924286086E-13,-2.5033636616190721E-13,1.5646022885119211E-13]
[5,"Tech4","Gas Combined","Total","Professional services","jobs",0,0,4640.290940474124,4640.290940474124,7226.2807921884732,5864.9984343636233,8424.8671764646951,8385.685512044769,7640.4245618833029,7947.1142227124265,9834.7763350166915,9795.5946705967654,11090.317443622653,6655.8471440239609,4161.2811759560855,1.0233877643982023E-12,1.0614184546342007E-12,-9.8302090319056481E-12,9.7141248774233829E-13,1.0094431779783365E-12,4.3869306679847904E-12,-6.678913599540911E-12,-3.3267799030251227E-12,-3.3267799030251227E-12,-3.2887492127891243E-12,-3.2887492127891243E-12,-6.5521446320875846E-12,-3.2633954192984595E-12,-3.2633954192984595E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,0,9.5620021164793998E-13,-6.3746680776529349E-13,3.9841675485330824E-13]
[]
[1,"Tech5","Gas Combined CCS","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Oil","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech6","Oil","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Nuclear","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,970.94335739553742,1941.8867147910748,2912.8300721866117,3883.7734295821497,4854.7167869776868,5825.6601443732234,6796.6035017687618,7767.5468591643003,7767.5468591643003,7767.5468591642993,8183.6654409052444,8599.7840226461885,9015.9026043871309,9432.0211861280768,9848.1397678690209,10264.258349609965,10680.376931350911,11096.495513091857,11096.495513091857,11096.495513091857,10125.552155696318,9154.6087983007801,8183.6654409052489,7212.7220835097114,6241.7787261141748,4854.7167869776922,3467.6548478412105,2080.592908704728]
[1,"Tech7","Nuclear","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech7","Nuclear","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953.27876735071959,2252.9483423357624,3942.6595990873243,3942.6595990873243,4505.8966846709836,5069.1337702548371,6195.6079414227188,6758.8450270065714,7885.3191981742593,7885.3191981738901,9011.7933693411851,10138.267540510022,10701.504626093529,11264.741711676948,10701.504626093529]
[2,"Tech8","Biomass","Capex","Manufacturing","jobs",0,0,0,0,0,1698.9478405271639,3382.32487599858,3351.1832658871085,3320.0416557756125,3288.9000456640929,3257.758435552596,3226.6168254411232,3195.4752153296276,3164.3336052181544,17066.553890287887,30890.141609826089,30701.734868651656,30513.328127477245,30324.92138630282,30136.514645128369,29948.10790395394,29759.701162779489,29571.294421605016,29382.887680430631,35808.180386682288,42190.653379030606,41916.607210049639,41642.561041068635,41368.51487208758,41678.080305167452,41404.034136186492,40546.37636514457,40492.290492560736,77479.818913553478,69113.841226852383,24548.237571510977]
[3,"Tech8","Biomass","Opex","Utilities","jobs",2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2529.6180809964462,2549.0906793892777,2567.9170256083726,2586.0971196537339,2603.6309615253585,2620.5185512232479,2636.7598887474014,2652.3549740978206,2667.3038072745039,2681.6063882774515,3030.4792467797456,3374.5536828920563,3713.8296966143844,4048.3072879467309,4377.9864568890944,4702.8672034414749,5022.9495276038751,5338.2334293762888,5648.7189087587212,5954.4059657511725,6410.898943646047,6860.4123980645827,7302.9463290067815,7738.5007364726398,8167.0756204621593,8588.6709809753429,9003.2868180121841,9410.9231315726865,9811.5799216568539,10205.257188264681]
[2,"Tech9","Solar utility","Capex","Manufacturing","jobs",0,0,0,0,0,0,32612.793304158989,29848.995953394402,27196.992755173687,24656.783709496896,22228.368816364025,19911.748075775045,17706.921487730015,15613.889052228875,13632.650769271533,73991.894610153075,68737.239874058912,63599.477641320154,58578.607911936713,53674.630685908662,48887.54596323608,44217.353743918808,39664.054027957071,35227.646815350534,30908.132106099642,85800.732040528208,84454.560356985647,83108.3886734431,81762.216989900553,80416.045306357992,79069.873622815459,77723.701939272782,76377.530255730468,75031.358572187717,73685.186888644588,19760.642358435929]
[3,"Tech9","Solar utility","Opex","Utilities","jobs",58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,57.070876216757092,320.40807280844126,552.20705761199463,753.909016267065,926.95513441330104,1072.7865976903511,1192.8445917378633,1288.5703021954862,1361.4049147028679,1412.7896148996558,1990.9949566415428,2523.0821360543905,3010.0966174532241,3453.0838651530703,3853.0893434689528,4211.1585167158992,4528.3368492089348,4805.6698052630845,5044.2028491933743,5244.9814453148329,5901.0714797271066,6541.1083095095637,7165.0919346622022,7773.0223551850249,8364.8995710780291,8940.7235823412175,9500.4943889745846,10044.21199097814,10571.876388351871,11083.487581095775]
[1,"Tech9","Solar utility","Total","Construction","jobs",0,0,0,0,0,0,15561.172185588257,14242.42815589989,12977.026630205355,11764.967608504676,10606.251090797854,9500.8770770848696,8448.8455673657572,7450.1565616404823,6504.8100599090076,35305.182283164249,32797.927343007053,30346.447581472356,27950.742998560101,25610.813594270337,23326.659368603094,21098.280321558304,18925.676453136071,16808.847763336224,14747.794252158987,40939.761046531094,40297.436141589656,39655.111236648219,39012.786331706768,38370.461426765331,37728.136521823886,37085.811616882391,36443.486711941056,35801.161806999509,35158.836902057796,9428.7770866360024]
[]
[4,"Tech10","Solar rooftop","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop","Total","TOTAL","jobs",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2183.8613670519376,3362.6793236039193,4474.2189176465008,5517.2779666815968,6490.6542882111262,7393.1456997370205,8223.5500187611888,8980.6650627855561,9663.2886493120332,37194.652778321717,45920.633329788907,54480.891955453437,62872.812395062654,71093.778388363964,79141.173675104656,87012.381995032119,94704.787087893958,102215.77269343707,109542.72255140916,131784.10737223181,137405.18064464189,142858.1648658895,148140.86878543216,153251.10115272747,158186.67071723324,162945.38622840785,167525.05643570705,171923.49008859045,176138.49593651376,50178.874084386989]
[6,"Tech11","Solar floating","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech12","Wind onshore","Capex","Professional services","jobs",0,0,0,0,0,2531.1976974841282,5023.2531625329357,4944.9686976622916,4866.6842327916484,4788.3997679210061,4710.1153030503647,4631.8308381797196,4553.5463733090728,4475.2619084384296,13793.635292554236,22314.974968705857,20654.22484560066,19016.678237883112,17402.335145553239,15811.195568611014,14243.259507056451,12698.526960889536,11176.997930110279,9678.6724147187088,16737.427359332418,24045.884279968443,23065.1522881743,22097.595924097972,21143.215187739446,20202.010079098738,19273.980598175855,18359.12674497081,17457.44851948354,16568.945921714105,16565.076531004968,17002.164532251081]
[]
[6,"Tech13","Wind offshore","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech13","Wind offshore","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.019366148212285,148.78043291253366,283.31850123647217,456.66887206353579,667.8668463372328,915.94772500107092,1199.9468089985583,1518.8993992732035,1871.8407967685132,2257.8063024279968,2654.2378835312411,3065.547168384559,3491.1863729381762,3930.6077131423167,4383.2634049472063,4848.6056643030715,5326.0867071601333,5815.15874946862,6315.2740071787548,6825.8846962407624]
[4,"Tech13","Wind offshore","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech14","Geothermal","Capex","Manufacturing","jobs",0,0,0,0,0,25978.884049191791,45295.317811948749,38350.581437122921,43890.487351061842,45512.308891230081,38843.258623727103,43157.495134113604,42592.922957331561,34963.148376430632,54082.359939047288,73160.61481473218,72514.129264086499,71867.643713440921,71221.158162795269,72519.990165986339,79518.920854279786,76927.117749797369,68635.215960212823,71423.866826209472,39031.538183331642,5195.0515551258741,6222.6959838374341,6155.8506538590191,13237.748972642628,17292.271711733534,14471.548924406545,8697.0464157628739,7154.0074021647615,16864.471311331796,26361.467676501758,31707.564342521437]
[1,"Tech14","Geothermal","Total","Construction","jobs",0,0,0,0,0,1537.1111281466619,2680.0203168793214,2269.1161555005424,2596.8997128341352,2692.8591825534713,2298.2667373607674,2553.5302404817962,2520.1257965522404,2068.6894919232045,3199.9294943282607,4328.746183278603,4290.4951124396157,4252.244041600632,4213.9929707616466,4290.8418885949795,4704.9526035022145,4551.6015439909079,4060.9886874057102,4225.9867785678525,2309.4068081090991,307.37931396741533,368.18268351013432,364.22759828091898,783.24731804998578,1023.144151562132,856.2484381971052,514.5843371240976,423.28624924337925,997.83218070002852,1559.7477260032645,1876.0640335831611]
[5,"Tech15","Hydro large","Capex","Professional services","jobs",0,0,928.127142094703,7646.0918110462508,14256.111404001947,20758.840629534934,26226.807054123637,26162.751021934262,26844.56102136146,26421.946637401983,26001.95108773504,29216.570706726397,39315.419795464259,49534.106294661527,64195.956141909737,70130.253110576159,68296.499706855378,75204.0152018441,69635.368943250302,68660.121599792197,68497.987714735747,59639.977532830882,53012.342143366557,46253.223809446317,38783.534875651159,32217.835445230532,32513.366421561826,33748.461743528911,33991.707879681657,33430.345473010042,32348.550819446384,30297.897557728502,27411.173506308412,25343.312394001252,22751.755746729112,22267.016760166029]
[]
[null,"Tech15","Hydro large","Total","TOTAL","jobs",4443.2443055608483,4443.2443055608483,7458.1256798591903,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388582,92987.4156789181,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401766,219874.5397390713,239933.29639502589,236268.96624983387,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.22084881287,199469.50049151818,179506.82931952996,157194.41851695217,137777.21395382259,139773.71198740505,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402484,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[5,"Tech16","Hydro small","Capex","Professional services","jobs",0,0,0,0,107.56129328931537,1403.5757996368181,2764.8429603573059,3109.0292377660608,3450.3322793431198,3830.91265627337,4294.7452266164619,4585.2379895135418,4786.7120873343911,5576.6740758820615,8643.7539640071354,11384.865670224579,12610.703328183181,13396.280575021563,13644.040493652989,15332.186218255827,16099.372024532771,15945.597912483818,16794.109723009486,17542.904088724998,15836.265788484026,14046.484618805629,14463.393886782267,14903.045230391124,15465.943182927782,16106.995356013398,16501.864372879616,16717.342068891518,17110.699207339938,17563.175513219525,17045.480249297492,16543.696169696046]
[6,"Tech16","Hydro small","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","Hydrogen","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech17","Hydrogen","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech18","Pumped storage","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","jobs",0,0,0,0,0,0,11320.970994045449,10630.79189171291,9940.612789380375,9250.4336870478364,8560.254584715296,7870.0754823827583,7179.8963800502215,6489.7172777176856,5799.5381753851589,18264.22883770067,17887.084968804396,17509.941099908141,17132.797231011868,16755.653362115627,16378.509493219341,16001.365624323082,15624.221755426839,15247.077886530555,14869.934017634292,19574.324694637151,19064.944756709192,18555.564818781233,18046.184880853274,17536.804942925315,17027.425004997323,16518.045067069397,16008.665129141438,15499.285191213508,14989.905253285522,6617.7553021032691]
[2,"Tech19","Batteries","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech19","Batteries","Total","Construction","jobs",0,0,0,0,0,0,7903.7556540281876,7421.9059094062732,6940.0561647843606,6458.2064201624462,5976.3566755405309,5494.5069309186165,5012.657186296703,4530.8074416747904,4048.9576970528847,12751.203233218161,12487.899583050797,12224.595932883451,11961.292282716091,11697.988632548751,11434.684982381381,11171.381332214027,10908.077682046689,10644.77403187932,10381.470381711964,13665.848941790942,13310.224449283702,12954.599956776456,12598.975464269213,12243.350971761969,11887.726479254703,11532.101986747484,11176.477494240238,10820.853001733018,10465.228509225755,4620.1974118196158]
[4,"Tech20","unassigned1","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech20","unassigned1","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech21","unassigned2","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech22","unassigned3","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech23","unassigned4","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech23","unassigned4","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech23","unassigned4","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech24","unassigned5","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech25","unassigned6","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech25","unassigned6","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech26","unassigned7","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech26","unassigned7","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned8","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech28","unassigned9","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech28","unassigned9","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech29","unassigned10","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech31","unassigned12","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech33","unassigned14","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech34","unassigned15","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech35","unassigned16","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech2","Coal CCS","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,133335.99429791005,265279.54383459443,395830.64861005306,524989.30862428597,543595.23727341811,562129.42791752343,580591.88055660203,598982.59519065358,617592.81381741143,897513.07920897496,834278.03271161462,681673.03563685645,527409.84725618805,650317.23762561858,936239.02242030471,1036813.6941502109,1137929.5653841663,1145556.3572125616,1247482.338945281,1444520.904561318,1712080.4221133839,1505970.296030863,1775984.723834662,2047909.9499103464]
[null,"Tech17","Hydrogen","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,3,"All Technologies","Total","Utilities","USDk",1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1210365.7636038908,1252818.1573469762,1395098.6302357053,1491441.9230997453,1655810.2660345112,1729440.5567621167,1793840.4180744302,1992585.2556246405,2151080.3103131363,2295153.3958266876,2451918.0822273474,2241668.5545662707,2391268.6798256147,2524837.8738101604,2667830.0990995336,2809028.2963680993,2945448.7210564697,3020236.0112340129,3078450.932263575,3097720.5890982002,3139129.4329135991,3307986.5600628522,3455678.9026464801,3607510.0587003063,3751855.1333071049,3885340.3771681376,4024124.2183937929,4199927.060732007,4367929.3681671079,4555298.8576909686,4739461.6944198143]
[null,null,"Direct Investment Analysis - by Technology and Year"]
[null,"Tech16","Hydro small","Capex","TOTAL","USDk",0,0,0,0,4495.1749452728754,58657.892401387697,115547.63263753758,129931.78034904769,144195.4325823462,160100.55349268863,179484.92946332323,191625.13110673134,200045.08673342428,233058.98262519267,361237.62613746547,475793.48807601666,527023.39205463359,559854.04190621106,570208.363099423,640758.93136744131,672820.97068737634,666394.4810592276,701855.27661868383,733148.70540697663,661825.29999522353,587027.20836369891,604450.57729642256,622824.3774247854,646348.86932711117,673139.56306966627,689641.83128344815,698647.02181953145,715086.10598470131,733995.88376181177,712360.49143337156,691390.05538167618]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"All",null,"Capex","TOTAL","USDk",0,856256.42951696436,1422245.1707057285,2973804.3896564711,3840097.7663322692,5219133.632325463,7854322.9281404521,6812176.3739793636,7279395.6898406735,6233766.7717755493,5588782.8524751225,5672601.2597742602,5257792.342215253,5333238.4059979646,7291627.7053200118,12019023.308967786,12054516.819469873,12433746.338995228,12273983.68299011,12399086.131501727,12621639.099810818,12262213.95113807,11878064.581549559,11635259.437351957,11211079.138427725,13038975.810565438,13021004.395593749,13021396.784397595,13096865.647055436,13095178.940367186,12922270.440970417,12634520.328980468,12452051.983568674,12787397.756631626,12252176.095813122,7021198.7743434282]
[null,"Tech13","Wind offshore","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5735.801434189636,15797.575597937797,30082.890296527388,48489.313335241299,70914.412519362435,97255.755654173699,127410.91054495802,161277.44499699827,198752.92681557729,239734.92380597812,281828.21355712606,325501.22481542733,370695.7936155792,417353.75599227869,465416.94798022311,514827.20561410952,565526.36492863495,617456.26195849688,670558.73273839219,724775.61330301804]
[null,"Tech23","unassigned4","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","Hydro large","Total","TOTAL","USDk",81687.81183178394,81687.81183178394,120475.87162156208,401231.38821685337,677475.69091499527,949236.14113462111,1177427.0226856265,1191854.1683607814,1237102.7766262176,1235848.5026992122,1234359.1569665603,1384424.7654841151,1821854.9390212726,2263956.4132296764,2891411.0898233415,3153794.1905635986,3119302.490635911,3449322.3455552501,3257145.4824339207,3256144.0927679823,3288338.7595912209,2956337.4738788544,2716772.7537927218,2470943.7625408382,2194654.7493000478,1955386.3473996022,1986793.0553855509,2057012.8580604419,2085331.9034847589,2079578.6105619424,2051632.509009412,1982756.3796309857,1878502.9623653293,1808038.1422711615,1715257.3522116051,1710097.6528461694]
[null,"Tech20","unassigned1","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Coal","Opex","TOTAL","USDk",6604147.6921234094,6604147.6921234094,6604147.6921234094,6604147.6921234094,6604147.6921234094,6715173.2461234089,6877712.8581977189,7328367.6276180511,7700025.452488496,8368982.5285012554,8956717.1383102648,9442904.9177445807,10015662.685573373,10406432.645873604,10989467.343449563,11284532.007134328,11041038.238683166,11119235.945261277,11192605.417231221,11023386.733797733,10718165.018838042,10489756.868942853,9746575.5259980354,9101638.596135566,8691038.5981785469,7999912.6390773896,7023574.192309563,6179287.430053087,5335175.1452338342,4359360.9815900754,3647474.007907006,2935761.0862549376,2356097.9347863202,2040359.4208411458,1724793.6827083786,1277525.6403449296]
[]
[2,"Tech2","Coal CCS","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech2","Coal CCS","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14505.424616420954,28967.806429825821,43387.145440214612,57763.441647587308,72104.880499685853,93621.04124962163,107864.22926234854,119650.20130582967,131401.23156120876,150311.02127211314,161325.14525203436,167559.22531926021,173808.89083273319,177663.40286625875,183940.61947275276,192649.68534920903,201379.78792384468,198016.47347560828,206772.87812477781,215549.70686757879]
[]
[6,"Tech3","Gas Open","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech3","Gas Open","Total","Construction","USDk",0,0,0,10225.140115616548,10225.140115616548,5698.3729922417324,12923.851443485608,12866.292120331651,11252.847676598554,11195.288353444579,11899.875802554026,16088.22430083837,15268.518205421027,14666.53072163133,9169.6153604284482,1.1289427454578848E-11,1.1289427454578848E-11,1.1205624705711346E-11,1.1205624705711346E-11,0,1.1079920582410096E-11,1.1079920582410096E-11,1.0996117833542594E-11,1.0996117833542594E-11,0,1.0870413710241343E-11,1.0870413710241343E-11,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech4","Gas Combined","Total","Manufacturing","USDk",61291.870489485729,61291.870489485729,107815.44029879368,107815.44029879368,133742.58170775493,120094.36102140874,145577.04058399014,148305.21613302911,143934.43994139013,150090.72461834093,172078.04460043201,174727.02467728488,190729.93546695987,149272.14178924699,127244.03543931036,88485.638935084819,85214.812611319256,81953.626064290991,78702.079294000374,75460.17230044704,72227.905083631151,69005.277643552545,65792.289980211484,62588.942093607788,59395.233983741498,56211.165650612638,52540.979234257546,48881.980801206839,45234.170351460423,41597.547885018343,37972.113401880582,34357.86690204715,30754.808385518078,27162.937852293315,23582.255302372847,20012.760735756758]
[5,"Tech5","Gas Combined CCS","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech5","Gas Combined CCS","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech6","Oil","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,1.0672282199431474E-10,1.0672282199431474E-10,0,0,-1.4416876060376682E-11,2.8674407701138673E-11,-2.846194847498575E-11,-2.8780637314215137E-11,-2.8249489248832829E-11,-2.8568178088062213E-11,8.4748467746498468E-11,4.229456166344189E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.043326557000944E-11,-2.0866531140018881E-11]
[null,"Tech6","Oil","Opex","TOTAL","USDk",968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,988171.26574389671,797915.11374763027,809255.74100107932,820617.56897122948,832000.59765829914,843404.82706229342,622530.89726185112,628856.89786796505,635204.09919100534,641572.50123089168,883148.47197188914,630400.32806496369,624834.71648208483,864974.53234863607,613744.44331615639,852926.82259974373,602708.77015022805,597211.40856717958,834957.63297632348,343520.0677006258,339767.1302006258,336025.5677006258,332295.38020062575,328576.5677006258,82953.229166667079,321173.06770062575,560225.94790126081,71981.333333333547,552890.69790129305,306502.56770062639]
[6,"Tech7","Nuclear","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech7","Nuclear","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech7","Nuclear","Total","Professional services","USDk",0,0,0,0,0,0,0,0,5406.9729193660642,10813.945838732128,16220.918758098187,21627.891677464257,27034.864596830317,32441.837516196381,37848.810435562445,43255.783354928513,43255.783354928513,43255.783354928513,45573.057463228259,47890.33157152799,50207.605679827735,52524.87978812748,54842.153896427219,57159.428004726957,59476.702113026695,61793.976221326448,61793.976221326448,61793.976221326448,56387.00330196038,50980.030382594312,45573.057463228281,40166.08454386222,34759.111624496152,27034.864596830346,19310.61756916454,11586.370541498734]
[2,"Tech8","Biomass","Capex","Manufacturing","USDk",0,0,0,0,0,16919.493059398043,33683.919481795492,33373.786207794539,33063.652933793361,32753.519659791931,32443.386385790742,32133.253111789789,31823.119837788599,31512.986563787636,169962.51044703674,307628.94781343272,305752.64150572673,303876.33519802097,302000.02889031498,300123.72258260881,298247.41627490282,296371.10996719659,294494.80365949019,292618.49735178472,356606.74511005217,420168.55961656786,417439.38680535939,414710.21399415052,411981.04118294118,415063.94347781048,412334.77066660207,403793.52274931467,403254.892001528,771606.53616330097,688291.38190800755,244471.15167629739]
[6,"Tech8","Biomass","Opex","Other","USDk",514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,600371.65864582197,514604.27883928089,514604.27883928089,686139.03845236299,686139.03845239268,686139.03845239268,857673.79806547647,771906.41825890564,943441.17787201924,943441.17787201924,943441.17787201924,1286510.6970982163,1200743.3172916439,1372278.0769047295,1458045.4567113002,1543812.836517843,1543812.8365178411,1801114.9759374675,1972649.7355505808,2144184.4951636926,2229951.8749702061,2315719.2547767488,2487254.0143898609,2658788.7740029744,2744556.1538094874,2916090.9134226004,2830323.5336160576,3001858.2932291413]
[3,"Tech9","Solar utility","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech9","Solar utility","Total","Manufacturing","USDk",3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,447425.10552557424,423995.53775212658,400385.31777766778,376672.30429731647,352934.35600619041,329249.33159940701,305695.08977208508,282349.48921934154,259290.38863629306,1084447.3936357929,1044090.9140584179,1002835.5780736337,960737.86590516707,917854.25777674641,874241.23391210032,829955.27453495422,785052.85986903857,739590.47013807623,693624.58556580101,1452370.6726826609,1469474.0344965642,1485710.1370688044,1501078.9803993807,1515580.5644882941,1529214.8893355438,1541981.9549411281,1553881.7613050544,1564914.3084273108,1575079.5963078993,868009.23085982772]
[1,"Tech10","Solar rooftop","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech10","Solar rooftop","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech11","Solar floating","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating","Opex","TOTAL","USDk",0,0,0,0,0,0,0,1036.5863625564511,3732.8567355667387,7999.5780470422651,13747.51722499443,20887.441197434637,29330.116892374281,38986.311237824768,49766.791161797504,61582.323592303917,93796.806842482038,128275.5238774071,164948.85245901783,203747.17034925293,244600.85531005106,287440.28510335099,332195.83749109146,378797.89023521106,427176.82109764859,477263.00784034259,529210.13743763417,577999.33898788365,623688.92464362131,666337.20655737771,706002.49688168266,742743.10776906705,776617.35137206048,807683.53984319395,835999.98533499707,861625]
[3,"Tech11","Solar floating","Total","Utilities","USDk",0,0,0,0,0,0,0,574.08117434084647,2067.3268101996555,4430.3179410458251,7613.6356003487526,11567.860821577839,16243.574638202472,21591.358083692059,27561.792191515997,34105.457995143697,51946.449390627778,71041.416370861029,91351.800820832286,112839.04462553037,135464.58966994411,159189.87783906233,183976.35101787391,209785.45109136758,236578.61994453223,264317.2994623566,293086.60440410982,320106.98894017795,345410.74744584149,369030.17429638072,390997.56386707613,411345.21053320816,430105.4086700569,447310.45265290322,462992.63685702696,477184.25565770851]
[6,"Tech12","Wind onshore","Capex","Other","USDk",0,0,0,0,0,17940.317959943743,35603.208322568767,35048.353127931332,34493.497933293896,33938.642738656476,33383.78754401904,32828.93234938159,32274.077154744133,31719.221960106697,97764.86570681083,158161.39000311296,146390.52544751664,134784.11997161078,123342.17357539554,112064.68625887085,100951.65802203666,90003.088864892939,79218.978787439759,68599.327789677278,118629.52030824844,170429.52039638214,163478.40639064327,156620.67701101027,149856.33225748292,143185.37213006144,136607.79662874583,130123.60575353622,123732.79950443211,117435.37788143397,117407.95288033583,120505.89253421017]
[5,"Tech12","Wind onshore","Total","Professional services","USDk",0,0,0,0,0,27263.166424420262,54104.737491761858,53261.546777604533,52418.356063447201,51575.165349289891,50731.974635132574,49888.783920975227,49045.593206817866,48202.402492660534,148569.26227155002,240351.38659192575,222463.68582457892,204825.90678490821,187438.04947291384,170300.11388859569,153412.10003195374,136774.00790298797,120385.83750169841,104247.58882808533,180276.42331836701,258994.76188633082,248431.43862769601,238010.0281606121,227730.53048507884,217592.94560109643,207597.27350866492,197743.51420778455,188031.66769845458,178461.73398067558,178420.05732974902,183127.86933982398]
[null,"Tech12","Wind onshore","Total","TOTAL","USDk",0,0,0,0,0,150063.34943591885,297806.13161251938,308281.807924992,318289.95400557446,327830.56985426717,336903.65547106985,345509.21085598238,353647.23600900482,361317.73093013751,925606.3597394838,1442174.9074990738,1411936.4184082148,1377547.0269765775,1339110.6651747127,1296731.2649731678,1250512.7583424931,1200559.0772532367,1146974.1536759483,1089861.9195811783,1535261.5640930959,1990769.8390526793,2001224.157775427,2008899.5438592811,2013855.0128856744,2016149.5804360427,2015842.262091822,2012992.0734344479,2007658.0300453508,1999899.1475059697,2041439.2494755241,2106033.8040312151]
[4,"Tech13","Wind offshore","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech13","Wind offshore","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,11102.835019988503,30664.122254193197,58551.159030321178,83528.407656091033,108107.54826498222,132288.58085699464,156071.50543212841,179456.32199038347,202443.03053175972,225031.63105625741,242785.39456602046,256772.37128840262,267049.9114769756,278112.09438316704,288948.22003319574,299558.28842706123,309942.29956476344,320100.25344630261,330032.15007167828,339737.98944088997,294526.60480583395,246079.94038104065,194473.3485852319]
[]
[2,"Tech14","Geothermal","Total","Manufacturing","USDk",12829.650748397475,12829.650748397475,12829.650748397475,12829.650748397475,12829.650748397475,363265.163582151,623649.64194671845,531638.25118462229,607982.03060272615,631420.59353571793,542968.34214150673,602619.10970332741,596405.21583929355,494833.86162835883,754032.89622333786,1012626.2367717602,1007144.5875064631,1001601.9974001122,995998.46645270591,1016574.8583330779,1113980.3329059111,1081953.1157665059,972974.93425253266,1013404.0933289697,579207.48526767525,125469.33653497646,138968.51105542149,137700.63845584047,232860.70775419474,287180.56094460195,248755.34039172501,170482.6562418867,149286.0093888634,279887.4049554388,407606.07726436906,479329.04217335983]
[5,"Tech15","Hydro large","Capex","Professional services","USDk",0,0,11449.15423206268,94320.358113444265,175859.97737929685,256076.088357842,323527.6131452386,322737.43326710793,331148.07819533057,325934.80832831649,320753.84377418854,360408.62181697012,484985.6065200934,611040.87682967389,791905.94651143183,865110.01325145096,842489.27026209573,927698.7277551716,859005.24063815153,846974.82288260432,844974.77809125697,735704.48508708784,653947.56157271075,570568.69593242661,478424.40148205881,397431.50513103104,401077.1045051993,416312.94471625675,419313.57081892691,412388.73855988996,399043.97869421274,373747.61098223954,338137.67416310805,312629.03452580975,280660.21214143169,274680.5880492744]
[]
[]
[3,"Tech16","Hydro small","Opex","Utilities","USDk",1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1586.3150392016134,2145.4789706946667,2777.7138348452518,3482.0622475645996,4257.5668247639405,5103.2701823545067,6018.2149362475284,7001.4437023542341,8051.9990965858578,9168.9237348536262,11511.173200284842,14018.280826799453,16688.262295081706,19519.133285815853,22508.909479686132,25655.606557376796,28957.240199572094,32411.826086956276,36017.379900213586,39771.917320028275,42633.792668685928,45581.669907341202,48614.320514967738,51730.515970539156,54929.027753029077,58208.627341411142,61568.086214658964,65006.175851746186,68521.667731646419,72113.333333333314]
[1,"Tech16","Hydro small","Total","Construction","USDk",0,0,0,0,1938.7723358186161,25299.19312369097,49835.78088825442,56039.674618070436,62191.598557479621,69051.489172248621,77411.985112121794,82648.063214543799,86279.596411048027,100518.51454700746,155802.05992841313,205210.08936804099,227305.58549658093,241465.4694775418,245931.29599819594,276359.80917056004,290188.19085096323,287416.4410394053,302710.70884295122,316207.58822279674,285445.74980889971,253185.27661425242,260699.98874332075,268624.62256212044,278770.75361812755,290325.59998513624,297443.04068113945,301326.98613436229,308417.17550266295,316572.97688460757,307241.61589607189,298197.05104997288]
[6,"Tech17","Hydrogen","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech18","Pumped storage","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech18","Pumped storage","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","USDk",0,0,0,0,0,0,152711.34312629519,143401.34862402684,134091.35412175852,124781.35961949016,115471.36511722177,106161.37061495344,96851.376112685102,87541.381610416764,78231.38710814857,246370.64421755954,241283.25844461742,236195.87267167555,231108.48689873342,226021.10112579173,220933.71535284948,215846.32957990747,210758.94380696575,205671.5580340235,200584.17226108155,264042.84725051449,257171.69684093547,250300.54643135649,243429.39602177744,236558.24561219846,229687.09520261898,222815.94479304043,215944.79438346138,209073.64397388278,202202.49356430338,89268.517797360808]
[6,"Tech19","Batteries","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","Batteries","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech20","unassigned1","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned1","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech22","unassigned3","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech22","unassigned3","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech23","unassigned4","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech25","unassigned6","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech25","unassigned6","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech26","unassigned7","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech27","unassigned8","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech28","unassigned9","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech28","unassigned9","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech29","unassigned10","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech30","unassigned11","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned11","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech31","unassigned12","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech32","unassigned13","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech32","unassigned13","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned14","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned15","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech35","unassigned16","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Direct Employment Analysis - Excluding Fuel Supply"]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":101367.99127977151},{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(G$2674, $G$638:$AP$638,0))","v":178825.30875841086},215669.71156568918,322288.9669947318,369213.82817454584,416770.5144487283,437198.57983819651,368435.63679570443,409906.08913832885,328040.01168583194,287372.17028383107,280795.91756377544,208941.29925205701,188995.69089293957,190772.06585108268,180133.31499238117,157075.77964668183,156874.50555638771,156623.93726529297,153711.58098866424,149310.02875412896,145760.39557377304,136562.2919333989,128449.33431897692,122914.86396774941,114306.24267460304,101701.2299321756,90551.998087938671,79411.024010915178,66830.874433166115,57153.84915850871,47485.036719545547,39271.802986937386,33961.42396830643,28659.122990812801,21917.601581074858]
[null,null,null,"Coal CCS","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2676,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,1193.0393352775875,2373.6196089110113,3541.740820900272,4697.4029712453694,4863.8816843990517,5029.7185133992316,5194.9134582459101,5359.4665189390835,5526.445562672302,8447.6882407494832,7890.5078641099881,6388.5884912221745,4866.3979770248352,6268.9514955848335,9280.3422623116985,10334.181248707084,11393.834516888619,11465.960541010865,12534.321951942835,14607.654441331775,17313.927411931367,15014.237022038549,17743.938650511795,20492.685800533665]
[null,null,null,"Gas Open","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2677,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":25146.847901576359},25146.847901576359,25146.847901576359,33417.393805693478,33417.393805693478,29755.944195439199,37158.758804851248,38818.90430801492,40725.126241870719,48840.480295691232,48190.541293749142,50615.312122667761,54143.11680836312,57962.183335683818,52550.385322525835,44109.014920500624,44797.024715490923,49286.469442431939,46174.35828682108,48840.066554499463,49567.771335750222,44295.338498180703,45066.326161787052,45837.751819176832,37820.228539931319,36166.40941460734,36001.829079110394,31351.554001574001,28944.888802417056,28781.833481639718,24133.08341882097,23971.044774523209,21566.412928324542,19162.289420365432,16758.67425064589,16598.668959305407]
[null,null,null,"Gas Combined","Total",46673.596343064142,46673.596343064142,56585.090667553304,56585.090667553304,62108.671854002459,59201.021765529847,67417.625093026945,70412.635620678877,74611.638368473301,89966.604411540728,91796.819128010335,90018.000010533142,100355.65309858567,98658.519937417208,91629.157224043447,80935.503370925115,82082.845663456348,90053.652530656065,84380.418040981342,89075.895170994729,90294.085881691106,80751.712687126361,82047.037309742722,83343.324529846985,68898.663361834231,65857.357189049842,65489.667105025037,57090.841568206153,52709.498937588083,52345.399828085683,43950.644035956568,43588.938909468779,39212.623629963869,34837.585136994327,30463.823430560216,30106.826475069844]
[null,null,null,"Gas Combined CCS","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,369.67891889124576,735.1175165021956,1096.3157928328499,1119.8849119491611,1143.3705095857088,1166.7725857424928,1190.0911404195135,1218.9100187971712,6289.3948432382003,6428.0406612572233,4536.2505636973474,2573.6160729058606,6038.2671554464741,11472.61386197476,13219.862195966023,14945.417493925144,14859.881633800125,16552.880864263614,19991.945046675432,23387.677678014566,18179.229612976331,21710.63144977294,25197.213839629567]
[null,null,null,"Oil","Total",18248.662807476569,18248.662807476569,{"$f":"INDEX($G$639:$AP$673, MATCH($D2680,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":18248.662807476569},18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079314,15874.644030805181,15959.240735334837,12600.607699698445,12610.821280876295,12621.801719858006,12633.549016642341,16116.713294815188,12271.476473877674,12091.180810166779,15553.927215519972,11732.070698082831,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418723,5905.214041421119]
[null,null,null,"Nuclear","Total",0,0,0,0,0,0,0,0,1639.5127555468384,3279.0255110936769,4918.5382666405139,6558.0510221873537,8197.5637777341908,9837.0765332810279,11476.589288827869,13116.102044374707,13116.102044374707,13116.102044374707,13818.750368180496,14521.398691986282,15224.047015792068,17528.639059858946,20415.325867861564,23957.460845010355,24660.10916881614,26309.253043735942,27255.748594850273,29148.739697079236,28455.722492646732,28709.200839328525,27069.688083781079,27323.166430462217,27576.644777145942,26180.979248907068,24785.313720668048,21496.657090201817]
[null,null,null,"Biomass","Total",92387.38350274293,92387.38350274293,92387.38350274293,92387.38350274293,92387.38350274293,95325.693582294334,98203.921707228394,98156.739772362533,113075.41525385829,98060.437146114709,98011.316454727625,127881.76135919648,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(R$2674, $G$638:$AP$638,0))","v":127827.08300045686},127771.75838953836,181720.78753224231,190669.91921608773,220578.50225558763,220579.13567670342,220574.97067542918,280346.71866568673,265382.98065776157,295243.5800433741,310152.60371699336,325053.63009596028,336447.79302536685,392569.84505668876,422386.75388783158,452190.28545098228,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(AH$2674, $G$638:$AP$638,0))","v":467049.65681781183},482908.19911204797,512674.79774348158,541418.66978378803,556614.54741140059,650786.06366560329,621742.29442806868,574846.68268263596]
[null,null,null,"Solar utility","Total",294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,81999.170654575617,76392.287261783786,70907.663693582028,65552.513044959007,60334.04841090319,55259.482886402962,50336.029566446967,45570.901546023539,40971.311920120927,192462.60896522025,182190.62249614572,171980.69785372526,161838.06755846387,151767.96413086704,141775.62009144019,131866.26796068824,122045.140259117,112317.46950723087,102688.48822553619,241230.45613115214,241141.24584588048,240971.68970738986,240721.78771568034,240391.53987075193,239980.94617260457,239490.00662123799,238918.72121665336,238267.08995884866,237535.11284782417,104984.16397986785]
[null,null,null,"Solar rooftop","Total",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2183.8613670519376,3362.6793236039193,4474.2189176465008,5517.2779666815968,6490.6542882111262,7393.1456997370205,8223.5500187611906,8980.6650627855561,9663.2886493120332,37194.652778321724,45920.633329788907,54480.89195545343,62872.812395062654,71093.778388363964,79141.173675104641,87012.381995032119,94704.787087893958,102215.77269343707,109542.72255140916,131784.10737223184,137405.18064464189,142858.16486588953,148140.86878543213,153251.1011527275,158186.67071723324,162945.38622840788,167525.05643570703,171923.49008859048,176138.49593651376,50178.874084386989]
[null,null,null,"Solar floating","Total",0,0,{"$f":"INDEX($G$639:$AP$673, MATCH($D2685,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":0},0,0,0,2578.9896742367105,6725.5561000405596,10705.291415270147,14514.507105442719,18149.514656075538,21606.625552685833,24882.151280790906,27972.403325907973,30873.693173554286,75851.544066978007,82423.163575362138,88915.133305122654,95324.575369981671,101648.61188366119,107884.36495988355,114028.95671237072,120079.5092548447,126033.14470102781,131886.98516464175,138108.69504942282,133875.63440473125,129657.13873431867,125455.61841378192,121273.48381871771,117113.14532472238,112977.01330739223,108867.49814232482,104787.01020511487,100737.95987136129,61917.862004008246]
[null,null,null,"Wind onshore","Total",0,0,0,0,0,11418.270715256782,22659.970233885884,22794.028528843417,22913.018761278901,23016.940931192345,23105.795038583739,23179.581083453068,23238.299065800344,23281.94898562559,65698.995104338974,104505.54216919938,99212.538126301457,93846.090442110013,88409.548746923785,82906.262671041375,77339.581844761444,71712.855898382593,66029.434462203528,60292.667166522988,93002.350324245359,126687.12483055219,124473.86198114784,122205.29729230315,119883.33278106457,117509.87046447876,115086.81235959228,112616.06048345179,110099.51685310352,107539.08348559434,108867.82058750486,112086.20193038462]
[null,null,null,"Wind offshore","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,6958.6863570422684,19218.695837304385,36696.857226086213,52562.007270322407,68336.550474908756,84016.724177953176,99598.765717563772,115078.91243184845,130453.4016589152,145718.47073687217,158089.64329496893,168232.55566106187,176179.38936466441,184658.81813159306,193054.59404849008,201364.58056701376,209586.64113882271,217718.63921557562,225758.4382489307,233703.90169054622,207275.28054304456,178862.02468295797,148509.22458524012]
[null,null,null,"Geothermal","Total",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,null,null,"Hydro large","Total",4443.2443055608483,4443.2443055608483,7458.1256798591912,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388568,92987.415678918085,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401769,219874.5397390713,239933.29639502586,236268.96624983384,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.2208488129,199469.50049151818,179506.82931952999,157194.41851695217,137777.21395382262,139773.71198740508,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402481,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[null,null,null,"Hydro small","Total",259.90777104983908,259.90777104983908,259.90777104983908,259.90777104983908,609.30444853684367,4819.212572965831,9240.0296087529605,10449.310738213773,11661.149749346238,13012.342689180625,14645.579042680736,15727.202077157897,16530.960111621251,19257.475029437923,29391.851116708389,38478.198675317617,42842.353719593593,45803.290445061146,47043.78608588026,52989.412082129304,55969.368339326997,55983.331058293188,59278.351180814047,62274.412777120451,57319.00559504683,52117.832302672105,53939.097200046708,55848.270008064683,58171.624112344995,60762.483205083401,62567.08564912992,63802.194203317398,65628.148718139812,67658.973840219362,66550.973008817353,65507.087215058535]
[null,null,null,"Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Total",{"$f":"SUM(F2675:F2692)","v":290605.42696746381},{"$f":"SUM(G2675:G2692)","v":368062.74444610317},417833.52295216901,554545.62172176095,628815.11486407847,744912.83033157978,930305.17537924333,855790.08137702628,931847.14824869565,863058.78381236014,816983.32965040463,860469.4136708295,835010.43164626288,852939.11693371425,1037877.6392594043,1355835.7361757841,1384060.912171321,1435122.2450230878,1426603.5861028498,1516866.1332719636,1525258.7898831512,1534545.3469963591,1527382.4608572957,1533805.9587240061,1493203.5538473458,1673414.3512901934,1712083.9540493435,1736231.156750523,1755643.4827665624,1772153.5955009493,1778005.9978106644,1799040.0043616653,1805573.8272888097,1851479.9043634641,1798835.7678161082,1424869.863640869]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Opex Minining & Extraction",{"$f":"G691","v":62985.238556736396},{"$f":"H691","v":62985.238556736396},62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,64208.252897643899,67475.994339756377,70820.174178175221,76361.957910412515,82056.618435262804,86956.319638523681,91982.1441956903,95991.33808197797,102412.16337174251,105446.76770511919,109039.37233153493,110208.87979502779,111324.88038110596,109803.75629460205,106803.54923956316,104636.52070426788,96874.201559320631,90178.198042852018,86027.593123397004,78827.096191304081,68794.556676047257,60195.237091541348,51595.917507035447,41563.377991778536,34397.278338023723,27231.178684268725,21498.298961264816,18631.859099762769,15765.41923826072,11465.759446007956]
[null,null,null,"Gas Open","Opex Minining & Extraction",{"$f":"G739","v":22397.536273935235},{"$f":"H739","v":22397.536273935235},22397.536273935235,22397.536273935235,22397.536273935235,22397.536273935235,23964.359439286756,25531.182604638281,28603.450534989155,36627.281417380684,35270.260784141952,34171.029432381329,38226.467739281587,42397.967021392513,41298.735669632464,40141.473830266776,40976.220075055237,45611.963258010976,42645.712564631402,45456.843300757639,46329.532556672799,41201.646199984258,42116.742350688139,43031.838501392012,35157.547721677161,33646.523102100393,33646.523102099643,29160.320021819887,26917.218481680004,26917.218481680164,22431.015401399349,22431.015401399953,20187.913861260084,17944.812321120207,15701.710780980333,15701.710780979951]
[null,null,null,"Gas Combined","Opex Minining & Extraction",{"$f":"G763","v":39595.64448427836},{"$f":"H763","v":39595.64448427836},39595.64448427836,39595.64448427836,39595.64448427836,39595.64448427836,42365.564008739086,45135.483533199811,50566.814338641532,64751.801077155142,62352.782457679503,60409.498460816998,67578.934039087078,74953.548841390322,73010.264844528821,70964.391235650182,72440.103346972624,80635.435045412276,75391.527569616213,80361.205120982268,81903.995055546562,72838.62453211502,74456.38379853795,76074.143064960866,62153.521865107847,59482.246198356057,59482.246198354718,51551.280038574434,47585.796958684281,47585.796958684572,39654.830798902411,39654.83079890348,35689.347719013356,31723.864639123211,27758.381559233087,27758.381559232414]
[null,null,null,"Gas Combined CCS","Opex Minining & Extraction",{"$f":"G787","v":0},{"$f":"H787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.464539588947404,4947.4378033191924,5063.0340983003689,3448.6944856114151,1761.0164528446255,5393.0569886511839,10722.666248023497,12435.754938536118,14127.694385956464,14043.09741358067,15703.312996366145,19076.617269662846,22407.623056768305,17130.886905125401,20430.168827597423,23687.152263878186]
[null,null,null,"Oil","Opex Minining & Extraction",{"$f":"G811","v":0},{"$f":"H811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass","Opex Other",{"$f":"G861","v":88237.972349438307},{"$f":"H861","v":88237.972349438307},88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,102944.30107434967,88237.9723494434,88237.9723494434,117650.6297992559,117650.62979926098,117650.62979926098,147063.28724907376,132356.95852416242,161769.61597398028,161769.61597398028,161769.61597398028,220594.93087361092,205888.60214869934,235301.25959851235,250007.5883234237,264713.91704833024,264713.91704832995,308832.90322304924,338245.56067286711,367658.21812268469,382364.54684758617,397070.87557249266,426483.53302231041,455896.19047212822,470602.5191970297,500015.17664684739,485308.84792194091,514721.50537175365]
[null,null,null,"TOTAL",null,{"$f":"SUM(F2696:F2701)","v":213216.3916643883},{"$f":"SUM(G2696:G2701)","v":213216.3916643883},213216.3916643883,213216.3916643883,213216.3916643883,213216.3916643883,218776.14869510807,226380.63282703276,252934.74012615558,265979.01275439176,267917.63402652764,299187.47733097791,315438.17577331996,330993.4837440218,363784.45113497751,348909.59129519854,384225.31172754307,398225.89407243131,391131.73648933385,456216.73558995291,440931.1435400708,458925.48883819871,468517.95013027079,477446.79114314658,449813.59621135658,486181.82570346096,510891.55289739225,521000.81021315651,522591.17418094235,527180.36641821661,538669.970557002,564289.83262636326,570385.70279533626,585446.59961197898,564964.52832801244,593334.50942185218]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Excl. fuel supply",{"$f":"F2675-F2696","v":38382.752723035112},{"$f":"G2675-G2696","v":115840.07020167446},152684.4730089528,259303.72843799542,306228.58961780946,353785.27589199191,372990.32694055262,300959.64245594805,339085.91496015363,251678.05377541942,205315.55184856826,193839.59792525176,116959.15505636671,93004.352810961602,88359.902479340162,74686.547287261987,48036.407315146891,46665.625761359915,45299.056884187012,43907.82469406219,42506.479514565799,41123.874869505162,39688.090374078267,38271.136276124904,36887.270844352402,35479.146483298959,32906.673256128342,30356.760996397323,27815.106503879731,25267.496441387579,22756.570820484987,20253.858035276822,17773.50402567257,15329.564868543661,12893.703752552081,10451.842135066901]
[null,null,null,"Coal CCS","Excl. fuel supply",{"$f":"F2676","v":0},{"$f":"G2676","v":0},0,0,0,0,0,0,0,0,0,0,1193.0393352775875,2373.6196089110113,3541.740820900272,4697.4029712453694,4863.8816843990517,5029.7185133992316,5194.9134582459101,5359.4665189390835,5526.445562672302,8447.6882407494832,7890.5078641099881,6388.5884912221745,4866.3979770248352,6268.9514955848335,9280.3422623116985,10334.181248707084,11393.834516888619,11465.960541010865,12534.321951942835,14607.654441331775,17313.927411931367,15014.237022038549,17743.938650511795,20492.685800533665]
[null,null,null,"Gas Open","Excl. fuel supply",{"$f":"F2677-F2697","v":2749.3116276411238},{"$f":"G2677-G2697","v":2749.3116276411238},2749.3116276411238,11019.857531758244,11019.857531758244,7358.4079215039637,13194.399365564492,13287.721703376639,12121.675706881564,12213.198878310548,12920.28050960719,16444.282690286433,15916.649069081534,15564.216314291305,11251.649652893371,3967.5410902338481,3820.8046404356865,3674.5061844209631,3528.6457221896781,3383.223253741824,3238.2387790774228,3093.6922981964453,2949.5838110989134,2805.9133177848198,2662.6808182541572,2519.8863125069474,2355.3059770107502,2191.2339797541135,2027.670320737052,1864.6149999595546,1702.0680174216213,1540.0293731232559,1378.4990670644584,1217.477099245225,1056.9634696655576,896.95817832545617]
[null,null,null,"Gas Combined","Excl. fuel supply",{"$f":"F2678-F2698","v":7077.951858785782},7077.951858785782,16989.446183274944,16989.446183274944,22513.027369724099,19605.377281251487,25052.06108428786,25277.152087479066,24044.824029831769,25214.803334385586,29444.036670330832,29608.501549716144,32776.719059498588,23704.971096026886,18618.892379514626,9971.1121352749324,9642.7423164837237,9418.2174852437893,8988.8904713651282,8714.6900500124611,8390.0908261445438,7913.0881550113409,7590.6535112047713,7269.1814648861182,6745.1414967263845,6375.1109906937854,6007.4209066703188,5539.5615296317192,5123.7019789038022,4759.6028694011111,4295.8132370541571,3934.1081105652993,3523.2759109505132,3113.7204978711161,2705.4418713271298,2348.44491583743]
[null,null,null,"Gas Combined CCS","Excl. fuel supply",{"$f":"F2679-F2699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,369.67891889124576,735.1175165021956,1096.3157928328499,1119.8849119491611,1143.3705095857088,1166.7725857424928,1190.0911404195135,1213.4454792082238,1341.9570399190079,1365.0065629568544,1087.5560780859323,812.5996200612351,645.21016679529021,749.94761395126261,784.10725742990508,817.72310796868078,816.78422021945516,849.56786789746911,915.32777701258601,980.05462124626138,1048.3427078509303,1280.462622175517,1510.0615757513806]
[null,null,null,"Oil","Excl. fuel supply",{"$f":"F2680-F2700","v":18248.662807476569},18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079314,15874.644030805181,15959.240735334837,12600.607699698445,12610.821280876295,12621.801719858006,12633.549016642341,16116.713294815188,12271.476473877674,12091.180810166779,15553.927215519972,11732.070698082831,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418723,5905.214041421119]
[null,null,null,"Nuclear","Excl. fuel supply",{"$f":"F2681","v":0},{"$f":"G2681","v":0},0,0,0,0,0,0,1639.5127555468384,3279.0255110936769,4918.5382666405139,6558.0510221873537,8197.5637777341908,9837.0765332810279,11476.589288827869,13116.102044374707,13116.102044374707,13116.102044374707,13818.750368180496,14521.398691986282,15224.047015792068,17528.639059858946,20415.325867861564,23957.460845010355,24660.10916881614,26309.253043735942,27255.748594850273,29148.739697079236,28455.722492646732,28709.200839328525,27069.688083781079,27323.166430462217,27576.644777145942,26180.979248907068,24785.313720668048,21496.657090201817]
[null,null,null,"Biomass","Excl. fuel supply",{"$f":"F2682-F2701","v":4149.4111533046234},{"$f":"G2682-G2701","v":4149.4111533046234},4149.4111533046234,4149.4111533046234,4149.4111533046234,7087.7212328560272,9965.9493577900867,9918.7674229242257,10131.114179508615,9822.4647966713092,9773.3441052842245,10231.131559940579,10176.45320119588,10121.128590277382,34657.500283168542,58312.960691925313,58808.886281607352,58809.519702723133,58805.354701448901,59751.787792075804,59494.378509062226,59942.320444861747,60145.015393569658,60339.713047630037,71733.875977036892,83736.941833639517,84141.193214964471,84532.067328297591,84685.109970225662,85837.323539555306,86191.264721171174,85522.479311659816,86012.02821437089,150770.88701875589,136433.44650612777,60125.177310882311]
[null,null,null,"Solar utility","Excl. fuel supply",{"$f":"F2683","v":294.64110835917347},294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,81999.170654575617,76392.287261783786,70907.663693582028,65552.513044959007,60334.04841090319,55259.482886402962,50336.029566446967,45570.901546023539,40971.311920120927,192462.60896522025,182190.62249614572,171980.69785372526,161838.06755846387,151767.96413086704,141775.62009144019,131866.26796068824,122045.140259117,112317.46950723087,102688.48822553619,241230.45613115214,241141.24584588048,240971.68970738986,240721.78771568034,240391.53987075193,239980.94617260457,239490.00662123799,238918.72121665336,238267.08995884866,237535.11284782417,104984.16397986785]
[null,null,null,"Solar rooftop","Excl. fuel supply",{"$f":"F2684","v":2.9761728117088233},2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2183.8613670519376,3362.6793236039193,4474.2189176465008,5517.2779666815968,6490.6542882111262,7393.1456997370205,8223.5500187611906,8980.6650627855561,9663.2886493120332,37194.652778321724,45920.633329788907,54480.89195545343,62872.812395062654,71093.778388363964,79141.173675104641,87012.381995032119,94704.787087893958,102215.77269343707,109542.72255140916,131784.10737223184,137405.18064464189,142858.16486588953,148140.86878543213,153251.1011527275,158186.67071723324,162945.38622840788,167525.05643570703,171923.49008859048,176138.49593651376,50178.874084386989]
[null,null,null,"Solar floating","Excl. fuel supply",0,0,0,0,0,0,2578.9896742367105,6725.5561000405596,10705.291415270147,14514.507105442719,18149.514656075538,21606.625552685833,24882.151280790906,27972.403325907973,30873.693173554286,75851.544066978007,82423.163575362138,88915.133305122654,95324.575369981671,101648.61188366119,107884.36495988355,114028.95671237072,120079.5092548447,126033.14470102781,131886.98516464175,138108.69504942282,133875.63440473125,129657.13873431867,125455.61841378192,121273.48381871771,117113.14532472238,112977.01330739223,108867.49814232482,104787.01020511487,100737.95987136129,61917.862004008246]
[null,null,null,"Wind onshore","Excl. fuel supply",0,0,0,0,0,11418.270715256782,22659.970233885884,22794.028528843417,22913.018761278901,23016.940931192345,23105.795038583739,23179.581083453068,23238.299065800344,23281.94898562559,65698.995104338974,104505.54216919938,99212.538126301457,93846.090442110013,88409.548746923785,82906.262671041375,77339.581844761444,71712.855898382593,66029.434462203528,60292.667166522988,93002.350324245359,126687.12483055219,124473.86198114784,122205.29729230315,119883.33278106457,117509.87046447876,115086.81235959228,112616.06048345179,110099.51685310352,107539.08348559434,108867.82058750486,112086.20193038462]
[null,null,null,"Wind offshore","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,6958.6863570422684,19218.695837304385,36696.857226086213,52562.007270322407,68336.550474908756,84016.724177953176,99598.765717563772,115078.91243184845,130453.4016589152,145718.47073687217,158089.64329496893,168232.55566106187,176179.38936466441,184658.81813159306,193054.59404849008,201364.58056701376,209586.64113882271,217718.63921557562,225758.4382489307,233703.90169054622,207275.28054304456,178862.02468295797,148509.22458524012]
[null,null,null,"Geothermal","Excl. fuel supply",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,null,null,"Hydro large","Excl. fuel supply",{"$f":"F2689","v":4443.2443055608483},4443.2443055608483,7458.1256798591912,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388568,92987.415678918085,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401769,219874.5397390713,239933.29639502586,236268.96624983384,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.2208488129,199469.50049151818,179506.82931952999,157194.41851695217,137777.21395382262,139773.71198740508,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402481,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[null,null,null,"Hydro small","Excl. fuel supply",259.90777104983908,259.90777104983908,259.90777104983908,259.90777104983908,609.30444853684367,{"$f":"K2690","v":4819.212572965831},9240.0296087529605,10449.310738213773,11661.149749346238,13012.342689180625,14645.579042680736,15727.202077157897,16530.960111621251,19257.475029437923,29391.851116708389,38478.198675317617,42842.353719593593,45803.290445061146,47043.78608588026,52989.412082129304,55969.368339326997,55983.331058293188,59278.351180814047,62274.412777120451,57319.00559504683,52117.832302672105,53939.097200046708,55848.270008064683,58171.624112344995,60762.483205083401,62567.08564912992,63802.194203317398,65628.148718139812,67658.973840219362,66550.973008817353,65507.087215058535]
[null,null,null,"Hydrogen","Excl. fuel supply",{"$f":"F2691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Excl. fuel supply",{"$f":"SUM(F2706:F2723)","v":77389.035303075521},{"$f":"SUM(G2706:G2723)","v":154846.35278171493},204617.13128778074,341329.23005737265,415598.72319969011,531696.43866719143,711529.02668413532,629409.44854999357,678912.40812253999,597079.77105796814,549065.69562387699,561281.93633985159,519572.2558729428,521945.63318969239,674093.18812442687,1006926.1448805853,999835.60044377798,1036896.3509506566,1035471.8496135158,1060649.3976820107,1084327.6463430803,1075619.8581581605,1058864.5107270249,1056359.1675808595,1043389.9576359895,1187232.5255867329,1201192.4011519512,1215230.3465373667,1233052.30858562,1244973.2290827325,1239336.0272536622,1234750.1717353023,1235188.1244934734,1266033.3047514854,1233871.2394880955,831535.35421901697]

{"sheet":"RESULTS_S6","index":42,"n_rows":2724,"n_cols":46,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Main Results Scenario 6 - Summary figures"]
[]
[null,null,"Direct employment",41108474.242402703,"job years"]
[null,null,"Total employment",113600301.97217399,"job years"]
[null,null,"Scenario cost (investment in country + imports)",1273796.2784655904,"USDm"]
[null,null,"Direct investment in country",807610.70879211323,"USDm"]
[null,null,"Total investment in country",1781272.545511713,"USDm"]
[null,null,"Direct value added",397807.65767642809,"USDm"]
[null,null,"Total value added",898136.26749227499,"USDm"]
[null,null,"Total electricity generation",21947.26346437282,"TWh"]
[null,null,"Total investment per MWh",36.797786207064703,"USD/MWh"]
[null,null,"Direct employment per USD invested in country",50.901348626104486,"job years per USDm"]
[null,null,"Direct employment per TWh",1873.0569443946595,"job years/TWh"]
[null,null,"Direct employment per year",1468159.7943715251,"job years"]
[null,null,"Total employment per year",4057153.6418633568,"job years"]
[null,null,"Direct investment in country per year",28843.23959971833,"USDm"]
[null,null,"Total investment per year",63616.876625418321,"USDm"]
[null,null,"Direct value added per year",14207.416345586718,"USDm"]
[null,null,"Total value added per year",32076.295267581248,"USDm"]
[]
[]
[]
[]
[null,"Main Results - Tables"]
[]
[null,null,"Headline Summary - Macroeconomic Impacts"]
[]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"Tech Ref","Technology","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,"Tech1","Coal",813366.3218577446,375694.58266257273,641593.90756579931,3250123.1623515212,8074970.2955540884,8175862.8961177683,null,8991405.3999523148,5118026.0145513378,6577443.6768645523,215167487.82324857,152505925.80406448,83816690.08206135,null,4625920.7533705803,2515102.3324036901,3690122.3261619187,104849343.36368348,74286529.569424272,47023411.308669426,null,4063489.4842092656,8450664.8782166615,8817456.8036835678,1830654.8120861168,19500956.354023378,21331611.166109495,null,224158893.22320089,157623951.81861582,90394133.7589259,20686875.091368206,451490103.70937437,472176978.80074263,null,109475264.11705406,76801631.901827961,50713533.634831347,10831145.41193619,226159284.24177715,236990429.65371338]
[null,null,null,"Tech2","Coal CCS",66190.111910218096,204508.54247308741,174630.06497229708,145633.33447967126,470339.10726712504,454637.72973853338,null,4438507.9971493538,6047352.5754798548,1790259.2326668606,12386191.220345933,9958416.9959838931,4660820.5369002707,null,1240004.8171178554,2419658.4400957138,1004383.4487429135,5750000.9838997442,4631448.8544212505,2614845.3360300567,null,211823.44638988934,674847.64974021248,629267.79471083044,445328.71935560263,1070610.1714853295,1515938.8908409323,null,16824699.217495285,16005769.571463749,6451079.7695671311,12276119.805296071,27005428.753230099,39281548.558526166,null,6990005.8010175992,7051107.2945169639,3619228.7847729702,4664046.7059564833,12996295.174351051,17660341.880307533]
[null,null,null,"Tech3","Gas Open",72424.643462454551,35764.158969901917,55983.745155101264,1019833.540764001,1585757.3639591318,1595131.2510565934,null,807169.99273005663,487340.49060967582,573929.90524906619,43745140.947940081,29356359.09632054,16352845.37042651,null,388188.89492775121,239947.91886195174,321990.07107593457,22146778.004516635,14565687.487360146,9174384.876899505,null,1092258.1842264556,1621521.5229290337,1651114.9962116946,164172.54758745772,4200722.1557797268,4364894.7033671839,null,44552310.94067014,29843699.586930215,16926775.275675576,1868440.3885887987,89454345.414687127,91322785.803275928,null,22534966.899444386,14805635.406222098,9496374.94797544,950126.88486563752,45886850.368776284,46836977.253641926]
[null,null,null,"Tech4","Gas Combined",122017.70204050609,54313.603568431281,100079.11949358549,1862535.0349313214,2922285.9487051098,2927792.3595003551,null,1476081.8335054321,759677.48491468944,1025983.5137722949,79898667.250295758,55146944.515686318,30014919.273828983,null,858555.53383542318,372658.62605060713,575604.27066248585,39908191.112937175,27068644.445376921,16839174.787598081,null,1984552.7369718275,2976599.5522735412,3027871.4789939406,276410.42510252283,7712613.3431367865,7989023.76823931,null,81374749.083801195,55906622.000601009,31040902.787601277,3261742.8321924163,165060531.03981107,168322273.8720035,null,40766746.646772601,27441303.071427528,17414779.058260567,1806818.4305485161,83816010.345912188,85622828.776460707]
[null,null,null,"Tech5","Gas Combined CCS",13432.80210694191,41503.522217130754,35439.902381146254,199990.26226132203,329687.63083347538,327486.02335945249,null,900762.93656458182,1227266.2497913989,363320.09870536526,9043949.0553846732,6324498.412197832,3357296.3337190663,null,251649.96461393597,491052.09304201015,203832.32052473101,4511818.4047720181,3091433.1626236895,1883533.2942758091,null,213423.06436826393,371191.15305060614,362925.92574059876,90376.226705218927,857163.91645424988,947540.14315946889,null,9944711.9919492546,7551764.6619892307,3720616.4324244317,2491349.2850613459,18725743.801301572,21217093.086362921,null,4763468.369385954,3582485.2556656995,2087365.61480054,946534.37818067707,9486784.8616715167,10433319.239852194]
[null,null,null,"Tech6","Oil",5.3442347552824982E-11,2.6390473217791156E-11,4.1310562577207949E-11,306257.00853708392,786422.74453954969,608319.39250864252,null,5.9561300164430136E-10,3.5960991494874582E-10,4.2350448688340687E-10,15914261.813928761,16736250.896216033,6236322.5314132329,null,2.864456743874848E-10,1.7705824235151675E-10,2.3759737658797882E-10,3882490.6927622985,8454230.0748906601,3498744.2138439897,null,306257.00853708398,786422.74453954969,608319.39250864252,1.2114338334782407E-10,1700999.1455852762,1700999.1455852762,null,15914261.813928761,16736250.896216033,6236322.5314132329,1.3787274034764538E-9,38886835.24155803,38886835.24155803,null,3882490.692762299,8454230.0748906601,3498744.2138439901,7.0110129332698034E-10,15835464.981496949,15835464.981496949]
[null,null,null,"Tech7","Nuclear",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142,null,509691.50832474837,377515.14804769191,483220.42640473304,780962.04587923281,589465.03689794056,1370427.0827771733,null,9291241.039621057,5928063.7337703984,4953842.4550293032,9039066.7511633746,11134080.477257384,20173147.228420757,null,4514531.3157314677,2931381.1124905157,2779238.4916789676,4563393.3217843063,5661757.5981166437,10225150.919900952]
[null,null,null,"Tech8","Biomass",1463038.8557614451,681828.17917701742,1134587.9894439564,7751527.3334439807,1909592.7722125268,3454483.13471164,null,15521037.336509032,9185993.3482035063,11631482.950528597,55264407.911159605,29026572.346301135,35414407.748119161,null,7540844.8289146293,4521717.4982226407,6525573.9206235036,35959202.722516932,14041222.085458182,19868432.649419904,null,9214566.1892054267,2591420.9513895442,4589071.1241555959,3279455.024382419,13115603.240368148,16395058.264750566,null,70785445.247668639,38212565.694504641,47045890.69864776,36338513.635241136,119705388.0055799,156043901.64082104,null,43500047.551431559,18562939.583680823,26394006.570043407,18588136.247760773,69868857.457395017,88456993.70515579]
[null,null,null,"Tech9","Solar utility",3697274.9563464755,1873539.2051579244,3007177.9603423076,666222.70183828915,758103.05403167754,772896.6400711264,null,47001940.767295875,26617633.129223663,30828758.54526633,16117355.263659945,17108266.941199254,7923523.0543150445,null,25433923.883045536,13123032.009545919,17295760.448073082,5292802.694136587,7215049.4692289475,4445308.9621171281,null,4363497.6581847649,2631642.259189602,3780074.6004134342,8577992.1218467075,2197222.3959410931,10775214.517787801,null,63119296.030955821,43725900.070422918,38752281.599581376,104448332.44178587,41149145.259174243,145597477.7009601,null,30726726.577182122,20338081.478774868,21741069.41019021,55852716.340664536,16953161.125482664,72805877.466147199]
[null,null,null,"Tech10","Solar rooftop",2216508.9768822757,1123183.0242014241,1802797.2014198862,178750.82688248868,203402.77717404289,207371.96905209241,null,28177569.932355732,15957218.078415081,18481779.383062877,4324365.6702009877,4590232.1458388288,2125920.1973652653,null,15247586.741511475,7867231.5682507707,10368773.961307429,1420084.9888366936,1935833.2507495072,1192698.2532027948,null,2395259.8037647642,1326585.8013754669,2010169.1704719786,5142489.2025035862,589525.57310862397,5732014.7756122099,null,32501935.60255672,20547450.224253908,20607699.580428142,62616567.393833689,11040518.013405081,73657085.407238767,null,16667671.73034817,9803064.8190002777,11561472.214510223,33483592.271069676,4548616.4927889956,38032208.763858669]
[null,null,null,"Tech11","Solar floating",2030383.4447772945,1028866.6734845301,1651412.0313658381,417167.79000220326,474700.38888149435,483963.66912885872,null,25811432.347629141,14617252.512411427,16929820.398101747,10092183.075522713,10712660.932950616,4961461.9743210673,null,13967210.60715783,7206601.416464312,9498083.3433343023,3314187.2781252163,4517838.00451368,2783513.2463761554,null,2447551.2347794976,1503567.0623660244,2135375.7004946969,4710662.1496276623,1375831.8480125563,6086493.9976402186,null,35903615.423151851,25329913.445362043,21891282.372422814,57358505.258142315,25766305.982794397,83124811.240936711,null,17281397.885283045,11724439.420977991,12281596.589710457,30671895.366956443,10615538.529015051,41287433.895971492]
[null,null,null,"Tech12","Wind onshore",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481,null,2318746.4338711426,1656554.5995548989,2137244.6255337521,4509550.4871471189,1602995.1718126747,6112545.6589597939,null,38274537.173436657,29935427.738174833,21910442.076147724,56461567.930791467,33658839.05696775,90120406.987759218,null,17658569.717303433,13575854.534767574,12292345.697411157,29101500.528035384,14425269.421446778,43526769.949482165]
[null,null,null,"Tech13","Wind offshore",3043092.6176998187,1367199.9721088482,2458624.4196648747,218540.18536190855,278842.89213250461,276376.41860398644,null,36240570.873735256,19903594.890158787,25205139.032980967,5949392.0695042294,6627087.2373668412,2833334.7707090378,null,20427606.224432051,9842630.3813605104,14140759.062182637,1902933.078807686,2764321.5220795916,1589576.8034715152,null,3261632.8030617274,1646042.8642413528,2735000.8382688612,6868917.0094735418,773759.49609839963,7642676.5055719409,null,42189962.943239488,26530682.127525628,28038473.803690005,81349304.796875015,15409814.077580109,96759118.874455109,null,22330539.303239737,12606951.903440103,15730335.865654152,44410995.667975195,6256831.4043587931,50667827.072333992]
[null,null,null,"Tech14","Geothermal",1572342.3366006825,928096.05164844706,1263519.8327202168,156399.22179149743,279413.60546947818,258270.62206776193,null,21270565.996942133,13740525.839981392,12953256.625907451,6011533.3808505051,7430176.6972642122,2647719.1413561795,null,9724927.5024400651,6542938.2849951722,7267124.4057769859,1803297.2129207393,3030901.20759136,1485441.456730532,null,1728741.5583921799,1207509.6571179251,1521790.4547879787,3763958.2209693464,694083.44932873757,4458041.6702980837,null,27282099.377792638,21170702.537245605,15600975.76726363,47964348.462830976,16089429.219470898,64053777.682301871,null,11528224.715360805,9573839.4925865326,8752565.8625075184,23534990.193212222,6319639.8772426303,29854630.070454855]
[null,null,null,"Tech15","Hydro large",3917396.6967856763,2331084.7605056195,3170011.1566410353,698552.84160366387,610170.45621055772,670505.01279548975,null,50399401.644970305,32582378.512133576,32498079.535925634,12842699.873167396,11722068.007937988,6873832.3489541309,null,24911999.377082404,15978846.928032493,18232294.299184531,4528515.4523468874,5130392.4597605672,3856404.321087433,null,4615949.53838934,2941255.2167161773,3840516.1694365251,9418492.6139323302,1979228.3106097113,11397720.924542043,null,63242101.518137701,44304446.520071566,39371911.884879768,115479859.69302952,31438600.230059516,146918459.92308903,null,29440514.829429291,21109239.38779306,22088698.620271966,59123140.604299426,13515312.233194888,72638452.837494314]
[null,null,null,"Tech16","Hydro small",1170129.6117120297,696296.93309242721,946884.93684767024,140632.22752558091,122839.14017184151,134985.65591691853,null,15054342.67755861,9732383.2300007474,9707203.0565506443,2585484.4229962314,2359879.5065785074,1383835.6918735141,null,7441234.6806730852,4772894.7050081119,5446001.2861167369,911677.93976119475,1032847.4479328331,776368.94106502575,null,1310761.8392376106,819136.07326426869,1081870.5927645888,2813311.4816521271,398457.02361434093,3211768.505266468,null,17639827.100554843,12092262.736579254,11091038.748424158,34493928.964110002,6329199.6214482533,40823128.585558251,null,8352912.6204342796,5805742.1529409448,6222370.2271817625,17660130.671797935,2720894.3287590537,20381025.000556987]
[null,null,null,"Tech17","Hydrogen",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech18","Pumped storage",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech19","Batteries",1062044.2288484434,601528.52413699497,849404.52843208658,8227.5216402773785,25420.692158690264,21706.75644953574,null,14059308.435839254,8500607.1110498998,8707860.8115722686,551712.62811315875,751694.21451705927,222531.67661133868,null,7239444.6057477538,4176000.5390910869,4885343.481832901,154134.29849950731,300766.86084124947,124846.23943343197,null,1070271.7504887208,626949.21629568527,871111.2848816223,2512977.2814175249,55354.970248503378,2568332.2516660281,null,14611021.063952412,9252301.3255669586,8930392.4881836064,31267776.358461425,1525938.5192415568,32793714.877702978,null,7393578.9042472607,4476767.3999323361,5010189.721266333,16300788.626671741,579747.39877418871,16880536.025445931]
[null,null,null,"Tech20","unassigned1",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"Total",23481858.243138101,12593031.500902899,19110820.625627518,17626615.999264609,19616394.849405341,21171580.753835518,null,298788854.47588879,182694585.65639392,195918858.95648885,508821854.31622452,378003189.03289986,217045203.07381693,null,153630420.49348,88943796.251305073,109915734.90693007,244177237.18294805,179700898.03963086,121768180.61798096,null,41108474.242402703,32209426.350308243,40282401.379463032,55185710.369668521,58414591.602505483,113600301.97217399,null,807610708.7921133,560697774.68929386,412964062.03030592,677402299.08877146,1103870246.4229414,1781272545.511713,null,397807657.67642808,268644694.29093587,231683915.52491102,352489951.6517151,545646315.84055984,898136267.492275]
[]
[]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"SectorID","Sectors","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,1,"Construction",4968573.3711094921,230554.7723938195,143940.42924687313,0,905061.15426955803,159461.82956975387,null,70121459.122114524,3253818.7202439457,2031430.7893978776,0,12773124.99824369,2250484.2594718887,null,29786617.744339496,1382176.8063967191,862923.46387859574,0,5425845.3330353191,955974.3224938279,null,4968573.3711094921,1135615.9266633776,303402.25881662697,5343068.5727501847,1064522.9838393119,6407591.5565894963,null,70121459.122114524,16026943.718487635,4281915.0488697663,5343068.5727501847,1064522.9838393119,90430317.889471918,null,29786617.744339496,6808022.1394320382,1818897.7863724236,5343068.5727501847,1064522.9838393119,38413537.670143954]
[null,null,null,2,"Manufacturing",9928404.046675358,7233925.7959839506,6125654.3178645829,3848738.6141032199,7694309.1621744344,6786196.553320054,null,125535513.17410406,100496004.93407895,62959348.314201623,58230477.182696402,123733184.35673237,69748387.740895912,null,45817684.130896561,39775625.895801432,30438018.607548036,19442822.421542373,46387999.951050699,33720214.404204398,null,13777142.660778578,14928234.958158385,12911850.871184636,23287984.160523891,18329244.329597708,41617228.490121603,null,183765990.35680047,224229189.2908113,132707736.05509754,23287984.160523891,18329244.329597708,540702915.70270932,null,65260506.55243893,86163625.846852124,64158233.011752434,23287984.160523891,18329244.329597708,215582365.41104347]
[null,null,null,3,"Utilities",91317.28884499002,261803.01096722367,1095054.3106824306,1151983.8658625882,1086459.9596169291,1213136.3285027687,null,6123460.2136080619,13838507.361643786,33298700.138032965,77248541.415878683,66093456.47932481,36889369.262601696,null,1710737.069118775,4018519.7001964184,11137961.430953279,21581252.874285281,18751135.864744343,12338991.322660146,null,1243301.1547075782,1348262.9705841527,2308190.6391851995,1448174.6104946444,3451580.1539822859,4899754.7644769307,null,83372001.62948674,79931963.840968594,70188069.400634661,1448174.6104946444,3451580.1539822859,233492034.87108999,null,23291989.943404056,22769655.564940762,23476952.753613427,1448174.6104946444,3451580.1539822859,69538598.261958241]
[null,null,null,4,"Mining and extraction",0,1110525.7747082883,255031.51872492765,5076599.5191381788,3251292.9691699273,282532.10572326405,null,0,23583049.667853788,8179133.3087918758,327815645.65028793,105159904.09617279,9061106.5184327979,null,0,14845676.869394209,4547482.3449433036,169058125.65359449,58715921.531924248,5037846.9652685206,null,5076599.5191381788,4361818.7438782156,537563.62444819172,1365557.2934332159,8610424.5940313693,9975981.8874645866,null,327815645.65028793,128742953.76402658,17240239.827224672,1365557.2934332159,8610424.5940313693,473798839.24153918,null,169058125.65359449,73561598.401318461,9585329.3102118243,1365557.2934332159,8610424.5940313693,252205053.36512479]
[null,null,null,5,"Professional services",8298646.6062467657,1318552.3829589831,1046527.3439511767,0,3124315.1820446984,1159376.5965155561,null,93601540.820078596,13415520.13495668,10466548.549486645,0,28654748.367354207,11595178.572930599,null,73946711.907077447,10528299.357191496,8782196.971763432,0,23915270.657813478,9729199.8091617208,null,8298646.6062467657,4442867.5650036819,2205903.9404667327,10663726.333156925,4283691.7785602547,14947418.111717179,null,93601540.820078596,42070268.502310887,22061727.122417241,10663726.333156925,4283691.7785602547,157733536.44480672,null,73946711.907077447,34443570.015004978,18511396.780925155,10663726.333156925,4283691.7785602547,126901678.70300758]
[null,null,null,6,"Other",194916.93026149319,2437669.7638906348,10444612.70515753,7549294.0001606215,3554956.4221297945,11570877.340204125,null,3406881.145983581,28107684.837616801,78983697.856577814,45527190.067361481,41588770.735071965,87500676.719484121,null,2368669.6420477051,18393497.622324828,54147152.087843426,34095036.233525939,26504724.70106275,59985953.794192336,null,7744210.9304221142,5992626.1860204292,22015490.045361653,13077199.399309658,22675127.762494542,35752327.161804199,null,48934071.213345066,69696455.572688758,166484374.57606193,13077199.399309658,22675127.762494542,285114901.36209577,null,36463705.875573643,44898222.323387578,114133105.88203576,13077199.399309658,22675127.762494542,195495034.08099699]
[null,null,null,null,"TOTAL",23481858.243138097,12593031.500902902,19110820.625627521,17626615.999264605,19616394.849405341,21171580.753835522,null,298788854.47588879,182694585.65639398,195918858.95648879,508821854.31622446,378003189.03289986,217045203.07381701,null,153630420.49347997,88943796.251305103,109915734.90693006,244177237.18294808,179700898.03963083,121768180.61798096,null,41108474.24240271,32209426.350308243,40282401.379463039,55185710.369668521,58414591.602505468,113600301.972174,null,807610708.7921133,560697774.68929374,412964062.0303058,55185710.369668521,58414591.602505468,1781272545.511713,null,397807657.67642808,268644694.29093593,231683915.52491105,55185710.369668521,58414591.602505468,898136267.492275]
[]
[]
[null,null,"Macroeconomic Impacts by Technology and Sector"]
[]
[null,null,null,null,null,"Employment","Employment","Employment","Employment","Employment","Employment",null,"Output","Output","Output","Output","Output","Output",null,"Value Added","Value Added","Value Added","Value Added","Value Added","Value Added"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,"Tech Ref","Technology","SectorID","Sectors","jobs","jobs","jobs","jobs","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,"Tech1","Coal",1,"Construction",85927.793409123726,5464.9794246140655,4832.4090454471543,0,454222.00209428457,61579.627467836362,null,1212698.656726466,77127.236070320942,68199.772456211504,0,6410433.5738343075,869073.07343973033,null,515137.47402317257,32762.574071701743,28970.312053353166,0,2723062.7660892955,369170.11931207107]
[null,"Tech1","Coal",2,"Manufacturing",419623.48696601228,221919.42049585277,205652.20966627105,940549.38255119394,3116841.0600206004,2620636.2789420071,null,4488068.6855402105,2978315.4090531566,2113689.1551656472,8905008.1312566474,52354653.33245454,26934845.44329631,null,1392767.7801607226,1185958.8746824681,1021873.8210953205,2323570.9512969889,19008872.941630654,13021788.642141208]
[null,"Tech1","Coal",3,"Utilities",0,7322.7445719350544,36763.474889474768,242683.36558645664,278110.66799804795,468478.77876768674,null,0,309529.87150518654,1117913.4353745673,16273609.876829999,16651364.755738789,14245626.196837151,null,0,94207.181623120239,373926.81019776093,4546427.4598865574,4731744.6002476243,4764967.836054475]
[null,"Tech1","Coal",4,"Mining and extraction",0,24626.95696661486,8561.9907096895695,2066890.4142138707,1477295.1528083016,109105.8710732492,null,0,509635.88105317438,274592.19061751058,189988869.81516191,46721226.100534894,3499141.8658431927,null,0,323707.94985508075,152669.37116065653,97979344.952499926,26287822.995561536,1945473.3474351761]
[null,"Tech1","Coal",5,"Professional services",307815.04148260865,41360.067190106616,35134.313755197261,0,1375483.8403903586,447718.29785839678,null,3290638.0576856383,411811.8300021654,351385.94590685086,0,12554978.360945657,4477728.4875674015,null,2718015.4991866848,327151.75585906499,294838.41549798497,0,10419915.20065734,3757140.5108345896]
[null,"Tech1","Coal",6,"Other",0,75000.414013449408,350649.50949971948,0,1373017.5722424942,4468344.0420085918,null,0,831605.78686733311,2651663.1773437648,0,17813269.680556279,33790275.015077576,null,0,551313.99631225411,1817843.5961568425,0,11115111.065237826,23164870.852891907]
[null,"Tech1","Coal",null,"TOTAL",813366.3218577446,375694.58266257273,641593.90756579931,3250123.1623515212,8074970.2955540884,8175862.8961177683,null,8991405.3999523148,5118026.0145513378,6577443.6768645523,215167487.82324857,152505925.80406448,83816690.08206135,null,4625920.7533705803,2515102.3324036901,3690122.3261619187,104849343.36368348,74286529.569424272,47023411.308669426]
[]
[]
[null,"Tech2","Coal CCS",1,"Construction",0,3261.4659275011622,1315.2928910762923,0,24375.612500836345,3424.2773375536399,null,0,46029.057564741808,18562.724107386755,0,344012.93648849142,48326.81444219721,null,0,19552.501616167428,7885.1862782471353,0,146131.89694820251,20528.556687397489]
[null,"Tech2","Coal CCS",2,"Manufacturing",0,64569.867175285282,55974.750246571377,0,168726.78669720178,145726.52984364214,null,0,1049399.3489693119,575307.32468802691,0,2884464.7187319156,1497774.2580557736,null,0,398881.90758661344,278135.26541796909,0,1046903.651512092,724106.61732222163]
[null,"Tech2","Coal CCS",3,"Utilities",66190.111910218096,45629.00906121781,10006.341913242004,40238.061046571573,32687.074354945915,26050.843943427324,null,4438507.9971493538,3035541.9777820795,304275.48259230057,2698242.2387689138,2100620.2484530671,792160.92969332566,null,1240004.8171178554,849007.66346492618,101776.00253010773,753819.38614804624,590428.92373679625,264967.03611426766]
[null,"Tech2","Coal CCS",4,"Mining and extraction",0,32818.26062438279,2330.4164461255382,105395.27343309969,87543.728648981516,6067.0838241967867,null,0,1294464.6497805582,74738.945496459812,9687948.9815770183,2893872.3110778481,194577.86097115028,null,0,685086.76322745753,41553.795774363432,4996181.5977516985,1607698.6848351967,108182.53647143902]
[null,"Tech2","Coal CCS",5,"Professional services",0,37194.831276295459,9562.9142070647504,0,83363.27138999103,24896.409478367816,null,0,342226.15411120758,95640.793717749504,0,762152.43416369252,248994.42906997073,null,0,288728.26813417603,80249.595651688578,0,634484.70395279978,208924.47119748127]
[null,"Tech2","Coal CCS",6,"Other",0,21035.1084084049,95440.34926821712,0,73642.633675168472,248472.58531134567,null,0,279691.38727195543,721733.96206493699,0,973294.34706887719,1878986.244667853,null,0,178401.3360663733,494783.6030905376,0,605800.99343616329,1288136.1182372498]
[null,"Tech2","Coal CCS",null,"TOTAL",66190.111910218096,204508.54247308741,174630.06497229708,145633.33447967126,470339.10726712504,454637.72973853338,null,4438507.9971493538,6047352.5754798548,1790259.2326668606,12386191.220345933,9958416.9959838931,4660820.5369002707,null,1240004.8171178554,2419658.4400957138,1004383.4487429135,5750000.9838997442,4631448.8544212505,2614845.3360300567]
[]
[]
[null,"Tech3","Gas Open",1,"Construction",6344.570392948729,464.67711480912465,421.66291371427104,0,97478.88728142406,12014.338969530801,null,89540.900420916485,6557.9865440920548,5950.9272700393776,0,1375719.2053394667,169558.32509786566,null,38035.725535560981,2785.7412097088936,2527.870897671125,0,584386.32917822106,72026.011413498229]
[null,"Tech3","Gas Open",2,"Manufacturing",41552.468802649899,20947.843022360008,17944.654337851895,55828.392809816214,600516.29079135531,511292.67690851528,null,433870.64360744436,278941.52323528391,184434.78593624139,753082.82788231724,10315461.536394224,5255055.5525316568,null,130621.33850037876,111298.9593245284,89165.939555002566,293125.32126232353,3716873.499490987,2540583.4554290753]
[null,"Tech3","Gas Open",3,"Utilities",0,723.92808139814804,3207.8811612113755,20054.453259328937,35778.581161795984,91401.37866353002,null,0,30131.346215026526,97546.09595487015,1344790.7640755661,2050979.5130278692,2779357.21601148,null,0,9206.2093942471056,32627.839825029005,375699.90333244659,586583.17629856488,929657.11413521261]
[null,"Tech3","Gas Open",4,"Mining and extraction",0,2241.6677548831522,747.09609966557696,943950.69469485583,303138.59940729837,21286.827682168132,null,0,46763.652031846555,23960.170194626011,41647267.355982199,9502810.3209628891,682691.30891826784,null,0,29634.773812067782,13321.515474601378,21477952.779921863,5362457.781284241,379566.70433711517]
[null,"Tech3","Gas Open",5,"Professional services",24527.604266855931,3870.5224523781644,3065.7249769296004,0,275495.60211356694,87350.957037563581,null,283758.44870169577,39755.700246238797,30660.985110298701,0,2513949.4650280527,873616.00053943158,null,219531.83089181146,30864.233904033652,25726.800894661304,0,2084208.4934740774,733027.4883020327]
[null,"Tech3","Gas Open",6,"Other",0,7515.520544073318,30596.725665728547,0,273349.40320369124,871785.07179528556,null,0,85190.282337187949,231376.94078299051,0,3597439.055568038,6592566.967327809,null,0,56158.001217365905,158620.10442896918,0,2231178.2076340532,4519524.1032825708]
[null,"Tech3","Gas Open",null,"TOTAL",72424.643462454551,35764.158969901917,55983.745155101264,1019833.540764001,1585757.3639591318,1595131.2510565934,null,807169.99273005663,487340.49060967582,573929.90524906619,43745140.947940081,29356359.09632054,16352845.37042651,null,388188.89492775121,239947.91886195174,321990.07107593457,22146778.004516635,14565687.487360146,9174384.876899505]
[]
[]
[null,"Tech4","Gas Combined",1,"Construction",22433.409474573709,1053.6219656151959,753.78403160972437,0,174055.65421086387,22051.784024756518,null,316602.63177108095,14869.763224518916,10638.15147961094,0,2456446.8570974492,311216.75309312576,null,134488.38183749255,6316.4680065520251,4518.9383620458138,0,1043464.3610912848,132200.53570014593]
[null,"Tech4","Gas Combined",2,"Manufacturing",42458.937012120514,32181.524896358664,32078.689997847105,125468.254865853,1105348.710971877,938454.93399346888,null,572738.97285366186,446820.08889288187,329704.11195873818,1692471.9381716147,18920021.926847376,9645420.3911187984,null,222929.38997065776,177874.05912943493,159397.13741480187,658767.35232309334,6834969.483425335,4663127.7674180279]
[null,"Tech4","Gas Combined",3,"Utilities",0,817.3068587643254,5734.5560066526095,68296.801944204897,86219.018697055581,167763.15925202044,null,0,40342.194244193255,174377.89069227097,4579776.2363698678,5148331.4842850007,5101386.3692849688,null,0,11851.972203514953,58327.028168980985,1279471.5246807798,1463032.2339612842,1706344.2233467069]
[null,"Tech4","Gas Combined",4,"Mining and extraction",0,4144.2482889588664,1335.5433728929445,1668769.9781212634,553447.24785895913,39071.024033019487,null,0,84344.778069743232,42832.303007797687,73626419.07575427,17467392.727347005,1253049.4884507093,null,0,53875.739287066179,23814.154185731495,37969952.235933304,9836288.0560009275,696677.77879897517]
[null,"Tech4","Gas Combined",5,"Professional services",57125.355553811867,6121.7831086245278,5480.4310688858941,0,506960.90884390066,160328.79077519174,null,586740.22888068936,60536.39505414007,54810.988156354615,0,4627649.2099194201,1603483.2555768536,null,501137.76202727284,48635.514739011618,45990.413356436227,0,3839218.5777470162,1345439.3035888704]
[null,"Tech4","Gas Combined",6,"Other",0,9995.1184501096977,54696.115015697214,0,496254.40812245401,1600122.6674218981,null,0,112764.2654292121,413620.06847752252,0,6527102.3101900704,12100363.016304528,null,0,74104.872685027411,283556.5991744895,0,4051671.7331510754,8295385.1787453536]
[null,"Tech4","Gas Combined",null,"TOTAL",122017.70204050609,54313.603568431281,100079.11949358549,1862535.0349313214,2922285.9487051098,2927792.3595003551,null,1476081.8335054321,759677.48491468944,1025983.5137722949,79898667.250295758,55146944.515686318,30014919.273828983,null,858555.53383542318,372658.62605060713,575604.27066248585,39908191.112937175,27068644.445376921,16839174.787598081]
[]
[]
[null,"Tech5","Gas Combined CCS",1,"Construction",0,661.89080390259312,266.92913198969563,0,19888.727052802373,2466.5857996437394,null,0,9341.2626688845994,3767.1699337585324,0,280689.53738979442,34810.91701827565,null,0,3968.0380849317335,1600.2412414068774,0,119233.00027891911,14787.191988511939]
[null,"Tech5","Gas Combined CCS",2,"Manufacturing",0,13103.985214795108,11359.668708032765,0,121629.25349615316,104970.17434939492,null,0,212967.97027596977,116754.4399032121,0,2100108.2202562285,1078881.2797013812,null,0,80950.183857043943,56445.53048027974,0,755347.20120887179,521590.66677439574]
[null,"Tech5","Gas Combined CCS",3,"Utilities",13432.80210694191,9260.0757328615055,2030.7143598321716,9606.5835875112498,10912.883862087057,18765.022632629109,null,900762.93656458182,616041.18044355442,61750.497554690628,644188.3364132829,661889.33278022893,570611.75471554068,null,251649.96461393597,172299.93425711239,20654.699950907689,179969.62961351837,187644.98269774707,190861.8561603016]
[null,"Tech5","Gas Combined CCS",4,"Mining and extraction",0,6660.2274529969936,472.94107902444409,190383.67867381079,63368.376343721291,4370.2601544252402,null,0,262702.19180955621,15167.725745761716,8399760.7189713903,2014663.0060978746,140158.91281147581,null,0,139033.37901894603,8433.040817130488,4331848.7751584994,1132259.3627842867,77926.371588969603]
[null,"Tech5","Gas Combined CCS",5,"Professional services",0,7548.4206555396377,1940.723929933916,0,58072.169619650602,17933.456910160658,null,0,69452.310493615965,19409.603916428088,0,530098.29622321646,179356.41958637635,null,0,58595.30338590825,16286.0721404042,0,439839.64678297873,150493.10644386802]
[null,"Tech5","Gas Combined CCS",6,"Other",0,4268.9223570349122,19368.925172333264,0,55816.220459060889,178980.5235131988,null,0,56761.334099817941,146470.66165151421,0,737050.01945048838,1353477.0498860169,null,0,36205.254438067837,100412.73589460204,0,457108.96887088619,927874.10131976206]
[null,"Tech5","Gas Combined CCS",null,"TOTAL",13432.80210694191,41503.522217130754,35439.902381146254,199990.26226132203,329687.63083347538,327486.02335945249,null,900762.93656458182,1227266.2497913989,363320.09870536526,9043949.0553846732,6324498.412197832,3357296.3337190663,null,251649.96461393597,491052.09304201015,203832.32052473101,4511818.4047720181,3091433.1626236895,1883533.2942758091]
[]
[]
[null,"Tech6","Oil",1,"Construction",4.681676288666923E-12,3.428865463776421E-13,3.1114624674040836E-13,0,24146.104490894733,4581.789353381937,null,6.6072481571389899E-11,4.8391566652006286E-12,4.3912059241534141E-12,0,340773.89072318259,64662.777592749568,null,2.8066668558045247E-11,2.0556062522926743E-12,1.8653230257467087E-12,0,144755.99548700135,27467.845971206185]
[null,"Tech6","Oil",2,"Manufacturing",3.066168327884609E-11,1.5457472122225088E-11,1.3241410768365666E-11,274766.17631986266,283285.15540308936,194986.61969357322,null,3.2015436486970394E-10,2.0583173239068114E-10,1.3609494585838367E-10,13802582.189899482,3975750.6264869971,2004068.4421408796,null,9.6385852055609878E-11,8.2127814264942871E-11,6.5795796896714654E-11,3292541.7937882151,1625848.2371287392,968877.12732128636]
[null,"Tech6","Oil",3,"Utilities",0,5.3418856178955075E-13,2.3671045065550377E-12,31490.832217221279,31683.962304458128,34856.837709261541,null,0,2.2234004886647882E-11,7.1979537809445864E-11,2111679.6240292778,1966922.4713653876,1059935.9094047553,null,0,6.7932877342570981E-12,2.4076174523814599E-11,589948.8989740836,555631.17959953751,354534.11782727716]
[null,"Tech6","Oil",4,"Mining and extraction",0,1.6541329239201771E-12,5.5128430745241982E-13,0,230339.61210525961,8117.9464545473966,null,0,3.4507030000374044E-11,1.7680276791833354E-11,0,8114443.0132847903,260351.21689014754,null,0,2.1867582717682422E-11,9.829983633858737E-12,0,4407310.7881353963,144751.5913476815]
[null,"Tech6","Oil",5,"Professional services",1.8098987985311962E-11,2.8560693739312447E-12,2.2622070594435683E-12,0,116884.86473260804,33312.168566029788,null,2.0938615520320756E-10,2.9335842721363878E-11,2.2624826913038738E-11,0,1090199.9475723829,333162.27387681109,null,1.6199315377382967E-10,2.2774804768022633E-11,1.8983878540563026E-11,0,927037.11635000852,279547.42663380253]
[null,"Tech6","Oil",6,"Other",0,5.5457236895474554E-12,2.2577409688650848E-11,0,100083.04550323982,332464.03073184867,null,0,6.286214828447822E-11,1.7073369358655183E-10,0,1248160.9467832928,2514141.9115078901,null,0,4.1439146614319045E-11,1.1704621996728109E-10,0,793646.75818997866,1723566.1047427359]
[null,"Tech6","Oil",null,"TOTAL",5.3442347552824982E-11,2.6390473217791156E-11,4.1310562577207949E-11,306257.00853708392,786422.74453954969,608319.39250864252,null,5.9561300164430136E-10,3.5960991494874582E-10,4.2350448688340687E-10,15914261.813928761,16736250.896216033,6236322.5314132329,null,2.864456743874848E-10,1.7705824235151675E-10,2.3759737658797882E-10,3882490.6927622985,8454230.0748906601,3498744.2138439897]
[]
[]
[null,"Tech7","Nuclear",1,"Construction",36085.405114226152,2343.2890536642108,2019.4696057434089,0,10600.668000572925,1620.0892054717347,null,509273.19989583181,33070.830460760917,28500.767691364046,0,149607.19151125141,22864.313457908633,null,216332.15170717487,14048.027490515793,12106.728571698355,0,63551.048154735807,9712.4414335339407]
[null,"Tech7","Nuclear",2,"Manufacturing",201123.98117478995,103682.36856676091,85942.308043291428,68868.671817337905,89729.192655750157,68945.927761565457,null,2267585.9810926272,1398656.4486018857,883313.26357153,928986.33677989279,1454904.7049311565,708624.81876048702,null,726066.92027577164,558086.51061764592,427042.31020160532,361592.91957652819,540924.10756262019,342588.28905852477]
[null,"Tech7","Nuclear",3,"Utilities",0,3362.8339609145014,15363.500780372329,0,3120.9556780583034,12325.138096532524,null,0,144836.0095356532,467177.38158323627,0,159492.89254454215,374786.0481737362,null,0,43875.465175712212,156264.46785965152,0,46495.75811270393,125360.82586150641]
[null,"Tech7","Nuclear",4,"Mining and extraction",0,12329.018235221443,3578.0663102528501,101209.4800012796,34388.997558304443,2870.4500375823973,null,0,267586.92209624418,114752.40976320406,4465379.7028411636,1036658.6033976418,92058.399804832734,null,0,167179.16411520613,63800.715520425874,2302845.312329188,590965.4487438933,51183.167214821267]
[null,"Tech7","Nuclear",5,"Professional services",102403.97021711475,18060.139439798717,14682.672364857395,0,31778.308893959616,11778.953710485206,null,1120015.819011542,178486.77060678508,146844.613312039,0,290214.8313078389,117803.88881907784,null,907694.01184280473,142383.22017324198,123213.33171592784,0,240792.34095134062,98846.047554005243]
[null,"Tech7","Nuclear",6,"Other",0,33448.167368623624,146536.85564360104,0,34671.208636063078,117556.99484497725,null,0,370833.07349991606,1108133.2604407552,0,443715.45527672255,888983.28965113324,null,0,245621.2511569802,759679.04535994469,0,277458.77023591945,609441.12132732267]
[null,"Tech7","Nuclear",null,"TOTAL",339613.35650613089,173225.81662498342,268122.87274811848,170078.15181861751,204289.33142270852,215097.55365661456,null,3896875.0000000009,2393470.0548012452,2748721.6963621285,5394366.0396210561,3534593.6789691537,2205120.7586671752,null,1850093.0838257512,1171193.6387293022,1542106.5992292534,2664438.231905716,1760187.4737612135,1237131.8924497142]
[]
[]
[null,"Tech8","Biomass",1,"Construction",107007.67121939316,8696.3453243163367,8545.5818678926353,0,51777.972576348999,26018.756335857503,null,1510198.9007133839,122731.49204490264,120603.76789611694,0,730742.35122498963,367202.61985497898,null,641511.42798003426,52134.625897723607,51230.798357927131,0,310409.15802440984,155982.55098047137]
[null,"Tech8","Biomass",2,"Manufacturing",845937.50737931905,400952.89532540028,363673.22747065208,116277.94027559734,633322.34337021259,1107276.8639646985,null,8424528.0775351878,5302664.3136303332,3737825.9060587166,1568501.5397341207,8434011.8242482003,11380568.69374774,null,2376936.8271670425,2111524.6202694592,1807071.0311772237,610513.87803900405,3648364.5118631152,5501994.0793547723]
[null,"Tech8","Biomass",3,"Utilities",0,14485.75996327119,65012.146418402182,149728.07219059538,173248.06309936478,197942.65887111862,null,0,582575.85537279944,1976906.48564012,10040310.049893126,8903112.8604739197,6019092.5490871007,null,0,179504.1843978519,661248.27991444059,2805004.0318098706,2613973.5078638759,2013304.4348027995]
[null,"Tech8","Biomass",4,"Mining and extraction",0,41621.357709384145,15140.935271347247,0,101656.31681812413,46099.646766279468,null,0,869002.85983313248,485585.97236645618,0,3687954.8969732472,1478464.9296477768,null,0,550349.18852526019,269978.92721897131,0,1989297.819480401,822005.57337342051]
[null,"Tech8","Biomass",5,"Professional services",510093.67716273293,74847.875210142374,62131.154822280223,0,213533.35815711197,189170.89592928928,null,5586310.3582604602,749553.38025299809,621387.25007208728,0,2020102.6928898145,1891939.4489191317,null,4522396.5737675531,591615.96258711058,521389.18575437646,0,1738729.1372221773,1587475.0707454863]
[null,"Tech8","Biomass",6,"Other",0,141223.94564450314,620084.94359338202,7485521.3209777875,736054.71819136431,1887974.3128443963,null,0,1559465.4470693397,4689173.5684951013,43655596.321532361,5250647.7204909623,14277139.506862432,null,0,1036588.9165452346,3214655.6982005648,32543684.812668059,3740447.9510042025,9787670.9401629549]
[null,"Tech8","Biomass",null,"TOTAL",1463038.8557614451,681828.17917701742,1134587.9894439564,7751527.3334439807,1909592.7722125268,3454483.13471164,null,15521037.336509032,9185993.3482035063,11631482.950528597,55264407.911159605,29026572.346301135,35414407.748119161,null,7540844.8289146293,4521717.4982226407,6525573.9206235036,35959202.722516932,14041222.085458182,19868432.649419904]
[]
[]
[null,"Tech9","Solar utility",1,"Construction",704093.07338435645,34987.577135149091,22649.706933722759,0,8721.0707713995162,5821.3656187070292,null,9936863.1548375953,493779.55735336989,319655.23707789369,0,123080.44219566433,82156.913217907335,null,4221040.8636179185,209750.6684685552,135785.08599249349,0,52282.855054428219,34899.1107674327]
[null,"Tech9","Solar utility",2,"Manufacturing",1475624.1750502822,1082212.0164554245,963900.66225914343,533110.5506423997,362485.77041513775,247739.10724512694,null,20105044.399900217,15136344.176064823,9906951.0596573316,7191258.4411902819,5357257.1025249315,2546257.4175312947,null,7619727.7279431131,6005826.3761326075,4789566.1053070007,2799081.1406254787,2119312.7245938163,1231001.1575666603]
[null,"Tech9","Solar utility",3,"Utilities",0,28483.033358798501,172311.97199591293,133112.15119588943,98265.868377037114,44287.150928876617,null,0,1417652.5007138983,5239707.8662786148,8926096.8224696629,6428504.1222951133,1346695.3596387778,null,0,415803.5494209032,1752610.8791681242,2493721.5535111083,1802214.0347476008,450451.24622652947]
[null,"Tech9","Solar utility",4,"Mining and extraction",0,172003.05223318559,40130.41497934347,0,91033.544764778198,10314.209305612179,null,0,3363251.1356236245,1287025.288067291,0,3110454.2281895131,330787.7132487857,null,0,2179899.0205590925,715567.84246203583,0,1702139.4587310855,183913.28630211696]
[null,"Tech9","Solar utility",5,"Professional services",1510438.1443760595,197726.02126259761,164676.02439872801,0,104034.51244073221,42324.580599001114,null,16751089.025841484,2032018.1147125727,1646960.8885691417,0,957738.70540876407,423297.37511069985,null,13419962.865689579,1588614.5790808829,1381920.2060562884,0,807050.12982251868,355177.34506996867]
[null,"Tech9","Solar utility",6,"Other",7119.5635357775382,358127.50471276912,1643509.1797754569,0,93562.287262592727,422410.22637380258,null,208944.18671657584,4174587.6447553746,12428458.205616057,0,1131232.3405852704,3194328.2755675791,null,173192.42579492411,2723137.8158838777,8520310.32908714,0,732050.26627949777,2189866.8161844192]
[null,"Tech9","Solar utility",null,"TOTAL",3697274.9563464755,1873539.2051579244,3007177.9603423076,666222.70183828915,758103.05403167754,772896.6400711264,null,47001940.767295875,26617633.129223663,30828758.54526633,16117355.263659945,17108266.941199254,7923523.0543150445,null,25433923.883045536,13123032.009545919,17295760.448073082,5292802.694136587,7215049.4692289475,4445308.9621171281]
[]
[]
[null,"Tech10","Solar rooftop",1,"Construction",422102.39599253901,20974.982849544802,13578.454222392624,0,2339.9061715953881,1561.9010205715683,null,5957129.6819408815,296019.86176224612,191632.67835257761,0,33023.087857605817,22043.103801915182,null,2530505.595732403,125745.10823696553,81402.888771491722,0,14027.747098634271,9363.603026329105]
[null,"Tech10","Solar rooftop",2,"Manufacturing",884633.75570408884,648783.94971567532,577856.52837444795,143036.18217176621,97256.714633193769,66469.620667391864,null,12052934.098531652,9074208.2045692038,5939197.440420514,1929450.0009404551,1437378.4235453098,683173.38569147978,null,4568011.6057892656,3600480.9578589527,2871335.3464721879,751007.23379346787,568622.02518532146,330283.66370762268]
[null,"Tech10","Solar rooftop",3,"Utilities",0,17075.521802955125,103300.6842235612,35714.644710722459,26365.21568276536,11882.460364924327,null,0,849879.85233238363,3141194.4361648601,2394915.6692605326,1724799.2665321347,361324.987020139,null,0,249273.40021843321,1050686.7334790796,669077.7550432256,483542.88744809822,120858.2843410576]
[null,"Tech10","Solar rooftop",4,"Mining and extraction",0,103115.48744071274,24058.103900290578,0,24424.747694499751,2767.3530741748109,null,0,2016262.3612352966,771569.09836497402,0,834550.16428420099,88751.970028394804,null,0,1306845.1237234192,428981.49721401295,0,456692.38661180489,49344.839061276696]
[null,"Tech10","Solar rooftop",5,"Professional services",905504.6610174824,118536.35617212491,98722.948838447119,0,27912.971250882507,11355.893094982461,null,10042244.527851239,1218190.815026239,987349.77441191301,0,256966.00409563194,113572.7671984833,null,8045241.0254662875,952371.27801237372,828458.41281048697,0,216535.51829341764,95295.828175777584]
[null,"Tech10","Solar rooftop",6,"Other",4268.1641681657557,214696.72622041122,985280.48186074663,0,25103.221741106092,113334.74083004738,null,125261.62403196091,2502656.9834897122,7450835.9553480372,0,303515.19952394516,857053.98362485354,null,103828.51452352,1632515.7002006266,5107909.0825601714,0,196412.68611223079,587552.0348907311]
[null,"Tech10","Solar rooftop",null,"TOTAL",2216508.9768822757,1123183.0242014241,1802797.2014198862,178750.82688248868,203402.77717404289,207371.96905209241,null,28177569.932355732,15957218.078415081,18481779.383062877,4324365.6702009877,4590232.1458388288,2125920.1973652653,null,15247586.741511475,7867231.5682507707,10368773.961307429,1420084.9888366936,1935833.2507495072,1192698.2532027948]
[]
[]
[null,"Tech11","Solar floating",1,"Construction",386657.45357348933,19213.663637900656,12438.239116717399,0,5460.8613758115771,3645.1568270639341,null,5456895.3298882134,271162.36970658973,175540.82643630635,0,77069.118061548914,51444.085927945853,null,2318013.0205104337,115185.99233700443,74567.294535014633,0,32737.886352235728,21852.730133212746]
[null,"Tech11","Solar floating",2,"Manufacturing",810348.95459759771,594304.01793039788,529332.54090325092,333817.1299547361,226977.23649176059,155126.46984469477,null,11040820.547035476,8312225.3531022631,5440468.9013510663,4502940.8078835085,3354546.6099658655,1594386.6468634349,null,4184424.8034541924,3298140.005891338,2630222.4862095146,1752696.9439042134,1327047.2519216978,770814.37029278348]
[null,"Tech11","Solar floating",3,"Utilities",0,15641.649612635532,94626.280005734239,83350.660047467143,61531.009121100433,27731.226851795131,null,0,778513.41917533486,2877420.8661165386,5589242.2676392039,4025327.9426206704,843258.45612372179,null,0,228341.31975353285,962458.06877070991,1561490.3342210029,1128489.9837728727,282058.46239336237]
[null,"Tech11","Solar floating",4,"Mining and extraction",0,94456.634637344861,22037.887678934716,0,57002.354589242219,6458.434829329477,null,0,1846952.0138546922,706778.60552837851,0,1947669.0192280277,207128.90586753606,null,0,1197106.2295575324,392958.90029926563,0,1065826.4185760948,115160.73977515011]
[null,"Tech11","Solar floating",5,"Professional services",829467.28033766977,108582.57633345461,90432.947951839204,0,65143.153361638695,26502.326778322749,null,9198973.3632544968,1115896.4340799064,904439.6648419362,0,599705.98124697967,265055.55875147384,null,7369662.9960535653,872398.39600271476,758890.78889403015,0,505349.51473444642,222400.92943823672]
[null,"Tech11","Solar floating",6,"Other",3909.7562685376292,196668.13133279665,902544.13570936176,0,58585.773941940883,264500.05399765266,null,114743.10745095585,2292502.9224926424,6825171.53382752,0,708342.26182752266,2000188.3207869544,null,95109.787139639768,1495429.4729221906,4678985.8046257673,0,458386.9491563327,1371226.01434341]
[null,"Tech11","Solar floating",null,"TOTAL",2030383.4447772945,1028866.6734845301,1651412.0313658381,417167.79000220326,474700.38888149435,483963.66912885872,null,25811432.347629141,14617252.512411427,16929820.398101747,10092183.075522713,10712660.932950616,4961461.9743210673,null,13967210.60715783,7206601.416464312,9498083.3433343023,3314187.2781252163,4517838.00451368,2783513.2463761554]
[]
[]
[null,"Tech12","Wind onshore",1,"Construction",505951.0880982012,21415.895609122577,11678.565489694842,0,17369.067953374823,4418.9069753213207,null,7140485.9890284901,302242.46204161923,164819.55511662457,0,245129.5970718115,62364.019144036167,null,3033178.8489114069,128388.38203956462,70013.048024305666,0,104127.6336404597,26491.365446476168]
[null,"Tech12","Wind onshore",2,"Manufacturing",779696.6781913623,621966.99046135182,497003.2081515941,248453.4632380952,239530.69069831411,188054.85529845813,null,10148414.627427313,8899373.0964925364,5108188.6883554971,3351449.4556540688,3612592.7982683172,1932823.9111344106,null,3761831.8494616374,3472190.3365197843,2469579.9195869206,1304497.5426481976,1414732.1089700758,934433.59481140738]
[null,"Tech12","Wind onshore",3,"Utilities",0,17281.358327008835,88846.917776960967,123918.71161025284,88854.875282033841,33617.678904728804,null,0,895028.05453015154,2701680.4960110006,8309612.6688017175,5854838.7250548033,1022255.2418314493,null,0,260609.254703201,903675.3098046548,2321491.7590134884,1639751.3826084943,341930.44800279971]
[null,"Tech12","Wind onshore",4,"Mining and extraction",0,121105.34411737163,20691.909208198384,0,74292.883206858285,7829.3538717152223,null,0,2562116.3725072457,663611.63778275566,0,2687613.3879334275,251095.7443951625,null,0,1614187.1249513139,368958.67725644639,0,1450682.9250805513,139605.6796506792]
[null,"Tech12","Wind onshore",5,"Professional services",417334.36726138502,98786.967589746491,84909.696233629336,0,90210.118991992815,32127.922670834734,null,4495048.4589118548,964303.8430170411,849200.4180188009,0,835769.27484163782,321318.37201583164,null,3689679.381821203,778026.96278842934,712541.03530726396,0,701222.45671176864,269609.52986051916]
[null,"Tech12","Wind onshore",6,"Other",179619.44628901227,195841.39476895839,847420.65957352088,63772.679182833686,69899.01254876556,320644.95137909555,null,2957932.2277840883,2200802.3060790617,6408319.6976873819,1871593.7458291193,875617.82033717795,2424764.2946547731,null,1996538.9145896211,1448887.8101485141,4393213.6721211197,1551351.4208578786,563048.15660541644,1662293.4175385667]
[null,"Tech12","Wind onshore",null,"TOTAL",1882601.5798399607,1076397.9508735596,1550550.9564335984,436144.85403118172,580156.64868133934,586693.66910015373,null,24741881.303151749,15823866.134667657,15895820.492972061,13532655.870284908,14111561.603507176,6014621.5831756629,null,12481228.994783867,7702289.8711508065,8917981.66210071,5177340.7225195644,5873564.6636167672,3374364.0353104481]
[]
[]
[null,"Tech13","Wind offshore",1,"Construction",344034.94482311327,25426.696010214189,18518.066871960244,0,3419.950659105049,2081.6343320299188,null,4855364.0085636638,358846.87448874861,261345.41490987036,0,48265.752043937879,29378.098262445776,null,2062490.9056848017,152433.14689919711,111015.88687137072,0,20502.618232347148,12479.406360828858]
[null,"Tech13","Wind offshore",2,"Manufacturing",1352945.2807804828,766085.18445778859,788070.98802084592,162509.23794344638,125573.10690123796,88587.844297338626,null,17143642.292853642,10608578.044937214,8099777.3064703196,2192126.8069521175,1878078.2436561207,910504.03044367477,null,6499289.2074730778,4228222.349721577,3915878.7213133685,853249.93579060037,739165.71011607465,440187.82536604931]
[null,"Tech13","Wind offshore",3,"Utilities",0,26043.0153185667,140879.73100918089,56030.947418462165,40608.068611779192,15836.430810167227,null,0,1358790.7416050234,4283907.996744005,3757265.2625521119,2668353.8481712323,481558.36259466771,null,0,395205.07847144461,1432908.8476036114,1049683.1430170855,747599.3048262886,161074.71003669224]
[null,"Tech13","Wind offshore",4,"Mining and extraction",0,130797.06912936989,32810.036366543427,0,35412.367139889924,3688.2088507393137,null,0,2894677.7627468933,1052252.9240698037,0,1250398.388285012,118284.79872481877,null,0,1796747.8884358639,585037.73125678499,0,678821.06426448736,65764.673782500991]
[null,"Tech13","Wind offshore",5,"Professional services",1346112.3920962224,156026.44709628265,134636.6926930905,0,40397.322919057129,15134.644658037612,null,14241564.57231795,1579959.8514436542,1346530.9709865425,0,371852.59960378695,151364.88693597814,null,11865826.111274172,1255535.0581372071,1129837.6116894521,0,313427.17688045627,127006.17069661047]
[null,"Tech13","Wind offshore",6,"Other",0,262821.56009662611,1343708.9047032539,0,33432.075901435361,151047.65565567373,null,0,3102741.6149372547,10161324.419800425,0,410138.4056067515,1142244.5937474526,null,0,2014486.8596952211,6966080.2634480493,0,264805.64775993791,783064.01722883328]
[null,"Tech13","Wind offshore",null,"TOTAL",3043092.6176998187,1367199.9721088482,2458624.4196648747,218540.18536190855,278842.89213250461,276376.41860398644,null,36240570.873735256,19903594.890158787,25205139.032980967,5949392.0695042294,6627087.2373668412,2833334.7707090378,null,20427606.224432051,9842630.3813605104,14140759.062182637,1902933.078807686,2764321.5220795916,1589576.8034715152]
[]
[]
[null,"Tech14","Geothermal",1,"Construction",68233.501304506746,9220.3266038009133,9516.681185307034,0,3927.9758595173948,1945.2636247571029,null,962979.17231205129,130126.4380637689,134308.88926667674,0,55435.509973015935,27453.498933574585,null,409060.12026172085,55275.895817968703,57052.542749950167,0,23548.231393091301,11661.863411240991]
[null,"Tech14","Geothermal",2,"Manufacturing",1153221.9019177021,577557.93329442572,405000.17611127457,83560.093230182421,107519.01927753733,82784.333663066296,null,15556091.933911188,8039888.4774554055,4162583.4289636472,1127162.5089094699,1663729.03055913,850855.66824296606,null,6054957.4055969855,3250612.7107684091,2012422.2257505003,438729.79213724146,645399.99844692182,411350.51991119911]
[null,"Tech14","Geothermal",3,"Utilities",11694.374827830012,23966.156557944658,72399.969972905616,72839.12856131501,51231.923984926878,14798.964605354231,null,784189.27989412693,1324961.8095301255,2201557.3717325167,4884370.8719410347,3391233.2270536157,450010.81676026818,null,219082.28738698357,381236.37718317128,736390.9399688699,1364567.4207834979,949153.95037207857,150522.48585712316]
[null,"Tech14","Geothermal",4,"Mining and extraction",0,68287.935836468198,16861.51464608403,0,40038.828230408122,3446.5892531922746,null,0,1505285.9503497663,540766.79136753303,0,1503998.4733022593,110535.80005895031,null,0,935628.75502071192,300658.68150506134,0,804751.14630788332,61456.340210513874]
[null,"Tech14","Geothermal",5,"Professional services",339192.55855064356,92855.388148525642,69191.589438766168,0,45513.261394619767,14143.153422241798,null,3967305.6108247694,918603.62727784272,692000.19881255878,0,418845.83825204649,141448.76652514676,null,3041827.6891943766,736740.135703807,580638.59559218516,0,353218.19773620903,118685.8230450519]
[null,"Tech14","Geothermal",6,"Other",0,156208.31120728201,690549.90136587946,0,31182.596722468672,141152.31749915023,null,0,1821659.5373044834,5222039.9457645202,0,396934.61812414514,1067414.590835274,null,0,1183444.410501105,3579961.4202104192,0,254829.68333517626,731764.42429540283]
[null,"Tech14","Geothermal",null,"TOTAL",1572342.3366006825,928096.05164844706,1263519.8327202168,156399.22179149743,279413.60546947818,258270.62206776193,null,21270565.996942133,13740525.839981392,12953256.625907451,6011533.3808505051,7430176.6972642122,2647719.1413561795,null,9724927.5024400651,6542938.2849951722,7267124.4057769859,1803297.2129207393,3030901.20759136,1485441.456730532]
[]
[]
[null,"Tech15","Hydro large",1,"Construction",1540232.7694380183,50918.434378699145,23876.147212244632,0,5719.7849953622326,5050.1640533709442,null,21737299.847213864,718611.69155900553,336963.98456588387,0,80723.306225427616,71272.948143934933,null,9233701.7718852609,305256.22300307639,143137.60049394178,0,34290.134513726385,30275.754219238534]
[null,"Tech15","Hydro large",2,"Manufacturing",1171198.6672766563,1337472.8304617438,1016094.1233113294,634713.09016915422,339245.09409862297,214919.18150666374,null,13785603.056538036,18430888.965130433,10443394.372255789,8561799.915444931,4877789.8367647063,2208934.8999696989,null,4757739.1474844851,7222088.3422760703,5048912.3655204866,3332542.2621251335,1952881.9413268939,1067920.8630400286]
[null,"Tech15","Hydro large",3,"Utilities",0,33031.33593010754,181642.35068671627,63839.751434509621,51751.469155494626,38420.087707341467,null,0,1553858.8345122007,5523428.4810175616,4280899.9577224655,3313326.8423640137,1168288.154627156,null,0,461872.69810183003,1847511.5585048345,1195973.1902217541,931739.8498124592,390776.46732565551]
[null,"Tech15","Hydro large",4,"Mining and extraction",0,192450.0974653427,42303.403683722354,0,61458.141954932551,8947.8058046654733,null,0,3933683.5764662088,1356715.3576730932,0,1852376.4414292711,286965.69296000246,null,0,2510090.4338244023,754314.53470748442,0,1046973.84299701,159548.86331749818]
[null,"Tech15","Hydro large",5,"Professional services",1205965.2600710019,227173.56050571066,173592.93046821785,0,70679.080174025177,36717.514328287674,null,14876498.741218401,2367242.2026970666,1736140.8138018278,0,650938.92301285639,367219.88064119162,null,10920558.457712658,1813260.9771736613,1456748.6622199961,0,548025.05973801285,308124.24062147771]
[null,"Tech15","Hydro large",6,"Other",0,490038.50176401599,1732502.201278805,0,81316.885832120228,366450.25939516042,null,0,5578093.2417686572,13101436.526611477,0,946912.65814171394,2771150.772612147,null,0,3666278.2536534513,8981669.5777377896,0,616481.63137246459,1899758.132563534]
[null,"Tech15","Hydro large",null,"TOTAL",3917396.6967856763,2331084.7605056195,3170011.1566410353,698552.84160366387,610170.45621055772,670505.01279548975,null,50399401.644970305,32582378.512133576,32498079.535925634,12842699.873167396,11722068.007937988,6873832.3489541309,null,24911999.377082404,15978846.928032493,18232294.299184531,4528515.4523468874,5130392.4597605672,3856404.321087433]
[]
[]
[null,"Tech16","Hydro small",1,"Construction",460068.79362701828,15209.378181540735,7131.8247880197978,0,1151.5035899339562,1016.6959146064511,null,6492949.3228905722,214649.9026523456,100651.41902645212,0,16251.166256299339,14348.625991967068,null,2758114.3053156328,91180.284597767226,42755.318863876222,0,6903.2687459213848,6095.0961792582984]
[null,"Tech16","Hydro small",2,"Manufacturing",349838.00412722386,399504.23327505379,303508.1494168652,127780.04811377876,68296.613253608462,43267.397157630054,null,4117770.9587080814,5505321.675992501,3119450.4788831277,1723656.2819974874,981993.64356041071,444701.41260693106,null,1421140.5921287346,2157243.7212273022,1508114.2715727822,670905.35423188494,393152.98878864577,214993.16994485815]
[null,"Tech16","Hydro small",3,"Utilities",0,9866.4871795956842,54256.719380476905,12852.179411802139,10418.573873882917,7734.7083774045577,null,0,464138.91045932646,1649852.6251159105,861828.14099874371,667036.91776880855,235199.05122680045,null,0,137961.75437982465,551853.22036968684,240772.58552930984,187577.29229569153,78670.87755082731]
[null,"Tech16","Hydro small",4,"Mining and extraction",0,57485.002222480834,12636.06143517394,0,12372.715259254903,1801.3667497044912,null,0,1174994.5160532773,405251.99196200236,0,372919.28349481768,57771.756438268247,null,0,749766.07477690955,225314.37123287568,0,210776.12878028423,32120.278826729962]
[null,"Tech16","Hydro small",5,"Professional services",360222.81395778758,67856.929160097759,51852.350948117986,0,14229.068858289429,7391.9473540975514,null,4443622.3959599566,707097.19078057364,518586.68742898677,0,131046.62278124284,73928.480038378038,null,3261979.7832287177,541622.54358710803,435132.02221366996,0,110328.06725668334,62031.382212616896]
[null,"Tech16","Hydro small",6,"Other",0,146374.90307365835,517499.83087901637,0,16370.665336871834,73773.540363475433,null,0,1666181.0340627241,3913409.8541341638,0,190631.87271692816,557886.3655711693,null,0,1095120.3264391995,2682832.0818638462,0,124109.70206560682,382458.13635073509]
[null,"Tech16","Hydro small",null,"TOTAL",1170129.6117120297,696296.93309242721,946884.93684767024,140632.22752558091,122839.14017184151,134985.65591691853,null,15054342.67755861,9732383.2300007474,9707203.0565506443,2585484.4229962314,2359879.5065785074,1383835.6918735141,null,7441234.6806730852,4772894.7050081119,5446001.2861167369,911677.93976119475,1032847.4479328331,776368.94106502575]
[]
[]
[null,"Tech17","Hydrogen",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech18","Pumped storage",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech19","Batteries",5,"Professional services",382443.47989538847,62004.497357557288,46514.227855191537,0,4623.3685123131636,1188.6833442654317,null,4717731.2113584131,660385.51515463274,465198.95242312807,0,42539.180061186635,11888.281758360547,null,3463197.9189207754,501755.16792276537,390335.8219685799,0,35889.31950222345,9975.1347413245639]
[null,"Tech20","unassigned1",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech22","unassigned3",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech24","unassigned5",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech25","unassigned6",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech30","unassigned11",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech31","unassigned12",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech35","unassigned16",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech1","Coal","Capex","TOTAL",813366.3218577446,813366.3218577446,22996.003999999997,8991.4053999523148,35.36989825961696,90.460421444467201]
[null,"Tech8","Biomass","Capex","TOTAL",1463038.8557614456,1463038.8557614456,17644.091298012656,15521.037336509031,82.919478881082142,94.261667183806296]
[null,"Tech20","unassigned1","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech35","unassigned16","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL",306257.00853708392,5.6376631336455446E-11,15914.261813928761,2.9175872562012571E-12]
[null,"Tech12","Wind onshore","Opex","TOTAL",436144.85403118178,424665.50173313456,13532.655870284907,13176.475755290057]
[null,"Tech25","unassigned6","Opex","TOTAL",0,0,0,0]
[null,"All",null,"Opex","TOTAL",17626615.999264609,11005706.152928881,508821.85431622452,305695.49618792051]
[null,"Tech5","Gas Combined CCS","Total","TOTAL",213423.06436826391,213423.06436826396,1824.661439772153,106.90694239291103,106.90694239291103,9944.7119919492561,9944.7119919492561,116.9658434799358,1996.3442933750575,21.460959808694376]
[null,"Tech15","Hydro large","Total","TOTAL",4615949.53838934,4524723.286309584,44712.2775117696,2117.2616845757411,1847.1463308567866,63242.101518137701,61564.932224366588,101.19643950408347,2449.5748987092002,73.495139567761242]
[null,"Tech26","unassigned7","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"All Technologies","Opex","TOTAL","jobs",290605.42696746381,290605.42696746381,290605.42696746381,290605.42696746381,290605.42696746381,295764.02460550645,303819.35990796157,319114.32251120312,352549.80945192464,376445.48316372826,384644.16593611886,421296.50292480888,442509.67797450162,462170.80745027022,497956.39461734192,486292.455133738,509182.78139904118,528211.97790708812,529499.77775387315,607583.91960873967,596644.07412731403,631180.60086527432,647574.02302159439,666499.87939903117,649081.91233044944,689523.0956371628,727777.51465095219,750014.85559442954,762370.47953970358,777440.91094428208,794866.12654066051,836378.46221010003,857887.21182584832,871451.97089872498,868136.43229119212,901444.69606671715]
[null,3,"All Technologies","Total","Utilities","jobs",16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,16706.574685948595,18049.814351284655,18682.893911919924,20804.67907693308,22241.417129577203,24692.591943351716,25790.617943614005,26750.993373826648,29714.814335166662,32078.402598111192,34226.92044679301,36564.704256824247,33429.317371435063,35660.258272985368,37652.134800699816,39784.534111520814,41890.179631305815,43924.575690243182,45039.855669347176,45907.996977251991,46195.359474553879,46812.876894365771,49330.991573898864,51533.482296044967,53797.693877304933,55950.267816126026,57940.89242133098,60010.533388060343,62632.227393337402,65137.594407984237,67931.778284212502,70678.142328304413]
[null,"Tech Ref","Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Tech15","Hydro large","Capex","TOTAL","jobs",0,0,3014.881374298343,24837.178810730507,46308.832909297758,67431.970392291929,85193.836607706515,84985.760225064208,87200.517422493169,85827.718183119141,84463.425832912399,94905.633990813876,127710.22577418707,160904.09135459937,208530.90454903257,227807.57537239479,221850.90334849892,244288.92812333489,226200.01861552795,223032.07435684599,222505.40682604187,193731.49353384224,172202.61717080435,150246.63824573671,125982.47764002997,104654.79092100871,105614.77883177978,109626.80015170107,110416.94862597348,108593.44731096414,105079.40014660291,98418.161568939875,89041.072826848715,82323.937135654181,73905.655294799886,72331.053631188406]
[null,"Tech24","unassigned5","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL","jobs",18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079287,15874.644030805153,15959.240735334837,12600.607699698445,12610.821280876298,12621.801719857998,12633.549016642348,16116.713294815196,12271.476473877681,12091.180810166787,15553.927215519951,11732.07069808282,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418741,5905.2140414211244]
[null,"Tech7","Nuclear","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1601.94372026109,3785.9822044579209,6625.4688578009245,6625.4688578009245,7571.9644089149324,8518.4599600292659,10411.451062258227,11357.946613372562,13250.937715601194,13250.937715600576,15143.928817828551,17036.919920059117,17983.41547117287,18929.911022286473,17983.41547117287]
[null,"Tech22","unassigned3","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech14","Geothermal","Total","TOTAL","jobs",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech1","Coal","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Opex","Mining and extraction","jobs",62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,64208.252897643899,67475.994339756377,70820.174178175221,76361.957910412515,82056.618435262804,86956.319638523681,91982.1441956903,95991.33808197797,102412.16337174251,105446.76770511919,109039.37233153493,110208.87979502779,111324.88038110596,109803.75629460205,106803.54923956316,104636.52070426788,96874.201559320631,90178.198042852018,86027.593123397004,78827.096191304081,68794.556676047257,60195.237091541348,51595.917507035447,41563.377991778536,34397.278338023723,27231.178684268725,21498.298961264816,18631.859099762769,15765.41923826072,11465.759446007956]
[2,"Tech1","Coal","Total","Manufacturing","jobs",30549.114525521782,70510.087555709208,89518.468362352112,144524.36489205828,168733.35086125295,194685.73118883121,205232.6230905542,169999.69628401916,190499.50301154394,147462.33495944107,124384.3846961766,118935.74692663515,80701.41309268125,68636.167311255907,66168.334169035588,59323.802123176029,38254.688472988833,37167.384184957191,36083.420180936351,34973.920471360114,33853.435379809052,32750.818430090261,31594.149237401827,30455.438049583619,29348.943135342815,28217.316899217774,26162.130543898304,24127.833070195269,22100.12127788255,20064.781829772121,18064.454737428099,16070.668394955366,14097.568742263416,12159.211856223659,10227.260925498091,8287.6374074557771]
[1,"Tech2","Coal CCS","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech2","Coal CCS","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9458001155048392,2653.1608018404704,2701.5622406682469,1831.3110987162909,930.79035182687505,2837.7754628871062,5692.7495649428965,6661.6062381305528,7636.1957910414721,7659.1273099308719,8642.3161824286199,10594.361728113297,12557.873033240794,9688.5667318761207,11660.677356591328,13644.253740749253]
[]
[3,"Tech3","Gas Open","Opex","Utilities","jobs",726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,726.59295727545771,724.40065093885062,761.36808595400998,798.09777752644391,834.5897256561525,870.84393034313553,906.86039158739322,942.6391093889257,978.18008374773274,1013.4833146638144,1048.5488021371714,1009.7690327116063,971.10501706061416,932.5567551841948,894.12424708234835,855.8074927550748,817.60649220237394,779.5212454242461,741.55175242069106,703.69801319170881,665.96002773729947,622.46444452465073,579.1032058443094,535.87631169627537,492.78376208054846,449.82555699712884,407.00169644601658,364.31218042721162,321.75700894071383,279.33618198652334,237.04969956464052]
[5,"Tech3","Gas Open","Total","Professional services","jobs",0,0,0,2800.9344238223739,2800.9344238223739,1560.9340207840448,3540.1823336523166,3524.4153233413672,3082.4505157907097,3066.6835054797543,3259.6885125984122,4406.987166226887,4182.4481384863348,4017.5479564847587,2511.798471789039,3.0924706776860271E-12,3.0924706776860271E-12,3.0695149038325781E-12,3.0695149038325781E-12,0,3.0350812430524042E-12,3.0350812430524042E-12,3.0121254691989555E-12,3.0121254691989555E-12,0,2.9776918084187816E-12,2.9776918084187816E-12,0,0,0,0,0,0,0,0,0]
[6,"Tech4","Gas Combined","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Total","Construction","jobs",0,0,1822.2651874919416,1822.2651874919416,2837.7961838102492,2303.2138735989602,3308.4869810655678,3293.1001477880136,3000.4324891222736,3120.8710347785332,3862.1652762659219,3846.7784429883668,4355.2224752707561,2613.7840707426126,1634.1556854052581,4.0188943329003913E-13,4.1682427331674408E-13,-3.8603716737597976E-12,3.8147848525354209E-13,3.9641332528024724E-13,1.722769356223307E-12,-2.6228423818327093E-12,-1.3064429109074531E-12,-1.3064429109074531E-12,-1.2915080708807479E-12,-1.2915080708807479E-12,-2.573059581743693E-12,-1.2815515108629449E-12,-1.2815515108629449E-12,-1.2666166708362398E-12,-1.2666166708362398E-12,-1.2666166708362398E-12,0,3.7550454924286086E-13,-2.5033636616190721E-13,1.5646022885119211E-13]
[5,"Tech4","Gas Combined","Total","Professional services","jobs",0,0,4640.290940474124,4640.290940474124,7226.2807921884732,5864.9984343636233,8424.8671764646951,8385.685512044769,7640.4245618833029,7947.1142227124265,9834.7763350166915,9795.5946705967654,11090.317443622653,6655.8471440239609,4161.2811759560855,1.0233877643982023E-12,1.0614184546342007E-12,-9.8302090319056481E-12,9.7141248774233829E-13,1.0094431779783365E-12,4.3869306679847904E-12,-6.678913599540911E-12,-3.3267799030251227E-12,-3.3267799030251227E-12,-3.2887492127891243E-12,-3.2887492127891243E-12,-6.5521446320875846E-12,-3.2633954192984595E-12,-3.2633954192984595E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,-3.2253647290624607E-12,0,9.5620021164793998E-13,-6.3746680776529349E-13,3.9841675485330824E-13]
[]
[1,"Tech5","Gas Combined CCS","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Oil","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech6","Oil","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Nuclear","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,970.94335739553742,1941.8867147910748,2912.8300721866117,3883.7734295821497,4854.7167869776868,5825.6601443732234,6796.6035017687618,7767.5468591643003,7767.5468591643003,7767.5468591642993,8183.6654409052444,8599.7840226461885,9015.9026043871309,9432.0211861280768,9848.1397678690209,10264.258349609965,10680.376931350911,11096.495513091857,11096.495513091857,11096.495513091857,10125.552155696318,9154.6087983007801,8183.6654409052489,7212.7220835097114,6241.7787261141748,4854.7167869776922,3467.6548478412105,2080.592908704728]
[1,"Tech7","Nuclear","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech7","Nuclear","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953.27876735071959,2252.9483423357624,3942.6595990873243,3942.6595990873243,4505.8966846709836,5069.1337702548371,6195.6079414227188,6758.8450270065714,7885.3191981742593,7885.3191981738901,9011.7933693411851,10138.267540510022,10701.504626093529,11264.741711676948,10701.504626093529]
[2,"Tech8","Biomass","Capex","Manufacturing","jobs",0,0,0,0,0,1698.9478405271639,3382.32487599858,3351.1832658871085,3320.0416557756125,3288.9000456640929,3257.758435552596,3226.6168254411232,3195.4752153296276,3164.3336052181544,17066.553890287887,30890.141609826089,30701.734868651656,30513.328127477245,30324.92138630282,30136.514645128369,29948.10790395394,29759.701162779489,29571.294421605016,29382.887680430631,35808.180386682288,42190.653379030606,41916.607210049639,41642.561041068635,41368.51487208758,41678.080305167452,41404.034136186492,40546.37636514457,40492.290492560736,77479.818913553478,69113.841226852383,24548.237571510977]
[3,"Tech8","Biomass","Opex","Utilities","jobs",2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2549.9750244690986,2529.6180809964462,2549.0906793892777,2567.9170256083726,2586.0971196537339,2603.6309615253585,2620.5185512232479,2636.7598887474014,2652.3549740978206,2667.3038072745039,2681.6063882774515,3030.4792467797456,3374.5536828920563,3713.8296966143844,4048.3072879467309,4377.9864568890944,4702.8672034414749,5022.9495276038751,5338.2334293762888,5648.7189087587212,5954.4059657511725,6410.898943646047,6860.4123980645827,7302.9463290067815,7738.5007364726398,8167.0756204621593,8588.6709809753429,9003.2868180121841,9410.9231315726865,9811.5799216568539,10205.257188264681]
[2,"Tech9","Solar utility","Capex","Manufacturing","jobs",0,0,0,0,0,0,32612.793304158989,29848.995953394402,27196.992755173687,24656.783709496896,22228.368816364025,19911.748075775045,17706.921487730015,15613.889052228875,13632.650769271533,73991.894610153075,68737.239874058912,63599.477641320154,58578.607911936713,53674.630685908662,48887.54596323608,44217.353743918808,39664.054027957071,35227.646815350534,30908.132106099642,85800.732040528208,84454.560356985647,83108.3886734431,81762.216989900553,80416.045306357992,79069.873622815459,77723.701939272782,76377.530255730468,75031.358572187717,73685.186888644588,19760.642358435929]
[3,"Tech9","Solar utility","Opex","Utilities","jobs",58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,58.869671742213619,57.070876216757092,320.40807280844126,552.20705761199463,753.909016267065,926.95513441330104,1072.7865976903511,1192.8445917378633,1288.5703021954862,1361.4049147028679,1412.7896148996558,1990.9949566415428,2523.0821360543905,3010.0966174532241,3453.0838651530703,3853.0893434689528,4211.1585167158992,4528.3368492089348,4805.6698052630845,5044.2028491933743,5244.9814453148329,5901.0714797271066,6541.1083095095637,7165.0919346622022,7773.0223551850249,8364.8995710780291,8940.7235823412175,9500.4943889745846,10044.21199097814,10571.876388351871,11083.487581095775]
[1,"Tech9","Solar utility","Total","Construction","jobs",0,0,0,0,0,0,15561.172185588257,14242.42815589989,12977.026630205355,11764.967608504676,10606.251090797854,9500.8770770848696,8448.8455673657572,7450.1565616404823,6504.8100599090076,35305.182283164249,32797.927343007053,30346.447581472356,27950.742998560101,25610.813594270337,23326.659368603094,21098.280321558304,18925.676453136071,16808.847763336224,14747.794252158987,40939.761046531094,40297.436141589656,39655.111236648219,39012.786331706768,38370.461426765331,37728.136521823886,37085.811616882391,36443.486711941056,35801.161806999509,35158.836902057796,9428.7770866360024]
[]
[4,"Tech10","Solar rooftop","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop","Total","TOTAL","jobs",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2183.8613670519376,3362.6793236039193,4474.2189176465008,5517.2779666815968,6490.6542882111262,7393.1456997370205,8223.5500187611888,8980.6650627855561,9663.2886493120332,37194.652778321717,45920.633329788907,54480.891955453437,62872.812395062654,71093.778388363964,79141.173675104656,87012.381995032119,94704.787087893958,102215.77269343707,109542.72255140916,131784.10737223181,137405.18064464189,142858.1648658895,148140.86878543216,153251.10115272747,158186.67071723324,162945.38622840785,167525.05643570705,171923.49008859045,176138.49593651376,50178.874084386989]
[6,"Tech11","Solar floating","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech12","Wind onshore","Capex","Professional services","jobs",0,0,0,0,0,2531.1976974841282,5023.2531625329357,4944.9686976622916,4866.6842327916484,4788.3997679210061,4710.1153030503647,4631.8308381797196,4553.5463733090728,4475.2619084384296,13793.635292554236,22314.974968705857,20654.22484560066,19016.678237883112,17402.335145553239,15811.195568611014,14243.259507056451,12698.526960889536,11176.997930110279,9678.6724147187088,16737.427359332418,24045.884279968443,23065.1522881743,22097.595924097972,21143.215187739446,20202.010079098738,19273.980598175855,18359.12674497081,17457.44851948354,16568.945921714105,16565.076531004968,17002.164532251081]
[]
[6,"Tech13","Wind offshore","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech13","Wind offshore","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.019366148212285,148.78043291253366,283.31850123647217,456.66887206353579,667.8668463372328,915.94772500107092,1199.9468089985583,1518.8993992732035,1871.8407967685132,2257.8063024279968,2654.2378835312411,3065.547168384559,3491.1863729381762,3930.6077131423167,4383.2634049472063,4848.6056643030715,5326.0867071601333,5815.15874946862,6315.2740071787548,6825.8846962407624]
[4,"Tech13","Wind offshore","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech14","Geothermal","Capex","Manufacturing","jobs",0,0,0,0,0,25978.884049191791,45295.317811948749,38350.581437122921,43890.487351061842,45512.308891230081,38843.258623727103,43157.495134113604,42592.922957331561,34963.148376430632,54082.359939047288,73160.61481473218,72514.129264086499,71867.643713440921,71221.158162795269,72519.990165986339,79518.920854279786,76927.117749797369,68635.215960212823,71423.866826209472,39031.538183331642,5195.0515551258741,6222.6959838374341,6155.8506538590191,13237.748972642628,17292.271711733534,14471.548924406545,8697.0464157628739,7154.0074021647615,16864.471311331796,26361.467676501758,31707.564342521437]
[1,"Tech14","Geothermal","Total","Construction","jobs",0,0,0,0,0,1537.1111281466619,2680.0203168793214,2269.1161555005424,2596.8997128341352,2692.8591825534713,2298.2667373607674,2553.5302404817962,2520.1257965522404,2068.6894919232045,3199.9294943282607,4328.746183278603,4290.4951124396157,4252.244041600632,4213.9929707616466,4290.8418885949795,4704.9526035022145,4551.6015439909079,4060.9886874057102,4225.9867785678525,2309.4068081090991,307.37931396741533,368.18268351013432,364.22759828091898,783.24731804998578,1023.144151562132,856.2484381971052,514.5843371240976,423.28624924337925,997.83218070002852,1559.7477260032645,1876.0640335831611]
[5,"Tech15","Hydro large","Capex","Professional services","jobs",0,0,928.127142094703,7646.0918110462508,14256.111404001947,20758.840629534934,26226.807054123637,26162.751021934262,26844.56102136146,26421.946637401983,26001.95108773504,29216.570706726397,39315.419795464259,49534.106294661527,64195.956141909737,70130.253110576159,68296.499706855378,75204.0152018441,69635.368943250302,68660.121599792197,68497.987714735747,59639.977532830882,53012.342143366557,46253.223809446317,38783.534875651159,32217.835445230532,32513.366421561826,33748.461743528911,33991.707879681657,33430.345473010042,32348.550819446384,30297.897557728502,27411.173506308412,25343.312394001252,22751.755746729112,22267.016760166029]
[]
[null,"Tech15","Hydro large","Total","TOTAL","jobs",4443.2443055608483,4443.2443055608483,7458.1256798591903,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388582,92987.4156789181,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401766,219874.5397390713,239933.29639502589,236268.96624983387,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.22084881287,199469.50049151818,179506.82931952996,157194.41851695217,137777.21395382259,139773.71198740505,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402484,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[5,"Tech16","Hydro small","Capex","Professional services","jobs",0,0,0,0,107.56129328931537,1403.5757996368181,2764.8429603573059,3109.0292377660608,3450.3322793431198,3830.91265627337,4294.7452266164619,4585.2379895135418,4786.7120873343911,5576.6740758820615,8643.7539640071354,11384.865670224579,12610.703328183181,13396.280575021563,13644.040493652989,15332.186218255827,16099.372024532771,15945.597912483818,16794.109723009486,17542.904088724998,15836.265788484026,14046.484618805629,14463.393886782267,14903.045230391124,15465.943182927782,16106.995356013398,16501.864372879616,16717.342068891518,17110.699207339938,17563.175513219525,17045.480249297492,16543.696169696046]
[6,"Tech16","Hydro small","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","Hydrogen","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech17","Hydrogen","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech18","Pumped storage","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","jobs",0,0,0,0,0,0,11320.970994045449,10630.79189171291,9940.612789380375,9250.4336870478364,8560.254584715296,7870.0754823827583,7179.8963800502215,6489.7172777176856,5799.5381753851589,18264.22883770067,17887.084968804396,17509.941099908141,17132.797231011868,16755.653362115627,16378.509493219341,16001.365624323082,15624.221755426839,15247.077886530555,14869.934017634292,19574.324694637151,19064.944756709192,18555.564818781233,18046.184880853274,17536.804942925315,17027.425004997323,16518.045067069397,16008.665129141438,15499.285191213508,14989.905253285522,6617.7553021032691]
[2,"Tech19","Batteries","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech19","Batteries","Total","Construction","jobs",0,0,0,0,0,0,7903.7556540281876,7421.9059094062732,6940.0561647843606,6458.2064201624462,5976.3566755405309,5494.5069309186165,5012.657186296703,4530.8074416747904,4048.9576970528847,12751.203233218161,12487.899583050797,12224.595932883451,11961.292282716091,11697.988632548751,11434.684982381381,11171.381332214027,10908.077682046689,10644.77403187932,10381.470381711964,13665.848941790942,13310.224449283702,12954.599956776456,12598.975464269213,12243.350971761969,11887.726479254703,11532.101986747484,11176.477494240238,10820.853001733018,10465.228509225755,4620.1974118196158]
[4,"Tech20","unassigned1","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech20","unassigned1","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech21","unassigned2","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech22","unassigned3","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech23","unassigned4","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech23","unassigned4","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech23","unassigned4","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech24","unassigned5","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech25","unassigned6","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech25","unassigned6","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech26","unassigned7","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech26","unassigned7","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned8","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech28","unassigned9","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech28","unassigned9","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech29","unassigned10","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech31","unassigned12","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech33","unassigned14","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech34","unassigned15","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech35","unassigned16","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech2","Coal CCS","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,133335.99429791005,265279.54383459443,395830.64861005306,524989.30862428597,543595.23727341811,562129.42791752343,580591.88055660203,598982.59519065358,617592.81381741143,897513.07920897496,834278.03271161462,681673.03563685645,527409.84725618805,650317.23762561858,936239.02242030471,1036813.6941502109,1137929.5653841663,1145556.3572125616,1247482.338945281,1444520.904561318,1712080.4221133839,1505970.296030863,1775984.723834662,2047909.9499103464]
[null,"Tech17","Hydrogen","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,3,"All Technologies","Total","Utilities","USDk",1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1120292.1887960811,1210365.7636038908,1252818.1573469762,1395098.6302357053,1491441.9230997453,1655810.2660345112,1729440.5567621167,1793840.4180744302,1992585.2556246405,2151080.3103131363,2295153.3958266876,2451918.0822273474,2241668.5545662707,2391268.6798256147,2524837.8738101604,2667830.0990995336,2809028.2963680993,2945448.7210564697,3020236.0112340129,3078450.932263575,3097720.5890982002,3139129.4329135991,3307986.5600628522,3455678.9026464801,3607510.0587003063,3751855.1333071049,3885340.3771681376,4024124.2183937929,4199927.060732007,4367929.3681671079,4555298.8576909686,4739461.6944198143]
[null,null,"Direct Investment Analysis - by Technology and Year"]
[null,"Tech16","Hydro small","Capex","TOTAL","USDk",0,0,0,0,4495.1749452728754,58657.892401387697,115547.63263753758,129931.78034904769,144195.4325823462,160100.55349268863,179484.92946332323,191625.13110673134,200045.08673342428,233058.98262519267,361237.62613746547,475793.48807601666,527023.39205463359,559854.04190621106,570208.363099423,640758.93136744131,672820.97068737634,666394.4810592276,701855.27661868383,733148.70540697663,661825.29999522353,587027.20836369891,604450.57729642256,622824.3774247854,646348.86932711117,673139.56306966627,689641.83128344815,698647.02181953145,715086.10598470131,733995.88376181177,712360.49143337156,691390.05538167618]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"All",null,"Capex","TOTAL","USDk",0,856256.42951696436,1422245.1707057285,2973804.3896564711,3840097.7663322692,5219133.632325463,7854322.9281404521,6812176.3739793636,7279395.6898406735,6233766.7717755493,5588782.8524751225,5672601.2597742602,5257792.342215253,5333238.4059979646,7291627.7053200118,12019023.308967786,12054516.819469873,12433746.338995228,12273983.68299011,12399086.131501727,12621639.099810818,12262213.95113807,11878064.581549559,11635259.437351957,11211079.138427725,13038975.810565438,13021004.395593749,13021396.784397595,13096865.647055436,13095178.940367186,12922270.440970417,12634520.328980468,12452051.983568674,12787397.756631626,12252176.095813122,7021198.7743434282]
[null,"Tech13","Wind offshore","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5735.801434189636,15797.575597937797,30082.890296527388,48489.313335241299,70914.412519362435,97255.755654173699,127410.91054495802,161277.44499699827,198752.92681557729,239734.92380597812,281828.21355712606,325501.22481542733,370695.7936155792,417353.75599227869,465416.94798022311,514827.20561410952,565526.36492863495,617456.26195849688,670558.73273839219,724775.61330301804]
[null,"Tech23","unassigned4","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","Hydro large","Total","TOTAL","USDk",81687.81183178394,81687.81183178394,120475.87162156208,401231.38821685337,677475.69091499527,949236.14113462111,1177427.0226856265,1191854.1683607814,1237102.7766262176,1235848.5026992122,1234359.1569665603,1384424.7654841151,1821854.9390212726,2263956.4132296764,2891411.0898233415,3153794.1905635986,3119302.490635911,3449322.3455552501,3257145.4824339207,3256144.0927679823,3288338.7595912209,2956337.4738788544,2716772.7537927218,2470943.7625408382,2194654.7493000478,1955386.3473996022,1986793.0553855509,2057012.8580604419,2085331.9034847589,2079578.6105619424,2051632.509009412,1982756.3796309857,1878502.9623653293,1808038.1422711615,1715257.3522116051,1710097.6528461694]
[null,"Tech20","unassigned1","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Coal","Opex","TOTAL","USDk",6604147.6921234094,6604147.6921234094,6604147.6921234094,6604147.6921234094,6604147.6921234094,6715173.2461234089,6877712.8581977189,7328367.6276180511,7700025.452488496,8368982.5285012554,8956717.1383102648,9442904.9177445807,10015662.685573373,10406432.645873604,10989467.343449563,11284532.007134328,11041038.238683166,11119235.945261277,11192605.417231221,11023386.733797733,10718165.018838042,10489756.868942853,9746575.5259980354,9101638.596135566,8691038.5981785469,7999912.6390773896,7023574.192309563,6179287.430053087,5335175.1452338342,4359360.9815900754,3647474.007907006,2935761.0862549376,2356097.9347863202,2040359.4208411458,1724793.6827083786,1277525.6403449296]
[]
[2,"Tech2","Coal CCS","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech2","Coal CCS","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14505.424616420954,28967.806429825821,43387.145440214612,57763.441647587308,72104.880499685853,93621.04124962163,107864.22926234854,119650.20130582967,131401.23156120876,150311.02127211314,161325.14525203436,167559.22531926021,173808.89083273319,177663.40286625875,183940.61947275276,192649.68534920903,201379.78792384468,198016.47347560828,206772.87812477781,215549.70686757879]
[]
[6,"Tech3","Gas Open","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech3","Gas Open","Total","Construction","USDk",0,0,0,10225.140115616548,10225.140115616548,5698.3729922417324,12923.851443485608,12866.292120331651,11252.847676598554,11195.288353444579,11899.875802554026,16088.22430083837,15268.518205421027,14666.53072163133,9169.6153604284482,1.1289427454578848E-11,1.1289427454578848E-11,1.1205624705711346E-11,1.1205624705711346E-11,0,1.1079920582410096E-11,1.1079920582410096E-11,1.0996117833542594E-11,1.0996117833542594E-11,0,1.0870413710241343E-11,1.0870413710241343E-11,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech4","Gas Combined","Total","Manufacturing","USDk",61291.870489485729,61291.870489485729,107815.44029879368,107815.44029879368,133742.58170775493,120094.36102140874,145577.04058399014,148305.21613302911,143934.43994139013,150090.72461834093,172078.04460043201,174727.02467728488,190729.93546695987,149272.14178924699,127244.03543931036,88485.638935084819,85214.812611319256,81953.626064290991,78702.079294000374,75460.17230044704,72227.905083631151,69005.277643552545,65792.289980211484,62588.942093607788,59395.233983741498,56211.165650612638,52540.979234257546,48881.980801206839,45234.170351460423,41597.547885018343,37972.113401880582,34357.86690204715,30754.808385518078,27162.937852293315,23582.255302372847,20012.760735756758]
[5,"Tech5","Gas Combined CCS","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech5","Gas Combined CCS","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech6","Oil","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,1.0672282199431474E-10,1.0672282199431474E-10,0,0,-1.4416876060376682E-11,2.8674407701138673E-11,-2.846194847498575E-11,-2.8780637314215137E-11,-2.8249489248832829E-11,-2.8568178088062213E-11,8.4748467746498468E-11,4.229456166344189E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.043326557000944E-11,-2.0866531140018881E-11]
[null,"Tech6","Oil","Opex","TOTAL","USDk",968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,968239.14804405032,988171.26574389671,797915.11374763027,809255.74100107932,820617.56897122948,832000.59765829914,843404.82706229342,622530.89726185112,628856.89786796505,635204.09919100534,641572.50123089168,883148.47197188914,630400.32806496369,624834.71648208483,864974.53234863607,613744.44331615639,852926.82259974373,602708.77015022805,597211.40856717958,834957.63297632348,343520.0677006258,339767.1302006258,336025.5677006258,332295.38020062575,328576.5677006258,82953.229166667079,321173.06770062575,560225.94790126081,71981.333333333547,552890.69790129305,306502.56770062639]
[6,"Tech7","Nuclear","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech7","Nuclear","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech7","Nuclear","Total","Professional services","USDk",0,0,0,0,0,0,0,0,5406.9729193660642,10813.945838732128,16220.918758098187,21627.891677464257,27034.864596830317,32441.837516196381,37848.810435562445,43255.783354928513,43255.783354928513,43255.783354928513,45573.057463228259,47890.33157152799,50207.605679827735,52524.87978812748,54842.153896427219,57159.428004726957,59476.702113026695,61793.976221326448,61793.976221326448,61793.976221326448,56387.00330196038,50980.030382594312,45573.057463228281,40166.08454386222,34759.111624496152,27034.864596830346,19310.61756916454,11586.370541498734]
[2,"Tech8","Biomass","Capex","Manufacturing","USDk",0,0,0,0,0,16919.493059398043,33683.919481795492,33373.786207794539,33063.652933793361,32753.519659791931,32443.386385790742,32133.253111789789,31823.119837788599,31512.986563787636,169962.51044703674,307628.94781343272,305752.64150572673,303876.33519802097,302000.02889031498,300123.72258260881,298247.41627490282,296371.10996719659,294494.80365949019,292618.49735178472,356606.74511005217,420168.55961656786,417439.38680535939,414710.21399415052,411981.04118294118,415063.94347781048,412334.77066660207,403793.52274931467,403254.892001528,771606.53616330097,688291.38190800755,244471.15167629739]
[6,"Tech8","Biomass","Opex","Other","USDk",514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,514604.2788392512,600371.65864582197,514604.27883928089,514604.27883928089,686139.03845236299,686139.03845239268,686139.03845239268,857673.79806547647,771906.41825890564,943441.17787201924,943441.17787201924,943441.17787201924,1286510.6970982163,1200743.3172916439,1372278.0769047295,1458045.4567113002,1543812.836517843,1543812.8365178411,1801114.9759374675,1972649.7355505808,2144184.4951636926,2229951.8749702061,2315719.2547767488,2487254.0143898609,2658788.7740029744,2744556.1538094874,2916090.9134226004,2830323.5336160576,3001858.2932291413]
[3,"Tech9","Solar utility","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech9","Solar utility","Total","Manufacturing","USDk",3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,3180.3785007072138,447425.10552557424,423995.53775212658,400385.31777766778,376672.30429731647,352934.35600619041,329249.33159940701,305695.08977208508,282349.48921934154,259290.38863629306,1084447.3936357929,1044090.9140584179,1002835.5780736337,960737.86590516707,917854.25777674641,874241.23391210032,829955.27453495422,785052.85986903857,739590.47013807623,693624.58556580101,1452370.6726826609,1469474.0344965642,1485710.1370688044,1501078.9803993807,1515580.5644882941,1529214.8893355438,1541981.9549411281,1553881.7613050544,1564914.3084273108,1575079.5963078993,868009.23085982772]
[1,"Tech10","Solar rooftop","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech10","Solar rooftop","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech11","Solar floating","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating","Opex","TOTAL","USDk",0,0,0,0,0,0,0,1036.5863625564511,3732.8567355667387,7999.5780470422651,13747.51722499443,20887.441197434637,29330.116892374281,38986.311237824768,49766.791161797504,61582.323592303917,93796.806842482038,128275.5238774071,164948.85245901783,203747.17034925293,244600.85531005106,287440.28510335099,332195.83749109146,378797.89023521106,427176.82109764859,477263.00784034259,529210.13743763417,577999.33898788365,623688.92464362131,666337.20655737771,706002.49688168266,742743.10776906705,776617.35137206048,807683.53984319395,835999.98533499707,861625]
[3,"Tech11","Solar floating","Total","Utilities","USDk",0,0,0,0,0,0,0,574.08117434084647,2067.3268101996555,4430.3179410458251,7613.6356003487526,11567.860821577839,16243.574638202472,21591.358083692059,27561.792191515997,34105.457995143697,51946.449390627778,71041.416370861029,91351.800820832286,112839.04462553037,135464.58966994411,159189.87783906233,183976.35101787391,209785.45109136758,236578.61994453223,264317.2994623566,293086.60440410982,320106.98894017795,345410.74744584149,369030.17429638072,390997.56386707613,411345.21053320816,430105.4086700569,447310.45265290322,462992.63685702696,477184.25565770851]
[6,"Tech12","Wind onshore","Capex","Other","USDk",0,0,0,0,0,17940.317959943743,35603.208322568767,35048.353127931332,34493.497933293896,33938.642738656476,33383.78754401904,32828.93234938159,32274.077154744133,31719.221960106697,97764.86570681083,158161.39000311296,146390.52544751664,134784.11997161078,123342.17357539554,112064.68625887085,100951.65802203666,90003.088864892939,79218.978787439759,68599.327789677278,118629.52030824844,170429.52039638214,163478.40639064327,156620.67701101027,149856.33225748292,143185.37213006144,136607.79662874583,130123.60575353622,123732.79950443211,117435.37788143397,117407.95288033583,120505.89253421017]
[5,"Tech12","Wind onshore","Total","Professional services","USDk",0,0,0,0,0,27263.166424420262,54104.737491761858,53261.546777604533,52418.356063447201,51575.165349289891,50731.974635132574,49888.783920975227,49045.593206817866,48202.402492660534,148569.26227155002,240351.38659192575,222463.68582457892,204825.90678490821,187438.04947291384,170300.11388859569,153412.10003195374,136774.00790298797,120385.83750169841,104247.58882808533,180276.42331836701,258994.76188633082,248431.43862769601,238010.0281606121,227730.53048507884,217592.94560109643,207597.27350866492,197743.51420778455,188031.66769845458,178461.73398067558,178420.05732974902,183127.86933982398]
[null,"Tech12","Wind onshore","Total","TOTAL","USDk",0,0,0,0,0,150063.34943591885,297806.13161251938,308281.807924992,318289.95400557446,327830.56985426717,336903.65547106985,345509.21085598238,353647.23600900482,361317.73093013751,925606.3597394838,1442174.9074990738,1411936.4184082148,1377547.0269765775,1339110.6651747127,1296731.2649731678,1250512.7583424931,1200559.0772532367,1146974.1536759483,1089861.9195811783,1535261.5640930959,1990769.8390526793,2001224.157775427,2008899.5438592811,2013855.0128856744,2016149.5804360427,2015842.262091822,2012992.0734344479,2007658.0300453508,1999899.1475059697,2041439.2494755241,2106033.8040312151]
[4,"Tech13","Wind offshore","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech13","Wind offshore","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,11102.835019988503,30664.122254193197,58551.159030321178,83528.407656091033,108107.54826498222,132288.58085699464,156071.50543212841,179456.32199038347,202443.03053175972,225031.63105625741,242785.39456602046,256772.37128840262,267049.9114769756,278112.09438316704,288948.22003319574,299558.28842706123,309942.29956476344,320100.25344630261,330032.15007167828,339737.98944088997,294526.60480583395,246079.94038104065,194473.3485852319]
[]
[2,"Tech14","Geothermal","Total","Manufacturing","USDk",12829.650748397475,12829.650748397475,12829.650748397475,12829.650748397475,12829.650748397475,363265.163582151,623649.64194671845,531638.25118462229,607982.03060272615,631420.59353571793,542968.34214150673,602619.10970332741,596405.21583929355,494833.86162835883,754032.89622333786,1012626.2367717602,1007144.5875064631,1001601.9974001122,995998.46645270591,1016574.8583330779,1113980.3329059111,1081953.1157665059,972974.93425253266,1013404.0933289697,579207.48526767525,125469.33653497646,138968.51105542149,137700.63845584047,232860.70775419474,287180.56094460195,248755.34039172501,170482.6562418867,149286.0093888634,279887.4049554388,407606.07726436906,479329.04217335983]
[5,"Tech15","Hydro large","Capex","Professional services","USDk",0,0,11449.15423206268,94320.358113444265,175859.97737929685,256076.088357842,323527.6131452386,322737.43326710793,331148.07819533057,325934.80832831649,320753.84377418854,360408.62181697012,484985.6065200934,611040.87682967389,791905.94651143183,865110.01325145096,842489.27026209573,927698.7277551716,859005.24063815153,846974.82288260432,844974.77809125697,735704.48508708784,653947.56157271075,570568.69593242661,478424.40148205881,397431.50513103104,401077.1045051993,416312.94471625675,419313.57081892691,412388.73855988996,399043.97869421274,373747.61098223954,338137.67416310805,312629.03452580975,280660.21214143169,274680.5880492744]
[]
[]
[3,"Tech16","Hydro small","Opex","Utilities","USDk",1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1592.7773818008054,1586.3150392016134,2145.4789706946667,2777.7138348452518,3482.0622475645996,4257.5668247639405,5103.2701823545067,6018.2149362475284,7001.4437023542341,8051.9990965858578,9168.9237348536262,11511.173200284842,14018.280826799453,16688.262295081706,19519.133285815853,22508.909479686132,25655.606557376796,28957.240199572094,32411.826086956276,36017.379900213586,39771.917320028275,42633.792668685928,45581.669907341202,48614.320514967738,51730.515970539156,54929.027753029077,58208.627341411142,61568.086214658964,65006.175851746186,68521.667731646419,72113.333333333314]
[1,"Tech16","Hydro small","Total","Construction","USDk",0,0,0,0,1938.7723358186161,25299.19312369097,49835.78088825442,56039.674618070436,62191.598557479621,69051.489172248621,77411.985112121794,82648.063214543799,86279.596411048027,100518.51454700746,155802.05992841313,205210.08936804099,227305.58549658093,241465.4694775418,245931.29599819594,276359.80917056004,290188.19085096323,287416.4410394053,302710.70884295122,316207.58822279674,285445.74980889971,253185.27661425242,260699.98874332075,268624.62256212044,278770.75361812755,290325.59998513624,297443.04068113945,301326.98613436229,308417.17550266295,316572.97688460757,307241.61589607189,298197.05104997288]
[6,"Tech17","Hydrogen","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech18","Pumped storage","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech18","Pumped storage","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","USDk",0,0,0,0,0,0,152711.34312629519,143401.34862402684,134091.35412175852,124781.35961949016,115471.36511722177,106161.37061495344,96851.376112685102,87541.381610416764,78231.38710814857,246370.64421755954,241283.25844461742,236195.87267167555,231108.48689873342,226021.10112579173,220933.71535284948,215846.32957990747,210758.94380696575,205671.5580340235,200584.17226108155,264042.84725051449,257171.69684093547,250300.54643135649,243429.39602177744,236558.24561219846,229687.09520261898,222815.94479304043,215944.79438346138,209073.64397388278,202202.49356430338,89268.517797360808]
[6,"Tech19","Batteries","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","Batteries","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech20","unassigned1","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned1","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech22","unassigned3","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech22","unassigned3","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech23","unassigned4","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech25","unassigned6","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech25","unassigned6","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech26","unassigned7","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech27","unassigned8","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech28","unassigned9","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech28","unassigned9","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech29","unassigned10","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech30","unassigned11","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned11","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech31","unassigned12","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech32","unassigned13","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech32","unassigned13","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned14","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned15","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech35","unassigned16","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Direct Employment Analysis - Excluding Fuel Supply"]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":101367.99127977151},{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(G$2674, $G$638:$AP$638,0))","v":178825.30875841086},215669.71156568918,322288.9669947318,369213.82817454584,416770.5144487283,437198.57983819651,368435.63679570443,409906.08913832885,328040.01168583194,287372.17028383107,280795.91756377544,208941.29925205701,188995.69089293957,190772.06585108268,180133.31499238117,157075.77964668183,156874.50555638771,156623.93726529297,153711.58098866424,149310.02875412896,145760.39557377304,136562.2919333989,128449.33431897692,122914.86396774941,114306.24267460304,101701.2299321756,90551.998087938671,79411.024010915178,66830.874433166115,57153.84915850871,47485.036719545547,39271.802986937386,33961.42396830643,28659.122990812801,21917.601581074858]
[null,null,null,"Coal CCS","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2676,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,1193.0393352775875,2373.6196089110113,3541.740820900272,4697.4029712453694,4863.8816843990517,5029.7185133992316,5194.9134582459101,5359.4665189390835,5526.445562672302,8447.6882407494832,7890.5078641099881,6388.5884912221745,4866.3979770248352,6268.9514955848335,9280.3422623116985,10334.181248707084,11393.834516888619,11465.960541010865,12534.321951942835,14607.654441331775,17313.927411931367,15014.237022038549,17743.938650511795,20492.685800533665]
[null,null,null,"Gas Open","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2677,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":25146.847901576359},25146.847901576359,25146.847901576359,33417.393805693478,33417.393805693478,29755.944195439199,37158.758804851248,38818.90430801492,40725.126241870719,48840.480295691232,48190.541293749142,50615.312122667761,54143.11680836312,57962.183335683818,52550.385322525835,44109.014920500624,44797.024715490923,49286.469442431939,46174.35828682108,48840.066554499463,49567.771335750222,44295.338498180703,45066.326161787052,45837.751819176832,37820.228539931319,36166.40941460734,36001.829079110394,31351.554001574001,28944.888802417056,28781.833481639718,24133.08341882097,23971.044774523209,21566.412928324542,19162.289420365432,16758.67425064589,16598.668959305407]
[null,null,null,"Gas Combined","Total",46673.596343064142,46673.596343064142,56585.090667553304,56585.090667553304,62108.671854002459,59201.021765529847,67417.625093026945,70412.635620678877,74611.638368473301,89966.604411540728,91796.819128010335,90018.000010533142,100355.65309858567,98658.519937417208,91629.157224043447,80935.503370925115,82082.845663456348,90053.652530656065,84380.418040981342,89075.895170994729,90294.085881691106,80751.712687126361,82047.037309742722,83343.324529846985,68898.663361834231,65857.357189049842,65489.667105025037,57090.841568206153,52709.498937588083,52345.399828085683,43950.644035956568,43588.938909468779,39212.623629963869,34837.585136994327,30463.823430560216,30106.826475069844]
[null,null,null,"Gas Combined CCS","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,369.67891889124576,735.1175165021956,1096.3157928328499,1119.8849119491611,1143.3705095857088,1166.7725857424928,1190.0911404195135,1218.9100187971712,6289.3948432382003,6428.0406612572233,4536.2505636973474,2573.6160729058606,6038.2671554464741,11472.61386197476,13219.862195966023,14945.417493925144,14859.881633800125,16552.880864263614,19991.945046675432,23387.677678014566,18179.229612976331,21710.63144977294,25197.213839629567]
[null,null,null,"Oil","Total",18248.662807476569,18248.662807476569,{"$f":"INDEX($G$639:$AP$673, MATCH($D2680,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":18248.662807476569},18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079314,15874.644030805181,15959.240735334837,12600.607699698445,12610.821280876295,12621.801719858006,12633.549016642341,16116.713294815188,12271.476473877674,12091.180810166779,15553.927215519972,11732.070698082831,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418723,5905.214041421119]
[null,null,null,"Nuclear","Total",0,0,0,0,0,0,0,0,1639.5127555468384,3279.0255110936769,4918.5382666405139,6558.0510221873537,8197.5637777341908,9837.0765332810279,11476.589288827869,13116.102044374707,13116.102044374707,13116.102044374707,13818.750368180496,14521.398691986282,15224.047015792068,17528.639059858946,20415.325867861564,23957.460845010355,24660.10916881614,26309.253043735942,27255.748594850273,29148.739697079236,28455.722492646732,28709.200839328525,27069.688083781079,27323.166430462217,27576.644777145942,26180.979248907068,24785.313720668048,21496.657090201817]
[null,null,null,"Biomass","Total",92387.38350274293,92387.38350274293,92387.38350274293,92387.38350274293,92387.38350274293,95325.693582294334,98203.921707228394,98156.739772362533,113075.41525385829,98060.437146114709,98011.316454727625,127881.76135919648,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(R$2674, $G$638:$AP$638,0))","v":127827.08300045686},127771.75838953836,181720.78753224231,190669.91921608773,220578.50225558763,220579.13567670342,220574.97067542918,280346.71866568673,265382.98065776157,295243.5800433741,310152.60371699336,325053.63009596028,336447.79302536685,392569.84505668876,422386.75388783158,452190.28545098228,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(AH$2674, $G$638:$AP$638,0))","v":467049.65681781183},482908.19911204797,512674.79774348158,541418.66978378803,556614.54741140059,650786.06366560329,621742.29442806868,574846.68268263596]
[null,null,null,"Solar utility","Total",294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,81999.170654575617,76392.287261783786,70907.663693582028,65552.513044959007,60334.04841090319,55259.482886402962,50336.029566446967,45570.901546023539,40971.311920120927,192462.60896522025,182190.62249614572,171980.69785372526,161838.06755846387,151767.96413086704,141775.62009144019,131866.26796068824,122045.140259117,112317.46950723087,102688.48822553619,241230.45613115214,241141.24584588048,240971.68970738986,240721.78771568034,240391.53987075193,239980.94617260457,239490.00662123799,238918.72121665336,238267.08995884866,237535.11284782417,104984.16397986785]
[null,null,null,"Solar rooftop","Total",2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2183.8613670519376,3362.6793236039193,4474.2189176465008,5517.2779666815968,6490.6542882111262,7393.1456997370205,8223.5500187611906,8980.6650627855561,9663.2886493120332,37194.652778321724,45920.633329788907,54480.89195545343,62872.812395062654,71093.778388363964,79141.173675104641,87012.381995032119,94704.787087893958,102215.77269343707,109542.72255140916,131784.10737223184,137405.18064464189,142858.16486588953,148140.86878543213,153251.1011527275,158186.67071723324,162945.38622840788,167525.05643570703,171923.49008859048,176138.49593651376,50178.874084386989]
[null,null,null,"Solar floating","Total",0,0,{"$f":"INDEX($G$639:$AP$673, MATCH($D2685,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":0},0,0,0,2578.9896742367105,6725.5561000405596,10705.291415270147,14514.507105442719,18149.514656075538,21606.625552685833,24882.151280790906,27972.403325907973,30873.693173554286,75851.544066978007,82423.163575362138,88915.133305122654,95324.575369981671,101648.61188366119,107884.36495988355,114028.95671237072,120079.5092548447,126033.14470102781,131886.98516464175,138108.69504942282,133875.63440473125,129657.13873431867,125455.61841378192,121273.48381871771,117113.14532472238,112977.01330739223,108867.49814232482,104787.01020511487,100737.95987136129,61917.862004008246]
[null,null,null,"Wind onshore","Total",0,0,0,0,0,11418.270715256782,22659.970233885884,22794.028528843417,22913.018761278901,23016.940931192345,23105.795038583739,23179.581083453068,23238.299065800344,23281.94898562559,65698.995104338974,104505.54216919938,99212.538126301457,93846.090442110013,88409.548746923785,82906.262671041375,77339.581844761444,71712.855898382593,66029.434462203528,60292.667166522988,93002.350324245359,126687.12483055219,124473.86198114784,122205.29729230315,119883.33278106457,117509.87046447876,115086.81235959228,112616.06048345179,110099.51685310352,107539.08348559434,108867.82058750486,112086.20193038462]
[null,null,null,"Wind offshore","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,6958.6863570422684,19218.695837304385,36696.857226086213,52562.007270322407,68336.550474908756,84016.724177953176,99598.765717563772,115078.91243184845,130453.4016589152,145718.47073687217,158089.64329496893,168232.55566106187,176179.38936466441,184658.81813159306,193054.59404849008,201364.58056701376,209586.64113882271,217718.63921557562,225758.4382489307,233703.90169054622,207275.28054304456,178862.02468295797,148509.22458524012]
[null,null,null,"Geothermal","Total",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,null,null,"Hydro large","Total",4443.2443055608483,4443.2443055608483,7458.1256798591912,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388568,92987.415678918085,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401769,219874.5397390713,239933.29639502586,236268.96624983384,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.2208488129,199469.50049151818,179506.82931952999,157194.41851695217,137777.21395382262,139773.71198740508,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402481,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[null,null,null,"Hydro small","Total",259.90777104983908,259.90777104983908,259.90777104983908,259.90777104983908,609.30444853684367,4819.212572965831,9240.0296087529605,10449.310738213773,11661.149749346238,13012.342689180625,14645.579042680736,15727.202077157897,16530.960111621251,19257.475029437923,29391.851116708389,38478.198675317617,42842.353719593593,45803.290445061146,47043.78608588026,52989.412082129304,55969.368339326997,55983.331058293188,59278.351180814047,62274.412777120451,57319.00559504683,52117.832302672105,53939.097200046708,55848.270008064683,58171.624112344995,60762.483205083401,62567.08564912992,63802.194203317398,65628.148718139812,67658.973840219362,66550.973008817353,65507.087215058535]
[null,null,null,"Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Total",{"$f":"SUM(F2675:F2692)","v":290605.42696746381},{"$f":"SUM(G2675:G2692)","v":368062.74444610317},417833.52295216901,554545.62172176095,628815.11486407847,744912.83033157978,930305.17537924333,855790.08137702628,931847.14824869565,863058.78381236014,816983.32965040463,860469.4136708295,835010.43164626288,852939.11693371425,1037877.6392594043,1355835.7361757841,1384060.912171321,1435122.2450230878,1426603.5861028498,1516866.1332719636,1525258.7898831512,1534545.3469963591,1527382.4608572957,1533805.9587240061,1493203.5538473458,1673414.3512901934,1712083.9540493435,1736231.156750523,1755643.4827665624,1772153.5955009493,1778005.9978106644,1799040.0043616653,1805573.8272888097,1851479.9043634641,1798835.7678161082,1424869.863640869]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Opex Minining & Extraction",{"$f":"G691","v":62985.238556736396},{"$f":"H691","v":62985.238556736396},62985.238556736396,62985.238556736396,62985.238556736396,62985.238556736396,64208.252897643899,67475.994339756377,70820.174178175221,76361.957910412515,82056.618435262804,86956.319638523681,91982.1441956903,95991.33808197797,102412.16337174251,105446.76770511919,109039.37233153493,110208.87979502779,111324.88038110596,109803.75629460205,106803.54923956316,104636.52070426788,96874.201559320631,90178.198042852018,86027.593123397004,78827.096191304081,68794.556676047257,60195.237091541348,51595.917507035447,41563.377991778536,34397.278338023723,27231.178684268725,21498.298961264816,18631.859099762769,15765.41923826072,11465.759446007956]
[null,null,null,"Gas Open","Opex Minining & Extraction",{"$f":"G739","v":22397.536273935235},{"$f":"H739","v":22397.536273935235},22397.536273935235,22397.536273935235,22397.536273935235,22397.536273935235,23964.359439286756,25531.182604638281,28603.450534989155,36627.281417380684,35270.260784141952,34171.029432381329,38226.467739281587,42397.967021392513,41298.735669632464,40141.473830266776,40976.220075055237,45611.963258010976,42645.712564631402,45456.843300757639,46329.532556672799,41201.646199984258,42116.742350688139,43031.838501392012,35157.547721677161,33646.523102100393,33646.523102099643,29160.320021819887,26917.218481680004,26917.218481680164,22431.015401399349,22431.015401399953,20187.913861260084,17944.812321120207,15701.710780980333,15701.710780979951]
[null,null,null,"Gas Combined","Opex Minining & Extraction",{"$f":"G763","v":39595.64448427836},{"$f":"H763","v":39595.64448427836},39595.64448427836,39595.64448427836,39595.64448427836,39595.64448427836,42365.564008739086,45135.483533199811,50566.814338641532,64751.801077155142,62352.782457679503,60409.498460816998,67578.934039087078,74953.548841390322,73010.264844528821,70964.391235650182,72440.103346972624,80635.435045412276,75391.527569616213,80361.205120982268,81903.995055546562,72838.62453211502,74456.38379853795,76074.143064960866,62153.521865107847,59482.246198356057,59482.246198354718,51551.280038574434,47585.796958684281,47585.796958684572,39654.830798902411,39654.83079890348,35689.347719013356,31723.864639123211,27758.381559233087,27758.381559232414]
[null,null,null,"Gas Combined CCS","Opex Minining & Extraction",{"$f":"G787","v":0},{"$f":"H787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.464539588947404,4947.4378033191924,5063.0340983003689,3448.6944856114151,1761.0164528446255,5393.0569886511839,10722.666248023497,12435.754938536118,14127.694385956464,14043.09741358067,15703.312996366145,19076.617269662846,22407.623056768305,17130.886905125401,20430.168827597423,23687.152263878186]
[null,null,null,"Oil","Opex Minining & Extraction",{"$f":"G811","v":0},{"$f":"H811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass","Opex Other",{"$f":"G861","v":88237.972349438307},{"$f":"H861","v":88237.972349438307},88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,88237.972349438307,102944.30107434967,88237.9723494434,88237.9723494434,117650.6297992559,117650.62979926098,117650.62979926098,147063.28724907376,132356.95852416242,161769.61597398028,161769.61597398028,161769.61597398028,220594.93087361092,205888.60214869934,235301.25959851235,250007.5883234237,264713.91704833024,264713.91704832995,308832.90322304924,338245.56067286711,367658.21812268469,382364.54684758617,397070.87557249266,426483.53302231041,455896.19047212822,470602.5191970297,500015.17664684739,485308.84792194091,514721.50537175365]
[null,null,null,"TOTAL",null,{"$f":"SUM(F2696:F2701)","v":213216.3916643883},{"$f":"SUM(G2696:G2701)","v":213216.3916643883},213216.3916643883,213216.3916643883,213216.3916643883,213216.3916643883,218776.14869510807,226380.63282703276,252934.74012615558,265979.01275439176,267917.63402652764,299187.47733097791,315438.17577331996,330993.4837440218,363784.45113497751,348909.59129519854,384225.31172754307,398225.89407243131,391131.73648933385,456216.73558995291,440931.1435400708,458925.48883819871,468517.95013027079,477446.79114314658,449813.59621135658,486181.82570346096,510891.55289739225,521000.81021315651,522591.17418094235,527180.36641821661,538669.970557002,564289.83262636326,570385.70279533626,585446.59961197898,564964.52832801244,593334.50942185218]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Excl. fuel supply",{"$f":"F2675-F2696","v":38382.752723035112},{"$f":"G2675-G2696","v":115840.07020167446},152684.4730089528,259303.72843799542,306228.58961780946,353785.27589199191,372990.32694055262,300959.64245594805,339085.91496015363,251678.05377541942,205315.55184856826,193839.59792525176,116959.15505636671,93004.352810961602,88359.902479340162,74686.547287261987,48036.407315146891,46665.625761359915,45299.056884187012,43907.82469406219,42506.479514565799,41123.874869505162,39688.090374078267,38271.136276124904,36887.270844352402,35479.146483298959,32906.673256128342,30356.760996397323,27815.106503879731,25267.496441387579,22756.570820484987,20253.858035276822,17773.50402567257,15329.564868543661,12893.703752552081,10451.842135066901]
[null,null,null,"Coal CCS","Excl. fuel supply",{"$f":"F2676","v":0},{"$f":"G2676","v":0},0,0,0,0,0,0,0,0,0,0,1193.0393352775875,2373.6196089110113,3541.740820900272,4697.4029712453694,4863.8816843990517,5029.7185133992316,5194.9134582459101,5359.4665189390835,5526.445562672302,8447.6882407494832,7890.5078641099881,6388.5884912221745,4866.3979770248352,6268.9514955848335,9280.3422623116985,10334.181248707084,11393.834516888619,11465.960541010865,12534.321951942835,14607.654441331775,17313.927411931367,15014.237022038549,17743.938650511795,20492.685800533665]
[null,null,null,"Gas Open","Excl. fuel supply",{"$f":"F2677-F2697","v":2749.3116276411238},{"$f":"G2677-G2697","v":2749.3116276411238},2749.3116276411238,11019.857531758244,11019.857531758244,7358.4079215039637,13194.399365564492,13287.721703376639,12121.675706881564,12213.198878310548,12920.28050960719,16444.282690286433,15916.649069081534,15564.216314291305,11251.649652893371,3967.5410902338481,3820.8046404356865,3674.5061844209631,3528.6457221896781,3383.223253741824,3238.2387790774228,3093.6922981964453,2949.5838110989134,2805.9133177848198,2662.6808182541572,2519.8863125069474,2355.3059770107502,2191.2339797541135,2027.670320737052,1864.6149999595546,1702.0680174216213,1540.0293731232559,1378.4990670644584,1217.477099245225,1056.9634696655576,896.95817832545617]
[null,null,null,"Gas Combined","Excl. fuel supply",{"$f":"F2678-F2698","v":7077.951858785782},7077.951858785782,16989.446183274944,16989.446183274944,22513.027369724099,19605.377281251487,25052.06108428786,25277.152087479066,24044.824029831769,25214.803334385586,29444.036670330832,29608.501549716144,32776.719059498588,23704.971096026886,18618.892379514626,9971.1121352749324,9642.7423164837237,9418.2174852437893,8988.8904713651282,8714.6900500124611,8390.0908261445438,7913.0881550113409,7590.6535112047713,7269.1814648861182,6745.1414967263845,6375.1109906937854,6007.4209066703188,5539.5615296317192,5123.7019789038022,4759.6028694011111,4295.8132370541571,3934.1081105652993,3523.2759109505132,3113.7204978711161,2705.4418713271298,2348.44491583743]
[null,null,null,"Gas Combined CCS","Excl. fuel supply",{"$f":"F2679-F2699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,369.67891889124576,735.1175165021956,1096.3157928328499,1119.8849119491611,1143.3705095857088,1166.7725857424928,1190.0911404195135,1213.4454792082238,1341.9570399190079,1365.0065629568544,1087.5560780859323,812.5996200612351,645.21016679529021,749.94761395126261,784.10725742990508,817.72310796868078,816.78422021945516,849.56786789746911,915.32777701258601,980.05462124626138,1048.3427078509303,1280.462622175517,1510.0615757513806]
[null,null,null,"Oil","Excl. fuel supply",{"$f":"F2680-F2700","v":18248.662807476569},18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18248.662807476569,18532.421354957605,15625.455064035543,15707.751195157161,15790.814184079314,15874.644030805181,15959.240735334837,12600.607699698445,12610.821280876295,12621.801719858006,12633.549016642341,16116.713294815188,12271.476473877674,12091.180810166779,15553.927215519972,11732.070698082831,15181.205188222866,11374.935539785994,11197.108568306507,14625.825185626914,7244.1856863918829,7108.4370027193636,6973.0997677524974,6838.173981491288,6703.6596439357299,2982.988370059622,6435.865314941575,9901.3354778016273,2584.366572671061,9636.0098410418723,5905.214041421119]
[null,null,null,"Nuclear","Excl. fuel supply",{"$f":"F2681","v":0},{"$f":"G2681","v":0},0,0,0,0,0,0,1639.5127555468384,3279.0255110936769,4918.5382666405139,6558.0510221873537,8197.5637777341908,9837.0765332810279,11476.589288827869,13116.102044374707,13116.102044374707,13116.102044374707,13818.750368180496,14521.398691986282,15224.047015792068,17528.639059858946,20415.325867861564,23957.460845010355,24660.10916881614,26309.253043735942,27255.748594850273,29148.739697079236,28455.722492646732,28709.200839328525,27069.688083781079,27323.166430462217,27576.644777145942,26180.979248907068,24785.313720668048,21496.657090201817]
[null,null,null,"Biomass","Excl. fuel supply",{"$f":"F2682-F2701","v":4149.4111533046234},{"$f":"G2682-G2701","v":4149.4111533046234},4149.4111533046234,4149.4111533046234,4149.4111533046234,7087.7212328560272,9965.9493577900867,9918.7674229242257,10131.114179508615,9822.4647966713092,9773.3441052842245,10231.131559940579,10176.45320119588,10121.128590277382,34657.500283168542,58312.960691925313,58808.886281607352,58809.519702723133,58805.354701448901,59751.787792075804,59494.378509062226,59942.320444861747,60145.015393569658,60339.713047630037,71733.875977036892,83736.941833639517,84141.193214964471,84532.067328297591,84685.109970225662,85837.323539555306,86191.264721171174,85522.479311659816,86012.02821437089,150770.88701875589,136433.44650612777,60125.177310882311]
[null,null,null,"Solar utility","Excl. fuel supply",{"$f":"F2683","v":294.64110835917347},294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,294.64110835917347,81999.170654575617,76392.287261783786,70907.663693582028,65552.513044959007,60334.04841090319,55259.482886402962,50336.029566446967,45570.901546023539,40971.311920120927,192462.60896522025,182190.62249614572,171980.69785372526,161838.06755846387,151767.96413086704,141775.62009144019,131866.26796068824,122045.140259117,112317.46950723087,102688.48822553619,241230.45613115214,241141.24584588048,240971.68970738986,240721.78771568034,240391.53987075193,239980.94617260457,239490.00662123799,238918.72121665336,238267.08995884866,237535.11284782417,104984.16397986785]
[null,null,null,"Solar rooftop","Excl. fuel supply",{"$f":"F2684","v":2.9761728117088233},2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2.9761728117088233,2183.8613670519376,3362.6793236039193,4474.2189176465008,5517.2779666815968,6490.6542882111262,7393.1456997370205,8223.5500187611906,8980.6650627855561,9663.2886493120332,37194.652778321724,45920.633329788907,54480.89195545343,62872.812395062654,71093.778388363964,79141.173675104641,87012.381995032119,94704.787087893958,102215.77269343707,109542.72255140916,131784.10737223184,137405.18064464189,142858.16486588953,148140.86878543213,153251.1011527275,158186.67071723324,162945.38622840788,167525.05643570703,171923.49008859048,176138.49593651376,50178.874084386989]
[null,null,null,"Solar floating","Excl. fuel supply",0,0,0,0,0,0,2578.9896742367105,6725.5561000405596,10705.291415270147,14514.507105442719,18149.514656075538,21606.625552685833,24882.151280790906,27972.403325907973,30873.693173554286,75851.544066978007,82423.163575362138,88915.133305122654,95324.575369981671,101648.61188366119,107884.36495988355,114028.95671237072,120079.5092548447,126033.14470102781,131886.98516464175,138108.69504942282,133875.63440473125,129657.13873431867,125455.61841378192,121273.48381871771,117113.14532472238,112977.01330739223,108867.49814232482,104787.01020511487,100737.95987136129,61917.862004008246]
[null,null,null,"Wind onshore","Excl. fuel supply",0,0,0,0,0,11418.270715256782,22659.970233885884,22794.028528843417,22913.018761278901,23016.940931192345,23105.795038583739,23179.581083453068,23238.299065800344,23281.94898562559,65698.995104338974,104505.54216919938,99212.538126301457,93846.090442110013,88409.548746923785,82906.262671041375,77339.581844761444,71712.855898382593,66029.434462203528,60292.667166522988,93002.350324245359,126687.12483055219,124473.86198114784,122205.29729230315,119883.33278106457,117509.87046447876,115086.81235959228,112616.06048345179,110099.51685310352,107539.08348559434,108867.82058750486,112086.20193038462]
[null,null,null,"Wind offshore","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,6958.6863570422684,19218.695837304385,36696.857226086213,52562.007270322407,68336.550474908756,84016.724177953176,99598.765717563772,115078.91243184845,130453.4016589152,145718.47073687217,158089.64329496893,168232.55566106187,176179.38936466441,184658.81813159306,193054.59404849008,201364.58056701376,209586.64113882271,217718.63921557562,225758.4382489307,233703.90169054622,207275.28054304456,178862.02468295797,148509.22458524012]
[null,null,null,"Geothermal","Excl. fuel supply",1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,1780.1757750507541,37200.678264865113,63512.444820082928,54275.175651973645,62052.512003948068,64480.413161633973,55596.870599314032,61680.933904961938,61105.677501255188,50890.097125335073,77137.61844301151,103321.91357464506,102889.89318721807,102449.41696485972,102000.48490756979,104195.40976014067,114153.58903621734,111026.97672934056,100120.19832909535,104312.57003197062,60529.530509197197,14769.020569567438,16119.78212789839,15977.833726311999,25582.282821460474,31058.659063284947,27160.644450966538,19234.900105525601,17078.033331308528,30264.133783673482,43158.740213265344,50393.422429203041]
[null,null,null,"Hydro large","Excl. fuel supply",{"$f":"F2689","v":4443.2443055608483},4443.2443055608483,7458.1256798591912,29280.423116291357,50752.077214858604,71875.214697852774,89619.402222396428,90341.672211770885,93467.760754388568,92987.415678918085,92496.838156872545,103794.15965273576,137435.40112941407,171447.59060401769,219874.5397390713,239933.29639502586,236268.96624983384,260955.74283443045,245072.28537015413,244066.78369148605,245659.83957989234,218963.2208488129,199469.50049151818,179506.82931952999,157194.41851695217,137777.21395382262,139773.71198740508,144797.60634954949,146575.17051610016,145714.80727406754,143139.80029402481,137393.68374266545,128907.97859950652,123058.66781051605,115484.83190578106,114731.47694284748]
[null,null,null,"Hydro small","Excl. fuel supply",259.90777104983908,259.90777104983908,259.90777104983908,259.90777104983908,609.30444853684367,{"$f":"K2690","v":4819.212572965831},9240.0296087529605,10449.310738213773,11661.149749346238,13012.342689180625,14645.579042680736,15727.202077157897,16530.960111621251,19257.475029437923,29391.851116708389,38478.198675317617,42842.353719593593,45803.290445061146,47043.78608588026,52989.412082129304,55969.368339326997,55983.331058293188,59278.351180814047,62274.412777120451,57319.00559504683,52117.832302672105,53939.097200046708,55848.270008064683,58171.624112344995,60762.483205083401,62567.08564912992,63802.194203317398,65628.148718139812,67658.973840219362,66550.973008817353,65507.087215058535]
[null,null,null,"Hydrogen","Excl. fuel supply",{"$f":"F2691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Excl. fuel supply",{"$f":"SUM(F2706:F2723)","v":77389.035303075521},{"$f":"SUM(G2706:G2723)","v":154846.35278171493},204617.13128778074,341329.23005737265,415598.72319969011,531696.43866719143,711529.02668413532,629409.44854999357,678912.40812253999,597079.77105796814,549065.69562387699,561281.93633985159,519572.2558729428,521945.63318969239,674093.18812442687,1006926.1448805853,999835.60044377798,1036896.3509506566,1035471.8496135158,1060649.3976820107,1084327.6463430803,1075619.8581581605,1058864.5107270249,1056359.1675808595,1043389.9576359895,1187232.5255867329,1201192.4011519512,1215230.3465373667,1233052.30858562,1244973.2290827325,1239336.0272536622,1234750.1717353023,1235188.1244934734,1266033.3047514854,1233871.2394880955,831535.35421901697]

{"sheet":"RESULTS_S7","index":43,"n_rows":2724,"n_cols":46,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Main Results Scenario 7 - Summary figures"]
[]
[null,null,"Direct employment",46950711.187819071,"job years"]
[null,null,"Total employment",118480589.06524381,"job years"]
[null,null,"Scenario cost (investment in country + imports)",1186429.8215562392,"USDm"]
[null,null,"Direct investment in country",790746.66760418622,"USDm"]
[null,null,"Total investment in country",1729643.98473666,"USDm"]
[null,null,"Direct value added",404493.12182673812,"USDm"]
[null,null,"Total value added",889878.35355107579,"USDm"]
[null,null,"Total electricity generation",23923,"TWh"]
[null,null,"Total investment per MWh",33.053825507009414,"USD/MWh"]
[null,null,"Direct employment per USD invested in country",59.375161617905896,"job years per USDm"]
[null,null,"Direct employment per TWh",1962.5762315687443,"job years/TWh"]
[null,null,"Direct employment per year",1676811.1138506811,"job years"]
[null,null,"Total employment per year",4231449.6094729928,"job years"]
[null,null,"Direct investment in country per year",28240.952414435222,"USDm"]
[null,null,"Total investment per year",61772.999454880715,"USDm"]
[null,null,"Direct value added per year",14446.182922383505,"USDm"]
[null,null,"Total value added per year",31781.369769681278,"USDm"]
[]
[]
[]
[]
[null,"Main Results - Tables"]
[]
[null,null,"Headline Summary - Macroeconomic Impacts"]
[]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"Tech Ref","Technology","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,"Tech1","Coal",755652.63760148012,349036.58375372563,596068.60462797782,3078411.8004588336,7585293.050221283,7681341.1066034175,null,8353406.1143565215,4754868.443993818,6110730.8349646181,201764090.29879609,143455990.75562742,78746989.171319276,null,4297681.2841671519,2336639.2979950332,3428283.9034538427,98107652.776422024,69800803.873564944,44179173.11572291,null,3834064.4380603135,7934329.6339750085,8277409.7112313956,1700757.8259831837,18345045.957283534,20045803.783266716,null,210117496.41315261,148210859.19962123,84857720.006283894,19219005.393314958,423967070.22574282,443186075.61905771,null,102405334.06058918,72137443.171559975,47607457.019176751,10062604.485616028,212087629.76570988,222150234.25132591]
[null,null,null,"Tech2","Coal CCS",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech3","Gas Open",91431.126300739779,45149.788517937341,70675.624060448987,1163094.8159853783,1804116.5235321524,1814381.1116583897,null,1018996.5462477931,615233.81846535392,724546.99320408003,49631909.502083331,33517249.102309383,18600534.433965228,null,490061.75500309374,302917.7283618931,406490.29734457459,25039259.857906524,16588431.62881479,10435398.730170239,null,1254525.9422861182,1849266.3120500897,1885056.7357188386,207256.53887912611,4781592.4511759207,4988848.990055047,null,50650906.048331127,34132482.920774736,19325081.427169308,2358777.3579172269,101749693.03835794,104108470.39627518,null,25529321.612909619,16891349.357176684,10841889.027514813,1199469.7807095614,52063090.216891557,53262559.997601122]
[null,null,null,"Tech4","Gas Combined",146911.44889149137,65394.529329092278,120497.01152138137,2130758.0223484011,3331843.3859219523,3337677.0689730262,null,1777228.3629034716,914664.9882163133,1235302.108025555,90810442.406069472,63105962.078037158,34216944.197651982,null,1033715.8897460474,448687.50828328665,693037.61648521875,45176498.884845257,30892351.838162269,19196623.478649393,null,2277669.4712398923,3397237.9152510446,3458174.0804944076,332802.98974196502,8800278.4772433788,9133081.4669853449,null,92587670.768972948,64020627.066253468,35452246.305677541,3927195.4591453397,188133348.68175861,192060544.14090395,null,46210214.774591304,31341039.346445557,19889661.095134612,2175441.0145145529,95265474.201656923,97440915.216171473]
[null,null,null,"Tech5","Gas Combined CCS",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech6","Oil",8.7488967229529583E-12,4.3203103011912152E-12,6.7628362544858458E-12,27217.398327183841,73382.92319716535,56002.489087095644,null,9.7506132811311176E-11,5.8870729870663507E-11,6.9330730911244448E-11,1481054.4888888886,1552343.2720669331,574122.06286702666,null,4.6893217396103018E-11,2.8985707911686074E-11,3.8896399664294053E-11,355643.61802559259,791685.0908799899,322097.87665375683,null,27217.398327183848,73382.92319716535,56002.489087095651,1.9832043278630019E-11,156602.81061144482,156602.81061144485,null,1481054.4888888886,1552343.2720669331,574122.06286702678,2.2570759359321913E-10,3607519.8238228485,3607519.8238228485,null,355643.61802559264,791685.0908799899,322097.87665375689,1.1477532497208314E-10,1469426.5855593393,1469426.5855593395]
[null,null,null,"Tech7","Nuclear",374745.77269642014,191145.7286896368,295859.7216530962,308982.90476395906,371134.74223657476,390770.1619860098,null,4300000,2641070.4052979248,3033072.2166754529,9800005.8823529407,6421336.3704289068,4006067.8581157196,null,2041482.0235318632,1292351.6013564714,1701634.8681150384,4840515.114112718,3197752.5199820562,2247511.52113239,null,683728.6774603792,562280.47092621156,686629.88363910606,861751.22303915303,1070887.8089865437,1932639.0320256967,null,14100005.882352941,9062406.7757268324,7039140.0747911725,9974142.6219733767,20227410.110897567,30201552.732870944,null,6881997.1376445815,4490104.1213385276,3949146.3892474286,5035468.493003373,10285779.155227166,15321247.648230538]
[null,null,null,"Tech8","Biomass",2870849.8882561638,1337918.2270463305,2226346.7507270863,16341401.475800971,3732220.1736210226,7056136.6241850965,null,30456175.601669848,18025227.336485662,22823892.473723367,110327379.86437848,52171836.071962796,72337565.358004674,null,14797032.525277331,8872746.0131209549,12804815.871468537,74357303.733709842,26022607.762037009,40583314.439724244,null,19212251.364057135,5070138.4006673526,9282483.3749121837,6435114.8660295801,27129758.27360709,33564873.139636666,null,140783555.46604833,70197063.408448458,95161457.831728041,71305295.411878884,234836781.29434597,306142076.7062248,null,89154336.258987173,34895353.775157966,53388130.311192781,36474594.409866825,140963225.93547109,177437820.34533793]
[null,null,null,"Tech9","Solar utility",3262681.7536621988,1653315.5504020099,2653701.652451437,576575.9883968652,656092.94981829368,668895.91565703438,null,41477135.54950358,23488884.911661997,27205016.987184599,13948609.100000005,14806184.019489771,6857336.3291603178,null,22444313.81409803,11580495.796444654,15262744.236204494,4580604.8583167717,6244194.7228371566,3847149.6115187188,null,3839257.7420590641,2309408.5002203034,3322597.5681084711,7569698.9565156456,1901564.8538721933,9471263.8103878386,null,55425744.649503589,38295068.93115177,34062353.316344917,92171037.448350176,35612129.448650092,127783166.89700028,null,27024918.672414802,17824690.519281812,19109893.847723212,49287553.846747175,14671949.192672648,63959503.03941983]
[null,null,null,"Tech10","Solar rooftop",1894984.7290904091,960255.384045001,1541285.5088648971,151883.44459084477,172830.05049731705,176202.64767739316,null,24090163.983814616,13642482.34171173,15800833.681524156,3674386.1000000024,3900291.1591561735,1806380.9165669219,null,13035789.311933054,6726019.9879826661,8864691.5130952951,1206637.2138130688,1644865.2428926553,1013428.145834611,null,2046868.1736812538,1133085.4345423181,1717488.1565422902,4396525.6220003068,500916.14276555495,4897441.7647658624,null,27764550.083814617,17542773.500867903,17607214.598091077,53533480.007050499,9381058.1757230982,62914538.182773605,null,14242426.525746122,8370885.2308753217,9878119.6589299068,28626500.813011013,3864930.6025403347,32491431.41555135]
[null,null,null,"Tech11","Solar floating",1740982.8208180922,882217.20289159438,1416028.0828213659,358150.33376068412,407543.69533979573,415496.4831432231,null,22132400.859316375,12533783.003958516,14516729.11757011,8664424.3000000026,9197122.0706685949,4259555.2787875794,null,11976394.795948125,6179408.7687332816,8144274.4098306336,2845323.4124324191,3878691.5672102403,2389724.7632940221,null,2099133.1545787761,1289760.8982313902,1831524.5659645889,4039228.1065310524,1181190.512243703,5220418.6187747549,null,30796825.159316376,21730905.074627109,18776284.396357689,49182912.980844997,22121101.649456177,71304014.630301178,null,14821718.208380545,10058100.335943522,10533999.173124656,26300077.974512041,9113739.742936682,35413817.717448726]
[null,null,null,"Tech12","Wind onshore",908864.25569936668,519653.03383001842,748560.05435986235,312279.08125584765,415391.3168071626,420071.81392106885,null,11944647.118113386,7639293.6619089209,7674031.0938780485,9689361.9242885597,10103857.587446077,4306460.3072478408,null,6025567.502988033,3718437.3081846372,4305337.2803154606,3706968.4285700792,4205463.7579649678,2416039.742370056,null,1221143.3369552144,935044.35063718096,1168631.8682809311,2177077.3438892476,1147742.2119840791,3324819.555873327,null,21634009.042401947,17743151.249354996,11980491.401125889,27257971.873900358,24099679.818982475,51357651.692882836,null,9732535.9315581117,7923901.0661496054,6721377.0226855166,14049342.09148813,10328471.928905103,24377814.020393234]
[null,null,null,"Tech13","Wind offshore",1348275.0733300773,605752.72403154068,1089320.1213903285,132483.79478740314,169040.60202031719,167545.37233402577,null,16056776.605518753,8818502.8296460938,11167409.260015976,3606650.3592496021,4017483.8514919598,1717628.9189331734,null,9050671.7146920934,4360883.7673894111,6265216.1326323291,1153599.2572232026,1675791.5925215827,963635.89461218996,null,1480758.8681174805,774793.3260518579,1256865.4937243543,3043347.9187519467,469069.7691417461,3512417.6878936924,null,19663426.964768354,12835986.681138054,12885038.178949149,36042688.695180818,9341763.1296747345,45384451.824855559,null,10204270.971915295,6036675.3599109938,7228852.0272445194,19676771.614713833,3793026.7443569754,23469798.359070808]
[null,null,null,"Tech14","Geothermal",1909151.2567565111,1126902.0124625573,1534176.3815822271,161923.17102347512,289282.36666699167,267392.62272781361,null,25826899.689528316,16683861.75532838,15727952.870559432,6223858.0000000009,7692607.1517777806,2741235.3746842807,null,11808088.563772222,7944490.5596606089,8823803.4232989997,1866988.8485966565,3137951.2568569174,1537906.5719661661,null,2071074.4277799861,1416184.379129549,1801569.0043100407,4570229.6508012954,718598.1604182804,5288827.8112195758,null,32050757.689528316,24376468.907106161,18469188.245243713,58238714.315416127,16657700.526462063,74896414.841878191,null,13675077.412368879,11082441.816517526,10361709.995265165,28576382.54673183,6542846.6774197407,35119229.224151567]
[null,null,null,"Tech15","Hydro large",4304842.2507670484,2561637.9815140278,3483537.4149645013,685551.50849325233,598814.07930839912,658025.70055972214,null,55384095.716593839,35804900.679220349,35712264.211033672,12603673.976851851,11503899.099535543,6745897.8838838702,null,27375891.63679586,17559216.157703541,20035538.114368014,4444231.5809128461,5034906.5675217444,3784629.6546616456,null,4990393.7592603005,3160452.0608224268,4141563.1155242235,10350017.647245577,1942391.2883613738,12292408.935606951,null,67987769.693445683,47308799.778755888,42458162.094917543,126901260.60684785,30853470.960271265,157754731.56711912,null,31820123.217708707,22594122.725225285,23820167.769029658,64970645.908867411,13263767.803096237,78234413.711963654]
[null,null,null,"Tech16","Hydro small",1279993.6848027147,761672.61146549298,1035788.4522096098,140852.28472335258,123031.35526676332,135196.87752453366,null,16467802.680369435,10646161.713875661,10618617.360946061,2589530.1134259254,2363572.1770313168,1386001.0775030258,null,8139896.0449011698,5221024.2519203909,5957329.1572869085,913104.50674533495,1034463.6174205586,777583.78048422397,null,1420845.9695260674,884703.96673225635,1170985.3297341433,3077454.7484778175,399080.51751464955,3476535.2659924668,null,19057332.793795362,13009733.890906978,12004618.438449087,37732581.755191155,6339103.3679602677,44071685.123151429,null,9053000.5516465046,6255487.8693409497,6734912.9377711322,19318249.454108469,2725151.9046501173,22043401.358758584]
[null,null,null,"Tech17","Hydrogen",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech18","Pumped storage",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech19","Batteries",489262.35544853169,277112.05860781833,391303.53427930229,2516.108981372262,7774.0581732488326,6638.2766581572714,null,6476839.8287466541,3916058.2440190609,4011535.8436694508,168722.63111850209,229880.22968337964,68053.780304944987,null,3335066.1147020501,1923799.2209848047,2250579.2076930404,47136.757549634196,91979.363038940122,38179.996123160592,null,491778.46442990395,284886.11678106716,397941.81093745958,1157677.9483356522,16928.443812778365,1174606.3921484307,null,6645562.4598651566,4145938.4737024405,4079589.6239743959,14404433.916435167,466656.64110682672,14871090.557541993,null,3382202.8722516843,2015778.5840237448,2288759.2038162011,7509444.5433798954,177296.11671173491,7686740.6600916311]
[null,null,null,"Tech20","unassigned1",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech21","unassigned2",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech22","unassigned3",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech23","unassigned4",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech24","unassigned5",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech25","unassigned6",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech26","unassigned7",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech27","unassigned8",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech28","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech29","unassigned10",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech30","unassigned11",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech31","unassigned12",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech32","unassigned13",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech33","unassigned14",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech34","unassigned15",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech35","unassigned16",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"Total",21378629.054121245,11337163.416586785,17203148.915513519,25572082.133697823,19737791.272628438,23251774.272696007,null,265762568.65668258,160124994.13378978,176361935.05297455,524984098.94750357,364039614.99671328,238370772.94899586,null,135851652.97755611,78467117.968121618,98943776.031592399,268641468.84918201,174241940.4017058,133732397.32291774,null,46950711.187819071,31074954.689215221,40454923.188209534,49918941.386221558,68561647.679022253,118480589.06524381,null,790746667.6041863,524164609.13050294,414732708.00197047,602249497.84344697,1127394486.8932128,1729643984.73666,null,404493121.82673812,252709058.36982742,232676173.35451016,313262546.97727013,576615806.57380569,889878353.55107582]
[]
[]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"SectorID","Sectors","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,1,"Construction",4482476.7935934924,202435.47198813962,129572.07269144096,0,896522.41359450645,175129.59988097849,null,63261179.773542374,2856971.1290612388,1828650.2221002036,0,12652617.780078923,2471603.4486945854,null,26872466.767825376,1213601.485099772,776785.10737980413,0,5374655.5476565398,1049902.6697896926,null,4482476.7935934924,1098957.8855826461,304701.67257241945,4814484.3382730726,1071652.0134754849,5886136.3517485578,null,63261179.773542374,15509588.909140162,4300253.6707947887,4814484.3382730726,1071652.0134754849,83071022.353477329,null,26872466.767825376,6588257.0327563118,1826687.7771694968,4814484.3382730726,1071652.0134754849,35287411.577751182]
[null,null,null,2,"Manufacturing",9358814.128297478,6600178.2047844911,5514182.0175878806,3534550.8399948189,7664504.5509641357,7452967.837527181,null,115477358.71239907,91103944.156938806,56674648.66581738,44991857.658060059,121751551.11019875,76601449.201755166,null,41208559.822608478,36097251.335316874,27399648.453433514,16198938.069827192,46064009.486746497,37033361.98037225,null,12893364.968292296,14264682.755748626,12967149.855115062,21473174.35066985,18652023.228486136,40125197.579155982,null,160469216.37045914,212855495.26713756,133276097.86757255,21473174.35066985,18652023.228486136,506600809.50516927,null,57407497.89243567,82161260.822063372,64433010.433805764,21473174.35066985,18652023.228486136,204001769.14830482]
[null,null,null,3,"Utilities",14199.408029552696,194114.74620253363,985744.29357484973,1059850.4151647978,1083361.2107795004,1332331.8839687195,null,952169.20284776005,9381648.5564385615,29974772.323457047,71070351.865726545,63218297.077040493,40513899.133429281,null,266011.5514043899,2771270.3456668258,10026152.872524474,19855225.838133465,18075202.824794736,13551347.172566315,null,1074049.8231943506,1277475.956982034,2318076.1775435694,1194058.447806936,3475543.509913018,4669601.9577199537,null,72022521.068574309,72599945.633479059,70488671.456886321,1194058.447806936,3475543.509913018,215111138.15893969,null,20121237.389537856,20846473.170461562,23577500.045090787,1194058.447806936,3475543.509913018,64545210.605090208]
[null,null,null,4,"Mining and extraction",0,941978.49905710865,229573.87758069875,5048918.5255301176,2943687.3059127769,310292.02889711794,null,0,19303410.136877328,7362679.5555967009,314951508.44268107,94459448.912805125,9951396.9163253978,null,0,12304160.836242026,4093545.61498112,162423948.93468118,52871562.876334064,5532835.8245327724,null,5048918.5255301176,3885665.8049698854,539865.90647781664,1171552.3766378073,8302897.8603400122,9474450.2369778194,null,314951508.44268107,113762859.04968245,17314076.4719221,1171552.3766378073,8302897.8603400122,446028443.96428561,null,162423948.93468118,65175723.712576091,9626381.4395138919,1171552.3766378073,8302897.8603400122,237226054.08677116]
[null,null,null,5,"Professional services",7423139.5695180213,1168413.5025777388,942061.36381219723,0,3034895.7526886566,1273290.040675991,null,84253995.409964696,11924936.18781973,9421761.4646445047,0,27885730.73272207,12734451.808967566,null,66217589.76251933,9326293.0397975314,7905544.4698182503,0,23311284.498285405,10685133.077538498,null,7423139.5695180213,4203309.2552663954,2215351.4044881882,9533614.4359079562,4308185.7933646478,13841800.229272604,null,84253995.409964696,39810666.920541801,22156213.273612071,9533614.4359079562,4308185.7933646478,146220875.60411859,null,66217589.76251933,32637577.538082935,18590677.547356747,9533614.4359079562,4308185.7933646478,117445844.84795901]
[null,null,null,6,"Other",99999.154682699431,2230042.9919767701,9402015.2902664542,15928762.353008088,4114820.0386888655,12707762.881746022,null,1817865.5579286995,25554083.966654114,71099422.82135874,93970380.981035948,44071969.383867808,96097972.439823851,null,1287025.0731985474,16754540.925998608,48742099.513455227,70163356.006540149,28545225.167888574,65879816.598118186,null,16028761.507690787,6344863.0306656361,22109778.172012478,11732057.436925923,32751345.273442976,44483402.710368901,null,95788246.538964644,69626053.350521922,167197395.26118261,11732057.436925923,32751345.273442976,332611695.15066916,null,71450381.079738691,45299766.09388718,114621916.11157341,11732057.436925923,32751345.273442976,231372063.28519928]
[null,null,null,null,"TOTAL",21378629.054121245,11337163.416586781,17203148.915513523,25572082.133697823,19737791.272628441,23251774.272696011,null,265762568.65668258,160124994.13378978,176361935.05297458,524984098.94750363,364039614.99671316,238370772.94899583,null,135851652.97755611,78467117.968121633,98943776.031592399,268641468.84918201,174241940.40170583,133732397.32291771,null,46950711.187819064,31074954.689215221,40454923.188209534,49918941.38622155,68561647.679022282,118480589.06524381,null,790746667.60418618,524164609.13050294,414732708.00197041,49918941.38622155,68561647.679022282,1729643984.7366598,null,404493121.82673806,252709058.36982745,232676173.35451013,49918941.38622155,68561647.679022282,889878353.5510757]
[]
[]
[null,null,"Macroeconomic Impacts by Technology and Sector"]
[]
[null,null,null,null,null,"Employment","Employment","Employment","Employment","Employment","Employment",null,"Output","Output","Output","Output","Output","Output",null,"Value Added","Value Added","Value Added","Value Added","Value Added","Value Added"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,"Tech Ref","Technology","SectorID","Sectors","jobs","jobs","jobs","jobs","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,"Tech1","Coal",1,"Construction",79830.651931314846,5077.2032301697627,4489.5178753172495,0,424445.59409787395,57854.948133073834,null,1126649.719745094,71654.551954320166,63360.55053601088,0,5990199.2288481798,816506.68663054984,null,478585.0858490002,30437.85419508093,26914.678081646704,0,2544553.0779873119,346840.65141894872]
[null,"Tech1","Coal",2,"Manufacturing",389848.44368913455,206172.77962734766,191059.83427977446,913693.31469021144,2930843.9869279824,2462125.5799741955,null,4169610.7262211153,2766984.3636011374,1963709.02291909,8650738.1193759982,49176405.765210509,25305675.759538997,null,1293941.7558388636,1101807.3009143206,949365.15989856119,2257224.6431652699,17863433.675870575,12234158.234952379]
[null,"Tech1","Coal",3,"Utilities",0,6803.1477349912093,34154.864814388151,236007.13457042721,266627.43476936221,440142.56924835872,null,0,287566.69354727637,1038590.1325757971,15825922.089329995,15995795.005980935,13383971.268284287,null,0,87522.56315692779,347394.24635934795,4421355.0226122802,4544075.924302916,4476756.004324411]
[null,"Tech1","Coal",4,"Mining and extraction",0,22879.512573641325,7954.4612175716065,1928711.3511981952,1384469.8617508477,102506.53944364371,null,0,473473.86704503803,255108.0706550091,177287430.0900901,43809602.42016799,3287494.249041406,null,0,300738.74408994912,141836.47625711077,91429073.110644475,24645110.080314387,1827800.2683424463]
[null,"Tech1","Coal",5,"Professional services",285973.54198103072,38425.298692222845,32641.303365983465,0,1290720.6527379591,420637.79801777634,null,3057145.6683903122,382591.07510853419,326452.80448068841,0,11781610.358719926,4206890.4937352566,null,2525154.4424792882,303938.18943255278,273917.69286491291,0,9778769.5777988825,3529887.6969747804]
[null,"Tech1","Coal",6,"Other",0,69678.64189535279,325768.62307494285,0,1288185.519937257,4198073.6717863698,null,0,772597.89273751213,2463510.2537980233,0,16702377.976699861,31746450.714088775,null,0,512194.6462062021,1688855.6499922636,0,10424861.537290867,21763730.259709943]
[null,"Tech1","Coal",null,"TOTAL",755652.63760148012,349036.58375372563,596068.60462797782,3078411.8004588336,7585293.050221283,7681341.1066034175,null,8353406.1143565215,4754868.443993818,6110730.8349646181,201764090.29879609,143455990.75562742,78746989.171319276,null,4297681.2841671519,2336639.2979950332,3428283.9034538427,98107652.776422024,69800803.873564944,44179173.11572291]
[]
[]
[null,"Tech2","Coal CCS",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Coal CCS",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech3","Gas Open",1,"Construction",8009.5833294968579,586.62286677602197,532.32039920408624,0,109824.04197081072,13665.702857328455,null,113039.22234302595,8279.006527692065,7512.635987163012,0,1549946.331568802,192864.01804128732,null,48017.484921206247,3516.8064930565956,3191.2629771764118,0,658395.58218949102,81925.944695886516]
[null,"Tech3","Gas Open",2,"Manufacturing",52457.13118590854,26445.209662624919,22653.890702793804,75208.086399186912,684704.79950153199,581569.55729980441,null,547731.81775372254,352144.46937066939,232836.21984177717,1014500.2486111112,11740062.712294474,5977359.8748775963,null,164900.44723783931,140507.27377646344,112565.86006396987,394877.82788921776,4235033.4979053298,2889785.1703858175]
[null,"Tech3","Gas Open",3,"Utilities",0,913.90936397608118,4049.7291196266619,27015.949725689985,43448.882434426116,103964.44487987863,null,0,38038.750205592514,123145.23058739469,1811607.586805556,2517933.484298246,3161378.245170976,null,0,11622.205559255875,41190.401517254919,506116.50036654255,718887.63539190916,1057437.9425445371]
[null,"Tech3","Gas Open",4,"Mining and extraction",0,2829.9512130462749,943.15739203776252,1060870.7798605014,343491.45091901801,24212.689738270485,null,0,59035.89124914557,30248.065334111703,46805801.666666664,10779276.639503963,776526.83136523317,null,0,37411.861733356964,16817.496167681627,24138265.529650763,6080593.1654190924,431737.92658598418]
[null,"Tech3","Gas Open",5,"Professional services",30964.411785334381,4886.2681302213668,3870.2667237056357,0,312818.76778886659,99357.295162550727,null,358225.50615104468,50188.834581872288,38707.382847912908,0,2854784.9933370762,993694.01055327535,null,277143.82284404821,38963.970457351228,32478.314969312552,0,2367188.5625778153,833781.68926264241]
[null,"Tech3","Gas Open",6,"Other",0,9487.8272812926825,38626.259723081028,0,309828.58091749897,991611.42172055703,null,0,107546.8665303821,292097.4586057206,0,4075244.9413068229,7498711.4539568573,null,0,70895.610342409025,200246.9616491792,0,2528333.1853311532,5140730.0566953709]
[null,"Tech3","Gas Open",null,"TOTAL",91431.126300739779,45149.788517937341,70675.624060448987,1163094.8159853783,1804116.5235321524,1814381.1116583897,null,1018996.5462477931,615233.81846535392,724546.99320408003,49631909.502083331,33517249.102309383,18600534.433965228,null,490061.75500309374,302917.7283618931,406490.29734457459,25039259.857906524,16588431.62881479,10435398.730170239]
[]
[]
[null,"Tech4","Gas Combined",1,"Construction",27010.217651793319,1268.5792877909143,907.5691672860147,0,196196.59674361866,25138.986933464173,null,381195.11004155868,17903.455182775739,12808.520577432238,0,2768921.9039113326,354786.43726511905,null,161926.36563716934,7605.1380348996581,5440.8808813585883,0,1176199.4024126704,150708.32980369835]
[null,"Tech4","Gas Combined",2,"Manufacturing",51121.30330706008,38747.119237601779,38623.30421990926,169029.09609623754,1263759.0459169396,1069836.6307606376,null,689587.74777305289,537979.20756847912,396969.52149829053,2280074.7661889493,21584847.053456213,10995758.751667768,null,268410.88738266332,214163.48046155775,191916.94332180492,887482.2577227779,7808072.3660012726,5315955.7468271516]
[null,"Tech4","Gas Combined",3,"Utilities",0,984.05176299878576,6904.5058020111319,86260.940427348891,103792.33675576418,191249.64509077955,null,0,48572.707965840287,209954.03247095426,5784396.8363091182,6238934.0846251911,5815569.6217609271,null,0,14269.981974107679,70226.762793772476,1616011.4943470343,1771145.5143638612,1945228.7890425464]
[null,"Tech4","Gas Combined",4,"Mining and extraction",0,4989.7474752877752,1608.0175965287176,1875467.9858248145,628027.00034348923,44540.884381075528,null,0,101552.58905419946,51570.842500754603,82745970.803571403,19843487.995071441,1428473.7544038049,null,0,64867.333070537723,28672.65845073669,42673005.132775441,11170061.660844902,794211.18755743699]
[null,"Tech4","Gas Combined",5,"Professional services",68779.927932637976,7370.7340102908038,6598.5349290768463,0,576631.93162343954,182774.48082344665,null,706445.50508885982,72886.879193308123,65993.389078506691,0,5264149.0476633515,1827967.5043398268,null,603378.63672621478,58558.010996795587,55373.262635856561,0,4368113.8972869422,1533797.9473551067]
[null,"Tech4","Gas Combined",6,"Other",0,12034.297555122219,65855.079806569396,0,563436.47453870159,1824136.4409836228,null,0,135770.14925171059,498005.80189961666,0,7405621.9933096245,13794388.128214534,null,0,89223.563745388223,341407.10840168945,0,4598758.9972526254,9456721.4780634549]
[null,"Tech4","Gas Combined",null,"TOTAL",146911.44889149137,65394.529329092278,120497.01152138137,2130758.0223484011,3331843.3859219523,3337677.0689730262,null,1777228.3629034716,914664.9882163133,1235302.108025555,90810442.406069472,63105962.078037158,34216944.197651982,null,1033715.8897460474,448687.50828328665,693037.61648521875,45176498.884845257,30892351.838162269,19196623.478649393]
[]
[]
[null,"Tech5","Gas Combined CCS",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Gas Combined CCS",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech6","Oil",1,"Construction",7.6642408530722328E-13,5.6132994138829567E-14,5.0936878769697078E-14,0,2318.3382216696004,421.80409078196192,null,1.0816540514540817E-11,7.9220475575444441E-13,7.1887199718655526E-13,0,32718.699453509213,5952.9197015165155,null,4.5947155358205979E-12,3.3651753015880337E-13,3.0536679720278068E-13,0,13898.447150342468,2528.7172547711384]
[null,"Tech6","Oil",2,"Manufacturing",5.0195381124184536E-12,2.530499377139042E-12,2.1677141926469244E-12,24861.872019422568,26125.791269709858,17950.662392147664,null,5.2411572505848441E-11,3.3696135208367548E-11,2.2279721613163539E-11,1323100.0444444441,365160.14292787237,184496.53659396194,null,1.5779057316949362E-11,1.3444913967815889E-11,1.0771245243011718E-11,311515.2144895214,149700.89058255692,89195.793225967296]
[null,"Tech6","Oil",3,"Utilities",0,8.7450510160692006E-14,3.8751203509195091E-13,2355.526307761274,2575.0918872122852,3208.9551927211478,null,0,3.6398665365258857E-12,1.1783568112127987E-11,157954.44444444444,157939.21864424457,97578.755388136458,null,0,1.1121100684727831E-12,3.9414429574681096E-12,44128.403536071186,44696.360328970688,32638.763960402739]
[null,"Tech6","Oil",4,"Mining and extraction",0,2.7079345837323427E-13,9.0249206701080248E-14,0,22080.190004005974,747.34623510125891,null,0,5.6490490315886849E-12,2.8943884909261547E-12,0,777747.94414890523,23968.192305320059,null,0,3.5798805916698803E-12,1.6092390311997419E-12,0,422441.06745361001,13325.975654595168]
[null,"Tech6","Oil",5,"Professional services",2.9629345252272812E-12,4.675591011681249E-13,3.703395684376269E-13,0,10916.808572292852,3066.7514130910558,null,3.4278019790921923E-11,4.8024884759471436E-12,3.7038469135587036E-12,0,101885.87998180807,30671.25072254374,null,2.651944454333306E-11,3.7283993672600958E-12,3.1077974744335363E-12,0,86672.764780967293,25735.414491430605]
[null,"Tech6","Oil",6,"Other",0,9.0787486021129316E-13,3.6960843728385664E-12,0,9366.7032422747743,30606.969763252549,null,0,1.0290985862479812E-11,2.7950333784281497E-11,0,116891.3869105937,231454.40815554798,null,0,6.7838863863086172E-12,1.9161308160978162E-11,0,74275.560583542538,158673.21206658991]
[null,"Tech6","Oil",null,"TOTAL",8.7488967229529583E-12,4.3203103011912152E-12,6.7628362544858458E-12,27217.398327183841,73382.92319716535,56002.489087095644,null,9.7506132811311176E-11,5.8870729870663507E-11,6.9330730911244448E-11,1481054.4888888886,1552343.2720669331,574122.06286702666,null,4.6893217396103018E-11,2.8985707911686074E-11,3.8896399664294053E-11,355643.61802559259,791685.0908799899,322097.87665375683]
[]
[]
[null,"Tech7","Nuclear",1,"Construction",39818.378057077127,2585.6982661122279,2228.380254613427,0,19258.353622918607,2943.2344091864402,null,561956.63436781429,36491.950853253365,31449.122969781165,0,271793.07931346114,41537.857226908964,null,238711.33981481357,15501.271713672575,13359.148768770661,0,115453.90898053641,17644.702358264007]
[null,"Tech7","Nuclear",2,"Manufacturing",221929.91026183713,114408.13083228785,94832.891633976775,125114.49611735222,163012.04059687877,125254.84786625399,null,2502163.8412056575,1543345.0467331149,974690.49773410242,1687700,2643141.8561262302,1287366.7343349024,null,801177.29133878252,615819.59792291955,471219.10091211635,656909.95250223717,982702.95287425118,622384.02498815616]
[null,"Tech7","Nuclear",3,"Utilities",0,3710.7133361815195,16952.828447307395,0,5669.8755291887364,22391.217978102959,null,0,159819.04500485869,515506.07622977789,0,289752.54434899241,680878.05865403253,null,0,48414.306400785885,172429.75763823613,0,84469.370387955205,227744.43221611407]
[null,"Tech7","Nuclear",4,"Mining and extraction",0,13604.433914727113,3948.2111009686605,183868.40864660684,62474.881364053494,5214.779094835736,null,0,295268.32783033844,126623.34870422514,8112305.8823529417,1883309.4262921666,167243.53760590122,null,0,184473.56040298613,70400.789539780249,4183605.1616104813,1073613.6241811912,92985.039594743401]
[null,"Tech7","Nuclear",5,"Professional services",112997.48437750591,19928.429726674447,16201.569506049524,0,57732.013698112009,21398.958617726101,null,1235879.5244265287,196950.91929024557,162035.43537880154,0,527236.57109532773,214015.65909904669,null,1001593.3923782671,157112.51881185322,135959.5384451616,0,437450.17309104267,179574.73415071378]
[null,"Tech7","Nuclear",6,"Other",0,36908.322613653654,161695.84071018043,0,62987.577425423122,213567.12401990453,null,0,409195.11558611423,1222767.7356587644,0,806102.89325272816,1615026.0111949279,null,0,271030.34610425407,838266.53281097347,0,504062.49046707939,1107178.5878243989]
[null,"Tech7","Nuclear",null,"TOTAL",374745.77269642014,191145.7286896368,295859.7216530962,308982.90476395906,371134.74223657476,390770.1619860098,null,4300000,2641070.4052979248,3033072.2166754529,9800005.8823529407,6421336.3704289068,4006067.8581157196,null,2041482.0235318632,1292351.6013564714,1701634.8681150384,4840515.114112718,3197752.5199820562,2247511.52113239]
[]
[]
[null,"Tech8","Biomass",1,"Construction",209975.94134494948,17064.414867886011,16768.579080392992,0,104788.61551800519,53145.982289624764,null,2963389.7475000019,240830.02911036275,236654.89964560093,0,1478881.3751316243,750049.06766514573,null,1258806.6298300885,102301.23714305577,100527.7003833113,0,628208.17994610604,318610.38186802377]
[null,"Tech8","Biomass",2,"Manufacturing",1659941.9687098204,786770.33778561442,713618.26128841843,243339.97277608296,1242109.8667954321,2261726.7267643861,null,16531041.123590207,10405159.912395241,7334553.7218454778,3282472.3337333333,16246182.036508523,23245980.493319452,null,4664147.36545939,4143341.9189648172,3545927.469729471,1277649.3125808327,7113759.4001762755,11238388.035327751]
[null,"Tech8","Biomass",3,"Utilities",0,28424.701236125991,127570.16845149036,214960.29557513961,296739.34440785763,404318.21209793445,null,0,1143160.2262041678,3879187.3100588536,14414584.950000007,14177235.66450559,12294614.772672335,null,0,352232.31815800373,1297535.2930828002,4027063.7759883013,4228024.401703855,4112381.1013285406]
[null,"Tech8","Biomass",4,"Mining and extraction",0,81671.563033687795,29710.319832358982,0,164599.91140810863,94163.263569296236,null,0,1705201.9864146519,952841.70274579944,0,5812796.0992925186,3019916.47689192,null,0,1079923.4074732154,529766.49935569544,0,3155538.7877497757,1679030.8145616797]
[null,"Tech8","Biomass",5,"Professional services",1000931.978201394,146870.34000297607,121916.93896327622,0,395165.53940026084,386400.98531208752,null,10961744.730579641,1470812.0905110252,1219317.9356844989,0,3753432.6875601569,3864480.6518568303,null,8874078.529987853,1160899.1882856099,1023096.6045545606,0,3239714.2392996168,3242580.8868808071]
[null,"Tech8","Biomass",6,"Other",0,277116.87012004002,1216762.4831111492,15883101.207449747,1528816.8960913583,3856381.4541517673,null,0,3060063.0918502109,9201336.9037431385,92630322.580645144,10703308.208964385,29162523.895598996,null,0,2034047.9430962545,6307962.3043626985,69052590.645140707,7657362.7531613773,19992323.219757441]
[null,"Tech8","Biomass",null,"TOTAL",2870849.8882561638,1337918.2270463305,2226346.7507270863,16341401.475800971,3732220.1736210226,7056136.6241850965,null,30456175.601669848,18025227.336485662,22823892.473723367,110327379.86437848,52171836.071962796,72337565.358004674,null,14797032.525277331,8872746.0131209549,12804815.871468537,74357303.733709842,26022607.762037009,40583314.439724244]
[]
[]
[null,"Tech9","Solar utility",1,"Construction",621331.0209639176,30874.990600239733,19987.36540045654,0,7547.5662808008165,5038.0445249976492,null,8768842.5899392664,435738.6375451535,282081.62005543895,0,106518.77730295903,71101.905281138781,null,3724882.0198099795,185095.69531908788,119824.33757778883,0,45247.690818758725,30203.097596917909]
[null,"Tech9","Solar utility",2,"Manufacturing",1302173.1215675967,955004.27784581692,850599.73635379947,461375.3656446971,313709.80121244432,214403.41229784067,null,17741813.171759062,13357154.808199195,8742446.4878611863,6223605.0079137227,4636386.3021500474,2203633.8347147875,null,6724072.9778995095,5299876.3587856768,4226580.4205121901,2422437.6785810799,1834138.6829554979,1065358.0359589162]
[null,"Tech9","Solar utility",3,"Utilities",0,25135.018175801302,152057.7002269162,115200.62275216807,85043.244591984592,38327.886080195713,null,0,1251015.680933679,4623810.6312549552,7725004.0920862826,5563486.665942681,1165484.4632443481,null,0,366928.25657308998,1546601.6469552082,2158167.1797356922,1559708.6912831175,389838.67076433165]
[null,"Tech9","Solar utility",4,"Mining and extraction",0,151785.09218853747,35413.31771802537,0,78784.100129272541,8926.3326039570802,null,0,2967920.4935372835,1135742.9386394485,0,2691912.5031810878,286277.02446899202,null,0,1923664.5483982086,631456.99756540544,0,1473100.1181724919,159165.9733845242]
[null,"Tech9","Solar utility",5,"Professional services",1332894.9109483932,174484.47557040345,145319.31393122289,0,90035.66175753178,36629.398585512652,null,14782095.776991077,1793166.1843551788,1453370.1992885468,0,828865.69186744536,366338.61585144734,null,11842524.154594285,1401882.159689514,1219483.5100315013,0,698453.7227630897,307384.79524163541]
[null,"Tech9","Solar utility",6,"Other",6282.7001822915827,316031.69602121087,1450324.2188210166,0,80972.575846259555,365570.84156453068,null,184384.01081417303,3683889.1070915097,10967565.110085024,0,979014.07904555125,2764500.4855996035,null,152834.6617942579,2403048.7776790769,7518797.3235624004,0,633545.8168442013,1895199.0385723934]
[null,"Tech9","Solar utility",null,"TOTAL",3262681.7536621988,1653315.5504020099,2653701.652451437,576575.9883968652,656092.94981829368,668895.91565703438,null,41477135.54950358,23488884.911661997,27205016.987184599,13948609.100000005,14806184.019489771,6857336.3291603178,null,22444313.81409803,11580495.796444654,15262744.236204494,4580604.8583167717,6244194.7228371566,3847149.6115187188]
[]
[]
[null,"Tech10","Solar rooftop",1,"Construction",360872.70697339356,17932.375915178451,11608.779239992193,0,1988.2034425212491,1327.1373970779978,null,5092995.2886397634,253079.56042476371,163834.66201143991,0,28059.508435933458,18729.885580386152,null,2163433.3588559246,107504.66718255286,69594.679171026655,0,11919.287794905997,7956.1941403217488]
[null,"Tech10","Solar rooftop",2,"Manufacturing",756309.79859829345,554672.09472775483,494033.32370665018,121536.93735723749,82638.413962634368,56478.815363730777,null,10304549.314109839,7757913.9789600922,5077664.2774894033,1639441.4359901,1221331.3356706323,580488.09553102439,null,3905381.0860059392,3078199.3232080201,2454822.7372017116,638126.08629878296,483154.53059215692,280639.93555104668]
[null,"Tech10","Solar rooftop",3,"Utilities",0,14598.566211703142,88316.005551930575,30346.50723360727,22402.356649860405,10096.451255161688,null,0,726597.25655467855,2685536.3771226085,2034944.6640099022,1465551.0041409887,307015.55121442187,null,0,213114.08693088341,898275.32203425351,568511.12751428597,410863.3265305197,102692.5181449768]
[null,"Tech10","Solar rooftop",4,"Mining and extraction",0,88157.67320180939,20568.262965506758,0,20753.553299877571,2351.402366272971,null,0,1723785.6576403065,659646.17066260427,0,709111.98480031954,75411.986379217109,null,0,1117275.6702413643,366753.93366839923,0,388048.62616168393,41927.996978355754]
[null,"Tech10","Solar rooftop",5,"Professional services",774153.19434524141,101341.60841710353,84402.311206866463,0,23717.474745648753,9649.0303835360464,null,8585528.0644236915,1041481.4537949559,844125.94954304548,0,218342.3849023502,96502.060408144767,null,6878207.5976767,814221.39367839706,708283.18645953899,0,183988.85738463709,80972.261168836645]
[null,"Tech10","Solar rooftop",6,"Other",3649.0291734805605,183553.06557145165,842356.82619395084,0,21330.048396774691,96299.810911613691,null,107091.31664132091,2139624.4343369324,6370026.2446950544,0,257894.94120594976,728233.33745372761,null,88767.269394488976,1395704.8467414491,4366961.6545603648,0,166890.6144287519,499239.23985107336]
[null,"Tech10","Solar rooftop",null,"TOTAL",1894984.7290904091,960255.384045001,1541285.5088648971,151883.44459084477,172830.05049731705,176202.64767739316,null,24090163.983814616,13642482.34171173,15800833.681524156,3674386.1000000024,3900291.1591561735,1806380.9165669219,null,13035789.311933054,6726019.9879826661,8864691.5130952951,1206637.2138130688,1644865.2428926553,1013428.145834611]
[]
[]
[null,"Tech11","Solar floating",1,"Construction",331545.24872840015,16475.044851555853,10665.355196396287,0,4688.303774261708,3129.470120922063,null,4679096.9699715599,232512.25207033753,150520.12168634497,0,66166.015253094054,44166.201194511726,null,1987615.1263555908,98767.961477151403,63938.848159088666,0,28106.400361376531,18761.18621418727]
[null,"Tech11","Solar floating",2,"Manufacturing",694845.89841947996,509594.91825125663,453884.14813125716,286591.4372432516,194866.3702084297,133180.45707627793,null,9467117.627248263,7127442.6413120003,4665011.8817759622,3865901.9030198031,2879973.039070684,1368825.9817822976,null,3587997.9796712426,2828039.7506587827,2255323.8282153588,1504739.8444575737,1139307.5582116363,661765.91434931732]
[null,"Tech11","Solar floating",3,"Utilities",0,13412.167704037496,81138.726929472105,71558.896517432528,52826.109736893726,23808.041729471057,null,0,667548.03977889952,2467287.7968239575,4798522.396980199,3455857.7644218109,723961.2087635895,null,0,195794.69877791294,825274.1460228744,1340583.5679748452,968840.53376150865,242155.1588287164]
[null,"Tech11","Solar floating",4,"Mining and extraction",0,80993.261956953298,18896.718230655384,0,48938.131875363986,5544.7487680766626,null,0,1583696.7816436747,606037.94495657017,0,1672128.8795766775,177826.01760205789,null,0,1026476.7404969587,336948.51899446535,0,915042.0926360758,98868.748678749835]
[null,"Tech11","Solar floating",5,"Professional services",711239.19435670157,93105.763112370565,77543.091293949212,0,55927.237619594554,22752.996296863847,null,7887798.0589257423,956842.18000427051,775525.39300230483,0,514864.52810930123,227557.6856771794,null,6319228.3725281134,748051.12514921103,650722.32032827486,0,433856.83579977712,190937.48131074582]
[null,"Tech11","Solar floating",6,"Other",3352.4793135103982,168636.04701542054,773900.04303963564,0,50297.542125252061,227080.76915161157,null,98388.203170810535,1965741.1091493322,5852345.9793249713,0,608131.84423702827,1717218.1837679432,null,81553.31739317879,1282278.4921732643,4012066.7481105709,0,393538.14643986599,1177236.2739123055]
[null,"Tech11","Solar floating",null,"TOTAL",1740982.8208180922,882217.20289159438,1416028.0828213659,358150.33376068412,407543.69533979573,415496.4831432231,null,22132400.859316375,12533783.003958516,14516729.11757011,8664424.3000000026,9197122.0706685949,4259555.2787875794,null,11976394.795948125,6179408.7687332816,8144274.4098306336,2845323.4124324191,3878691.5672102403,2389724.7632940221]
[]
[]
[null,"Tech12","Wind onshore",1,"Construction",244258.19250812865,10338.959783819544,5638.0653480224018,0,12436.227396970491,3163.9309684707205,null,3447215.041804981,145913.70433650212,79569.997119893786,0,175512.43504234642,44652.547018998768,null,1464328.8662029472,61982.106321590451,33800.224892653372,0,74555.234266878455,18967.779136623798]
[null,"Tech12","Wind onshore",2,"Manufacturing",376414.45151443162,300267.23227507656,239938.42122202812,177892.31838392597,171503.62622070601,134647.00292922714,null,4899353.8546108007,4296353.6162666157,2466082.1280139447,2399632.9366578721,2586611.1902218326,1383899.1097100854,null,1816100.9427272296,1676270.6032127398,1192240.0042266375,934018.34356978524,1012946.1327560174,669053.09505599039]
[null,"Tech12","Wind onshore",3,"Utilities",0,8342.9277025711035,42892.659106025487,88725.617313580573,63619.961491492642,24070.209209833392,null,0,432093.02240134642,1304291.2846983119,5949670.5872398783,4192056.013185374,731933.26661438902,null,0,125814.42554846186,436267.66100415261,1662184.7236008518,1174059.6054639623,244821.70354365924]
[null,"Tech12","Wind onshore",4,"Mining and extraction",0,58466.071430688746,9989.4406033096002,0,53193.596341336241,5605.8059869057915,null,0,1236913.8615680507,320372.03394790221,0,1924327.2775029982,179784.18785005048,null,0,779281.71079251519,178122.31604363665,0,1038686.8648123773,99957.463618946203]
[null,"Tech12","Wind onshore",5,"Professional services",201476.66566338963,47691.42060259237,40991.885216412658,0,64590.31401706316,23003.545912729955,null,2170076.1943952083,465537.32023651362,409968.7975019436,0,598409.58543271781,230063.48711053419,null,1781267.8694412338,375608.36239649652,343993.69715011312,0,502074.2593062073,193040.0313209809]
[null,"Tech12","Wind onshore",6,"Other",86714.946013416891,94546.422035270123,409109.58286406414,45661.145558341137,50047.591339594022,229581.31891390187,null,1428002.0273023951,1062482.1370998933,3093746.852596052,1340058.4003908087,626941.08606080781,1736127.7089437826,null,963869.82461662171,699480.09991283354,2120913.3769982671,1110765.361399442,403141.66135952476,1190199.6696938551]
[null,"Tech12","Wind onshore",null,"TOTAL",908864.25569936668,519653.03383001842,748560.05435986235,312279.08125584765,415391.3168071626,420071.81392106885,null,11944647.118113386,7639293.6619089209,7674031.0938780485,9689361.9242885597,10103857.587446077,4306460.3072478408,null,6025567.502988033,3718437.3081846372,4305337.2803154606,3706968.4285700792,4205463.7579649678,2416039.742370056]
[]
[]
[null,"Tech13","Wind offshore",1,"Construction",152428.40055591374,11265.572473316945,8204.6296667091428,0,2073.2481788353534,1261.931828283027,null,2151221.4996724585,158990.98607826605,115791.91063807579,0,29259.744510875189,17809.639609303758,null,913808.8866998466,67537.153196736064,49186.788513009415,0,12429.131338021612,7565.2864878773771]
[null,"Tech13","Wind offshore",2,"Manufacturing",599437.02897702181,339422.32064978807,349163.3685360034,98516.620616491258,76125.137800033932,53703.870366500996,null,7595676.0024653124,4700245.157926539,3588693.8761966489,1328914.7602728717,1138531.717702992,551967.26827444416,null,2879580.3262217836,1873359.6097169721,1734972.3894112776,517258.59575183626,448098.26664479374,266851.39589834772]
[null,"Tech13","Wind offshore",3,"Utilities",0,11538.639403922516,62418.28741995318,33967.174170911894,24617.490919422726,9600.3874351284339,null,0,602026.92357175576,1898031.7374681637,2277735.5989767304,1617613.9095693855,291931.1118113019,null,0,175099.88130406209,634865.75148619118,636340.66147136642,453210.89446222619,97646.978722024825]
[null,"Tech13","Wind offshore",4,"Mining and extraction",0,57951.055102969018,14536.841215664745,0,21467.744128284674,2235.8721061083111,null,0,1282518.2678089293,466212.03052123194,0,758018.59141703288,71706.807490699546,null,0,796068.5708171539,259207.28978907244,0,411516.03503242112,39867.969962745345]
[null,"Tech13","Wind offshore",5,"Professional services",596409.64379714162,69129.203684632434,59652.241820660245,0,24489.73231493228,9174.9494663200221,null,6309879.1033809818,700018.28803158202,596595.09969840385,0,225425.10163742764,91760.673606255208,null,5257282.5017704628,556278.37704721862,500586.76488890935,0,190006.34466315917,76993.892118462725]
[null,"Tech13","Wind offshore",6,"Other",0,116445.93271691173,595344.75273133768,0,20267.248678808239,91568.361131684986,null,0,1374703.206229022,4502084.6054934515,0,248634.78665424645,692453.41814116878,null,0,892540.17530726863,3086397.1485438696,0,160530.92038096095,474710.37142273202]
[null,"Tech13","Wind offshore",null,"TOTAL",1348275.0733300773,605752.72403154068,1089320.1213903285,132483.79478740314,169040.60202031719,167545.37233402577,null,16056776.605518753,8818502.8296460938,11167409.260015976,3606650.3592496021,4017483.8514919598,1717628.9189331734,null,9050671.7146920934,4360883.7673894111,6265216.1326323291,1153599.2572232026,1675791.5925215827,963635.89461218996]
[]
[]
[null,"Tech14","Geothermal",1,"Construction",82849.689750152305,11195.397919138075,11555.234138361953,0,4066.7101766314181,2013.9694493953903,null,1169257.3902351155,158000.61283332645,163078.98017387534,0,57393.46691955351,28423.144003493115,null,496684.22995912033,67116.456456528991,69273.676067074164,0,24379.944193374373,12073.755111826524]
[null,"Tech14","Geothermal",2,"Manufacturing",1400251.7086229548,701275.68820833554,491754.61170948233,86511.397639089264,111316.54203473454,85708.23859762869,null,18888337.3388354,9762100.0424758997,5054243.7227383703,1166973.3750000002,1722491.1816446902,880907.50265286141,null,7351980.0818276918,3946921.2254432035,2443499.9503495772,454225.52843670413,668195.23223965871,425879.23279422324]
[null,"Tech14","Geothermal",3,"Utilities",14199.408029552696,29099.908364194522,87908.650963209366,75411.773384385844,53041.412190223455,15321.657290326762,null,952169.20284776005,1608779.7453114274,2673149.4314091802,5056884.6250000009,3511010.0390189202,465904.9937078912,null,266011.5514043899,462900.40767718328,894132.0574914465,1412763.3201599524,982677.63530560222,155838.87145432469]
[null,"Tech14","Geothermal",4,"Mining and extraction",0,82915.784615555371,20473.39254820627,0,41452.981395105482,3568.321214771308,null,0,1827730.8299802016,656603.57500995358,0,1557119.0139055199,114439.87413839585,null,0,1136048.2840951232,365062.29355313687,0,833174.59001597902,63626.95013694041]
[null,"Tech14","Geothermal",5,"Professional services",411850.45035385119,112745.79132915172,84013.008400949053,0,47120.769043607812,14642.683155124283,null,4817135.7576100398,1115376.2311521173,840232.44714949885,0,433639.28236274607,146444.67249105006,null,3693412.7005810211,894556.05388249329,705016.25421645143,0,365693.70349484158,122877.7522218504]
[null,"Tech14","Geothermal",6,"Other",0,189669.44202618208,838471.48382201814,0,32283.951826688983,146137.75302056718,null,0,2211874.293575407,6340644.714078553,0,410954.16792635142,1105115.1876905891,null,0,1436948.1321060758,4346819.1916213147,0,263830.15160746145,757610.01024700073]
[null,"Tech14","Geothermal",null,"TOTAL",1909151.2567565111,1126902.0124625573,1534176.3815822271,161923.17102347512,289282.36666699167,267392.62272781361,null,25826899.689528316,16683861.75532838,15727952.870559432,6223858.0000000009,7692607.1517777806,2741235.3746842807,null,11808088.563772222,7944490.5596606089,8823803.4232989997,1866988.8485966565,3137951.2568569174,1537906.5719661661]
[]
[]
[null,"Tech15","Hydro large",1,"Construction",1692567.6961266603,55954.462777841552,26237.589721035991,0,5613.3294409421569,4956.17135702836,null,23887202.150514789,789685.14326279238,370291.01467723772,0,79220.899347229002,69946.429539482473,null,10146950.282367319,335447.23391722055,157294.45802242291,0,33651.93302822343,29712.267619041435]
[null,"Tech15","Hydro large",2,"Manufacturing",1287034.7062557014,1469754.0217331001,1116589.7281671257,622899.93041464873,332931.12869505584,210919.14642818575,null,15149052.057654068,20253774.554257378,11476286.119299084,8402449.3179012332,4787005.336676253,2167822.6222101669,null,5228297.7920068819,7936380.5713402135,5548269.1577666197,3270517.6170675796,1916535.2727109445,1048044.92231081]
[null,"Tech15","Hydro large",3,"Utilities",0,36298.261707291727,199607.47564994486,62651.578078603583,50788.280618605801,37705.020315635426,null,0,1707541.4312837797,6069716.7365471302,4201224.6589506166,3251659.831057684,1146544.1968867711,null,0,507553.67892559187,2030237.5356465508,1173713.9638452667,914398.48429478891,383503.40976891119]
[null,"Tech15","Hydro large",4,"Mining and extraction",0,211484.15002565915,46487.372514090253,0,60314.294663339431,8781.2709386606894,null,0,4322739.9652975788,1490899.708668232,0,1817900.3621313723,281624.74186334969,null,0,2758348.0022944058,828919.1344958453,0,1027487.7642353195,156579.37010834282]
[null,"Tech15","Hydro large",5,"Professional services",1325239.8483846865,249641.89670262352,190761.93690754377,0,69363.61452768922,36034.134909670654,null,16347841.508424984,2601371.533378493,1907851.7972580204,0,638823.77113230014,360385.2538117863,null,12000643.562421659,1992599.440493016,1600826.6905975039,0,537825.32117829262,302389.49064534745]
[null,"Tech15","Hydro large",6,"Other",0,538505.18856751185,1903853.3120047606,0,79803.4313627667,359629.95661054121,null,0,6129788.0517403241,14397218.834583972,0,929288.89919070434,2719574.6395723135,null,0,4028887.2307330919,9869991.1378390696,0,605007.79207417578,1864400.1942091931]
[null,"Tech15","Hydro large",null,"TOTAL",4304842.2507670484,2561637.9815140278,3483537.4149645013,685551.50849325233,598814.07930839912,658025.70055972214,null,55384095.716593839,35804900.679220349,35712264.211033672,12603673.976851851,11503899.099535543,6745897.8838838702,null,27375891.63679586,17559216.157703541,20035538.114368014,4444231.5809128461,5034906.5675217444,3784629.6546616456]
[]
[]
[null,"Tech16","Hydro small",1,"Construction",503264.89007981122,16637.394547826734,7801.4354977552339,0,1153.3054290833702,1018.2868106470727,null,7102575.685512457,234803.49278276041,110101.6327001527,0,16276.595606099207,14371.078302388534,null,3017075.0807705089,99741.248572366516,46769.63781594827,0,6914.0707790145161,6104.6336075487852]
[null,"Tech16","Hydro small",2,"Manufacturing",382684.4748691261,437013.89190197363,332004.68619142473,127979.99459698393,68403.481797144486,43335.100715633147,null,4504390.5990027133,6022219.1691804817,3412337.2941422993,1726353.4089506171,983530.23850193794,445397.26837502362,null,1554572.2157053151,2359788.4474620093,1649711.898795255,671955.1673139924,393768.18309034058,215329.58497113304]
[null,"Tech16","Hydro small",3,"Utilities",0,10792.856752502596,59350.91076236673,12872.290126368651,10434.876553658411,7746.8114229230769,null,0,507717.15228189435,1804758.1394968263,863176.70447530854,668080.6776346456,235567.08382531782,null,0,150915.054693905,603667.00401483232,241149.33943134261,187870.80775821724,78793.979439808783]
[null,"Tech16","Hydro small",4,"Mining and extraction",0,62882.298746366338,13822.467764179821,0,12392.075722334272,1804.1854757253589,null,0,1285315.3575231028,443301.31061817898,0,373502.81668606971,57862.155993589498,null,0,820161.99845555774,246469.25382173067,0,211105.94510384431,32170.539699892681]
[null,"Tech16","Hydro small",5,"Professional services",394044.31985377736,74228.051256603678,56720.794937115825,0,14251.334089203774,7403.5140571885822,null,4860836.3958542645,773486.91092146793,567277.05912908795,0,131251.68070497824,74044.161162392149,null,3568248.7484253463,592475.76370958181,475986.79232980701,0,110500.7053905112,62128.447105805273]
[null,"Tech16","Hydro small",6,"Other",0,160118.11826022007,566088.15705676749,0,16396.281675339022,73888.979042416409,null,0,1822619.6311859537,4280841.9248595154,0,190930.16789758601,558759.32984431414,null,0,1197941.7390269707,2934724.570509336,0,124303.90529863082,383056.5956600355]
[null,"Tech16","Hydro small",null,"TOTAL",1279993.6848027147,761672.61146549298,1035788.4522096098,140852.28472335258,123031.35526676332,135196.87752453366,null,16467802.680369435,10646161.713875661,10618617.360946061,2589530.1134259254,2363572.1770313168,1386001.0775030258,null,8139896.0449011698,5221024.2519203909,5957329.1572869085,913104.50674533495,1034463.6174205586,777583.78048422397]
[]
[]
[null,"Tech17","Hydrogen",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","Hydrogen",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech18","Pumped storage",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","Pumped storage",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech19","Batteries",5,"Professional services",176183.99753693576,28564.221339872107,21428.166609385426,0,1413.9007524546209,363.51856236661752,null,2173363.6153223333,304226.28726016555,214307.7746032447,0,13009.168215151007,3635.6285419975561,null,1595425.4306648367,231148.48576743947,179819.84034634681,0,10975.533469619502,3050.55728935148]
[null,"Tech20","unassigned1",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech21","unassigned2",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech22","unassigned3",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech24","unassigned5",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech25","unassigned6",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned8",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech30","unassigned11",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech31","unassigned12",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned13",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech35","unassigned16",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech1","Coal","Capex","TOTAL",755652.63760148012,755652.63760148012,22096.003999999997,8353.4061143565214,34.198610644779038,90.460421444467201]
[null,"Tech8","Biomass","Capex","TOTAL",2870849.8882561638,2870849.8882561638,35741.660000000003,30456.175601669849,80.322231487182279,94.261667183806267]
[null,"Tech20","unassigned1","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech35","unassigned16","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL",27217.398327183841,8.3433245860061117E-13,1481.0544888888887,1.7736595857053954E-14]
[null,"Tech12","Wind onshore","Opex","TOTAL",312279.08125584776,314711.66258452408,9689.3619242885597,9764.8397975070366]
[null,"Tech25","unassigned6","Opex","TOTAL",0,0,0,0]
[null,"All",null,"Opex","TOTAL",25572082.133697826,22338966.408690181,524984.09894750372,360761.16816928075]
[null,"Tech5","Gas Combined CCS","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","Hydro large","Total","TOTAL",4990393.7592603015,4908717.1107020127,50986.778888888904,3408.2584444444442,3035.0666275131603,67987.769693445691,66486.167206692917,96.274313021404183,1617.3342180379295,73.830652554263509]
[null,"Tech26","unassigned7","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"All Technologies","Opex","TOTAL","jobs",200014.16901265801,200014.16901265801,200014.16901265801,200014.16901265801,200014.16901265801,204589.38920262264,212905.69102653756,225827.97355352336,263819.63813104888,306895.75926775159,346699.17519391159,391510.25216580805,439311.18072690017,484438.46695300989,526804.18354626989,569475.38197131618,564853.3432115243,582594.63058592961,599643.89363821689,616000.4696705736,631663.69598518801,720151.37767055421,807880.19586405694,894849.87486705161,981060.13898089295,1066510.7125069362,1163268.6154433328,1259823.4423622841,1356175.302070901,1452324.3033762935,1548270.5550855733,1565653.8411889076,1582834.8163479315,1599813.5936513674,1616590.2861879359,1633165.0070463589]
[null,3,"All Technologies","Total","Utilities","jobs",12376.192718537462,12376.192718537462,12376.192718537462,12376.192718537462,12376.192718537462,13398.576792229236,14020.034257562837,15538.270649358676,16853.29661033061,19147.291882955862,20559.050566467962,22355.123957286123,24687.024297606349,26347.055913436052,27791.734236671891,29258.31305439994,26455.607642024326,28447.844317616302,30409.152989088067,32319.745203714192,34257.451478655908,36571.642179937728,38792.388108720697,41089.824614744663,42890.158165947221,44641.122069578523,46711.989052784491,48721.386443367504,50752.940052404709,52697.521743212186,54522.177117101492,54870.956838890852,55216.232439349573,55629.24932660671,55923.745736857731,56129.797154592707]
[null,"Tech Ref","Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Tech15","Hydro large","Capex","TOTAL","jobs",0,0,3014.881374298343,2338.4931668799763,11152.22243283354,19818.446340381703,25323.192639160781,60764.957049991644,88580.347740346318,112399.99624999147,135822.45550582634,145438.50972191599,136970.70503061771,129517.23662970914,137118.19828194001,116986.919947986,112687.95164057452,185363.55322431278,216765.46502336973,262345.75000747107,309828.88309332775,279741.39993056405,240043.91588786797,200189.59485407139,158295.84182329007,119605.79647557305,120331.6030210363,144406.02214933268,164934.80535170922,182528.09218772108,198110.90310048396,189933.28785164142,133209.53403066919,79816.805542286384,25391.747183727464,-21523.070720314081]
[null,"Tech24","unassigned5","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL","jobs",7868.6138324450139,7868.6138324450139,7868.6138324450139,7868.6138324450139,7868.6138324450139,7868.6138324450139,8019.7750149638996,8170.9361974827852,7063.9114887079068,5897.0348496200859,4670.3062802193217,3785.3516538150338,2875.8437125909581,1941.7824565470939,983.16788568344111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech7","Nuclear","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,621.55416346130301,1243.108326922606,1864.6624903839088,2486.216653845212,3107.7708173065148,6145.0561109215414,9182.341404536568,12219.626698151595,15256.911991766625,18294.197285381648,19684.684434568277,21075.171583754898,22465.658732941527,23856.145882128156,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777]
[null,"Tech22","unassigned3","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech14","Geothermal","Total","TOTAL","jobs",1196.7602517730729,1196.7602517730729,1196.7602517730729,1196.7602517730729,1196.7602517730729,9895.6951803988923,30663.52629974606,42428.681153640493,50326.889525320606,61820.23222203731,61867.004327925119,67889.03474251744,67250.679712561207,56970.934975197692,100909.78941255799,144654.15211307321,144059.35918755564,143452.54662646583,142833.71442980404,139550.54985277771,144075.89147060609,140815.43043918803,129772.17610874033,133825.44467575185,75831.174131490101,15992.524620787673,17332.767220467271,17180.276606683325,26774.160236088766,31437.202797009799,26733.967178906307,18806.15857235869,16647.360382652441,29831.662265146137,33310.573842447928,31122.770103867606]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned10","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech1","Coal","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Opex","Mining and extraction","jobs",68392.176836309198,68392.176836309198,68392.176836309198,68392.176836309198,68392.176836309198,68392.176836309198,69720.18027002395,71048.183703738687,77229.46937284364,83588.8571423299,90126.347012197381,89026.969751698503,87818.583656007424,86501.188725124099,85074.784959048571,83539.372357780827,83760.701951000447,83908.496507520234,83982.756027340205,83983.480510460417,83910.669956880811,83526.357536014475,83079.015083691134,82568.642599910847,81995.240084673584,81358.807537979359,75110.14062629675,68861.473714614141,62612.806802931525,56364.139891248909,50115.472979566293,40121.48708044659,30127.501181326876,20133.515282207169,10139.529383087463,145.54348396776271]
[2,"Tech1","Coal","Total","Manufacturing","jobs",32997.684489853833,68439.535831397181,87447.916638040071,142453.81316774624,163252.14125871897,193262.37842229509,203813.40882170666,168524.56244847481,188692.88995515439,145463.4873727799,122744.21015050268,109115.96292230964,69809.160035266192,57869.791403382544,54452.201186760183,53558.69653049489,35050.090397207336,34771.084494600407,34492.799412327906,34215.235150389635,33938.391708785632,33427.986424586503,32919.070876303049,32411.645063935335,31905.70898748342,31401.262646947183,29295.535970372741,27196.595894813272,25104.442420268791,23019.075546739288,20940.495274224762,16724.813950030293,12523.066728110996,8335.2536084668791,4161.3745910979369,1.4296760041718641]
[1,"Tech2","Coal CCS","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech2","Coal CCS","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech3","Gas Open","Opex","Utilities","jobs",684.74120293639271,684.74120293639271,684.74120293639271,684.74120293639271,684.74120293639271,684.74120293639271,682.67517344477426,680.60914395315581,761.87297062348046,842.62935145375866,922.87828644399019,961.09952135780441,999.06848319685264,1036.7851719611351,1074.2495876506514,1111.4617302654017,1110.430734946915,1109.3975648605426,1108.3622200062839,1107.3247003841398,1106.2850059941095,1103.8581203739927,1101.4334095217614,1099.0108734374164,1096.5905121209573,1094.1723255723839,1080.0761014981417,1066.0190232458458,1052.0010908154966,1038.0223042070936,1024.0826634206371,882.71653721368716,741.79623842334979,601.32176704962467,461.29312309251208,321.71030655201213]
[5,"Tech3","Gas Open","Total","Professional services","jobs",0,0,0,2800.9344238223739,2800.9344238223739,0,3741.0695535485393,7039.1145496730624,6579.2632320647426,4904.0871410302998,3446.1445239752775,4592.4795806457323,4366.9769559471588,4201.1131769875437,2630.6428031114015,54.504280059859674,54.302358937647959,54.100437815436251,53.898516693224551,26.898778066058775,-1.1403075699434124E-12,-1.1360033623458909E-12,-1.1316991547483691E-12,-1.1273949471508474E-12,-1.3099138455124198E-12,3.2725915175289782E-12,3.278330460992341E-12,-1.4802374890143473E-12,-1.6216614529329155E-12,-8.8297744429158235E-13,0,0,0,0,0,0]
[6,"Tech4","Gas Combined","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Total","Construction","jobs",0,0,1822.2651874919416,1822.2651874919416,1822.2651874919416,2433.9094672963515,4579.5907556922866,6714.3246905759979,5336.240552304329,4376.7675732636699,4043.6552449631295,4027.3280491534701,4534.8317189037307,2750.9729753479701,1729.1720210392764,53.091536718997979,52.894484355773628,52.697431992553653,35.0659372072951,17.500126543109793,2.0737025377079465E-12,2.0651150046925915E-12,-2.1070392341961258E-12,8.674119528367163E-13,-4.0039594928736843E-13,2.5989466377899814E-12,-1.5438357490462159E-12,-1.6016904745782359E-12,-1.0870785582294976E-12,-5.7445795388431948E-13,0,0,0,0,0,0]
[5,"Tech4","Gas Combined","Total","Professional services","jobs",0,0,4640.290940474124,4640.290940474124,4640.290940474124,6197.8070637314459,11661.658050970116,17097.632247457568,13588.42217972071,11145.180766323638,10296.92984775086,10255.353605544758,11547.681800784412,7005.1906070629384,4403.2346767231274,135.19447034604846,134.69268811251555,134.19090587899376,89.293343174820194,44.563041215153675,5.2805613392682672E-12,5.2586936923825674E-12,-5.3654512728307603E-12,2.208813433980494E-12,-1.0195846953746022E-12,6.6180644951633146E-12,-3.9312867792525509E-12,-4.0786104292858073E-12,-2.7681815028682909E-12,-1.4628233351489069E-12,0,0,0,0,0,0]
[]
[1,"Tech5","Gas Combined CCS","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Oil","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech6","Oil","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Nuclear","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,721.27220835097069,1442.5444167019414,2163.8166250529116,2885.0888334038827,3606.3610417548534,6935.3096956824102,10264.258349609967,13593.207003537525,16200.883449114111,18808.559894690698,19585.314580607126,20362.069266523555,21138.823952439983,19307.902192779828,17476.980433119676,14148.031779192115,10819.083125264557,7490.1344713370027,5992.1075770696025,4494.0806828022069,2996.0537885348058,1498.0268942674056,0,0,0,0,0,0]
[1,"Tech7","Nuclear","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech7","Nuclear","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,369.87216173207923,739.74432346415847,1109.6164851962376,1479.4886469283169,1849.3608086603963,3656.7773515573604,5464.1938944543253,7271.6104373512899,9079.0269802482562,10886.443523145219,11713.889493205643,12541.335463266067,13368.781433326491,14196.22740338692,15023.673373447342,15023.673373447342,15023.673373447342,15023.673373447342,15023.673373447342,15023.673373447342]
[2,"Tech8","Biomass","Capex","Manufacturing","jobs",0,0,0,0,0,0,5314.0004567211863,10578.847774582669,10480.541496863265,19682.009091399595,28795.001035988462,28519.743458374141,28244.48588075981,27969.228303145468,27747.493032289465,27579.280068191805,27411.067104094171,27242.854139996511,27074.641175898909,78635.191547752373,129871.33120313167,129054.29680608597,128237.26240904027,127420.22801199462,106653.29991676388,86015.535347536628,85456.828002498107,84898.120657459469,84339.413312420947,64611.309499690673,44431.761413833323,43553.777124601569,43479.364733828013,80446.566636630465,59575.788881908775,2515.5484176421123]
[3,"Tech8","Biomass","Opex","Utilities","jobs",63.885981416613575,63.885981416613575,63.885981416613575,63.885981416613575,63.885981416613575,63.885981416613575,63.375967279254063,62.865953141894543,187.06781701360507,309.22962433587747,429.35137510871186,766.40629706495133,1097.7490606827641,1423.3796659621507,1743.2981129031105,2057.5044015056433,2371.1751752639489,2680.5618302684338,2985.6643665190995,3286.4827840159451,3583.0170827589718,5095.4680335260291,6587.1104074888181,8057.9442046473387,9507.9694250015891,10937.186068551577,11876.221413972989,12801.027364962074,13711.60392151883,14607.951083643253,15490.068851335347,15894.499325121715,16291.432591088897,16680.868649236891,17062.807499565708,17437.249142075321]
[2,"Tech9","Solar utility","Capex","Manufacturing","jobs",0,0,0,0,0,0,9.7591081187197733E-14,16589.576199659226,15146.079100408389,13762.71799336898,50681.834023129646,45778.839007284216,41103.158041997951,36654.79112727091,32433.738263102769,65293.24907132009,60555.061019043278,55922.808219597908,51396.490672983986,46976.108379201178,12910.46526840458,10996.264706410444,9133.0371740214468,7320.7826712375208,5559.5011980590562,75262.312458679284,74081.483444050828,72900.654429422691,71719.825414794133,70538.996400165925,77860.136290861701,76534.560493794939,75208.984696728308,73883.408899661561,72557.833102595148,0]
[3,"Tech9","Solar utility","Opex","Utilities","jobs",11.773934348442722,11.773934348442722,11.773934348442722,11.773934348442722,11.773934348442722,11.773934348442722,11.414175243351416,10.756654087397887,145.03203247113211,262.82654562548612,364.9154320260775,760.48264813941887,1100.334355962935,1387.4009569344598,1624.6128524918283,1814.9004440728736,2319.4487139566213,2782.4869277587045,3204.9625502297217,3587.8230461202729,3932.0158801809525,3995.8978981325313,4043.4074080507521,4075.0003030164494,4091.1324761104534,4092.2598204136011,4673.4161323502385,5240.4909641633512,5793.484315852942,6332.396187419009,6857.2265788615532,7440.4724007520044,8007.9106256005634,8559.5412534072329,9095.3642841720102,9615.3797178948935]
[1,"Tech9","Solar utility","Total","Construction","jobs",0,0,0,0,0,0,4.6565518137878772E-14,7915.7050216827847,7226.941360706378,6566.8715475897861,24182.802698312549,21843.341954944644,19612.343956486831,17489.808702939139,15475.73619430142,31154.629469464689,28893.806256882839,26683.529978274408,24523.800633639385,22414.618222977624,6160.2197384325318,5246.8602397494824,4357.8224875390224,3493.1064818011159,2652.7122225359508,35911.361297153817,35347.929534440373,34784.497771727067,34221.066009013557,33657.634246300222,37150.911175123329,36518.413583432113,35885.915991740956,35253.418400049741,34620.920808358678,0]
[]
[4,"Tech10","Solar rooftop","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech10","Solar rooftop","Total","TOTAL","jobs",0.59523456234176464,0.59523456234176464,0.59523456234176464,0.59523456234176464,0.59523456234176464,0.59523456234176464,26.068356262522297,1425.5513428717759,2032.0416929633693,2601.9380567772373,9141.3890040588249,11082.194141064512,12879.183419365856,14529.912409026851,16031.936680111441,37567.153304244239,45458.794079559477,53199.53391166262,60787.00178288031,68218.826675539152,53800.05282115232,57130.344995319865,60379.016600765412,63544.926771244289,66626.934640512191,112610.83208022994,117562.30693689543,122366.85232919487,127022.54614552076,131527.46627426511,147499.1002973688,152252.16719802556,156830.40519159031,161231.65655277562,165453.76355629149,17499.896132847884]
[6,"Tech11","Solar floating","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech12","Wind onshore","Capex","Professional services","jobs",0,0,0,0,0,0,874.08845436583783,1734.4477707049873,1706.9894946516101,7426.5483965700623,13051.376246104361,12834.455865282678,12617.535484461005,12400.615103639328,17207.025695868084,21296.621974395726,19657.567000527761,18041.500095371703,16448.42125892753,7828.814428941705,8.0581352616816679E-12,1.033992737660236E-11,-1.0100471224087451E-12,-1.1259316737847127E-11,2450.4328444692742,4780.0698680107525,4540.1678254082672,4303.6449813120853,4070.5013357221915,4102.9304750170868,4128.3321261940746,3884.6554859101207,3644.6436102034122,3408.2964990739956,1645.5195673268122,0]
[]
[6,"Tech13","Wind offshore","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech13","Wind offshore","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76.175850148317949,192.367265229124,347.61850350128856,540.97382322368162,771.47748265517362,951.90715420482297,1140.4249075961716,1336.7636100444331,1540.6561287648185,1751.8353309725412,1882.6092349775922,2016.5541952956398,2153.5297198694971,2293.395316641981,2436.0104935559057,2589.4465340319907,2745.6609519426279,2904.5013826624217,3065.8154615659741,3229.4508240278878]
[4,"Tech13","Wind offshore","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech14","Geothermal","Capex","Manufacturing","jobs",0,0,0,0,0,6380.1641980437935,21624.452268192061,30265.799487914421,35924.724273871121,44224.745836908012,44133.646098701734,48366.402493962109,47720.350202053945,40009.095506026963,72070.236122870934,103994.92604013084,103075.97234905459,102157.01865797826,101238.06496690206,98373.793721989088,101245.42455273957,98452.760088949493,89959.996940057114,92547.786446745784,49635.433781638785,5378.4648932254868,6404.3314866727524,6335.7083214299355,13415.828804949577,16879.806841766396,13474.50658392512,7710.1607035375191,6177.2783181956893,15897.898855619518,18500.407533983554,16946.938199068809]
[1,"Tech14","Geothermal","Total","Construction","jobs",0,0,0,0,0,377.49971744922334,1279.4693628323273,1790.7581059693784,2125.5837376388658,2616.6770226407734,2611.2868595720688,2861.7293707118447,2823.5039348010373,2367.2466381907525,4264.2309709245883,6153.1418279703666,6098.7694406834416,6044.3970533965121,5990.0246661095907,5820.5522901503473,5990.4601159644808,5825.2245494042218,5322.7271857700634,5475.840769883238,2936.8150483937852,318.23146152346902,378.92964062137975,374.86936494734971,793.78389427162733,998.73954894734879,797.25572419578634,456.19256757779453,365.49542415210425,940.64230006381194,1094.6267838867834,1002.7115577588798]
[5,"Tech15","Hydro large","Capex","Professional services","jobs",0,0,928.127142094703,719.90194980372257,3433.1965505605199,6101.0818267888126,7795.7105089641664,18706.409614355594,27269.33991329472,34602.186401194253,41812.75871600282,44773.047964492449,42166.245774877316,39871.705636548177,42211.651372256703,36014.264640530251,34690.833077640949,57063.918457700551,66730.954415674729,80762.783329010199,95380.401449701647,86118.010564694647,73897.1939425241,61628.095265356023,48731.160213929805,36820.482227653047,37043.920788286705,44455.198065601129,50774.956131948849,56191.025623227026,60988.172828274437,58470.705064945025,41008.374383693932,24571.495333321924,7816.8149325307768,-6625.8481302258087]
[]
[null,"Tech15","Hydro large","Total","TOTAL","jobs",5065.0208055705825,5065.0208055705825,8079.9021798689246,7403.513972450558,16217.243238404124,24883.467145952287,30368.060842056679,65760.288348457165,93938.547012085954,118113.12161487383,141882.62400945884,152933.17713876389,145870.03499274445,139791.61306078636,148738.22539724756,129923.4222544119,126682.87193025072,200395.82960695613,232814.17773757924,279390.12142072769,327848.2777019944,300827.26294477494,264136.20734654577,227228.68421217194,188222.50795180263,152361.2276615201,154291.25760321322,179542.08328085463,201219.65771171797,219934.32198138532,236611.298058999,230383.49794918101,175565.30088818035,124034.19534368548,71427.15067590031,26287.061772487723]
[5,"Tech16","Hydro small","Capex","Professional services","jobs",0,0,0,0,107.56129328931537,566.05714939158736,1333.7360975394392,1822.7367182614203,1966.632931164484,3592.6662995478328,5502.7392018134105,5997.3629385869681,6401.2435334181864,7391.8875421101284,7426.6153989652257,6830.4227063765129,7647.739944640306,8027.9258391164858,7873.4234727183157,14083.991508555191,19735.554319740117,19903.734153314646,21071.684528741582,22137.402078636147,18648.476421715681,14947.099211671099,15420.826473613381,15916.835546230057,16535.630962816802,20252.015237134121,23877.186398812901,24456.74226208208,25211.11906483653,26021.556532070827,17848.940674732155,9316.8646706161726]
[6,"Tech16","Hydro small","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","Hydrogen","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech17","Hydrogen","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","Pumped storage","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech18","Pumped storage","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,7119.5071137086552,6545.4897196975899,5971.4723256865291,5397.4549316754556,4823.437537664392,3150.5679457862407,3085.5108664617755,3020.4537871373218,2955.3967078128567,2890.3396284884025,1412.6412745814255,1380.1127349192134,1347.5841952569961,1315.0556555947787,1282.5271159325659,7499.9914576231968,7304.8202196498587,7109.6489816765243,6914.4777437031998,6719.3065057298572,20659.761681229706,20041.719427647458,19423.677174065226,18805.634920482982,18187.592666900746,0]
[2,"Tech19","Batteries","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech19","Batteries","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,4970.4963146240516,4569.7450693632181,4168.9938241023883,3768.2425788415494,3367.4913335807173,2199.5745089361553,2154.1547954843886,2108.7350820326301,2063.3153685808643,2017.8956551291053,986.23797083829038,963.52811411242146,940.81825738654891,918.10840066067658,895.39854393480721,5236.1321232543796,5099.8729828991218,4963.6138425438658,4827.3547021886161,4691.0955618333546,14423.648668014479,13992.161390222815,13560.674112431167,13129.186834639511,12697.699556847861,0]
[4,"Tech20","unassigned1","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech20","unassigned1","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech21","unassigned2","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech22","unassigned3","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech23","unassigned4","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech23","unassigned4","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech23","unassigned4","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech24","unassigned5","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech25","unassigned6","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech25","unassigned6","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech26","unassigned7","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech26","unassigned7","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned8","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech28","unassigned9","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech28","unassigned9","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech29","unassigned10","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned11","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech31","unassigned12","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech33","unassigned14","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech34","unassigned15","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned15","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech35","unassigned16","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech2","Coal CCS","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","Hydrogen","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned8","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,3,"All Technologies","Total","Utilities","USDk",829909.91811588127,829909.91811588127,829909.91811588127,829909.91811588127,829909.91811588127,898467.89084441087,940140.9421532359,1041949.2662680154,1130130.9156985232,1283959.2756925507,1378627.5278827418,1499066.7578303637,1655436.9166103613,1766753.5980563017,1863629.3413650352,1961973.6653596112,1774032.7474872165,1907626.0918952674,2039145.4982231176,2167264.012895098,2297200.7141522472,2452383.3182925857,2601299.799623061,2755358.9182835934,2876083.8216556818,2993498.1463138587,3132364.2004830972,3267108.2903503464,3403338.1089761304,3533735.8547522142,3656091.7057293914,3679479.8152177911,3702632.9489658531,3730328.6077907709,3750076.6431741216,3763893.8258173717]
[null,null,"Direct Investment Analysis - by Technology and Year"]
[null,"Tech16","Hydro small","Capex","TOTAL","USDk",0,0,0,0,4495.1749452728754,23656.520275313658,55739.168858253761,76175.361760656204,82189.036672705202,150143.82072382406,229969.11466868382,250640.30744526419,267519.18529478845,308919.93449904746,310371.27249679883,285455.33505942533,319612.45477628155,335501.08957354684,329044.16491989535,588594.68701630167,824783.40113060107,831811.93110700161,880622.62410247838,925160.82815826323,779352.51069294603,624665.47050607251,644463.36297885864,665192.45136809256,691052.99625210185,846367.20795447088,997869.46383077628,1022090.1190152226,1053616.8476304659,1087486.4496593578,745938.51065835007,389368.10217781266]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"All",null,"Capex","TOTAL","USDk",73081.246918189281,832505.02426855289,1398493.7654573168,2660595.3721170295,3224136.2487274767,3986066.9992248775,4971763.2356560342,5705258.1563030481,6455001.5410239436,6325806.6541420799,8318366.9443373485,8202668.6423504734,7146971.3754606191,6646895.6877809074,7626664.7177252201,9820156.4072914291,9918802.3665432055,10986484.223151352,11328853.57439073,12568348.379731633,12178084.861157579,11735526.118148698,11104463.834808553,10506872.483746957,8624595.2724102624,10319346.143957263,10267808.983363362,10496514.222651292,10828286.701773301,10848567.387936335,11773860.256241783,11483891.208139777,10668452.429943893,10485738.409339478,8624345.6340538654,471194.19508124783]
[null,"Tech13","Wind offshore","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8088.3872152912445,20425.645735364906,36910.294457417112,57440.852278643986,81915.838096241656,101073.94457985675,121090.84735701181,141938.18214431457,163587.58465837251,186010.69061579334,199896.32459544297,214118.66280997894,228662.78774739476,243513.78189568414,258656.72774284068,274948.63791824784,291535.5575025049,308401.30834878806,325529.71231027349,342904.59124013758]
[null,"Tech23","unassigned4","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned9","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","Hydro large","Total","TOTAL","USDk",93118.999999999985,93118.999999999985,131907.05978977814,123204.9640940394,236598.30044654763,348093.90154820448,418544.90397441352,873611.41811774438,1238142.5085022403,1551120.2314703192,1858842.9765363024,2008931.515958939,1925813.0146491171,1855200.0083613244,1977729.8552469865,1742933.2335048451,1707083.4297080827,2661165.3795624403,3083854.6530061355,3688574.2822544482,4317395.6910603866,3986680.3133472474,3531223.3215044388,3072652.2469700826,2586754.0260865577,2140991.9793486334,2172469.1808684934,2503827.3538817978,2789061.3262062892,3036024.5742850145,3256621.6853749715,3187259.1052406193,2492510.835235035,1839810.2749644748,1173026.4953202833,602070.19499018975]
[null,"Tech20","unassigned1","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned13","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Coal","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Coal","Opex","TOTAL","USDk",7073505.3189189201,7073505.3189189201,7073505.3189189201,7073505.3189189201,7073505.3189189201,7171975.1729189195,7344282.4305891888,7615647.0082594613,8238371.0116271451,8977081.2472280003,9651884.5720620248,9568072.498652108,9540045.2468690798,9445809.6670579463,9283372.3492187038,9118642.6913513504,8635562.2541200016,8641933.882177297,8641564.6835232433,8634454.6581578385,8620603.8060810808,8571760.9713470265,8517163.8615232408,8456812.4766097274,8390706.8166064844,8318846.8815135136,7688278.2368951356,7057890.8469967572,6427684.7118183784,5797659.8313600002,5167816.2056216216,4136183.8945729723,3104925.3099243236,2074040.4516756749,1043529.3198270263,13391.914378378378]
[]
[2,"Tech2","Coal CCS","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech2","Coal CCS","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6,"Tech3","Gas Open","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech3","Gas Open","Total","Construction","USDk",0,0,0,10225.140115616548,10225.140115616548,0,13657.213836194669,25697.114487263927,24018.373237592263,17902.946148877141,12580.555373454377,16765.386147858102,15942.162328560138,15336.657120889744,9603.470551532695,198.97427650316649,198.23713972861123,197.50000295405596,196.76286617950066,98.197148896109425,-4.1628267261101144E-12,-4.1471137106974577E-12,-4.1314006952848011E-12,-4.1156876798721444E-12,-4.781994357251682E-12,1.1946979737657038E-11,1.1967930424873913E-11,-5.4037808242953595E-12,-5.9200656164254883E-12,-3.2234128760820277E-12,0,0,0,0,0,0]
[1,"Tech4","Gas Combined","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech4","Gas Combined","Total","Manufacturing","USDk",57761.458749291472,57761.458749291472,104285.02855859941,104285.02855859941,104285.02855859941,119900.68952016853,174509.21922816421,228838.25615495053,200512.9745395449,182832.83837891085,181101.82210959829,183912.9967937317,200076.89218773466,157719.86337152962,134797.63760463111,95150.237404974978,95060.123194668078,94969.827873404371,94434.239223337805,93900.146419001627,93367.549460395909,93164.666379194314,92961.964408949483,92759.443549661752,92557.10380133077,92354.945163956785,91167.06427074394,89982.443374755108,88801.082475990217,87622.981574449252,86448.140670132198,74516.292100631283,62621.571277291761,50763.978200113575,38943.512869096761,27160.175284241312]
[5,"Tech5","Gas Combined CCS","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech5","Gas Combined CCS","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech6","Oil","Capex","Professional services","USDk",0,0,0,0,0,0,-1.7750778649338791E-11,-5.6671601618914899E-12,2.3180819139184614E-11,1.1097200651737314E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Oil","Opex","TOTAL","USDk",456922,456922,456922,456922,456922,456922,467340.63333333324,477759.26666666666,404029.78333333333,326258.88888888882,244446.58333333331,199042.47999999998,151895.76999999999,103006.45333333332,52374.529999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech7","Nuclear","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech7","Nuclear","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech7","Nuclear","Total","Professional services","USDk",0,0,0,0,0,0,0,0,4016.6084543862185,8033.2169087724369,12049.825363158656,16066.433817544874,20083.042271931095,38621.235138329022,57159.428004726957,75697.620871124876,90219.205283136602,104740.78969514831,109066.36803064117,113391.94636613398,117717.52470162683,107521.51862510797,97325.512548589148,78787.319682191213,60249.126815793265,41710.933949395345,33368.747159516279,25026.560369637238,16684.373579758168,8342.186789879097,0,0,0,0,0,0]
[2,"Tech8","Biomass","Capex","Manufacturing","USDk",0,0,0,0,0,0,52921.103108871212,105352.69961139109,104373.68639868844,196009.32310765673,286763.84792519273,284022.6109296254,281281.37393405795,278540.1369384905,276331.91824761662,274656.71786143648,272981.51747525646,271306.31708907627,269631.11670289666,783112.66884085326,1293363.4773768899,1285226.7897868727,1277090.102196855,1268953.4146068383,1062139.5929045486,856612.08578450396,851048.02735897817,845483.96893345146,839919.91050792555,643451.5389827569,442487.32122636517,433743.64544447197,433002.58683208056,801151.8031292432,593303.76274697762,25051.860320602318]
[6,"Tech8","Biomass","Opex","Other","USDk",29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,141290.32258064515,253548.38709677421,365806.45161290321,533032.25806451612,700258.06451612886,867483.87096774182,1034709.6774193546,1201935.4838709678,1309935.4838709678,1417935.4838709675,1525935.4838709675,1633935.4838709675,1741935.4838709678,2255806.4516129033,2769677.4193548388,3283548.3870967743,3797419.3548387098,4311290.3225806449,4739806.4516129028,5168322.5806451598,5596838.7096774187,6025354.8387096766,6453870.9677419355,6669290.3225806449,6884709.6774193542,7100129.0322580636,7315548.3870967729,7530967.7419354832]
[3,"Tech9","Solar utility","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech9","Solar utility","Total","Manufacturing","USDk",636.07570014144278,636.07570014144278,636.07570014144278,636.07570014144278,636.07570014144278,636.07570014144278,616.6400537482333,226610.3277722403,214197.10817992856,201712.8646276113,710242.69524772558,664810.64702155639,619465.72333649546,574366.2363668012,529670.49828672665,987653.9812189159,950354.98911696544,912256.79915113701,873410.5972111054,833867.5691865409,388325.60840942012,365696.22607767489,342876.83039585309,319892.05055773043,296766.51575708872,1246512.3994852016,1261820.2939353141,1276367.449700848,1290153.8667817933,1303179.545178161,1431281.8811716142,1444730.5173751453,1457325.1630553401,1469065.8182121953,1479952.4828457166,519461.82178217836]
[1,"Tech10","Solar rooftop","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech10","Solar rooftop","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech11","Solar floating","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Solar floating","Opex","TOTAL","USDk",0,0,0,0,0,0,0,34.800000000000004,980.40000000000009,2788.7999999999993,5411.9999999999982,14806.800000000001,27055.439999999995,41976.479999999996,59388.479999999989,79110,109270.43399999998,141463.87199999997,175627.21799999999,211697.37600000002,249611.25,272747.27999999991,296621.73,321204.24,346464.44999999995,372372,419113.58000000013,463071.42000000022,504296.67000000016,542840.48000000021,578754.00000000023,618111.00000000035,654606.18000000028,688296.96000000043,719240.76000000047,747495]
[3,"Tech11","Solar floating","Total","Utilities","USDk",0,0,0,0,0,0,0,19.272899575671854,542.96410183875525,1544.4902970297026,2997.268175388966,8200.2864780763794,14983.815462517678,23247.370217821775,32890.465833097587,43812.617397454029,60516.037387128701,78345.373524186682,97265.682047949071,117242.01919773691,138239.44121287126,151052.61313154167,164274.73604172555,177888.99599999996,191878.57906294198,206226.6712871287,232113.04419943428,256457.72913861394,279289.0539441302,300635.34645544563,320524.93451202271,342321.58705799165,362533.30944695912,381191.9019632251,398329.16489108931,413976.8985148514]
[6,"Tech12","Wind onshore","Capex","Other","USDk",0,0,0,0,0,0,6195.2587946905078,12293.209859621478,12098.594400102405,52636.994617925426,92503.971500407613,90966.509370206913,89429.047240006272,87891.58510980563,121957.88279818129,150943.63039012678,139326.53409842041,127872.36986942354,116581.13770313602,55488.127317834791,5.71134798765398E-11,7.328609100875515E-11,-7.1588902552139506E-12,-7.980242811119284E-11,17367.882569174075,33879.60307805903,32179.254295422892,30502.856188671562,28850.408757804958,29080.256102678883,29260.294864280033,27533.192943142018,25832.065698667728,24156.913130857491,11662.915258059244,0]
[5,"Tech12","Wind onshore","Total","Professional services","USDk",0,0,0,0,0,0,9414.6810518697312,18681.487532244129,18385.738389253456,79990.284874210483,140574.49681584965,138238.07858622333,135901.66035659707,133565.24212697078,185334.3994750015,229382.85292492725,211728.82749034688,194322.40323827846,177163.58016872182,84323.034464785713,8.6793016178893008E-11,1.113698709369567E-10,-1.0879072315096826E-11,-1.2127248154274666E-10,26393.259806230628,51485.445195159788,48901.494791155077,46353.941248347757,43842.784566737682,44192.074162914301,44465.671695095065,41841.065642233923,39255.932241657152,36710.271493365224,17723.654641145316,0]
[null,"Tech12","Wind onshore","Total","TOTAL","USDk",2733.1038139233865,2733.1038139233865,2733.1038139233865,2733.1038139233865,2733.1038139233865,2733.1038139233865,54512.888105155333,105478.7334301814,109030.08722515445,453132.30604507192,791454.35976933339,817603.71483940887,842457.57870168518,866015.95135616162,1186089.5774516638,1462371.0093182968,1429729.1521437187,1393012.4092894276,1352323.7477085087,889831.970912155,469093.88163690374,465297.58677384513,460315.01553139067,454174.94749270135,592181.32607912493,721926.32504147361,718706.87531445199,714844.1578088993,710353.30845373636,720793.74397889827,730019.35377591092,724075.32963983295,717504.85286536033,710324.3384740015,611837.76182427176,519508.37295055727]
[4,"Tech13","Wind offshore","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech13","Wind offshore","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,15656.753438824469,39657.534768800433,71870.873473587824,96508.545598022058,120751.80617343605,126872.67579914736,126879.25560640321,120866.26969393327,126656.4215611493,132336.33417553382,119943.03950686338,106554.97429649586,92189.559068335118,94827.182376508717,97406.828003563234,101615.43918257557,105844.27659487091,110091.70706633346,112669.15418977036,115183.72410974007,77620.353023875796,39218.791964688244,0]
[]
[2,"Tech14","Geothermal","Total","Manufacturing","USDk",8625,8625,8625,8625,8625,94688.593358029088,300201.76887739997,416646.26235683059,494297.13110717176,607532.39942753082,607535.78280582034,666441.01776213839,659473.91058459505,557141.66235214495,991248.06974730885,1423452.960324802,1415800.1570119173,1408060.7286990318,1400234.6753861476,1366081.1334044295,1409213.9506372451,1375486.3300175709,1264788.810864381,1303479.6981426547,728328.17828945455,134958.92674900425,148375.7793177187,147025.41717909271,242102.8293510949,288397.83773992537,242028.09824498984,163777.74110052883,142604.37866557273,273230.01606290939,307835.4538433823,286377.63901683746]
[5,"Tech15","Hydro large","Capex","Professional services","USDk",0,0,11449.15423206268,8880.5381088881604,42351.090743494489,75261.484821669335,96166.018552375637,230757.79070476088,336388.04891452787,426844.2877122878,515792.18158312654,552309.60106186464,520152.71331691276,491847.81548136589,520712.82589612505,444263.34682245413,427937.81189099833,703926.8370425459,823177.0783402503,996270.36060771567,1176589.7982997058,1062331.1617504517,911578.09355205484,760229.42948188982,601135.92620234925,454208.65396942315,456964.93856240599,548388.6808021263,626347.70336409577,693159.04000625364,752335.49949491711,721280.61984604329,505869.48902866238,303108.08403759176,96426.357669113029,-81734.876312278851]
[]
[]
[3,"Tech16","Hydro small","Opex","Utilities","USDk",1815.6666666666681,1815.6666666666681,1815.6666666666681,1815.6666666666681,1815.6666666666681,1815.6666666666681,1808.3000000000013,2001.0370370370381,2374.8151234567913,2778.5333333333347,3211.7824074074078,4302.9985185185187,5507.1583333333328,6822.7318518518505,8248.189074074071,9781.9999999999982,11173.342249999998,12643.487999999996,14191.465749999998,15816.303999999996,17517.031249999996,21440.093999999994,25585.845749999997,29951.487999999998,34534.222249999999,39331.249999999993,42385.072916666657,45536.639999999985,48784.573749999981,52127.496666666644,55564.031249999993,60411.023999999998,65411.73575,70563.947999999989,75865.442249999993,81313.999999999985]
[1,"Tech16","Hydro small","Total","Construction","USDk",0,0,0,0,1938.7723358186161,10203.074992607688,24040.345463650221,32854.490837524078,35448.19335144911,64757.142838139145,99185.852172718471,108101.35316912626,115381.22588436553,133237.40016380942,133863.36333414644,123117.10077202614,137849.09220384469,144701.87234564027,141916.99588468537,253861.33133640472,355729.70142930176,358761.11169600283,379813.20030743303,399022.56122478849,336135.3242038376,269418.68739321677,277957.53331157495,286898.00472927763,298051.67719380266,365038.81355090614,430381.85049232235,440828.2372956631,454425.73906639434,469033.72390308138,321723.84085006028,167934.7554084381]
[6,"Tech17","Hydrogen","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","Hydrogen","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech18","Pumped storage","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech18","Pumped storage","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","Batteries","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,96036.770547642765,88293.709703887231,80550.64886013174,72807.588016376074,65064.527172620561,42498.780613847593,41621.209779266486,40743.638944685525,39866.068110104417,38988.497275523456,19055.463220463847,18616.677803173563,18177.892385883217,17739.106968592867,17300.321551302583,101169.21680408828,98536.504300345725,95903.79179660324,93271.079292860857,90638.366789118256,278684.57190369949,270347.64897518122,262010.72604666324,253673.80311814506,245336.88018962697,0]
[6,"Tech19","Batteries","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","Batteries","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech20","unassigned1","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned1","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned2","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech22","unassigned3","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned3","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech22","unassigned3","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech23","unassigned4","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned4","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned5","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech25","unassigned6","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech25","unassigned6","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned6","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech26","unassigned7","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech27","unassigned8","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned8","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech28","unassigned9","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech28","unassigned9","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech29","unassigned10","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned10","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech30","unassigned11","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned11","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned11","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned12","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned12","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech31","unassigned12","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech32","unassigned13","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech32","unassigned13","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned14","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned14","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned15","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned15","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech35","unassigned16","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Direct Employment Analysis - Excluding Fuel Supply"]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":112147.32069321346},{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(G$2674, $G$638:$AP$638,0))","v":180845.11564727657},217689.51845455496,324308.77388359758,364622.67466750502,420355.50601818558,440893.85995138338,370128.40322269587,414006.31787514413,332712.20652825397,293338.32390405395,265425.78415716439,186002.29927969322,160907.03278654822,153660.32451819332,151005.70792800919,127824.26660550231,127624.87330365289,127352.84026395889,127008.16748641997,126590.85497103611,125566.63058399921,124481.24393821572,123334.6950336858,122126.98387040956,120858.11044838678,111963.07950548752,103076.57994881,94198.611778354214,85329.174994120156,76468.269596107843,61168.930325475718,45887.131046546056,30622.87175931887,15376.152463794164,146.97315997193456]
[null,null,null,"Coal CCS","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2676,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Open","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2677,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":26220.165400755093},26220.165400755093,26220.165400755093,34490.711304872217,34490.711304872217,26220.165400755093,38911.8922955046,50295.464701643745,52172.08182319763,50605.515870833609,49825.797595975142,57103.015809789009,60434.617172207494,64047.438351529359,63617.883254666143,60323.929737992075,56893.214283230438,53275.486192575852,49470.745466028333,45399.864017646294,41142.2680477963,37174.850337764925,32994.325944362521,28600.694867589107,23993.957107444683,19174.112663929263,26501.072354263204,33828.180166131155,41155.436099533174,48482.840154469217,55810.392330939292,50704.560476783539,45600.415562320974,40497.95758755158,35397.186552475374,30298.102457092358]
[null,null,null,"Gas Combined","Total",48551.147861919031,48551.147861919031,58462.642186408193,58462.642186408193,58462.642186408193,61789.440530304273,76362.059971128081,90875.135590915655,89280.45744240674,90218.609347243168,94819.562903489685,101770.58084847149,111755.61287338166,109462.52307322406,111499.18894882449,110162.0010597175,103965.95966267111,97439.696378528199,90488.383419158432,83207.205835618355,75596.163627908012,68457.789755895254,60943.048915100619,53051.941105524129,44784.466327165697,36140.624580025426,49235.673455704637,62330.522777955273,75425.172546777292,88519.622762170693,101613.87342413548,92237.258071823308,82864.675386151139,73496.125367119006,64131.608014726888,54771.123328974783]
[null,null,null,"Gas Combined CCS","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Oil","Total",7868.6138324450139,7868.6138324450139,{"$f":"INDEX($G$639:$AP$673, MATCH($D2680,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":7868.6138324450139},7868.6138324450139,7868.6138324450139,7868.6138324450139,8019.775014963895,8170.9361974827834,7063.9114887079131,5897.0348496200886,4670.3062802193217,3785.3516538150338,2875.8437125909581,1941.7824565470939,983.16788568344111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Nuclear","Total",0,0,0,0,0,0,0,0,1217.9237612633656,2435.8475225267312,3653.7712837900963,4871.6950450534623,6089.6188063168283,11710.805396763131,17331.991987209432,22953.178577655737,27977.99557029998,33002.812562944222,34935.97693084299,36869.141298741757,38802.305666640532,38747.938335510087,38693.571004379657,36109.669707548383,33525.768410717101,30941.867113885826,29802.820297371622,28663.773480857417,27524.726664343209,26385.679847829,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777]
[null,null,null,"Biomass","Total",5132.2131097328611,5132.2131097328611,5132.2131097328611,5132.2131097328611,5132.2131097328611,5132.2131097328611,14321.48179144094,23425.740704215652,42968.358919665989,78587.202831067581,114045.40657214769,143065.92724110876,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(R$2674, $G$638:$AP$638,0))","v":172072.41970750055},201064.88397132308,230135.88622541493,259285.42646977605,278111.06956776435,296928.40046307445,315737.41915570654,424002.40647113399,531698.01710892294,621289.05220868788,710840.11284846044,800351.19902824063,855319.20692044566,910470.62713435502,984977.04142811033,1059453.2439299265,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(AH$2674, $G$638:$AP$638,0))","v":1133899.234639805},1175161.7704055251,1215613.3268793034,1251868.0865101793,1289497.0824608651,1391173.5779668861,1392804.4439750523,1331830.5330166866]
[null,null,null,"Solar utility","Total",58.928221671834699,58.928221671834699,58.928221671834699,58.928221671834699,58.928221671834699,58.928221671834699,57.127637120751103,41620.128271630863,38675.394472418695,35798.849136443794,128813.11300183888,118508.13459716045,108493.85212696603,98784.932170871907,89396.041308493368,172680.12519522916,163333.52886299431,154044.60368080379,144818.0916840042,135658.73490794143,52027.665971531227,47551.236341632393,43120.579084811019,38737.975933555907,34405.708620357007,209056.40137354215,209006.42694566876,208885.97509218549,208695.04581309052,208433.63910838589,229404.00608290875,229001.81686174608,228520.51104667247,227960.08863768727,227320.54963479162,48124.714365331682]
[null,null,null,"Solar rooftop","Total",0.59523456234176464,0.59523456234176464,0.59523456234176464,0.59523456234176464,0.59523456234176464,0.59523456234176464,26.068356262522293,1425.5513428717759,2032.0416929633693,2601.9380567772369,9141.3890040588249,11082.194141064512,12879.183419365856,14529.912409026851,16031.936680111441,37567.153304244239,45458.794079559484,53199.53391166262,60787.00178288031,68218.826675539152,53800.052821152312,57130.344995319872,60379.016600765412,63544.926771244289,66626.934640512191,112610.83208022996,117562.30693689545,122366.85232919487,127022.54614552074,131527.46627426511,147499.10029736877,152252.16719802556,156830.40519159031,161231.65655277562,165453.76355629149,17499.896132847884]
[null,null,null,"Solar floating","Total",0,0,{"$f":"INDEX($G$639:$AP$673, MATCH($D2685,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":0},0,0,0,86.58115127242948,2331.1533858723324,4486.7294845666138,6551.3253321474713,22808.968547129094,30032.142480442762,36894.564934375812,43388.735953442723,49507.155582157982,72293.646182228607,78253.741275290275,84140.868012102626,89952.418273224961,95685.783939216475,65294.621862382191,67976.949964624771,70614.255308836349,73205.282942147984,75748.777911691141,120843.50566673491,117153.39527692084,113475.49535457989,109811.92022248085,106164.78420339148,114768.06665037858,110753.24491012766,106763.00801194004,102799.72945363252,98865.782733022643,30898.254109559537]
[null,null,null,"Wind onshore","Total",88.085382160138053,88.085382160138053,88.085382160138053,88.085382160138053,88.085382160138053,88.085382160138053,4029.7902075867528,7909.5626857962106,7952.6197905553572,33915.272317486961,59445.306525690554,59724.0180992311,59960.977201627793,60156.183832880561,82969.959231284854,102508.42205593234,97194.373565979549,91808.771155056747,86354.933351851432,49035.706169463738,15118.45749234594,14996.106456098609,14835.522840578426,14637.634184859615,25457.307281958194,35696.618660016327,34969.041919569172,34229.520183955421,33478.541270021407,33899.352188828001,34262.736843816674,33437.534535860672,32601.671725974076,31755.677454962359,23997.801178329726,16743.26944099904]
[null,null,null,"Wind offshore","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,9812.8483719859232,24855.30458236664,45044.969668466219,60783.708609058885,76431.325284321036,80873.10561539825,81631.382506204129,78761.79642820319,83094.504513721811,87389.666633975867,80387.975728887803,72792.276285854954,64612.44468314416,66775.635126751644,68914.85636229004,72086.849739412646,75282.792166913423,78501.112087300673,80714.977406375401,82900.271164365942,59977.013680937271,36538.069889628954,12595.981581915456]
[null,null,null,"Geothermal","Total",1196.7602517730729,1196.7602517730729,1196.7602517730729,1196.7602517730729,1196.7602517730729,9895.6951803988923,30663.52629974606,42428.681153640493,50326.889525320606,61820.23222203731,61867.004327925119,67889.03474251744,67250.679712561207,56970.934975197692,100909.78941255799,144654.15211307321,144059.35918755564,143452.54662646583,142833.71442980404,139550.54985277771,144075.89147060609,140815.43043918803,129772.17610874033,133825.44467575185,75831.174131490101,15992.524620787673,17332.767220467271,17180.276606683325,26774.160236088766,31437.202797009799,26733.967178906307,18806.15857235869,16647.360382652441,29831.662265146137,33310.573842447928,31122.770103867606]
[null,null,null,"Hydro large","Total",5065.0208055705825,5065.0208055705825,8079.9021798689255,7403.5139724505589,16217.243238404122,24883.467145952287,30368.060842056679,65760.288348457179,93938.547012085954,118113.12161487382,141882.62400945884,152933.17713876389,145870.03499274445,139791.61306078636,148738.22539724756,129923.42225441191,126682.87193025071,200395.82960695616,232814.17773757924,279390.12142072769,327848.2777019944,300827.26294477494,264136.20734654577,227228.68421217197,188222.50795180263,152361.2276615201,154291.25760321322,179542.08328085457,201219.65771171797,219934.32198138532,236611.29805899903,230383.49794918101,175565.30088818035,124034.19534368548,71427.15067590031,26287.061772487719]
[null,null,null,"Hydro small","Total",296.2786147611443,296.2786147611443,296.2786147611443,296.2786147611443,645.67529224814882,2135.0300951213376,4627.5175674827378,6247.4131394471033,6775.8310591029795,12123.634123202355,18398.915692263385,20183.689999661139,21692.128900877557,25124.760840405776,25470.173698129369,23783.817125485748,26665.786993658428,28140.660536575066,27891.380259207439,48330.615506762639,66966.389879216178,68152.858099071207,72623.268659244219,76797.47277280147,66212.028573240328,54971.435661395175,57008.587069538378,59134.067379462191,61674.125666550521,74291.735526417455,86628.328769135755,89301.856070319831,92568.346597654745,96041.663454014284,70359.242866168133,43533.167746505518]
[null,null,null,"Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Total",{"$f":"SUM(F2675:F2692)","v":206625.12940856459},{"$f":"SUM(G2675:G2692)","v":275322.92436262767},325093.70286869357,439307.11599443498,488784.1427217829,558427.74015128962,648367.74108594889,710618.45874466968,810897.10434739932,831380.7897525141,1002710.4896480407,1036374.7459542432,992271.83284020936,997694.38765053288,1115107.0287123409,1332185.9516722222,1337204.6701938154,1439885.4077147197,1484310.188369645,1613988.5060881935,1617722.7630497355,1671780.9549762893,1710822.9952340166,1749813.5969640089,1685047.0980330892,1883730.3323479523,1976579.1051399624,2091081.4268928862,2212966.0285336957,2304850.3824107107,2429161.1112306155,2425876.7219195715,2381492.8124962286,2394668.8525550314,2260228.9584139446,1669098.4802475551]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Opex Minining & Extraction",{"$f":"G691","v":68392.176836309198},{"$f":"H691","v":68392.176836309198},68392.176836309198,68392.176836309198,68392.176836309198,68392.176836309198,69720.18027002395,71048.183703738687,77229.46937284364,83588.8571423299,90126.347012197381,89026.969751698503,87818.583656007424,86501.188725124099,85074.784959048571,83539.372357780827,83760.701951000447,83908.496507520234,83982.756027340205,83983.480510460417,83910.669956880811,83526.357536014475,83079.015083691134,82568.642599910847,81995.240084673584,81358.807537979359,75110.14062629675,68861.473714614141,62612.806802931525,56364.139891248909,50115.472979566293,40121.48708044659,30127.501181326876,20133.515282207169,10139.529383087463,145.54348396776271]
[null,null,null,"Gas Open","Opex Minining & Extraction",{"$f":"G739","v":23629.214122866091},{"$f":"H739","v":23629.214122866091},23629.214122866091,23629.214122866091,23629.214122866091,23629.214122866091,25282.199505452241,26935.184888038391,29862.15290300531,32936.445818380977,36158.063634165395,39905.782446870995,43759.575187870905,47719.441857165119,51785.382454753613,55957.396980636382,52531.178876238147,48917.956364921076,45117.729446685182,41130.498121530443,36956.262389456882,32998.027626751835,28826.677951701651,24442.213364306343,19844.633864565909,15033.93945248035,22414.237001879799,29794.534551279245,37174.832100678694,44555.129650078139,51935.427199477577,47364.502174026478,42793.577148575379,38222.65212312428,33651.727097673182,29080.802072222094]
[null,null,null,"Gas Combined","Opex Minining & Extraction",{"$f":"G763","v":41773.074967209694},{"$f":"H763","v":41773.074967209694},41773.074967209694,41773.074967209694,41773.074967209694,41773.074967209694,44695.316982853066,47617.558998496424,52792.020310670101,58226.931000352095,63922.291067542385,70547.722540004092,77360.677564271769,84361.156140345454,91549.158268225132,98924.683947910715,92867.619799063847,86479.958573699769,79761.700271818423,72712.844893419882,65333.392438504146,58335.79884015055,50961.448521758277,43210.341483327284,35082.477724857577,26577.857246349191,39625.168985466058,52672.480724582951,65719.792463699821,78767.104202816699,91814.415941933577,83733.67348622538,75652.931030517168,67572.188574808984,59491.446119100794,51410.703663392611]
[null,null,null,"Gas Combined CCS","Opex Minining & Extraction",{"$f":"G787","v":0},{"$f":"H787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Oil","Opex Minining & Extraction",{"$f":"G811","v":0},{"$f":"H811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass","Opex Other",{"$f":"G861","v":4978.092273381104},{"$f":"H861","v":4978.092273381104},4978.092273381104,4978.092273381104,4978.092273381104,4978.092273381104,4978.092273381104,4978.092273381104,24226.715730454707,43475.339187528312,62723.96264460191,91397.774139277069,120071.58563395221,148745.39712862737,177419.20862330252,206093.02011797769,224611.5233749554,243130.02663193305,261648.52988891079,280167.03314588853,298685.53640286624,386797.76964171173,474910.00288055732,563022.23611940292,651134.46935824852,739246.702597094,812723.34455219912,886199.9865073039,959676.62846240913,1033153.2704175143,1106629.9123726194,1143567.3570411073,1180504.8017095949,1217442.2463780828,1254379.6910465704,1291317.1357150583]
[null,null,null,"TOTAL",null,{"$f":"SUM(F2696:F2701)","v":138772.55819976609},{"$f":"SUM(G2696:G2701)","v":138772.55819976609},138772.55819976609,138772.55819976609,138772.55819976609,138772.55819976609,144675.78903171036,150579.0198636546,184110.35831697375,218227.57314859127,252930.66435850709,290878.24887785065,329010.42204210232,367327.18385126209,405828.53430532984,444514.47340430564,453771.02400125784,462436.43807807413,470510.71563475463,477993.85667129926,484885.8611877081,561657.95364462864,637777.14443770843,713243.43356694747,788056.82103234553,862217.30683390284,949872.89116584172,1037528.4754977803,1125184.0598297191,1212839.6441616579,1300495.2284935969,1314787.0197818056,1329078.8110700143,1343370.6023582232,1357662.3936464319,1371954.1849346408]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Excl. fuel supply",{"$f":"F2675-F2696","v":43755.143856904266},{"$f":"G2675-G2696","v":112452.93881096737},149297.34161824576,255916.59704728838,296230.49783119583,351963.32918187638,371173.67968135944,299080.21951895719,336776.84850230051,249123.34938592406,203211.97689185658,176398.81440546591,98183.715623685799,74405.844061424126,68585.539559144745,67466.335570228359,44063.564654501868,43716.376796132652,43370.084236618684,43024.686975959557,42680.1850141553,42040.273047984738,41402.228854524583,40766.052433774952,40131.743785735976,39499.302910407423,36852.93887919077,34215.10623419586,31585.804975422689,28965.035102871247,26352.796616541549,21047.443245029128,15759.62986521918,10489.356477111702,5236.6230807067004,1.4296760041718528]
[null,null,null,"Coal CCS","Excl. fuel supply",{"$f":"F2676","v":0},{"$f":"G2676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Open","Excl. fuel supply",{"$f":"F2677-F2697","v":2590.9512778890021},{"$f":"G2677-G2697","v":2590.9512778890021},2590.9512778890021,10861.497182006126,10861.497182006126,2590.9512778890021,13629.692790052359,23360.279813605353,22309.92892019232,17669.070052452633,13667.733961809747,17197.233362918014,16675.041984336589,16327.996494364241,11832.50079991253,4366.5327573556933,4362.0354069922905,4357.5298276547765,4353.0160193431511,4269.3658961158508,4186.005658339418,4176.8227110130902,4167.6479926608699,4158.4815032827646,4149.3232428787742,4140.1732114489132,4086.8353523834048,4033.6456148519101,3980.6039988544799,3927.7105043910778,3874.9651314617149,3340.058302757061,2806.8384137455942,2275.3054644272997,1745.4594548021923,1217.3003848702647]
[null,null,null,"Gas Combined","Excl. fuel supply",{"$f":"F2678-F2698","v":6778.0728947093376},6778.0728947093376,16689.5672191985,16689.5672191985,16689.5672191985,20016.36556309458,31666.742988275015,43257.576592419231,36488.437131736639,31991.678346891073,30897.2718359473,31222.858308467403,34394.935309109889,25101.366932878605,19950.03068059936,11237.317111806784,11098.339863607267,10959.73780482843,10726.683147340009,10494.360942198473,10262.771189403866,10121.990915744704,9981.6003933423417,9841.5996221968453,9701.9886023081199,9562.7673336762346,9610.5044702385785,9658.0420533723227,9705.3800830774708,9752.5185593539936,9799.4574822019058,8503.5845855979278,7211.7443556339713,5923.9367923100217,4640.1618956260936,3360.4196655821725]
[null,null,null,"Gas Combined CCS","Excl. fuel supply",{"$f":"F2679-F2699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Oil","Excl. fuel supply",{"$f":"F2680-F2700","v":7868.6138324450139},7868.6138324450139,7868.6138324450139,7868.6138324450139,7868.6138324450139,7868.6138324450139,8019.775014963895,8170.9361974827834,7063.9114887079131,5897.0348496200886,4670.3062802193217,3785.3516538150338,2875.8437125909581,1941.7824565470939,983.16788568344111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Nuclear","Excl. fuel supply",{"$f":"F2681","v":0},{"$f":"G2681","v":0},0,0,0,0,0,0,1217.9237612633656,2435.8475225267312,3653.7712837900963,4871.6950450534623,6089.6188063168283,11710.805396763131,17331.991987209432,22953.178577655737,27977.99557029998,33002.812562944222,34935.97693084299,36869.141298741757,38802.305666640532,38747.938335510087,38693.571004379657,36109.669707548383,33525.768410717101,30941.867113885826,29802.820297371622,28663.773480857417,27524.726664343209,26385.679847829,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777]
[null,null,null,"Biomass","Excl. fuel supply",{"$f":"F2682-F2701","v":154.12083635175713},{"$f":"G2682-G2701","v":154.12083635175713},154.12083635175713,154.12083635175713,154.12083635175713,154.12083635175713,9343.3895180598356,18447.648430834546,18741.643189211281,35111.863643539269,51321.443927545784,51668.153101831689,52000.834073548336,52319.486842695711,52716.67760211241,53192.40635179836,53499.54619280895,53798.373831141391,54088.889266795741,143835.37332524545,233012.4807060567,234491.28256697615,235930.10996790312,237328.96290883771,204184.73756219714,171223.92453726102,172253.69687591121,173253.25742262264,174222.60617739591,142008.49998801085,108983.41450668406,108300.72946907207,108992.28075127024,173731.33158880332,138424.7529284819,40513.397301628254]
[null,null,null,"Solar utility","Excl. fuel supply",{"$f":"F2683","v":58.928221671834699},58.928221671834699,58.928221671834699,58.928221671834699,58.928221671834699,58.928221671834699,57.127637120751103,41620.128271630863,38675.394472418695,35798.849136443794,128813.11300183888,118508.13459716045,108493.85212696603,98784.932170871907,89396.041308493368,172680.12519522916,163333.52886299431,154044.60368080379,144818.0916840042,135658.73490794143,52027.665971531227,47551.236341632393,43120.579084811019,38737.975933555907,34405.708620357007,209056.40137354215,209006.42694566876,208885.97509218549,208695.04581309052,208433.63910838589,229404.00608290875,229001.81686174608,228520.51104667247,227960.08863768727,227320.54963479162,48124.714365331682]
[null,null,null,"Solar rooftop","Excl. fuel supply",{"$f":"F2684","v":0.59523456234176464},0.59523456234176464,0.59523456234176464,0.59523456234176464,0.59523456234176464,0.59523456234176464,26.068356262522293,1425.5513428717759,2032.0416929633693,2601.9380567772369,9141.3890040588249,11082.194141064512,12879.183419365856,14529.912409026851,16031.936680111441,37567.153304244239,45458.794079559484,53199.53391166262,60787.00178288031,68218.826675539152,53800.052821152312,57130.344995319872,60379.016600765412,63544.926771244289,66626.934640512191,112610.83208022996,117562.30693689545,122366.85232919487,127022.54614552074,131527.46627426511,147499.10029736877,152252.16719802556,156830.40519159031,161231.65655277562,165453.76355629149,17499.896132847884]
[null,null,null,"Solar floating","Excl. fuel supply",0,0,0,0,0,0,86.58115127242948,2331.1533858723324,4486.7294845666138,6551.3253321474713,22808.968547129094,30032.142480442762,36894.564934375812,43388.735953442723,49507.155582157982,72293.646182228607,78253.741275290275,84140.868012102626,89952.418273224961,95685.783939216475,65294.621862382191,67976.949964624771,70614.255308836349,73205.282942147984,75748.777911691141,120843.50566673491,117153.39527692084,113475.49535457989,109811.92022248085,106164.78420339148,114768.06665037858,110753.24491012766,106763.00801194004,102799.72945363252,98865.782733022643,30898.254109559537]
[null,null,null,"Wind onshore","Excl. fuel supply",88.085382160138053,88.085382160138053,88.085382160138053,88.085382160138053,88.085382160138053,88.085382160138053,4029.7902075867528,7909.5626857962106,7952.6197905553572,33915.272317486961,59445.306525690554,59724.0180992311,59960.977201627793,60156.183832880561,82969.959231284854,102508.42205593234,97194.373565979549,91808.771155056747,86354.933351851432,49035.706169463738,15118.45749234594,14996.106456098609,14835.522840578426,14637.634184859615,25457.307281958194,35696.618660016327,34969.041919569172,34229.520183955421,33478.541270021407,33899.352188828001,34262.736843816674,33437.534535860672,32601.671725974076,31755.677454962359,23997.801178329726,16743.26944099904]
[null,null,null,"Wind offshore","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,9812.8483719859232,24855.30458236664,45044.969668466219,60783.708609058885,76431.325284321036,80873.10561539825,81631.382506204129,78761.79642820319,83094.504513721811,87389.666633975867,80387.975728887803,72792.276285854954,64612.44468314416,66775.635126751644,68914.85636229004,72086.849739412646,75282.792166913423,78501.112087300673,80714.977406375401,82900.271164365942,59977.013680937271,36538.069889628954,12595.981581915456]
[null,null,null,"Geothermal","Excl. fuel supply",1196.7602517730729,1196.7602517730729,1196.7602517730729,1196.7602517730729,1196.7602517730729,9895.6951803988923,30663.52629974606,42428.681153640493,50326.889525320606,61820.23222203731,61867.004327925119,67889.03474251744,67250.679712561207,56970.934975197692,100909.78941255799,144654.15211307321,144059.35918755564,143452.54662646583,142833.71442980404,139550.54985277771,144075.89147060609,140815.43043918803,129772.17610874033,133825.44467575185,75831.174131490101,15992.524620787673,17332.767220467271,17180.276606683325,26774.160236088766,31437.202797009799,26733.967178906307,18806.15857235869,16647.360382652441,29831.662265146137,33310.573842447928,31122.770103867606]
[null,null,null,"Hydro large","Excl. fuel supply",{"$f":"F2689","v":5065.0208055705825},5065.0208055705825,8079.9021798689255,7403.5139724505589,16217.243238404122,24883.467145952287,30368.060842056679,65760.288348457179,93938.547012085954,118113.12161487382,141882.62400945884,152933.17713876389,145870.03499274445,139791.61306078636,148738.22539724756,129923.42225441191,126682.87193025071,200395.82960695616,232814.17773757924,279390.12142072769,327848.2777019944,300827.26294477494,264136.20734654577,227228.68421217197,188222.50795180263,152361.2276615201,154291.25760321322,179542.08328085457,201219.65771171797,219934.32198138532,236611.29805899903,230383.49794918101,175565.30088818035,124034.19534368548,71427.15067590031,26287.061772487719]
[null,null,null,"Hydro small","Excl. fuel supply",296.2786147611443,296.2786147611443,296.2786147611443,296.2786147611443,645.67529224814882,{"$f":"K2690","v":2135.0300951213376},4627.5175674827378,6247.4131394471033,6775.8310591029795,12123.634123202355,18398.915692263385,20183.689999661139,21692.128900877557,25124.760840405776,25470.173698129369,23783.817125485748,26665.786993658428,28140.660536575066,27891.380259207439,48330.615506762639,66966.389879216178,68152.858099071207,72623.268659244219,76797.47277280147,66212.028573240328,54971.435661395175,57008.587069538378,59134.067379462191,61674.125666550521,74291.735526417455,86628.328769135755,89301.856070319831,92568.346597654745,96041.663454014284,70359.242866168133,43533.167746505518]
[null,null,null,"Hydrogen","Excl. fuel supply",{"$f":"F2691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumped storage","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL","Excl. fuel supply",{"$f":"SUM(F2706:F2723)","v":67852.571208798501},{"$f":"SUM(G2706:G2723)","v":136550.36616286158},186321.1446689275,300534.55779466889,350011.58452201687,419655.18195152358,503691.95205423853,560039.43888101506,626786.74603042565,613153.21660392289,749779.82528953347,745496.49707639287,663261.41079810716,630367.20379927079,709278.4944070112,887671.47826791648,883433.64619255753,977448.96963664528,1013799.4727348904,1135994.6494168942,1132836.9018620274,1110123.0013316604,1073045.8507963079,1036570.1633970614,896990.27700074366,1021513.0255140499,1026706.2139741203,1053552.951395106,1087781.9687039773,1092010.7382490528,1128665.8827370186,1111089.7021377659,1052414.0014262144,1051298.250196808,902566.56476751238,297144.29531291407]

{"sheet":"RESULTS_S8","index":44,"n_rows":2724,"n_cols":46,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Main Results Scenario 8 - Summary figures"]
[]
[null,null,"Direct employment",1215194.0580003327,"job years"]
[null,null,"Total employment",4340445.2195488615,"job years"]
[null,null,"Scenario cost (investment in country + imports)",253236.83172087817,"USDm"]
[null,null,"Direct investment in country",152285.52304030274,"USDm"]
[null,null,"Total investment in country",375110.07133408351,"USDm"]
[null,null,"Direct value added",79235.639826681727,"USDm"]
[null,null,"Total value added",194582.1971492403,"USDm"]
[null,null,"Total electricity generation",5024.2181999999984,"TWh"]
[null,null,"Total investment per MWh",30.31029246307471,"USD/MWh"]
[null,null,"Direct employment per USD invested in country",7.9797083382556897,"job years per USDm"]
[null,null,"Direct employment per TWh",241.86729350256584,"job years/TWh"]
[null,null,"Direct employment per year",50633.085750013859,"job years"]
[null,null,"Total employment per year",180851.88414786922,"job years"]
[null,null,"Direct investment in country per year",6345.2301266792811,"USDm"]
[null,null,"Total investment per year",15629.586305586812,"USDm"]
[null,null,"Direct value added per year",3301.4849927784053,"USDm"]
[null,null,"Total value added per year",8107.591547885012,"USDm"]
[]
[]
[]
[]
[null,"Main Results - Tables"]
[]
[null,null,"Headline Summary - Macroeconomic Impacts"]
[]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"Tech Ref","Technology","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,"Tech1","Onshore wind",256769.05369414121,150932.77653709328,267829.78521988331,35982.365778065228,51986.750724623285,85626.455812411354,null,16805630.820581324,11643360.334133126,16559033.068911068,7877073.9586663758,5657688.0325976918,5294001.6070554247,null,8204905.0609452659,5796459.3084935341,8711200.8016034495,3882380.4221555023,2858021.2488964852,2785012.316308144,null,292751.41947220644,202919.52726171655,353456.2410322947,675531.61545111774,173595.57231509988,849127.18776621763,null,24682704.779247701,17301048.366730817,21853034.675966494,45008024.223625518,18828763.598319493,63836787.821945012,null,12087285.483100768,8654480.5573900193,11496213.117911594,22712565.171042249,9525413.987360131,32237979.158402383]
[null,null,null,"Tech2","Offshore wind",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech3","Solar PV (Utility)",118460.81535344248,87880.570345163986,150837.77737596916,9487.24650885745,12447.999459249011,19981.517565830327,null,9054873.2013583872,7102726.4409700157,9325802.7353422605,1589783,1306851.7828494448,1235391.3881085694,null,3987820.1160619427,3392030.3607241567,4906019.5680285264,669537.36500233738,643294.45646597142,649901.6220089636,null,127948.06186229993,100328.569804413,170819.29494179948,357179.1630745756,41916.763533936784,399095.92660851241,null,10644656.201358387,8409578.2238194607,10561194.123450831,25483402.377670664,4132026.1709580142,29615428.54862868,null,4657357.4810642805,4035324.8171901284,5555921.1900374899,12285870.044814626,1962733.4434772725,14248603.488291897]
[null,null,null,"Tech4","Solar PV (Ind)",60539.53085665009,44911.462784022246,77085.813148893154,6207.2337624473421,8144.3696489005906,13073.334854718934,null,4627502.9759092387,3629856.2124235183,4765961.8142487993,1040149.5,855035.70519055659,808281.21488620434,null,2037979.8859799609,1733500.8718035673,2507226.732618982,438059.12847130623,420889.14477375336,425212.02401951241,null,66746.764619097434,53055.832432922834,90159.148003612092,182536.80678956548,27424.938266066867,209961.74505563237,null,5667652.4759092387,4484891.9176140744,5574243.0291350037,13023321.002581555,2703466.4200767609,15726787.422658317,null,2476039.0144512672,2154390.0165773206,2932438.7566384943,6278707.4904025104,1284160.297264572,7562867.7876670817]
[null,null,null,"Tech5","Solar PV (Res)",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech6","Biomass",192713.98639951891,122050.58259770711,224762.48068084737,118221.5930134519,206683.42296213709,319614.809019665,null,13020608.169894956,8950391.9908188935,13896323.544407379,30945300.823830083,17225703.314322736,19760730.448726133,null,6095144.9175707847,4444608.2318324279,7310430.765831124,18226577.627990201,8940260.5969783422,10395515.861877121,null,310935.57941297081,328734.0055598442,544377.28970051231,539527.04967807338,644519.82499525393,1184046.8746733274,null,43965908.993725039,26176095.305141628,33657053.993133515,35867323.705121234,67931734.586878955,103799058.29200017,null,24321722.545560986,13384868.82881077,17705946.627708245,17850183.915234335,37562354.086845666,55412538.002079993]
[null,null,null,"Tech7","Hydro, large",176434.69072714815,85165.775263723641,173305.724563995,53204.023768246472,67994.254862242073,108364.20785132652,null,8902329.7545153387,5759765.0768201808,10714921.873721974,8478554.6666666679,7016649.9194719214,6699801.8903061608,null,4689704.210712906,2988509.7026132206,5636792.6573398225,3537996.7770828912,3428569.446095943,3524560.8457050668,null,229638.71449539461,153160.03012596571,281669.93241532153,434906.1905548668,229562.48648181505,664468.67703668191,null,17380884.421182007,12776414.996292103,17414723.764028136,25377016.705057494,22195006.476444751,47572023.181502245,null,8227700.9877957972,6417079.1487091631,9161353.5030448884,13315006.570665948,10491127.0688839,23806133.639549848]
[null,null,null,"Tech8","Hydro, small",17312.393338046553,8356.7658617965208,17005.368156464108,3132.0005229329245,4002.6679694868403,6379.1557784418437,null,873527.95360130537,565168.43787179084,1051385.8771186117,499113.33333333326,413054.30793637171,394402.18122204411,null,460170.29644421401,293243.09892219846,553101.95090711815,208273.86673283996,201832.12730036452,207482.92384692695,null,20444.393860979479,12359.433831283361,23384.523934905952,42674.527356307182,13513.824270861609,56188.351627168799,null,1372641.2869346386,978222.74580816249,1445788.0583406559,2490082.268591708,1306569.8224917492,3796652.0910834568,null,668444.16317705391,495075.22622256295,760584.87475404516,1306515.3462735307,617588.9178801314,1924104.2641536621]
[null,null,null,"Tech9","Geothermal",5561.2883490121621,3454.1448824673189,6686.2414540542241,188.25386823564668,240.58671861689112,383.42929465570006,null,363509.64816445892,259132.70269884195,413388.27663812938,30000,24827.285529187397,23706.169814460285,null,176605.82812483941,130341.94570156981,217470.92791211826,12518.63171087101,12131.440726243076,12471.090831890839,null,5749.5422172478084,3694.7316010842101,7069.6707487099238,15701.674685533704,812.26988150823786,16513.944567041941,null,393509.64816445892,283959.98822802934,437094.44645258965,1036030.6275014302,78533.455343647685,1114564.0828450778,null,189124.45983571041,142473.38642781289,229942.01874400911,524418.70173852751,37121.163269004923,561539.86500753241]
[null,null,null,"Tech10","Natural Gas, CCGT",9679.8782454346547,8864.0450285122133,14096.645819108817,92533.013138502356,178934.75309541571,329242.8629366823,null,927563.24295017938,750200.00867111445,871549.15980577236,32796460.123368584,18497251.08835857,20356001.29610502,null,393102.21012654481,352588.89334026293,458495.35464670282,19496938.073082116,9848329.0762902498,10708669.646960972,null,102212.89138393701,187798.79812392793,343339.50875579112,32640.569093055685,600710.62917060032,633351.19826365612,null,33724023.366318762,19247451.097029686,21227550.455910791,2549312.4114270662,71649712.50783217,74199024.919259235,null,19890040.283208661,10200917.969630513,11167165.001607675,1204186.4581135106,40053936.796333335,41258123.254446849]
[null,null,null,"Tech11","Natural Gas, OCGT",3959.0604337953118,2660.8434822799318,5010.0066993772298,21701.882068567822,38949.78482591996,70297.080322619586,null,266689.71682529076,199537.58299102908,309752.20527598978,6809809.2060154201,4006971.446650065,4346236.8337953519,null,110255.93025657072,96055.892315664227,162951.16071509125,3936385.4786501303,2107303.3357896814,2286422.2586522247,null,25660.942502363134,41610.628308199892,75307.08702199682,11629.910615452474,130948.74721710736,142578.65783255984,null,7076498.9228407107,4206509.0296410937,4655989.039071342,775979.50509230956,15163017.486460837,15938996.991553146,null,4046641.408906701,2203359.2281053457,2449373.4193673157,369262.98328732618,8330111.0730920359,8699374.0563793629]
[null,null,null,"Tech12","Coal",0,0,0,3432.8156257109481,2820.7730483732848,5200.0106221487658,null,0,0,0,334520.3600000001,253421.95438481375,321499.52172107314,null,0,0,0,135250.68139391739,125726.7456341784,169131.06457827188,null,3432.8156257109481,2820.7730483732848,5200.0106221487658,0,11453.599296232998,11453.599296232998,null,334520.3600000001,253421.95438481375,321499.52172107314,0,909441.83610588708,909441.83610588708,null,135250.68139391739,125726.7456341784,169131.06457827188,0,430108.49160636764,430108.49160636764]
[null,null,null,"Tech13","Oil",0,0,0,2508.8284460405448,7887.3455101411992,10479.745450237402,null,0,0,0,972045.53578862373,1068330.3714626059,647928.1283886428,null,0,0,0,187802.7054019327,578517.23071468459,340855.16997954401,null,2508.8284460405448,7887.3455101411992,10479.745450237402,0,20875.919406419147,20875.919406419147,null,972045.53578862373,1068330.3714626059,647928.1283886428,0,2688304.0356398723,2688304.0356398723,null,187802.7054019327,578517.23071468459,340855.16997954401,0,1107175.1060961613,1107175.1060961613]
[null,null,null,"Tech14","Nuclear",223.33945570122799,130.25753816590711,245.7940307589742,26940.764646383126,48767.903067195723,76475.078677205543,null,14152.203833169813,9265.3944075488616,15196.63498268989,6056324.8450000007,5089860.918285721,4728202.1143532237,null,6901.5088684981656,4716.3075446768589,7994.4848405081812,2341329.1039161701,2485346.1209184621,2487362.5094708204,null,27164.104102084355,48898.160605361627,76720.872707964518,599.39102462610936,152183.74639078439,152783.13741541049,null,6070477.0488331709,5099126.3126932699,4743398.7493359139,38614.233223408562,15874387.877638947,15913002.110862356,null,2348230.6127846683,2490062.4284631391,2495356.9943113285,19612.301253683203,7314037.7343054526,7333650.0355591364]
[null,null,null,"Tech15","unassigned1",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech16","unassigned2",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech17","unassigned3",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech18","unassigned4",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech19","unassigned5",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech20","unassigned6",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech21","unassigned7",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech22","unassigned8",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech23","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech24","unassigned10",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech25","unassigned20",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech26","unassigned21",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech27","unassigned22",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech28","unassigned23",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech29","unassigned24",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech30","unassigned25",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech31","unassigned26",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech32","unassigned27",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech33","unassigned28",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech34","unassigned29",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech35","unassigned30",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"Total",841654.03685289063,514407.22432093212,936865.6371493513,373540.0211474417,628860.61189230171,1045117.6881859433,null,54856387.687633649,38869404.18180605,57923315.190452673,97429135.35266909,61415646.127039686,64616182.794482313,null,26162589.96509153,19232054.613291278,30471684.404443447,53073049.861590214,31650220.970584363,33992597.334239461,null,1215194.0580003327,1143267.8362132339,1981983.3253352947,2292926.8983231741,2047518.3212256867,4340445.2195488615,null,152285523.04030275,100285050.30884576,122539497.98493499,151649107.05989242,223460964.27419108,375110071.3340835,null,79235639.826681733,50882275.583875626,64464281.738682881,75866328.982826218,118715868.16641404,194582197.14924029]
[]
[]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"SectorID","Sectors","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,1,"Construction",293052.433217004,24160.814893089264,8870.2453322038509,0,29277.356854835343,9895.1759223904792,null,15680111.519310314,1292752.5213227645,474612.80046634271,0,1566519.054064709,529452.90459807776,null,8386041.1008591782,691390.22153643949,253832.53472419767,0,837806.1059379197,283162.13270937547,null,293052.433217004,53438.171747924607,18765.42125459433,326083.49344229716,39172.532777225824,365256.02621952293,null,15680111.519310314,2859271.5753874732,1004065.7050644205,326083.49344229716,39172.532777225824,19543448.799762208,null,8386041.1008591782,1529196.3274743592,536994.66743357317,326083.49344229716,39172.532777225824,10452232.095767111]
[null,null,null,2,"Manufacturing",252129.23481344551,254175.32182179185,255103.94255801564,117841.35259603405,231556.0479594229,284580.44795472681,null,23261397.398028012,20179959.067009453,15506224.980149549,14468866.279890714,18018469.857997771,17297923.374642406,null,8972415.3866104726,9082550.2740635853,8066227.4082818124,5122553.4452335248,8056529.8955451129,8998256.1074354779,null,369970.58740947954,485731.36978121474,539684.39051274245,761408.499193253,633977.84851018374,1395386.3477034369,null,37730263.677918725,38198428.925007224,32804148.354791954,761408.499193253,633977.84851018374,108732840.95771791,null,14094968.831843998,17139080.169608697,17064483.51571729,761408.499193253,633977.84851018374,48298532.517169982]
[null,null,null,3,"Utilities",134.39318087668883,7672.3640554308249,45073.705086884162,160955.27915312504,37090.15203096292,50281.838281223769,null,39314.69405243764,1968977.51729426,8575329.4197315443,47085034.484271303,10436025.918922538,9566183.3492501304,null,17816.292249408711,875535.07211329299,2788756.7220675438,25696880.621039804,4859593.1800442832,3110989.3059463459,null,161089.67233400172,44762.516086393742,95355.54336810793,52880.462323191678,248327.26946531172,301207.73178850336,null,47124349.178323738,12405003.436216798,18141512.768981673,52880.462323191678,248327.26946531172,77670865.383522213,null,25714696.913289212,5735128.2521575764,5899746.0280138897,52880.462323191678,248327.26946531172,37349571.193460681]
[null,null,null,4,"Mining and extraction",0,5155.7665351764408,4332.6940833985664,92817.931260374171,47229.942271980282,4833.3240589723255,null,0,2059408.4156034635,1567885.2142647023,34828661.894681551,15022501.522884071,1749049.7094750591,null,0,1331862.3459421401,955264.07127027411,21332124.49103947,8709618.4260106608,1065642.0069059704,null,92817.931260374171,52385.708807156727,9166.0181423708927,9488.4606185750072,144881.19759132678,154369.6582099018,null,34828661.894681551,17081909.938487533,3316934.9237397611,9488.4606185750072,144881.19759132678,55227506.756908849,null,21332124.49103947,10041480.7719528,2020906.0781762446,9488.4606185750072,144881.19759132678,33394511.341168515]
[null,null,null,5,"Professional services",288282.08590996469,142804.90714425818,140142.03927821925,0,194263.21722053696,156335.03706441013,null,14632479.259936184,6916368.2057489511,7565891.8504330404,0,9079687.5171802137,8440108.2569846697,null,8255528.2745484114,4321014.8107085591,4814593.2331886655,0,5801609.5302359778,5370905.2289892789,null,288282.08590996469,337068.12436479516,296477.07634262939,571229.03233244212,350598.25428494706,921827.2866173893,null,14632479.259936184,15996055.722929165,16006000.10741771,571229.03233244212,350598.25428494706,46634535.090283059,null,8255528.2745484114,10122624.340944536,10185498.462177943,571229.03233244212,350598.25428494706,28563651.077670891]
[null,null,null,6,"Other",8055.8897315998192,80438.049871185562,483343.01081062987,1925.4581379085305,89443.895554563234,539191.86490421975,null,1243084.8163066958,6451938.4548271652,24233370.925407503,1046572.6938255179,7292442.2559903879,27033465.199531965,null,530788.91082405369,2929701.8889272613,13593010.434910949,921491.30427742284,3385063.8328104066,15163642.552253012,null,9981.3478695083504,169881.9454257488,1022534.8757148497,571836.95041341521,630561.2185966915,1202398.1690101069,null,2289657.5101322136,13744380.710817553,51266836.124939471,571836.95041341521,630561.2185966915,67300874.345889241,null,1452280.2151014765,6314765.7217376679,28756652.987163961,571836.95041341521,630561.2185966915,36523698.924003109]
[null,null,null,null,"TOTAL",841654.03685289074,514407.22432093206,936865.63714935142,373540.02114744176,628860.61189230159,1045117.6881859433,null,54856387.687633641,38869404.181806058,57923315.19045268,97429135.35266909,61415646.127039686,64616182.794482306,null,26162589.965091523,19232054.613291278,30471684.404443443,53073049.861590222,31650220.970584359,33992597.334239461,null,1215194.0580003324,1143267.8362132339,1981983.3253352947,2292926.8983231741,2047518.3212256867,4340445.2195488615,null,152285523.04030272,100285050.30884573,122539497.98493499,2292926.8983231741,2047518.3212256867,375110071.33408344,null,79235639.826681748,50882275.583875634,64464281.738682903,2292926.8983231741,2047518.3212256867,194582197.14924031]
[]
[]
[null,null,"Macroeconomic Impacts by Technology and Sector"]
[]
[null,null,null,null,null,"Employment","Employment","Employment","Employment","Employment","Employment",null,"Output","Output","Output","Output","Output","Output",null,"Value Added","Value Added","Value Added","Value Added","Value Added","Value Added"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,"Tech Ref","Technology","SectorID","Sectors","jobs","jobs","jobs","jobs","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,"Tech1","Onshore wind",1,"Construction",131118.78837561706,9856.1385968758841,2535.8128294688108,0,2805.651642461783,810.71141886927762,null,7015663.3795430632,527364.167061368,135681.61684132926,0,150119.65659251268,43378.058043406025,null,3752118.8148557586,282045.03358605714,72565.275703629784,0,80287.031675846767,23199.463675973802]
[null,"Tech1","Onshore wind",2,"Manufacturing",67498.588156602025,75715.302613690728,72928.743925279414,17113.933373602278,21844.58966593854,23315.66619465371,null,5839877.2767105158,5996729.4068316398,4432897.0359520018,1874090.1933662426,1716049.621254066,1417218.2599418149,null,2374431.2362988363,2706040.0176047855,2305961.3552145427,714785.71338976361,778282.904769102,737226.8096518924]
[null,"Tech1","Onshore wind",3,"Utilities",0,2374.7312223949343,12885.605228532966,16942.974266554422,4991.7934559239138,4119.5892600642801,null,0,613929.24188725464,2451502.6975104129,4956411.0714746155,1437519.353413393,783757.0688041565,null,0,273968.25152862869,797245.71409676608,2246103.4044883158,651109.35386909125,254883.24554230028]
[null,"Tech1","Onshore wind",4,"Mining and extraction",0,1920.7757987478735,1238.6242805435572,0,3316.0020385703351,395.99407190305487,null,0,773327.80587864167,448224.74379963073,0,1187819.1918964342,143299.58181267677,null,0,501843.25914117199,273089.50279686949,0,718792.83066920249,87308.012530689433]
[null,"Tech1","Onshore wind",5,"Professional services",50117.751681127702,40074.914327209124,40063.602283854882,0,11723.621257415456,12808.52414464709,null,2718943.9015947068,1953073.8320023525,2162926.153919029,0,552085.13791048841,691497.77569364675,null,1558077.8134119501,1226274.5356792612,1376388.908328013,0,348972.98947886517,440038.07844928309]
[null,"Tech1","Onshore wind",6,"Other",8033.925480794428,20990.913978174722,138177.3966722037,1925.4581379085305,7305.0926643132516,44175.970722273938,null,1231146.2627330374,1778935.8804718689,6927800.8208886636,1046572.6938255179,614095.07153079729,2214850.8627597233,null,520277.1963787211,806288.21095362958,3885950.0454636286,921491.30427742284,280576.13843437727,1242356.7064580051]
[null,"Tech1","Onshore wind",null,"TOTAL",256769.05369414121,150932.77653709328,267829.78521988331,35982.365778065228,51986.750724623285,85626.455812411354,null,16805630.820581324,11643360.334133126,16559033.068911068,7877073.9586663758,5657688.0325976918,5294001.6070554247,null,8204905.0609452659,5796459.3084935341,8711200.8016034495,3882380.4221555023,2858021.2488964852,2785012.316308144]
[]
[]
[null,"Tech2","Offshore wind",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech3","Solar PV (Utility)",1,"Construction",24578.524315008501,2657.5863040462223,1428.1323144269766,0,474.17357215398846,189.18503987184374,null,1315102.5501092866,142197.24832920637,76413.881668621441,0,25371.208862745116,10122.565748427143,null,703343.46943128644,76049.967339151583,40867.690995697398,0,13569.036166575785,5413.7531042376904]
[null,"Tech3","Solar PV (Utility)",2,"Manufacturing",53133.398807119658,49315.667652607823,41072.390927242144,6477.5133296495214,6251.6026676633028,5440.8697546486655,null,5818462.6217041798,4183891.2186313192,2496542.106736084,709331.04292786424,519072.91810420091,330717.54853058164,null,2219185.5923519772,1836133.1883143845,1298683.3605899359,270541.77933559817,229581.3890045975,172036.90503473021]
[null,"Tech3","Solar PV (Utility)",3,"Utilities",0,1389.050702986267,7256.9824570496894,3009.7331792079294,948.28955328221616,961.33425566878236,null,0,359018.90074236086,1380650.0939396326,880451.95707213576,271523.62633486261,182895.05841469098,null,0,163322.44717603148,448997.0054605637,398995.58566673915,123240.08332802763,59478.744036736134]
[null,"Tech3","Solar PV (Utility)",4,"Mining and extraction",0,804.01283211848499,697.5748919326287,0,619.35889902614565,92.407917957392371,null,0,320160.54543436138,252433.55239277685,0,223105.80388527564,33439.934935986385,null,0,206696.40814166627,153799.97259367665,0,135499.61635865661,20373.920296802036]
[null,"Tech3","Solar PV (Utility)",5,"Professional services",40734.356488148886,20115.711884980949,22563.228795520983,0,2450.1404472551844,2988.9564826707538,null,1913407.2024212875,961240.14711788646,1218128.0488189675,0,116652.19107223219,161365.72301936193,null,1058334.4964265781,601442.26087021013,775161.89458423702,0,73729.578721121361,102685.88733172936]
[null,"Tech3","Solar PV (Utility)",6,"Other",14.535743165436488,13598.540968424248,77819.467989796729,0,1704.4343198681747,10308.764115012891,null,7900.8271236325418,1136218.380714881,3901635.0517861792,0,151126.03459012834,516850.5574595214,null,6956.5578521011794,508386.08888271259,2188509.6438044151,0,67674.752886992545,289912.41220472817]
[null,"Tech3","Solar PV (Utility)",null,"TOTAL",118460.81535344248,87880.570345163986,150837.77737596916,9487.24650885745,12447.999459249011,19981.517565830327,null,9054873.2013583872,7102726.4409700157,9325802.7353422605,1589783,1306851.7828494448,1235391.3881085694,null,3987820.1160619427,3392030.3607241567,4906019.5680285264,669537.36500233738,643294.45646597142,649901.6220089636]
[]
[]
[null,"Tech4","Solar PV (Ind)",1,"Construction",12560.882066697179,1358.1624233970083,729.84860064208976,0,310.23819224962466,123.77835505234249,null,672084.61443100078,72670.061211988446,39051.398838945082,0,16599.655558639075,6622.9049511434023,null,359444.45885684434,38865.420017911485,20885.478735666693,0,8877.8318702273955,3542.0636555405849]
[null,"Tech4","Solar PV (Ind)",2,"Manufacturing",27153.882294368646,25202.826560526373,20990.090862344499,4238.0515146270182,4090.2446365124356,3559.8053035306912,null,2973531.7655374301,2138182.2400552747,1275860.6080393097,464094.99260961806,339614.54879667563,216379.02326626354,null,1134117.254249691,938357.89901683829,663693.56944636093,177007.74036773114,150208.52970653074,112558.82139475772]
[null,"Tech4","Solar PV (Ind)",3,"Utilities",0,709.8758998407053,3708.688920246917,1969.1822478203242,620.43870433997631,628.97347963008554,null,0,183477.00676180713,705582.75928552658,576054.50739038188,177650.13474819783,119663.00027268607,null,0,83466.117474343657,229460.41680974609,261051.3881035751,80632.458048429427,38915.239293940816]
[null,"Tech4","Solar PV (Ind)",4,"Mining and extraction",0,410.89164812814329,356.49642093867692,0,405.22879483715434,60.459854998715315,null,0,163618.4012542523,129006.44646704438,0,145971.73976471476,21878.792013563325,null,0,105632.42825331022,78599.646294906619,0,88653.519509045262,13330.072726754828]
[null,"Tech4","Solar PV (Ind)",5,"Professional services",20817.337987944309,10280.156832711669,11530.963059949965,0,1603.0567449408227,1955.5886501313344,null,977848.86949078226,491242.84155455179,622525.68816785398,0,76322.188762671867,105576.97252752594,null,540863.01628019428,307367.73338769173,396147.34455496084,0,48239.152413873482,67184.436092947668]
[null,"Tech4","Solar PV (Ind)",6,"Other",7.4285076399544643,6949.5494194183484,39769.725284771012,0,1115.1625760205773,6744.7292113757658,null,4037.7264500257406,580665.66158564447,1993934.9134501191,0,98877.437559657337,338160.52185502206,null,3555.1565932313338,259811.27365347181,1118440.276777341,0,44277.653225647038,189681.39085557079]
[null,"Tech4","Solar PV (Ind)",null,"TOTAL",60539.53085665009,44911.462784022246,77085.813148893154,6207.2337624473421,8144.3696489005906,13073.334854718934,null,4627502.9759092387,3629856.2124235183,4765961.8142487993,1040149.5,855035.70519055659,808281.21488620434,null,2037979.8859799609,1733500.8718035673,2507226.732618982,438059.12847130623,420889.14477375336,425212.02401951241]
[]
[]
[null,"Tech5","Solar PV (Res)",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech6","Biomass",1,"Construction",30548.606576240043,3616.5576905967955,2128.0515220733232,0,7001.5059861327691,3026.1135165938695,null,1634538.75,193508.12850130838,113863.87350088591,0,374623.72675263096,161915.72576074739,null,874184.41645432252,103492.06489787062,60896.70484202393,0,200356.3537182537,86595.808290832545]
[null,"Tech6","Biomass",2,"Manufacturing",87488.187731691811,58890.586262953206,61201.727000329149,19880.21319778738,69832.820271237695,87029.553276107385,null,6875937.4329497842,4519608.2675116779,3720082.6397458529,2177016.34,5340257.4496838385,5289999.9094068473,null,2577436.3403988024,2036774.8006439141,1935160.4009489836,830322.99254125194,2367054.2177529922,2751820.1440834696]
[null,"Tech6","Biomass",3,"Utilities",0,1707.6830669548174,10813.58667357119,98341.379815664521,14017.436389032424,15377.043486179868,null,0,432891.90114259883,2057298.5459248433,28768284.483830083,3901082.4311072994,2925501.9781788471,null,0,189805.47240724484,669047.78445552732,17396254.635448948,1919589.6453870018,951393.57425683271]
[null,"Tech6","Biomass",4,"Mining and extraction",0,888.2287483554536,1039.4522240980091,0,3859.5461658579511,1478.1129087193815,null,0,347342.25014077011,376149.7446455899,0,1403764.1099680483,534889.22365297819,null,0,222096.06109018723,229176.43026943973,0,858012.17397895339,325891.49563794275]
[null,"Tech6","Biomass",5,"Professional services",74677.192091587058,37660.252891506068,33621.333889124035,0,87765.355177279009,47809.919953755263,null,4510131.9869451709,1899831.9028408572,1815125.4069266752,0,4139994.4910490708,2581129.0146124763,null,2643524.1607176592,1189159.7968160417,1155064.1582429975,0,2624995.2568812789,1642514.3966377056]
[null,"Tech6","Biomass",6,"Other",0,19287.273937340764,115958.32937165165,0,24206.758972597243,164894.06587830925,null,0,1557209.5406816814,5813803.3336635325,0,2065981.10576185,8267294.5971142352,null,0,703280.03597717034,3261085.2870721524,0,970252.94925986289,4637300.4429703383]
[null,"Tech6","Biomass",null,"TOTAL",192713.98639951891,122050.58259770711,224762.48068084737,118221.5930134519,206683.42296213709,319614.809019665,null,13020608.169894956,8950391.9908188935,13896323.544407379,30945300.823830083,17225703.314322736,19760730.448726133,null,6095144.9175707847,4444608.2318324279,7310430.765831124,18226577.627990201,8940260.5969783422,10395515.861877121]
[]
[]
[null,"Tech7","Hydro, large",1,"Construction",84953.931725360002,5798.6391091045361,1640.8588738887686,0,2405.0109607993541,1025.9924910854511,null,4545558.9937760886,310262.93449563347,87796.063822386786,0,128682.91061952319,54896.922375259761,null,2431056.9794890746,165934.8989673515,46955.112455767507,0,68822.225920047247,29359.985532159881]
[null,"Tech7","Hydro, large",2,"Manufacturing",5695.7421198897318,33548.015893126008,47190.303338130354,38712.496384484759,35642.803190729959,29507.045150213711,null,623721.86555857677,2412772.8724966133,2868412.9814110529,4239277.333333334,2992626.9309984753,1793554.7213057671,null,237890.08672484744,1149479.0932632624,1492127.931753125,1616877.8235378943,1317132.7352879201,932994.34709416342]
[null,"Tech7","Hydro, large",3,"Utilities",0,1114.608636998709,8337.9417593272283,14491.527383761713,4709.2638942157082,5213.5291902971776,null,0,282026.34039160429,1586303.9688204525,4239277.333333334,1344824.0293307784,991880.52457648749,null,0,121344.60886242168,515877.07477585762,1921118.9535449967,610838.23387395788,322566.43972601532]
[null,"Tech7","Hydro, large",4,"Mining and extraction",0,903.28035611554355,801.4817255143065,0,3057.2424409473156,501.14866379154773,null,0,365222.43079310248,290034.63497509155,0,1104136.5127726558,181352.19449671899,null,0,238080.87335494097,176709.15172551558,0,671695.9311861085,110492.29501789715]
[null,"Tech7","Hydro, large",5,"Professional services",85785.016881898409,28120.447456376707,25924.12048849203,0,12939.151279683185,16209.774882193436,null,3733048.8951806729,1296655.214058646,1399573.5536867545,0,616764.67030675593,875122.1568502062,null,2020757.1444989839,800949.22448467091,890625.65182509006,0,390144.35206688341,556888.37454679166]
[null,"Tech7","Hydro, large",6,"Other",0,15680.783812002133,89411.0183786423,0,9240.7830958665527,55906.717473745186,null,0,1092825.2845845809,4482800.6710062353,0,829614.86544373271,2802995.3707017214,null,0,512721.00368057285,2514497.7348044664,0,369935.96776102611,1572259.403788039]
[null,"Tech7","Hydro, large",null,"TOTAL",176434.69072714815,85165.775263723641,173305.724563995,53204.023768246472,67994.254862242073,108364.20785132652,null,8902329.7545153387,5759765.0768201808,10714921.873721974,8478554.6666666679,7016649.9194719214,6699801.8903061608,null,4689704.210712906,2988509.7026132206,5636792.6573398225,3537996.7770828912,3428569.446095943,3524560.8457050668]
[]
[]
[null,"Tech8","Hydro, small",1,"Construction",8335.9790276021813,568.98289485170153,161.00685256346526,0,141.5775547295838,60.39785698544727,null,446026.26001281023,30444.09202106233,8614.8590402551927,0,7575.2718461384293,3231.6576343110783,null,238543.87412510253,16282.116785493197,4607.4010316009517,0,4051.4087526523194,1728.3559311337135]
[null,"Tech8","Hydro, small",2,"Manufacturing",558.88627981955847,3291.8494909315868,4630.4787894285419,2278.9170880832676,2098.2111939207712,1737.0129981753562,null,61201.786483074902,236749.77314199178,281458.78560210997,249556.66666666663,176169.17761066731,105582.50912576828,null,23342.613267430737,112790.93762354205,146412.84862252517,95181.939826545524,77536.624554248483,54923.266625867276]
[null,"Tech8","Hydro, small",3,"Utilities",0,109.36932562512449,818.14821548008445,853.08343484965667,277.22371231845744,306.90866956724915,null,0,27673.417945340483,155653.73311076572,249556.66666666663,79166.748392263195,58389.762683976238,null,0,11906.760452945364,50619.675732660602,113091.92690629442,35958.665011018849,18988.756608019034]
[null,"Tech8","Hydro, small",4,"Mining and extraction",0,88.633050309741776,78.644210093683654,0,179.97294651038214,29.501488156221733,null,0,35836.911390322006,28459.22001875861,0,64998.018767467918,10675.793441355296,null,0,23361.333923613514,17339.324417983877,0,39541.219981605653,6504.4314558526175]
[null,"Tech8","Hydro, small",5,"Professional services",8417.5280306248114,2759.2773575324713,2543.7660189727485,0,761.6985653341236,954.2327781222267,null,366299.90710542031,127232.37701778166,137331.08702768528,0,36307.54091723801,51516.461702674133,null,198283.80905168073,78591.959216942923,87391.326149090193,0,22966.91543510824,32782.75883593574]
[null,"Tech8","Hydro, small",6,"Other",0,1538.6537425458944,8773.3240699255839,0,543.98399667352203,3291.1019874353424,null,0,107231.86635529254,439868.19231903681,0,48837.550402596862,165005.99663395909,null,0,50309.990919661403,246731.37495325736,0,21777.293565730961,92555.354390118577]
[null,"Tech8","Hydro, small",null,"TOTAL",17312.393338046553,8356.7658617965208,17005.368156464108,3132.0005229329245,4002.6679694868403,6379.1557784418437,null,873527.95360130537,565168.43787179084,1051385.8771186117,499113.33333333326,413054.30793637171,394402.18122204411,null,460170.29644421401,293243.09892219846,553101.95090711815,208273.86673283996,201832.12730036452,207482.92384692695]
[]
[]
[null,"Tech9","Geothermal",1,"Construction",902.29194008005254,117.00196706770892,63.305344647151855,0,8.5097438962844389,3.6303091673836634,null,48278.180420203244,6260.3264250729917,3387.2261456388369,0,455.32375155439559,194.2439172719603,null,25820.148331210788,3348.1493190149258,1811.5571206397588,0,243.51636083902704,103.88557962923198]
[null,"Tech9","Geothermal",2,"Manufacturing",1034.4232033635419,1411.670459580301,1820.6309295472188,136.97793281919542,126.11631790566571,104.40592640000408,null,113276.26086264561,111504.28609013556,110665.13718406241,15000,10588.928356258471,6346.2044834968328,null,43204.032131130174,50573.247541046301,57567.213415134,5721.0617390766947,4660.4620259141975,3301.2502145992603]
[null,"Tech9","Geothermal",3,"Utilities",134.39318087668883,80.668476100770647,321.68292174398096,51.275935416451247,16.662971742330519,18.447233267696316,null,39314.69405243764,21825.01537289187,61200.582852885047,15000,4758.443209493963,3509.6094684960367,null,17816.292249408711,9756.7264596006298,19902.854860913078,6797.5699717943153,2161.3526994481531,1141.3493893983402]
[null,"Tech9","Geothermal",4,"Mining and extraction",0,48.641070632459247,30.921657961862852,0,10.817559930232543,1.7732338240212346,null,0,18110.053426529725,11189.71461768337,0,3906.8092010312375,641.68552881909,null,0,11255.522426920859,6817.5477673942114,0,2376.6878586990993,390.95918831176317]
[null,"Tech9","Geothermal",5,"Professional services",3490.1800246918783,1129.6192697159811,1000.1685143761425,0,45.783102622030491,57.355677421961886,null,162640.51282917242,53779.271749663392,53996.408579122624,0,2182.3224401615007,3096.4787912168731,null,89765.355413089725,33359.95064345772,34360.885471374342,0,1380.4629470659584,1970.4598122231537]
[null,"Tech9","Geothermal",6,"Other",0,666.54363937009794,3449.5320857778675,0,32.697022520347403,197.8169145746329,null,0,47653.749634548411,172949.20725873712,0,2935.4585706878315,9917.9476251594951,null,0,22048.349311529375,97010.869276662896,0,1308.9588342766419,5563.1866477290896]
[null,"Tech9","Geothermal",null,"TOTAL",5561.2883490121621,3454.1448824673189,6686.2414540542241,188.25386823564668,240.58671861689112,383.42929465570006,null,363509.64816445892,259132.70269884195,413388.27663812938,30000,24827.285529187397,23706.169814460285,null,176605.82812483941,130341.94570156981,217470.92791211826,12518.63171087101,12131.440726243076,12471.090831890839]
[]
[]
[null,"Tech10","Natural Gas, CCGT",1,"Construction",0,135.46222812537499,133.46706487939056,0,11541.824955061657,3117.2719462866194,null,0,7248.0641786286569,7141.3106470068988,0,617558.7776052102,166793.26363960572,null,0,3876.4114674050834,3819.3175173563586,0,330282.93738955737,89204.414299324926]
[null,"Tech10","Natural Gas, CCGT",2,"Manufacturing",6770.1227487132737,5294.6402366814536,3838.4478869784248,3973.5907546351814,52762.646619615552,89651.225387879706,null,741373.73181666317,463736.46887342515,233316.01978880068,435134.77019836527,3763014.5268455576,5449355.4927886296,null,282762.99276352121,200462.93791628216,121369.32593335147,165962.19234158649,1760181.4209433096,2834715.7796093561]
[null,"Tech10","Natural Gas, CCGT",3,"Utilities",0,145.75165793653758,678.20617084227467,10512.379875369134,6000.4850420600924,15840.260457331377,null,0,37850.979943707927,129029.58206467847,3075237.8645040868,1675513.6301999404,3013629.5929994513,null,0,17439.081683811204,41961.316786323849,1393609.637591857,746920.49449949921,980053.28704468592]
[null,"Tech10","Natural Gas, CCGT",4,"Mining and extraction",0,73.032793805173185,65.192330163862536,78047.042508498038,26323.96542186887,1522.6394775108424,null,0,28804.212886349935,23591.347226436559,29286087.488666132,7809449.4702889966,551002.18882113299,null,0,18485.153885035525,14373.479763214213,17937366.243148673,4394983.191315054,335708.62801901839]
[null,"Tech10","Natural Gas, CCGT",5,"Professional services",2909.7554967213805,1945.9824142345792,2108.6617053046648,0,52283.255430022036,49250.142603309389,null,186189.51113351615,99113.544944742258,113840.97515387264,0,2394121.5599470306,2658882.7626183694,null,110339.21736302362,62365.928032993499,72443.275620449625,0,1560773.9121762617,1691993.3842315879]
[null,"Tech10","Natural Gas, CCGT",6,"Other",0,1269.1756977290947,7272.6706609401999,0,30022.575626787504,169861.32306436435,null,0,113446.73784426058,364629.92492497712,0,2237593.1234718366,8516337.995237831,null,0,49959.380354735462,204528.63902600729,0,1055187.1199665694,4776994.1537569985]
[null,"Tech10","Natural Gas, CCGT",null,"TOTAL",9679.8782454346547,8864.0450285122133,14096.645819108817,92533.013138502356,178934.75309541571,329242.8629366823,null,927563.24295017938,750200.00867111445,871549.15980577236,32796460.123368584,18497251.08835857,20356001.29610502,null,393102.21012654481,352588.89334026293,458495.35464670282,19496938.073082116,9848329.0762902498,10708669.646960972]
[]
[]
[null,"Tech11","Natural Gas, OCGT",1,"Construction",0,47.316492756585767,47.434751342446269,0,2336.0738996317978,665.57286752090249,null,0,2531.7240160108449,2538.0515792869892,0,124994.35292677619,35612.250928580062,null,0,1354.0172611752607,1357.4013701235094,0,66849.510587240278,19046.152804040692]
[null,"Tech11","Natural Gas, OCGT",2,"Manufacturing",2719.0155362230894,1447.5323271424897,1364.2003832503233,4154.1279422353009,12878.846505343434,19141.552032139421,null,208356.03479304851,112589.32504780589,82921.486232518801,454904.79999999987,959929.36372417735,1163499.1184508703,null,77978.017438788258,50009.58971850769,43135.164480101266,173502.56308015567,441234.70513041317,605243.92563467275]
[null,"Tech11","Natural Gas, OCGT",3,"Utilities",0,38.883128159355508,241.03730086435417,2776.8653744563894,1416.2327371192107,3382.0750183258619,null,0,9845.2309413634157,45857.65144823298,812330,396634.32301212166,643444.05121530977,null,0,4335.7703065404339,14913.226941489758,368124.66767917841,177558.99947516003,209252.47710859877]
[null,"Tech11","Natural Gas, OCGT",4,"Mining and extraction",0,16.962263548581284,23.169625956425694,14770.888751876129,5161.0398518575139,325.10077423775761,null,0,6483.4663327528133,8384.4631672283576,5542574.4060154203,1543137.9558106174,117645.20809961326,null,0,4093.495989263522,5108.39463735769,3394758.2478907965,871599.81329925696,71677.594400543909]
[null,"Tech11","Natural Gas, OCGT",5,"Professional services",1240.0448975722227,674.48743803742798,749.42716202572888,0,10795.060290192032,10515.463265034006,null,58333.682032242257,31969.928045542743,40459.557223988988,0,496122.76131982676,567701.5849791033,null,32277.912817782457,20110.761654211063,25746.642204154381,0,322649.78416530672,361259.75146663398]
[null,"Tech11","Natural Gas, OCGT",6,"Other",0,435.66183263549141,2584.7374759379513,0,6362.5315417759739,36267.316365361643,null,0,36117.908607553378,129590.99562473365,0,486152.68985654536,1818334.6201218758,null,0,16152.257385966246,72690.331081864642,0,227410.5231323042,1019942.3572377342]
[null,"Tech11","Natural Gas, OCGT",null,"TOTAL",3959.0604337953118,2660.8434822799318,5010.0066993772298,21701.882068567822,38949.78482591996,70297.080322619586,null,266689.71682529076,199537.58299102908,309752.20527598978,6809809.2060154201,4006971.446650065,4346236.8337953519,null,110255.93025657072,96055.892315664227,162951.16071509125,3936385.4786501303,2107303.3357896814,2286422.2586522247]
[]
[]
[null,"Tech12","Coal",1,"Construction",0,0,0,0,94.031261755413411,49.233708783337029,null,0,0,0,0,5031.252102024142,2634.3068909457479,null,0,0,0,0,2690.8154871474035,1408.8806595885287]
[null,"Tech12","Coal",2,"Manufacturing",0,0,0,2967.3067041931258,1443.2175381563125,1415.9375244993005,null,0,0,0,198342.75999999998,103990.62822061514,86066.273976651632,null,0,0,0,73538.897087849517,47259.286031116048,44771.060588111199]
[null,"Tech12","Coal",3,"Utilities",0,0,0,465.50892151782244,156.70321985872428,250.17861253249674,null,0,0,0,136177.60000000009,44316.773284933879,47596.79755862381,null,0,0,0,61711.784306067879,19895.971306013453,15478.809342890016]
[null,"Tech12","Coal",4,"Mining and extraction",0,0,0,0,97.904878378419198,24.048331332491774,null,0,0,0,0,35145.820185003853,8702.4429600108306,null,0,0,0,0,21298.371988294268,5302.1299112613451]
[null,"Tech12","Coal",5,"Professional services",0,0,0,0,632.77871648283531,777.8491001908269,null,0,0,0,0,29613.394029671876,41993.981237256849,null,0,0,0,0,18815.151787595165,26723.080622408903]
[null,"Tech12","Coal",6,"Other",0,0,0,0,396.13743374157997,2682.7633448103134,null,0,0,0,0,35324.086562564851,134505.71909758425,null,0,0,0,0,15767.149034012067,75447.1034540119]
[null,"Tech12","Coal",null,"TOTAL",0,0,0,3432.8156257109481,2820.7730483732848,5200.0106221487658,null,0,0,0,334520.3600000001,253421.95438481375,321499.52172107314,null,0,0,0,135250.68139391739,125726.7456341784,169131.06457827188]
[]
[]
[null,"Tech13","Oil",1,"Construction",0,0,0,0,301.66971625298089,99.222246474428275,null,0,0,0,0,16141.189277697398,5309.0017811367397,null,0,0,0,0,8632.6348210482429,2839.3616388708924]
[null,"Tech13","Oil",2,"Manufacturing",0,0,0,2099.4242856971259,2872.6529760734584,2853.5835613466957,null,0,0,0,852280.53578862373,245895.44204292199,173452.07705614017,null,0,0,0,133528.64089046963,103559.46140889917,90228.530784554488]
[null,"Tech13","Oil",3,"Utilities",0,0,0,409.40416034341882,248.59494344964571,504.19285015820776,null,0,0,0,119764.99999999997,69127.253774198369,95923.327644038989,null,0,0,0,54274.064511463068,31066.223544579567,31194.932774812951]
[null,"Tech13","Oil",4,"Mining and extraction",0,0,0,0,1589.2548225380456,48.465360781000804,null,0,0,0,0,566680.96284675784,17538.307831078284,null,0,0,0,0,341880.28463791998,10685.549675117154]
[null,"Tech13","Oil",5,"Professional services",0,0,0,0,1627.1505513206171,1567.623830223567,null,0,0,0,0,74395.501793607385,84631.795160957525,null,0,0,0,0,48498.416309898224,53855.867404611883]
[null,"Tech13","Oil",6,"Other",0,0,0,0,1248.0225005064524,5406.6576012535033,null,0,0,0,0,96090.021727423067,271073.61891529104,null,0,0,0,0,44880.209992339376,152050.92770157664]
[null,"Tech13","Oil",null,"TOTAL",0,0,0,2508.8284460405448,7887.3455101411992,10479.745450237402,null,0,0,0,972045.53578862373,1068330.3714626059,647928.1283886428,null,0,0,0,187802.7054019327,578517.23071468459,340855.16997954401]
[]
[]
[null,"Tech14","Nuclear",1,"Construction",53.429190398991345,4.9671862674433953,2.3271782714299687,0,1857.0893697101108,724.0661656995768,null,2858.7910178595207,265.7750824850682,124.51838198632777,0,99365.728169257243,38742.002927242764,null,1528.9393155790181,142.14189500879607,66.594951691756691,0,53142.803188484198,20720.007538042992]
[null,"Tech14","Nuclear",2,"Manufacturing",76.987935654153702,57.230324551889154,66.928515485561206,15808.800088219894,21712.296376325772,20823.790845132149,null,5658.6216120960435,4195.2083295699094,4068.1794577538421,2799836.8450000002,1851260.3223603154,1265752.236309574,null,2067.2209854484299,1928.5624210226888,2116.2378777524095,865582.10109560157,779838.15893006965,658435.26671930321]
[null,"Tech14","Nuclear",3,"Utilities",0,1.7419384336030834,11.825439225476032,11131.964558163232,3687.0274076202231,3679.3057682006934,null,0,439.4821653308552,2249.8047741138566,3256488,1033909.1721150553,699992.57743336412,null,0,189.83576172507148,731.65214769627926,1475747.0028205684,460621.69900205545,227642.45082211579]
[null,"Tech14","Nuclear",4,"Mining and extraction",0,1.307973414987182,1.1367161955523002,0,2609.608451657914,353.67197575989843,null,0,502.33806638093108,411.34695446203438,0,934385.12749706721,127984.35588112555,null,0,317.80973603003667,250.62100391597357,0,565284.78522786452,77976.918045779195]
[null,"Tech14","Nuclear",5,"Professional services",92.92232964808295,44.057271953208968,36.767360598032838,0,11636.165657989644,11439.605696710296,null,5634.7912032142476,2229.1464169271721,1984.9709290895394,0,545125.75763145811,617593.5497918753,null,3305.3485674707172,1392.6599230783322,1263.1462082984604,0,340443.55785271991,393008.75355741993]
[null,"Tech14","Nuclear",6,"Other",0,20.95284354477533,126.80882098292187,0,7265.7158038920597,39454.638225702933,null,0,1633.444346854925,6357.8144852842888,0,625814.81051256764,1978137.392010042,null,0,745.29780781193392,3566.2326511533006,0,286015.11671726842,1109579.1127881592]
[null,"Tech14","Nuclear",null,"TOTAL",223.33945570122799,130.25753816590711,245.7940307589742,26940.764646383126,48767.903067195723,76475.078677205543,null,14152.203833169813,9265.3944075488616,15196.63498268989,6056324.8450000007,5089860.918285721,4728202.1143532237,null,6901.5088684981656,4716.3075446768589,7994.4848405081812,2341329.1039161701,2485346.1209184621,2487362.5094708204]
[]
[]
[null,"Tech15","unassigned1",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech16","unassigned2",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech17","unassigned3",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech18","unassigned4",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech19","unassigned5",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech20","unassigned6",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech21","unassigned7",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech22","unassigned8",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech24","unassigned10",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech25","unassigned20",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned22",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned22",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech30","unassigned25",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech31","unassigned26",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned27",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned27",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech35","unassigned30",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech1","Onshore wind","Capex","TOTAL",256769.05369414127,256769.05369414127,44385.500000000007,16805.630820581326,5.7849760325813886,15.27875129683822]
[null,"Tech8","Hydro, small","Capex","TOTAL",17312.393338046553,17312.393338046553,451.2,873.5279536013054,38.369666086096082,19.818934547741165]
[null,"Tech20","unassigned6","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech28","unassigned23","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech35","unassigned30","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech6","Biomass","Opex","TOTAL",118221.59301345189,115754.31933157603,30945.300823830083,30306.042164652466]
[null,"Tech12","Coal","Opex","TOTAL",3432.8156257109495,0,334.5203600000001,0]
[null,"Tech25","unassigned20","Opex","TOTAL",0,0,0,0]
[null,"All",null,"Opex","TOTAL",373540.0211474417,208653.12351058729,97429.13535266908,52798.387594666994]
[null,"Tech5","Solar PV (Res)","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","unassigned1","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned21","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"All Technologies","Opex","TOTAL","jobs",4196.8981400893017,11533.987146453364,11461.89677820537,10718.063888176102,10880.61671989901,11168.90077189677,11690.155779111712,13279.350195573827,13907.941714777453,13530.882743676886,13881.559264434305,13616.888813846981,14036.449200902089,14549.682505297516,15057.080589060151,15675.313000461603,16200.865093253095,16512.310844807733,17394.086144869325,17737.652999892656,18571.637157222838,19081.524467340554,19925.166361866723,20807.920882125654,21764.720709532354,22089.354521211048,22089.354521211048,22089.354521211048,22089.354521211048,22089.354521211048,22089.354521211048,22089.354521211048,22089.354521211048,22089.354521211048,22089.354521211048,22089.354521211048]
[null,3,"All Technologies","Total","Utilities","jobs",1528.6755073789254,2014.2745079771048,2088.8261705693917,2262.1293309605971,2457.588184472992,2831.6054018406144,3042.9373138858323,3516.4780654117808,3917.314370453043,4282.4299091375815,4558.0756257462281,4872.8428320767462,5173.3362311513965,5627.9940607536028,6099.0591522233326,6582.2176030738492,7079.4824577300633,7818.770105803741,8539.1451167552768,9158.8370453530315,9849.4517247337753,10613.393673236744,11380.848112709888,12200.13395026987,13254.885631453724,13881.890264198597,13881.890264198597,13881.890264198597,13881.890264198597,13881.890264198597,13881.890264198597,13881.890264198597,13881.890264198597,13881.890264198597,13881.890264198597,13881.890264198597]
[null,"Tech Ref","Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Tech15","unassigned1","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned10","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned25","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Biomass","Opex","TOTAL","jobs",6.9325064683042088,34.541464317186652,43.579739855564156,328.35945531194687,544.04877187286695,946.27307343224948,1174.5480886348037,1679.0165706144476,2267.5774715382004,2632.8569803778469,2879.3859233299581,3170.0249338824906,3435.2966430039678,3846.7873830793724,4306.5038037168597,4780.4179968900226,5274.3788465965636,6021.7729159802684,6761.5998587842641,7381.6263404297642,8094.0191010434855,8868.6195180178984,9607.9240223740308,10397.131401010192,11400.294313606908,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915]
[null,"Tech7","Hydro, large","Opex","TOTAL","jobs",1787.4411949624061,1787.4411949624061,1787.4411949624061,1787.4411949624061,1787.4411949624061,1787.4411949624061,1787.4411949624061,1894.5367288920183,1894.5367288920183,2195.0735709819928,2195.0735709819928,2195.0735709819928,2195.0735709819928,2364.0837104646625,2383.9967863047,2383.9967863047,2403.2405150576774,2403.2405150576774,2419.8068554624142,2437.3772164977408,2459.1309968271935,2469.8405502201545,2486.9089009401869,2495.2757395284375,2495.2757395284375,2495.2757395284375,2495.2757395284375,2495.2757395284375,2495.2757395284375,2495.2757395284375,2495.2757395284375,2495.2757395284375,2495.2757395284375,2495.2757395284375,2495.2757395284375,2495.2757395284375]
[null,"Tech22","unassigned8","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned25","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech14","Nuclear","Total","TOTAL","jobs",781.27290896763395,1260.2745184832274,1137.9676065306635,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015]
[null,"Tech20","unassigned6","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned24","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech1","Onshore wind","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Onshore wind","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech1","Onshore wind","Total","Manufacturing","jobs",127.74395363953587,732.61945279876261,1585.3210153654786,1867.1591885277576,1849.0134312970865,1651.0413512680557,2088.1471160807168,2438.5760523853478,2797.0404065371363,3060.7925143337366,3229.8323757751459,3329.8469069119537,3429.8614380487634,3529.8759691855712,3760.3339350371052,3990.7919008886365,4221.2498667401687,4309.6394630589175,4449.4028914788405,4589.1663198987635,4728.9297483186865,5746.0660313821527,6763.2023144456243,5674.0114813609434,3732.4104310795542,1790.809380798162,1790.809380798162,1790.809380798162,1790.809380798162,1790.809380798162,1790.809380798162,1790.809380798162,1790.809380798162,1790.809380798162,1790.809380798162,1790.809380798162]
[1,"Tech2","Offshore wind","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech2","Offshore wind","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech3","Solar PV (Utility)","Opex","Utilities","jobs",0.20181216990215975,0.20181216990215975,0.20181216990215975,7.6565568361660867,23.247777523119524,46.517705162447825,48.486604381005485,50.701616001882847,53.16274002507992,57.46970706567479,63.622517123667471,71.621170199057943,81.465666291846219,93.156005402032307,105.46162551801768,117.76724563400303,130.07286574998838,142.37848586597372,154.68410598195908,176.83422219073273,198.98433839950636,221.13445460828001,243.28457081705361,275.27918311861555,307.27379542017746,339.26840772173932,339.26840772173932,339.26840772173932,339.26840772173932,339.26840772173932,339.26840772173932,339.26840772173932,339.26840772173932,339.26840772173932,339.26840772173932,339.26840772173932]
[5,"Tech3","Solar PV (Utility)","Total","Professional services","jobs",0,0,895.58874494699842,1873.0784744929788,2795.5733190735782,236.53713963605102,266.10428209055738,295.67142454506381,517.42499295386165,739.17856136265948,960.93212977145731,1182.6856981802553,1404.439266589053,1478.3571227253203,1478.357122725319,1478.357122725319,1478.357122725319,1478.357122725319,2661.042820905574,2661.042820905574,2661.042820905574,2661.042820905574,3843.7285190858292,3843.7285190858292,3843.7285190858292,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech4","Solar PV (Ind)","Capex","Other","jobs",0,0,0,0.3764528421798618,0.42614714954160926,0.31652425071176715,0.31652425071176715,0.31652425071176715,0.31652425071176715,0.29542263399764912,0.30069803817617879,0.3059734423547083,0.3112488465332377,0.31652425071176715,0.32179965489029666,0.32707505906882611,0.33235046324735551,0.33762586742588496,0.34290127160441447,0.34817667578294387,0.35345207996147332,0.35872748414000283,0.36400288831853228,0.36927829249706168,0.37455369667559119,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Solar PV (Ind)","Total","Construction","jobs",0,0,0,636.54504827610231,720.57327634169769,535.21164372990654,535.21164372990654,535.21164372990654,535.21164372990654,499.53086748124576,508.4510615434113,517.37125560557638,526.29144966774152,535.21164372990654,544.13183779207179,553.05203185423682,561.97222591640195,570.89241997856709,579.81261404073211,588.73280810289725,597.65300216506228,606.57319622722753,615.49339028939266,624.41358435155769,633.33377841372283,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech4","Solar PV (Ind)","Total","Professional services","jobs",0,0,0,1054.9556427767877,1194.2168837375127,887.01427363519133,887.01427363519133,887.01427363519133,887.01427363519133,827.87998872617777,842.66355995343179,857.44713118068501,872.23070240793811,887.01427363519133,901.79784486244455,916.58141608969777,931.3649873169511,946.14855854420409,960.93212977145731,975.71570099871053,990.49927222596375,1005.2828434532169,1020.0664146804701,1034.8499859077233,1049.6335571349764,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech5","Solar PV (Res)","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Biomass","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech6","Biomass","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Hydro, large","Capex","Manufacturing","jobs",0,0,172.35342585009118,172.35342585009118,656.02022714190946,656.02022714190946,656.02022714190946,483.66680129181833,755.66205146149343,304.04221528867646,304.04221528867646,335.01197149611477,335.01197149611477,89.677641887625569,85.90741069715483,120.9167003229546,107.18228670052547,134.65111394538374,121.45530477873612,93.178570850205546,58.169281224405765,40.933938639396651,13.465111394538374,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech7","Hydro, large","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech7","Hydro, large","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech8","Hydro, small","Capex","Manufacturing","jobs",2.9454931175552694,4.7969459343042855,16.073976727230178,18.177900382626799,26.004496380702239,11.781972470221078,9.6780488148244572,2.103923655396621,13.885896125617698,18.093743436410939,15.989819781014319,8.4156946215864838,4.2078473107932419,4.2078473107932419,0,0,0,21.039236553966209,44.182396763329045,44.182396763329045,46.286320418725658,56.805938695708761,92.572640837451317,69.429480628088484,35.766702141742556,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech8","Hydro, small","Opex","Utilities","jobs",27.814346300346106,27.814346300346106,28.21315913136295,28.21315913136295,28.463841482287819,30.389537723483436,30.674404031352609,31.984789047550809,31.984789047550809,31.984789047550809,32.269655355419985,33.864906679487355,34.434639295225701,34.434639295225701,35.004371910964046,35.004371910964046,35.004371910964046,35.004371910964046,35.004371910964046,35.004371910964046,37.853034989655782,40.986564376216698,40.986564376216698,44.120093762777607,48.67795468868438,53.520681922460327,53.520681922460327,53.520681922460327,53.520681922460327,53.520681922460327,53.520681922460327,53.520681922460327,53.520681922460327,53.520681922460327,53.520681922460327,53.520681922460327]
[2,"Tech9","Geothermal","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,344.80773445451393,344.80773445451393,344.80773445451393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech9","Geothermal","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079,8.5459892360752079]
[1,"Tech9","Geothermal","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300.76398002668424,300.76398002668424,300.76398002668424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech10","Natural Gas, CCGT","Total","Mining and extraction","jobs",0,3720.3298103802799,3934.834057168765,4397.9938142309247,4606.0472147647442,4454.170424155026,4672.2898421555083,5503.2225674052061,5427.8450517509273,4652.7601333289267,4594.3935093731707,3939.644373800752,3838.901930031438,3627.6409325075019,3479.4594642332954,3339.9407942149323,3141.1030848673613,2633.8924511553505,2390.5810016443716,2021.6200331028397,1857.5248850841449,1471.5981818809614,1351.548540621322,1178.7595003098579,790.56815167405102,740.70256903667553,740.70256903667553,740.70256903667553,740.70256903667553,740.70256903667553,740.70256903667553,740.70256903667553,740.70256903667553,740.70256903667553,740.70256903667553,740.70256903667553]
[null,"Tech10","Natural Gas, CCGT","Total","TOTAL","jobs",245.8885606750207,8866.0398361218722,11729.847035662462,7855.9751684764415,5452.6348867119414,5254.5656661994153,5474.411186013821,6293.0191590589075,6186.4638947340045,5351.0843388108733,5282.054576429653,4606.7111450763559,4489.6230782588354,4252.0199747895558,4084.8706492219235,3930.2693166286176,3706.9055610455798,3152.9092768574719,2889.6475744064232,2487.0004015176564,2305.3980083178521,1884.2139377383596,1753.0472292889933,1564.5348335895578,1140.0048961112725,1085.6795889910509,1085.6795889910509,1085.6795889910509,1085.6795889910509,1085.6795889910509,1085.6795889910509,1085.6795889910509,1085.6795889910509,1085.6795889910509,1085.6795889910509,1085.6795889910509]
[6,"Tech11","Natural Gas, OCGT","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech12","Coal","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6,"Tech13","Oil","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech13","Oil","Opex","Utilities","jobs",13.699932911198234,13.699932911198234,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793]
[4,"Tech13","Oil","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech14","Nuclear","Capex","Manufacturing","jobs",76.987935654153702,76.987935654153702,76.987935654153702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech14","Nuclear","Total","Construction","jobs",53.429190398991345,53.429190398991345,53.429190398991345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech15","unassigned1","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech16","unassigned2","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech16","unassigned2","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","unassigned3","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","unassigned3","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech17","unassigned3","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","unassigned4","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech18","unassigned4","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","unassigned5","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","unassigned5","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech19","unassigned5","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned6","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech20","unassigned6","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned6","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech21","unassigned7","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned7","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech22","unassigned8","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech23","unassigned9","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech23","unassigned9","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech23","unassigned9","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned10","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech24","unassigned10","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned20","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech25","unassigned20","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech25","unassigned20","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech26","unassigned21","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech26","unassigned21","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned22","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned22","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech28","unassigned23","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned23","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech28","unassigned23","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech29","unassigned24","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned24","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned25","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned25","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned26","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned26","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech31","unassigned26","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned27","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech33","unassigned28","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech34","unassigned29","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned29","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned29","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech35","unassigned30","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech2","Offshore wind","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","unassigned3","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned22","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned27","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,3,"All Technologies","Total","Utilities","USDk",447190.9176195552,589245.56664377789,611054.52887531859,661751.74940879398,718930.28313760576,828343.36775418301,890165.32487563649,1028692.5153637165,1145951.1187765349,1252760.151820736,1333396.1405267194,1425476.5298284611,1513381.3325299954,1646384.6095768923,1784187.583128866,1925528.2862071472,2070995.6045361676,2287263.0335170398,2497997.8563245083,2679279.3649595329,2881308.2525181109,3104787.924502173,3329295.1226371434,3568964.8129819222,3877516.4774081507,4060937.2071283842,4060937.2071283842,4060937.2071283842,4060937.2071283842,4060937.2071283842,4060937.2071283842,4060937.2071283842,4060937.2071283842,4060937.2071283842,4060937.2071283842,4060937.2071283842]
[null,null,"Direct Investment Analysis - by Technology and Year"]
[null,"Tech16","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned7","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned26","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"All",null,"Capex","TOTAL","USDk",682193.46093682596,1671030.5660140647,2148107.8742074999,2073373.9942564066,2809669.9213567358,2195106.1399345663,2559610.1514366567,2232258.8741547633,2523526.8907023119,1850056.5283938725,1924930.0294473178,2081959.3855369606,2254095.8676891415,1925881.6508300821,1955071.1148545784,2200312.1331368703,2349950.7940864237,2440194.7541911551,2692649.5831918917,2732490.0730071352,2556550.0150064966,2760159.5149093214,3389289.8313124445,3112362.1533905882,2088780.4126004295,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Oil","Opex","TOTAL","USDk",9618.5,134936.01070434271,158078.731933945,32777.927626032564,33835.230174835102,28586.884273691096,36256.119997504808,24139.149669891747,51511.377484857141,33369.572490950835,36377.189482992806,32807.389850015446,44913.227892130169,42971.818415857102,38063.171111095951,41594.274369463899,46220.344942671822,35621.098466639582,43096.867008153182,37415.121650737703,38472.732101021313,31323.40962721582,30581.723754912135,29952.803231921258,22219.175579055511,21860.194653031816,21860.194653031816,21860.194653031816,21860.194653031816,21860.194653031816,21860.194653031816,21860.194653031816,21860.194653031816,21860.194653031816,21860.194653031816,21860.194653031816]
[null,"Tech23","unassigned9","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned23","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","unassigned1","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned6","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned27","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Onshore wind","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Onshore wind","Opex","TOTAL","USDk",3465.4779701360544,3465.4779701360544,5758.5370325526537,7792.7023298577014,29565.667975739183,62373.055738910873,74393.123404804341,93810.155788170712,116925.67053027352,143739.6676311128,174252.14709068852,208463.10890900064,242674.07072731282,276885.03254562506,312020.61495362123,347156.19736161758,382291.77976961387,422975.08571571478,463658.39166181581,504341.69760791666,545025.00355401763,587557.55067948683,630090.09780495591,672622.64493042522,748441.53328452236,824260.42163861974,824260.42163861974,824260.42163861974,824260.42163861974,824260.42163861974,824260.42163861974,824260.42163861974,824260.42163861974,824260.42163861974,824260.42163861974,824260.42163861974]
[]
[2,"Tech2","Offshore wind","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech2","Offshore wind","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6,"Tech3","Solar PV (Utility)","Capex","Other","USDk",0,0,173.7082025527003,363.30190266469333,542.22880658163785,45.878693312037051,51.613529976041683,57.348366640046308,100.35964162008105,143.37091660011578,186.3821915801505,229.39346656018523,272.40474154021996,286.74183320023184,286.74183320023155,286.74183320023155,286.74183320023155,286.74183320023155,516.13529976041684,516.13529976041684,516.13529976041684,516.13529976041684,745.52876632060202,745.52876632060202,745.52876632060202,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech3","Solar PV (Utility)","Total","Construction","USDk",0,0,28913.947435787657,60472.055795878099,90254.662596689421,7636.5658463618765,8591.1365771571109,9545.7073079523452,16704.987788916605,23864.268269880864,31023.548750845122,38182.829231809381,45342.109712773643,47728.536539761772,47728.536539761728,47728.536539761728,47728.536539761728,47728.536539761728,85911.365771571102,85911.365771571102,85911.365771571102,85911.365771571102,124094.19500338049,124094.19500338049,124094.19500338049,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Solar PV (Ind)","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech4","Solar PV (Ind)","Total","Manufacturing","USDk",0,0,0,150689.01301628462,172650.54250456317,131112.73230955168,132852.83839158845,134592.94447362525,136333.05055566202,129626.46308297422,133362.23548155642,137127.00964817248,140920.78558282249,144743.56328550642,148595.34275622433,152476.12399497617,156385.90700176195,160324.69177658169,164292.47831943535,168289.26663032296,172315.05670924453,176369.84855620007,180453.64217118954,184566.43755421293,188708.2347052703,40838.549639321071,40838.549639321071,40838.549639321071,40838.549639321071,40838.549639321071,40838.549639321071,40838.549639321071,40838.549639321071,40838.549639321071,40838.549639321071,40838.549639321071]
[5,"Tech5","Solar PV (Res)","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech5","Solar PV (Res)","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech6","Biomass","Capex","Professional services","USDk",0,49770.313315926891,105930.05874673629,142966.34595300263,142854.2506527415,181594.38642297647,271270.62663185381,226432.50652741516,130030.54830287206,108732.44125326371,108732.44125326371,130030.54830287206,171505.8093994779,181594.38642297659,181594.3864229765,233158.22454308096,277996.34464751958,239883.94255874673,225311.55352480419,248851.56657963447,242125.84856396867,235400.13054830287,276875.39164490858,301536.35770234989,145723.89033942559,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Biomass","Opex","TOTAL","USDk",2028,8833.4090242227376,11092.081374787051,82467.875350328817,137157.94368943319,239185.81118867794,297816.29951430357,427139.16958893678,578513.45642113104,673638.44728810887,738585.92318839894,815285.54622948018,885716.82095889712,994359.32332222024,1115956.1615296125,1241707.2293646797,1373323.5294498599,1571789.2310908413,1768811.9613439329,1935350.0456353289,2126987.9969691257,2335637.7239405401,2535916.3188308962,2750025.2258084775,3021463.4979439508,3287373.2038081302,3287373.2038081302,3287373.2038081302,3287373.2038081302,3287373.2038081302,3287373.2038081302,3287373.2038081302,3287373.2038081302,3287373.2038081302,3287373.2038081302,3287373.2038081302]
[6,"Tech7","Hydro, large","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech7","Hydro, large","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech7","Hydro, large","Total","Professional services","USDk",0,0,112962.23607166103,112962.23607166103,429962.51104775985,429962.51104775985,429962.51104775985,317000.27497609879,495268.80377668887,199272.44457016452,199272.44457016452,219570.34636429109,219570.34636429109,58775.663456036127,56304.614541968542,79250.068744024684,70248.390557064195,88251.746930985173,79603.075731748628,61070.208876241741,38124.754674185599,26828.531067019492,8825.1746930985173,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech8","Hydro, small","Capex","Manufacturing","USDk",322.55120116061158,525.29767046156633,1760.2079834764797,1990.6016985912022,2847.6663188179714,1290.2048046424461,1059.8110895277237,230.39371511472254,1520.5985197571688,1981.3859499866139,1750.9922348718912,921.57486045889016,460.78743022944508,460.78743022944508,0,0,0,2303.9371511472254,4838.2680174091738,4838.2680174091738,5068.6617325238958,6220.6303080975085,10137.323465047792,7602.9925987858442,3916.6931569502831,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech8","Hydro, small","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech9","Geothermal","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13104.898017479214,13104.898017479214,13104.898017479214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech9","Geothermal","Total","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37758.753620881871,37758.753620881871,37758.753620881871,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
[1,"Tech10","Natural Gas, CCGT","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech10","Natural Gas, CCGT","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech11","Natural Gas, OCGT","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Natural Gas, OCGT","Opex","TOTAL","USDk",54526.874999999985,716949.45574551669,671954.1485245201,416769.70759818499,307909.36383844941,249648.93662266954,261952.4362023664,282806.89763246314,381245.3827149843,319428.06387350301,315311.58141055738,282869.32868995611,301607.60001973144,287463.54292896361,278070.69327608729,305744.82769896567,310635.60688898538,268396.95833620842,320988.68741235044,264608.04057918768,250083.63157214795,197283.68279905105,170478.67951907305,148266.32151287943,108306.35643801145,107978.72992612263,107978.72992612263,107978.72992612263,107978.72992612263,107978.72992612263,107978.72992612263,107978.72992612263,107978.72992612263,107978.72992612263,107978.72992612263,107978.72992612263]
[3,"Tech11","Natural Gas, OCGT","Total","Utilities","USDk",34953.124999999993,34953.124999999993,44349.999999999993,46320.624999999993,37908.75,36927.5,36927.5,36806.25,36576.25,36232.5,36232.5,36232.5,36116.875,34666.875,34510.625,34318.125,33289.375,32626.875,30961.25,29114.375,28239.375,26869.375000000004,26869.375000000004,26869.375000000004,26869.375000000004,26494.375000000004,26494.375000000004,26494.375000000004,26494.375000000004,26494.375000000004,26494.375000000004,26494.375000000004,26494.375000000004,26494.375000000004,26494.375000000004,26494.375000000004]
[6,"Tech12","Coal","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech12","Coal","Total","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Coal","Total","TOTAL","USDk",121547.4,173406.84000000003,162281.4,39281.240000000005,26899.440000000002,25991.88,20376.160000000003,19655.599999999999,20268.68,2040.4,2047.6,2047.6,2047.6,2045.8000000000002,2049.4,2058.04,2058.04,1335.52,1343.08,346.44,346.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech13","Oil","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech13","Oil","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech14","Nuclear","Total","Manufacturing","USDk",5658.6216120960435,90492.786612096053,68831.471612096037,147278.82,147278.82,147278.82,147278.82,147278.82,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,2879.63,2879.63,2879.63,2879.63,2879.63,2879.63,2879.63,2879.63,2879.63,2879.63,2879.63]
[5,"Tech15","unassigned1","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[3,"Tech16","unassigned2","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech16","unassigned2","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","unassigned3","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","unassigned3","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech18","unassigned4","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech18","unassigned4","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","unassigned5","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","unassigned5","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","unassigned5","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech20","unassigned6","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned6","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned7","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned7","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech22","unassigned8","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned8","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech22","unassigned8","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech23","unassigned9","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned9","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned10","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned10","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech25","unassigned20","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech25","unassigned20","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned20","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech26","unassigned21","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech27","unassigned22","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned22","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech28","unassigned23","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech28","unassigned23","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech29","unassigned24","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned24","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech30","unassigned25","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned25","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned25","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned26","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned26","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech31","unassigned26","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech32","unassigned27","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech32","unassigned27","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned28","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned28","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned28","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned29","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned29","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech35","unassigned30","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Direct Employment Analysis - Excluding Fuel Supply"]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":1116.9534452239186},{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(G$2674, $G$638:$AP$638,0))","v":1892.796556349836},1726.3544200243239,393.3706520268957,269.9072351376052,256.3296844750173,204.87598387021282,195.14637797967714,204.31836083504686,18.791700153659612,18.899415747968124,18.899415747968124,18.899415747968124,18.872486849390995,18.926344646545253,19.055603359715466,19.055603359715466,12.2976218046513,12.410723178675237,3.2022903829558955,3.2022903829558955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Coal CCS","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2676,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Open","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2677,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined CCS","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Oil","Total",4181.243881363338,4285.2665505361074,{"$f":"INDEX($G$639:$AP$673, MATCH($D2680,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":202.13186232585466},98.123060679970024,99.000698869808417,94.644189182451143,101.01021389856945,90.952245234164053,113.67318967771797,98.614169047070945,101.11071039714375,98.147516473587686,108.1962445295177,106.58473314101198,102.51019805170874,105.44127116348393,109.28124696656235,100.48309973669765,106.68853258830251,101.97226975865892,102.85016352917175,96.915704710749424,96.30005136995824,95.778001489368179,89.358526778149198,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588]
[null,null,null,"Nuclear","Total",781.27290896763395,1260.2745184832274,1137.9676065306635,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015]
[null,null,null,"Biomass","Total",6.9325064683042088,2161.1833256259638,4569.8782960195149,6437.186099260628,6648.0856818996808,8705.6420268561669,12765.704179552011,11354.279092785011,7823.6688209034737,7278.8988845884633,7525.427827540575,8726.1162832477639,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(R$2674, $G$638:$AP$638,0))","v":10763.589543459893},11606.156336503293,12065.872757140776,14743.064554372582,17152.91897282577,16271.803508774825,16388.965041736163,18014.83564697365,18439.844372275376,18927.060753937789,21438.566809384571,23281.515650831388,17626.948412033507,12379.549860067915,12379.549860067915,12379.549860067915,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(AH$2674, $G$638:$AP$638,0))","v":12379.549860067915},12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915]
[null,null,null,"Solar utility","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar rooftop","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar floating","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"INDEX($G$639:$AP$673, MATCH($D2685,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind onshore","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind offshore","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Geothermal","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1853.7627830040537,1853.7627830040537,1853.7627830040537,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113]
[null,null,null,"Hydro large","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydro small","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydrogen","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Pumped storage","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"TOTAL","Total",{"$f":"SUM(F2675:F2692)","v":{"$error":"#N/A"}},{"$f":"SUM(G2675:G2692)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Opex Minining & Extraction",{"$f":"G691","v":0},{"$f":"H691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Open","Opex Minining & Extraction",{"$f":"G739","v":0},{"$f":"H739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined","Opex Minining & Extraction",{"$f":"G763","v":0},{"$f":"H763","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined CCS","Opex Minining & Extraction",{"$f":"G787","v":0},{"$f":"H787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Oil","Opex Minining & Extraction",{"$f":"G811","v":0},{"$f":"H811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass","Opex Other",{"$f":"G861","v":0},{"$f":"H861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F2696:F2701)","v":0},{"$f":"SUM(G2696:G2701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Excl. fuel supply",{"$f":"F2675-F2696","v":1116.9534452239186},{"$f":"G2675-G2696","v":1892.796556349836},1726.3544200243239,393.3706520268957,269.9072351376052,256.3296844750173,204.87598387021282,195.14637797967714,204.31836083504686,18.791700153659612,18.899415747968124,18.899415747968124,18.899415747968124,18.872486849390995,18.926344646545253,19.055603359715466,19.055603359715466,12.2976218046513,12.410723178675237,3.2022903829558955,3.2022903829558955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Coal CCS","Excl. fuel supply",{"$f":"F2676","v":{"$error":"#N/A"}},{"$f":"G2676","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Open","Excl. fuel supply",{"$f":"F2677-F2697","v":{"$error":"#N/A"}},{"$f":"G2677-G2697","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined","Excl. fuel supply",{"$f":"F2678-F2698","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined CCS","Excl. fuel supply",{"$f":"F2679-F2699","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Oil","Excl. fuel supply",{"$f":"F2680-F2700","v":4181.243881363338},4285.2665505361074,202.13186232585466,98.123060679970024,99.000698869808417,94.644189182451143,101.01021389856945,90.952245234164053,113.67318967771797,98.614169047070945,101.11071039714375,98.147516473587686,108.1962445295177,106.58473314101198,102.51019805170874,105.44127116348393,109.28124696656235,100.48309973669765,106.68853258830251,101.97226975865892,102.85016352917175,96.915704710749424,96.30005136995824,95.778001489368179,89.358526778149198,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588,89.060546440866588]
[null,null,null,"Nuclear","Excl. fuel supply",{"$f":"F2681","v":781.27290896763395},{"$f":"G2681","v":1260.2745184832274},1137.9676065306635,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015,27.386216481946015]
[null,null,null,"Biomass","Excl. fuel supply",{"$f":"F2682-F2701","v":6.9325064683042088},{"$f":"G2682-G2701","v":2161.1833256259638},4569.8782960195149,6437.186099260628,6648.0856818996808,8705.6420268561669,12765.704179552011,11354.279092785011,7823.6688209034737,7278.8988845884633,7525.427827540575,8726.1162832477639,10763.589543459893,11606.156336503293,12065.872757140776,14743.064554372582,17152.91897282577,16271.803508774825,16388.965041736163,18014.83564697365,18439.844372275376,18927.060753937789,21438.566809384571,23281.515650831388,17626.948412033507,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915,12379.549860067915]
[null,null,null,"Solar utility","Excl. fuel supply",{"$f":"F2683","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar rooftop","Excl. fuel supply",{"$f":"F2684","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar floating","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind onshore","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind offshore","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Geothermal","Excl. fuel supply",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1853.7627830040537,1853.7627830040537,1853.7627830040537,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113,31.375644705941113]
[null,null,null,"Hydro large","Excl. fuel supply",{"$f":"F2689","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydro small","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"K2690","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydrogen","Excl. fuel supply",{"$f":"F2691","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Pumped storage","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"TOTAL","Excl. fuel supply",{"$f":"SUM(F2706:F2723)","v":{"$error":"#N/A"}},{"$f":"SUM(G2706:G2723)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"RESULTS_S9","index":45,"n_rows":2724,"n_cols":46,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Main Results Scenario 9 - Summary figures"]
[]
[null,null,"Direct employment",1220872.76182384,"job years"]
[null,null,"Total employment",4318938.5182420723,"job years"]
[null,null,"Scenario cost (investment in country + imports)",240475.7612211011,"USDm"]
[null,null,"Direct investment in country",148941.46569094664,"USDm"]
[null,null,"Total investment in country",370254.92769246455,"USDm"]
[null,null,"Direct value added",76821.74010123749,"USDm"]
[null,null,"Total value added",191370.49388687007,"USDm"]
[null,null,"Total electricity generation",4831.6256999999996,"TWh"]
[null,null,"Total investment per MWh",30.826366721856509,"USD/MWh"]
[null,null,"Direct employment per USD invested in country",8.1969970965449566,"job years per USDm"]
[null,null,"Direct employment per TWh",252.68363851608788,"job years/TWh"]
[null,null,"Direct employment per year",50869.698409326666,"job years"]
[null,null,"Total employment per year",179955.77159341969,"job years"]
[null,null,"Direct investment in country per year",6205.8944037894435,"USDm"]
[null,null,"Total investment per year",15427.288653852689,"USDm"]
[null,null,"Direct value added per year",3200.9058375515619,"USDm"]
[null,null,"Total value added per year",7973.7705786195866,"USDm"]
[]
[]
[]
[]
[null,"Main Results - Tables"]
[]
[null,null,"Headline Summary - Macroeconomic Impacts"]
[]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"Tech Ref","Technology","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,"Tech1","Onshore wind",179145.46334010761,105304.44302744829,186862.43641592035,27320.723885891133,39472.548054022205,65014.53436962243,null,11725137.732766157,8123467.9642459704,11553088.695524231,5980911.9828540413,4295774.5892666969,4019634.4245378915,null,5724488.5925993202,4044137.6155441585,6077726.5850381367,2947817.3888821853,2170041.0107194777,2114606.7210245612,null,206466.18722599876,144776.99108147051,251876.9707855428,471312.34278347623,131807.80630953575,603120.14909301209,null,17706049.715620197,12419242.553512666,15572723.120062122,31401694.392536357,14296320.996658629,45698015.389194988,null,8672305.9814815056,6214178.6262636362,8192333.3060626984,15846352.793181615,7232465.1206262242,23078817.913807839]
[null,null,null,"Tech2","Offshore wind",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech3","Solar PV (Utility)",161496.35896949397,119806.63895113097,205635.52402192916,14220.0086654847,18657.748590511455,29949.40130103784,null,12344411.513518507,9683070.7736613266,12713766.841228783,2382854.5,1958781.5768540881,1851672.7933408218,null,5436552.3911666498,4624318.6081110435,6688323.8554939795,1003539.5542120917,964205.23456031072,974108.4189234369,null,175716.36763497867,138464.38754164241,235584.925322967,486938.52194255404,62827.158557033996,549765.68049958814,null,14727266.013518507,11641852.350515414,14565439.634569604,34741249.128408618,6193308.8701949101,40934557.998603523,null,6440091.9453787412,5588523.8426713543,7662432.2744174162,16749194.854771672,2941853.207695839,19691048.062467512]
[null,null,null,"Tech4","Solar PV (Ind)",67117.391169593015,49791.271472047163,85461.492706167744,4678.7437109189204,6138.8727624088478,9854.1130515015338,null,5130299.5411045421,4024254.4970406722,5283802.4817819018,784019.59999999986,644488.84662177705,609247.33875524206,null,2259414.4894674928,1921852.6219036612,2779646.8684653491,330189.98007538542,317247.99072619865,320506.38969395123,null,71796.134880511934,55930.144234456013,95315.605757669284,202370.15534780791,20671.729524829301,223041.88487263722,null,5914319.1411045417,4668743.3436624492,5893049.8205371443,14438356.519927116,2037755.7853770191,16476112.305304134,null,2589604.4695428782,2239100.6126298597,3100153.2581593003,6960913.979836503,967944.36049553531,7928858.3403320387]
[null,null,null,"Tech5","Solar PV (Res)",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech6","Biomass",148758.59819854895,94212.537012811488,173497.27530619316,76890.438604299634,134629.36339133198,208115.46983981592,null,10050787.985002127,6908931.6803477351,10726764.824915137,20169181.054401565,11198176.915504599,12867093.719244916,null,4704926.8747683577,3430854.7213508007,5643022.8717187587,11897757.463690646,5813601.9150452213,6768984.4361645468,null,225649.03680284857,228841.90040414347,381612.74514600908,416468.41051755357,419635.27183544752,836103.68235300109,null,30219969.039403692,18107108.595852334,23593858.544160053,27686484.490265001,44234451.689151078,71920936.179416075,null,16602684.338459004,9244456.6363960225,12412007.307883305,13778804.467837917,24480343.814900413,38259148.282738335]
[null,null,null,"Tech7","Hydro, large",235788.48857696654,113816.10580752474,231606.91748469591,55979.05312281166,71540.716949516034,114016.29648059118,null,11897132.411885392,7697388.1747670164,14319492.518238846,8920781.3333333321,7382626.1768703898,7049251.9055222487,null,6267351.7501560422,3993864.1486696303,7533047.0193716343,3722532.5361737609,3607397.6659036335,3708395.8099812088,null,291767.54169977817,185356.82275704079,345623.21396528708,581211.51186918723,241536.06655291887,822747.5784221061,null,20817913.745218724,15080014.351637406,21368744.423761096,33914013.104891255,23352659.415725973,57266672.520617232,null,9989884.2863298021,7601261.8145732637,11241442.829352843,17794262.918197304,11038326.012058603,28832588.930255905]
[null,null,null,"Tech8","Hydro, small",17964.117225188798,8671.3557526938494,17645.534101218815,3727.7194304163922,4763.9912746211794,7592.4964797523235,null,906411.85488128243,586444.16584467888,1090965.2280114971,594046.66666666651,491618.8736998447,469419.03859046951,null,477493.37641877419,304282.21573149681,573923.43678677175,247888.38130235174,240221.39750963147,246946.99794606588,null,21691.836655605191,13435.347027315029,25238.030580971139,44281.007079101459,16084.207184789895,60365.214263891365,null,1500458.5215479489,1078063.0395445237,1560384.2666019667,2583821.2487374581,1555084.5789569807,4138905.8276944393,null,725381.75772112596,544503.61324112827,820870.4347328376,1355699.0289370427,735056.77675804903,2090755.8056950918]
[null,null,null,"Tech9","Geothermal",41153.533782689992,25560.672130258157,49478.186760001256,2127.2687110628076,2718.6299203708686,4332.7510296094115,null,2689971.3964169961,1917581.9999714301,3059073.2471221574,339000,280548.32647981757,267879.71890340134,null,1306883.1281238114,964530.39819161652,1609284.8665496754,141460.53833284241,137085.28020654677,140923.3264003665,null,43280.802493752803,28279.302050629027,53810.937789610667,116192.39267294941,9178.6496610430877,125371.04233399249,null,3028971.3964169961,2198130.3264512476,3326952.9660255588,7666626.6435105838,887428.04538321891,8554054.6888938025,null,1448343.6664566537,1101615.6783981633,1750208.192950042,3880698.3928651032,419469.14493975567,4300167.5378048588]
[null,null,null,"Tech10","Natural Gas, CCGT",9679.8782454346547,8864.0450285122133,14096.645819108817,103246.24269453659,199887.94879555589,367935.17498265486,null,927563.24295017938,750200.00867111445,871549.15980577236,36668805.895144448,20657464.421644371,22748219.451213781,null,393102.21012654481,352588.89334026293,458495.35464670282,21814921.713070448,11000705.793078201,11967142.446892645,null,112926.12093997124,208751.99382406811,382031.82080176368,32640.569093055685,671069.36647274741,703709.93556580297,null,37596369.138094626,21407664.430315487,23619768.611019552,2549312.4114270662,80074489.768002599,82623802.179429665,null,22208023.923196994,11353294.686418464,12425637.801539348,1204186.4581135106,44782769.9530413,45986956.411154807]
[null,null,null,"Tech11","Natural Gas, OCGT",4534.7080999710561,3047.7303121849313,5738.4620266571492,26114.114511969296,47464.828663175533,86016.71428962858,null,305466.42045251449,228550.36162472682,354790.19775972154,8380487.1234784992,4872787.7418020489,5318130.0027241781,null,126287.15028858902,110022.42583001456,186644.27097063439,4883465.0317717139,2568498.2870242512,2797705.5272472342,null,30648.822611940352,50512.558975360465,91755.176316285724,13320.900438813136,159595.65746477339,172916.55790358654,null,8685953.543931013,5101338.1034267759,5672920.2004838996,888806.97983696288,18571404.868004724,19460211.847841688,null,5009752.1820603032,2678520.7128542657,2984349.7982178684,422953.847089238,10249668.846043199,10672622.693132438]
[null,null,null,"Tech12","Coal",8.9402645920580688E-12,5.4675375009853613E-12,1.0169114380126887E-11,8730.9316176854754,7436.916169364752,13654.273082688089,null,5.8181195592427983E-10,3.9989349412811628E-10,6.2872283291350328E-10,901584.39999999991,684419.81567368784,844198.7112170856,null,2.6933952914528999E-10,1.9851989235325774E-10,3.3075185146801986E-10,368241.57945395977,341211.05527502351,444107.12022030377,null,8730.9316176854845,7436.9161693647575,13654.2730826881,2.4576916473170317E-11,29822.120869738319,29822.120869738341,null,901584.40000000049,684419.81567368819,844198.71121708618,1.6104282829658995E-9,2430202.9268907737,2430202.9268907751,null,368241.57945396006,341211.05527502368,444107.12022030412,7.9861127296656753E-10,1153559.754949287,1153559.754949288]
[null,null,null,"Tech13","Oil",-1.9846052703959463E-12,-1.3371169505997014E-12,-2.5063811122985483E-12,2528.5716747003826,9795.5105398355026,12719.939813462697,null,-1.3507843522688483E-10,-1.0029214652579646E-10,-1.5496128516017129E-10,1210714.6972572173,1368228.4116016824,786431.96399072511,null,-5.5469833670901112E-11,-4.8285309364378684E-11,-8.152039227696009E-11,202730.47428001772,747896.48469470011,413717.80143277999,null,2528.5716747003808,9795.5105398355008,12719.939813462695,-5.8281033332941962E-12,25044.022027998581,25044.022027998577,null,1210714.697257217,1368228.4116016824,786431.96399072499,-3.9033186691285255E-10,3365375.0728496248,3365375.0728496243,null,202730.47428001766,747896.48469470011,413717.80143277993,-1.8527553531223989E-10,1364344.7604074979,1364344.7604074976]
[null,null,null,"Tech14","Nuclear",223.33945570122799,130.25753816590711,245.7940307589742,29447.068130366904,53304.178827438176,83580.012054286213,null,14152.203833169813,9265.3944075488616,15196.63498268989,6617744.1349999998,5562245.6545843612,5167476.7329207556,null,6901.5088684981656,4716.3075446768589,7994.4848405081812,2557793.9880079972,2715767.6547837947,2718451.4500789433,null,29670.407586068133,53434.43636560408,83825.806085045188,599.39102462610936,166331.25901209129,166930.65003671742,null,6631896.33883317,5571511.0489919102,5182673.3679034458,38614.233223408562,17347466.522505116,17386080.755728524,null,2564695.4968764954,2720483.9623284717,2726445.9349194514,19612.301253683203,7992013.0928707346,8011625.3941244185]
[null,null,null,"Tech15","unassigned1",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech16","unassigned2",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech17","unassigned3",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech18","unassigned4",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech19","unassigned5",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech20","unassigned6",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech21","unassigned7",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech22","unassigned8",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech23","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech24","unassigned10",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech25","unassigned20",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech26","unassigned21",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech27","unassigned22",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech28","unassigned23",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech29","unassigned24",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech30","unassigned25",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech31","unassigned26",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech32","unassigned27",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech33","unassigned28",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech34","unassigned29",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech35","unassigned30",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"Total",865861.87706369569,529205.05703277769,970268.26867265138,355010.88476014388,595811.25393815245,1002781.1767746509,null,55991334.30281087,39929155.020582214,59988489.829370745,92950131.388135776,59397161.350603372,61998655.800961509,null,26703401.471984081,19751167.956217363,31558109.613882151,50118338.629253402,30623879.769526988,32615596.446006045,null,1220872.7618238397,1125016.3109709301,1973049.4454473022,2365335.2027691249,1953603.3154729472,4318938.5182420723,null,148941465.69094664,99326316.371185571,121987145.63033225,155908979.15276384,214345948.53970066,370254927.69246453,null,76821740.101237491,50375047.725744352,64173706.059888199,78012679.042083561,113357814.84478644,191370493.88687006]
[]
[]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"SectorID","Sectors","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,1,"Construction",291407.77735649276,24197.183688064491,9186.5015002221317,0,28881.604091194502,9494.3337654826028,null,15592112.293299424,1294698.4760270959,491534.45482272987,0,1545343.8418344506,508005.37845758605,null,8338977.3331517689,692430.9575102136,262882.57807066472,0,826481.17372275819,271691.5615017399,null,291407.77735649276,53078.787779258993,18680.835265704736,324791.46254477941,38375.937856677105,363167.40040145646,null,15592112.293299424,2840042.3178615468,999539.83328031586,324791.46254477941,38375.937856677105,19431694.444441289,null,8338977.3331517689,1518912.1312329718,534574.13957240456,324791.46254477941,38375.937856677105,10392463.603957145]
[null,null,null,2,"Manufacturing",242974.91213616941,259162.87840321398,264199.3161692564,118996.46159463032,220913.52863380549,273052.42243333464,null,23331906.31764482,20639101.858586617,16059077.703946002,14754520.653126424,17199788.664179534,16597204.461719451,null,8964909.0231156778,9290812.3578927834,8353817.4438410178,5134165.3537459327,7699546.7100614663,8633747.1371247638,null,361971.37373079977,480076.4070370195,537251.73860259098,766337.10670863977,612962.41266177048,1379299.5193704101,null,38086426.970771246,37838890.522766151,32656282.165665455,766337.10670863977,612962.41266177048,108581599.65920284,null,14099074.37686161,16990359.06795425,16987564.58096578,766337.10670863977,612962.41266177048,48076998.025781639]
[null,null,null,3,"Utilities",994.50953848749737,8047.73149234021,46680.744882887549,128312.61508380089,33299.798091058597,48244.979041123494,null,290928.73598803853,2072036.6631353183,8881070.7741372492,37535916.422101989,9375912.9511793554,9178668.3018002883,null,131840.56264562445,922165.06105970591,2888185.9352883273,19867651.615445819,4323922.0051084636,2984966.7194563807,null,129307.12462228839,41347.529583398806,94925.72392401105,55722.985913715253,209857.39221598298,265580.37812969822,null,37826845.158090025,11447949.614314673,18059739.075937539,55722.985913715253,209857.39221598298,67334533.84834224,null,19999492.178091444,5246087.0661681695,5873152.654744708,55722.985913715253,209857.39221598298,31118731.899004322]
[null,null,null,4,"Mining and extraction",0,5330.215592815709,4487.1702198179801,106239.84445030216,50987.873949604349,4637.5316793290704,null,0,2121548.5659860582,1623785.9646031049,39865051.632354349,16082946.159606181,1678197.724266916,null,0,1369663.5172176962,989322.67318161926,24416850.892366871,9291590.1574171744,1022474.0790297877,null,106239.84445030216,56318.089542420057,9124.7018991470504,9817.3858126336891,161865.25007923559,171682.63589186926,null,39865051.632354349,18204494.725592241,3301983.6888700211,9817.3858126336891,161865.25007923559,61371530.04681661,null,24416850.892366871,10661253.67463487,2011796.7522114068,9817.3858126336891,161865.25007923559,37089901.319213152]
[null,null,null,5,"Professional services",324851.42829063634,147416.33275851473,145138.60731670304,0,174371.01106600696,150002.08513423038,null,15902179.707990021,7085023.6759214047,7835643.122765027,0,8128329.9255768918,8098209.2119550155,null,8891256.5853376519,4419795.3939074427,4986250.8085397175,0,5206006.7124443008,5153336.0565540129,null,324851.42829063634,321787.3438245217,295140.69245093339,617406.36836585414,324373.09620023734,941779.46456609142,null,15902179.707990021,15213353.601498296,15933852.334720042,617406.36836585414,324373.09620023734,47049385.644208357,null,8891256.5853376519,9625802.1063517444,10139586.86509373,617406.36836585414,324373.09620023734,28656645.556783125]
[null,null,null,6,"Other",5633.24974190987,85050.71509782855,500575.92858376424,1461.9636314104978,87357.438106482485,517349.82472115092,null,874207.24788855971,6716745.7809257274,25097377.809096623,794642.68055299926,7064839.8082269477,25938370.722762264,null,376417.96773335896,3056300.6686295178,14077650.174960805,699670.76769477688,3276333.0107728266,14549380.89233936,null,7095.2133733203682,172408.15320431103,1017925.7533049152,591259.89342350268,606169.22645904392,1197429.1198825466,null,1668849.928441559,13781585.589152675,51035748.531858891,591259.89342350268,606169.22645904392,66486184.049453124,null,1076088.7354281358,6332633.6794023439,28627031.067300163,591259.89342350268,606169.22645904392,36035753.482130647]
[null,null,null,null,"TOTAL",865861.87706369592,529205.05703277769,970268.26867265126,355010.88476014388,595811.25393815234,1002781.176774651,null,55991334.302810855,39929155.020582229,59988489.829370737,92950131.388135776,59397161.350603364,61998655.800961524,null,26703401.471984081,19751167.95621736,31558109.613882154,50118338.629253402,30623879.769526992,32615596.446006045,null,1220872.7618238397,1125016.3109709299,1973049.4454473024,2365335.2027691249,1953603.3154729474,4318938.5182420723,null,148941465.69094661,99326316.371185586,121987145.63033226,2365335.2027691249,1953603.3154729474,370254927.69246447,null,76821740.101237491,50375047.725744359,64173706.059888192,2365335.2027691249,1953603.3154729474,191370493.88687003]
[]
[]
[null,null,"Macroeconomic Impacts by Technology and Sector"]
[]
[null,null,null,null,null,"Employment","Employment","Employment","Employment","Employment","Employment",null,"Output","Output","Output","Output","Output","Output",null,"Value Added","Value Added","Value Added","Value Added","Value Added","Value Added"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,"Tech Ref","Technology","SectorID","Sectors","jobs","jobs","jobs","jobs","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,"Tech1","Onshore wind",1,"Construction",91480.401388726241,6876.5394048805401,1769.2138431140652,0,2130.2777676286778,615.55771409473834,null,4894765.3491903059,367937.24437570106,94663.845841517672,0,113982.99136042429,32936.13193250628,null,2617819.6084141568,196780.28756821071,50628.141325061319,0,60960.411484971271,17614.910184099692]
[null,"Tech1","Onshore wind",2,"Manufacturing",47093.158915176085,52825.886817433035,50881.729839877284,12994.283121504808,16586.180195731096,17703.140539693311,null,4074429.9421373094,4183864.2650129288,3092792.4608491519,1422960.9310855197,1302963.7396813584,1076066.7879574688,null,1656619.3545374484,1887979.8238775986,1608848.5332674559,542723.15593562112,590935.36198967707,559762.25221005396]
[null,"Tech1","Onshore wind",3,"Utilities",0,1656.8286521432462,8990.171073469679,12864.47713297583,3790.1735407245565,3127.9255341823327,null,0,428332.91985000129,1710391.4210322436,3763308.3712155223,1091481.0209386921,595091.79030876688,null,0,191145.18924480199,556231.17658839189,1705423.4652517873,494374.91092990997,193527.98583482727]
[null,"Tech1","Onshore wind",4,"Mining and extraction",0,1340.1080289412014,864.1770394441661,0,2517.7770872436386,300.6707442651882,null,0,539543.86677353375,312722.37932587776,0,901888.45192462381,108804.63868927772,null,0,350131.53606137348,190532.09414457218,0,545765.68364058551,66291.308306108665]
[null,"Tech1","Onshore wind",5,"Professional services",34966.705361522865,27959.90791014396,27952.015599061815,0,8901.52196473597,9725.2680299024287,null,1896982.7478787713,1362642.0767522752,1509054.1575770217,0,419187.71287549334,525041.06911587936,null,1087056.9010863414,855560.73333555763,960294.18331821728,0,264968.5334197256,334112.51819133147]
[null,"Tech1","Onshore wind",6,"Other",5605.1976746824557,14645.172213906306,96405.129020953347,1461.9636314104978,5546.617497958262,33541.971807484428,null,858959.69355977082,1241147.5914815313,4833464.4308984187,794642.68055299926,466270.67248610494,1681694.0065339927,null,362992.7285613736,562540.04545661586,2711192.4563944382,699670.76769477688,213036.10925460854,943297.74629814003]
[null,"Tech1","Onshore wind",null,"TOTAL",179145.46334010761,105304.44302744829,186862.43641592035,27320.723885891133,39472.548054022205,65014.53436962243,null,11725137.732766157,8123467.9642459704,11553088.695524231,5980911.9828540413,4295774.5892666969,4019634.4245378915,null,5724488.5925993202,4044137.6155441585,6077726.5850381367,2947817.3888821853,2170041.0107194777,2114606.7210245612]
[]
[]
[null,"Tech2","Offshore wind",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech3","Solar PV (Utility)",1,"Construction",33507.638571235781,3623.0589032340872,1946.9574662178097,0,710.71751942762387,283.56097881994083,null,1792865.2008723018,193855.98345014616,104174.22526924685,0,38027.768072140716,15172.260204811268,null,958860.60786617314,103678.10476719798,55714.48479063448,0,20338.020277099364,8114.4319358816529]
[null,"Tech3","Solar PV (Utility)",2,"Manufacturing",72436.192688880736,67231.520754633835,55993.550011713058,9708.854470305283,9370.2471021853326,8155.0758680766312,null,7932247.6837739814,5703854.0222554831,3403509.0763892084,1063184.5148868458,778015.13711791276,495697.71393018105,null,3025391.9152346039,2503180.6814016169,1770481.0959115718,405502.94997986336,344109.25636131194,257858.40792616329]
[null,"Tech3","Solar PV (Utility)",3,"Utilities",0,1893.6779245271271,9893.3663458442425,4511.154195179417,1421.3487182474082,1440.90083811722,null,0,489446.61657215696,1882225.4643181541,1319669.9851131539,406974.59645017353,274133.20746995619,null,0,222655.7404507187,612112.80163605453,598036.60423222836,184719.0384716441,89150.024174547667]
[null,"Tech3","Solar PV (Utility)",4,"Mining and extraction",0,1096.1020702455687,950.99636803558394,0,928.32930007396999,138.50608739708713,null,0,436471.4375725768,344139.95439365134,0,334403.29199906305,50121.620021048424,null,0,281786.99620930414,209673.85298994515,0,203094.30317753967,30537.556170795706]
[null,"Tech3","Solar PV (Utility)",5,"Professional services",55532.711286629317,27423.534253171885,30760.207805427628,0,3672.4057247901305,4480.0129357504629,null,2608527.5159982559,1310448.3823758201,1660660.9034044654,0,174844.74197505464,241863.85138250951,null,1442816.067361623,819939.78321960685,1056769.8965581292,0,110509.96169837535,153911.27513308689]
[null,"Tech3","Solar PV (Utility)",6,"Other",19.816422748144465,18538.745045318436,106090.44602469084,0,2554.7002257869899,15451.344592876498,null,10771.112873966857,1548994.3314351437,5319057.2174540581,0,226516.04123974338,774684.14033231512,null,9483.8007042498029,693077.30206259922,2983571.723607644,0,101434.65457434008,434536.7235829616]
[null,"Tech3","Solar PV (Utility)",null,"TOTAL",161496.35896949397,119806.63895113097,205635.52402192916,14220.0086654847,18657.748590511455,29949.40130103784,null,12344411.513518507,9683070.7736613266,12713766.841228783,2382854.5,1958781.5768540881,1851672.7933408218,null,5436552.3911666498,4624318.6081110435,6688323.8554939795,1003539.5542120917,964205.23456031072,974108.4189234369]
[]
[]
[null,"Tech4","Solar PV (Ind)",1,"Construction",13925.67175820844,1505.7321613348161,809.14954791880643,0,233.84409971092981,93.298757935081028,null,745109.27533683623,80565.95179490943,43294.488320359145,0,12512.100723234478,4992.0586325652912,null,398499.52597026853,43088.302162258296,23154.768896131485,0,6691.7247874107843,2669.8540261678422]
[null,"Tech4","Solar PV (Ind)",2,"Manufacturing",30104.259381191259,27941.213697998883,23270.747545585291,3194.4595015209529,3083.0490845985364,2683.2269112776676,null,3296617.7940056408,2370504.2270228043,1414487.9270771979,349814.68574257422,255986.72373706871,163097.12716259208,null,1257343.5953096724,1040314.209149053,735806.51001000684,133420.76095793193,113220.67777478362,84841.959859029288]
[null,"Tech4","Solar PV (Ind)",3,"Utilities",0,787.0067339023949,4111.6526914612687,1484.2842093979675,467.65979775132979,474.09294136101357,null,0,203412.51177874894,782247.12658613955,434204.9142574257,133904.96999251383,90196.781913168423,null,0,92535.042420424696,254392.20183956632,196769.2191174535,60777.251256811134,29332.62030615766]
[null,"Tech4","Solar PV (Ind)",4,"Mining and extraction",0,455.536656553162,395.23117203133637,0,305.44389785959396,45.572017611074955,null,0,181396.18996269078,143023.5089107345,0,110027.1691921553,16491.284919097809,null,0,117109.81084506703,87139.809831998602,0,66823.179652611332,10047.630929208963]
[null,"Tech4","Solar PV (Ind)",5,"Professional services",23079.224385714042,11397.13667520239,12783.847963562064,0,1208.314677789881,1474.0379447766968,null,1084096.0303072422,544618.32606450561,690165.5750325704,0,57528.357130234159,79579.344863639199,null,599629.92971981654,340764.45758295408,439190.3258756455,0,36360.58180085085,50640.715312383843]
[null,"Tech4","Solar PV (Ind)",6,"Other",8.2356444792694674,7704.6455470555184,44090.86378560897,0,840.5612046985774,5083.8844785399997,null,4476.4414548220939,643757.29041701311,2210583.8558549006,0,74529.525846570628,254890.74126417935,null,3941.4384677355683,288040.79974390398,1239963.2520120002,0,33374.575453730933,142973.60926100361]
[null,"Tech4","Solar PV (Ind)",null,"TOTAL",67117.391169593015,49791.271472047163,85461.492706167744,4678.7437109189204,6138.8727624088478,9854.1130515015338,null,5130299.5411045421,4024254.4970406722,5283802.4817819018,784019.59999999986,644488.84662177705,609247.33875524206,null,2259414.4894674928,1921852.6219036612,2779646.8684653491,330189.98007538542,317247.99072619865,320506.38969395123]
[]
[]
[null,"Tech5","Solar PV (Res)",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech5","Solar PV (Res)",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech6","Biomass",1,"Construction",23580.892991230179,2791.671027146082,1642.6724766184686,0,4551.0821151645941,1970.4375971383788,null,1261723.125,149371.60749818408,87893.102747268742,0,243510.94551901106,105430.55700238043,null,674795.07216029544,79886.959875159984,47007.010837449365,0,130234.58379850401,56386.396437270225]
[null,"Tech6","Biomass",2,"Manufacturing",67533.345187085259,45458.46009020917,47242.461670763179,12697.249843062573,45396.522702803384,56668.827159670152,null,5307631.4435530398,3488748.2888127742,2871583.3708306914,1390433.7999999998,3470158.4937723735,3444555.0879685692,null,1989558.8488780346,1572214.7097397915,1493777.1456697518,530317.17425993434,1537957.706737956,1791832.937770305]
[null,"Tech6","Biomass",3,"Utilities",0,1318.184237447914,8347.1574902929624,64193.188761237063,9108.3783153604454,10012.679449019855,null,0,334155.26080175885,1588057.2732963653,18778747.254401565,2534124.5621389868,1904924.9331514603,null,0,146513.47591959519,516447.26157611993,11367440.289430711,1247847.9332212319,619494.826651979]
[null,"Tech6","Biomass",4,"Mining and extraction",0,685.63608668799168,802.36758441923791,0,2477.1300290395566,962.46529820683054,null,0,268118.29899544694,290355.20343716891,0,901238.85982263996,348290.25111269107,null,0,171439.02905263146,176904.46419572626,0,550967.05899507622,212202.50068987824]
[null,"Tech6","Biomass",5,"Professional services",57644.360020233522,29070.471389290291,25952.77380928045,0,57347.503555494055,31131.173128988434,null,3481433.4164490867,1466506.5881289523,1401120.4694256545,0,2705092.6469961922,1680688.3236759086,null,2040572.9537300274,917928.93558693607,891610.03941561491,0,1715212.4144704985,1069514.4459150694]
[null,"Tech6","Biomass",6,"Other",0,14888.114182030036,89509.84227481886,0,15748.746673469936,107369.88720679226,null,0,1202031.6361106189,4487755.4051779872,0,1344051.4072553942,5383204.5663339077,null,0,542871.61117668694,2517276.9500240963,0,631382.21782195475,3019553.3287000447]
[null,"Tech6","Biomass",null,"TOTAL",148758.59819854895,94212.537012811488,173497.27530619316,76890.438604299634,134629.36339133198,208115.46983981592,null,10050787.985002127,6908931.6803477351,10726764.824915137,20169181.054401565,11198176.915504599,12867093.719244916,null,4704926.8747683577,3430854.7213508007,5643022.8717187587,11897757.463690646,5813601.9150452213,6768984.4361645468]
[]
[]
[null,"Tech7","Hydro, large",1,"Construction",113532.99670058161,7749.3396888340294,2192.854660542122,0,2530.4521500473829,1079.5064751541679,null,6074715.1280889446,414637.43940988556,117331.2408482153,0,135394.78744965856,57760.250377108227,null,3248880.6394921374,221756.49736700664,62751.123099870623,0,72411.873537801905,30891.351318632194]
[null,"Tech7","Hydro, large",2,"Manufacturing",7611.8274713325418,44833.790506818288,63065.433751879646,40731.672872402196,37501.869820053165,31046.081310617676,null,833546.02978785685,3224445.637877862,3833366.0954885771,4460390.666666666,3148717.1473504854,1887103.4164631618,null,317917.88658523938,1536171.4690820861,1994089.6449646372,1701211.358960097,1385832.0881828074,981657.70970199141]
[null,"Tech7","Hydro, large",3,"Utilities",0,1489.5703605091494,11142.880559214378,15247.38025040946,4954.8909092280974,5485.457806203699,null,0,376901.86814036383,2119947.1242888933,4460390.666666666,1414967.7119660166,1043615.2877949792,null,0,162165.73851046566,689421.53751960373,2021321.1772136637,642698.49386622314,339390.94425853714]
[null,"Tech7","Hydro, large",4,"Mining and extraction",0,1207.1498470735623,1071.1054832937059,0,3216.7028899277698,527.2877065654634,null,0,488085.67405990756,387604.20603172405,0,1161726.3531151458,190811.20957864879,null,0,318172.85510058666,236155.2800719479,0,706730.42283476307,116255.38097289085]
[null,"Tech7","Hydro, large",5,"Professional services",114643.66440505239,37580.352120779557,34645.166222563945,0,13614.034908423131,17055.248550217526,null,4988871.2540085912,1732858.6111284925,1870399.3614636469,0,648934.04291690537,920767.00665833475,null,2700553.2240786655,1070393.8453928707,1190238.0164934359,0,410493.60298481071,585934.70369879389]
[null,"Tech7","Hydro, large",6,"Other",0,20955.903283510168,119489.47680720213,0,9722.7662718364882,58822.714631832649,null,0,1460458.9441505047,5990844.4901177892,0,872886.13407217828,2949194.7346500158,null,0,685203.74321661424,3360391.4172221399,0,389231.1844972276,1654265.7200303632]
[null,"Tech7","Hydro, large",null,"TOTAL",235788.48857696654,113816.10580752474,231606.91748469591,55979.05312281166,71540.716949516034,114016.29648059118,null,11897132.411885392,7697388.1747670164,14319492.518238846,8920781.3333333321,7382626.1768703898,7049251.9055222487,null,6267351.7501560422,3993864.1486696303,7533047.0193716343,3722532.5361737609,3607397.6659036335,3708395.8099812088]
[]
[]
[null,"Tech8","Hydro, small",1,"Construction",8649.7863995191474,590.40221780200113,167.0679447394713,0,168.50616652582607,71.885768661790223,null,462816.88868367363,31590.157825198199,8939.164831561211,0,9016.118562168338,3846.3317191894585,null,247523.84228219881,16895.055980851379,4780.8463347028874,0,4822.0027478407064,2057.096076449327]
[null,"Tech8","Hydro, small",2,"Manufacturing",579.9255163735246,3415.77094443752,4804.7928531775469,2712.3761466044543,2497.299275471144,2067.3997519389245,null,63505.723634222122,245662.20248779794,292054.28272611648,297023.33333333326,209677.25312024966,125664.72064687827,null,24221.344379741786,117036.94491248735,151924.5504980908,113285.92186309042,92284.397720696958,65369.889527176943]
[null,"Tech8","Hydro, small",3,"Utilities",0,113.48652655966464,848.94735022937243,1015.3432838119378,329.95276067641009,365.28391439658122,null,0,28715.181909552972,161513.30746367818,297023.33333333326,94224.577570750786,69495.726868728074,null,0,12354.98965234852,52525.25003369437,134602.45943926132,42798.145553272567,22600.49334247064]
[null,"Tech8","Hydro, small",4,"Mining and extraction",0,91.96963554953031,81.604766112870664,0,214.20451393405131,35.112788079346679,null,0,37185.989518251627,29530.565449369918,0,77360.899439175642,12706.37164810725,null,0,24240.769773772143,17992.062123825766,0,47062.116672244571,7741.6000873102785]
[null,"Tech8","Hydro, small",5,"Professional services",8734.4053092961276,2863.150168763179,2639.525920304352,0,906.57665007583773,1135.7316328975016,null,380089.24256338674,132022.03132503148,142500.90659656361,0,43213.379038993509,61315.096810880408,null,205748.1897568336,81550.548255376299,90681.166766056369,0,27335.313738712517,39018.169441726335]
[null,"Tech8","Hydro, small",6,"Other",0,1596.576259581954,9103.5952666552039,0,647.45190793790994,3917.0826237781794,null,0,111268.60277884675,456427.0009442076,0,58126.645968506804,196390.790896686,null,0,52203.907156661175,256019.56103040156,0,25919.421076864157,110159.74947093238]
[null,"Tech8","Hydro, small",null,"TOTAL",17964.117225188798,8671.3557526938494,17645.534101218815,3727.7194304163922,4763.9912746211794,7592.4964797523235,null,906411.85488128243,586444.16584467888,1090965.2280114971,594046.66666666651,491618.8736998447,469419.03859046951,null,477493.37641877419,304282.21573149681,573923.43678677175,247888.38130235174,240221.39750963147,246946.99794606588]
[]
[]
[null,"Tech9","Geothermal",1,"Construction",6676.9603565923899,865.81455630104642,468.45955038892356,0,96.16010602801417,41.022493591435399,null,357258.53510950401,46326.415545540163,25065.473477727384,0,5145.1583925646701,2194.9562651731521,null,191069.09765095985,24776.304960710466,13405.52269273421,0,2751.7348774810057,1173.9070498103217]
[null,"Tech9","Geothermal",2,"Manufacturing",7654.7317048902078,10446.361400894226,13472.668878649423,1547.8506408569083,1425.1143923340219,1179.7869683200463,null,838244.33038357738,825131.71706700302,818922.0151620619,169500,119654.89042572069,71712.110663514264,null,319709.83777036326,374242.03180374263,425997.37927199178,64647.997651566649,52663.220892830432,37304.127424971659]
[null,"Tech9","Geothermal",3,"Utilities",994.50953848749737,596.94672314570289,2380.4536209054586,579.41807020589908,188.29158068833493,208.45373592496844,null,290928.73598803853,161505.11375939986,452884.3131113493,169500,53770.408267281789,39658.586994005236,null,131840.56264562445,72199.775801044656,147281.12597075675,76812.540681275757,24423.285503764135,12897.248100201254]
[null,"Tech9","Geothermal",4,"Mining and extraction",0,359.94392268019834,228.82026891778511,0,122.23842721162771,20.037542211439945,null,0,134014.39535631993,82803.888170856924,0,44146.943971652989,7251.0464756557158,null,0,83290.865959214352,50449.853478717152,0,26856.572803299819,4417.838827922923]
[null,"Tech9","Geothermal",5,"Professional services",25827.3321827199,8359.182595898259,7401.2470063834517,0,517.34905962894447,648.11915486816952,null,1203539.794935876,397966.61094750906,399573.42348550737,0,24660.243573824955,34990.210340750673,null,664263.630056864,246863.63476158708,254270.55248817013,0,15599.231301845328,22266.195878121642]
[null,"Tech9","Geothermal",6,"Other",0,4932.422931338725,25526.537434756214,0,369.47635447992565,2235.3311346933519,null,0,352637.74729565816,1279824.1337146547,0,33170.681848772496,112072.8081643023,null,0,163157.78490531736,717880.43264730542,0,14791.234827326054,62864.009119338705]
[null,"Tech9","Geothermal",null,"TOTAL",41153.533782689992,25560.672130258157,49478.186760001256,2127.2687110628076,2718.6299203708686,4332.7510296094115,null,2689971.3964169961,1917581.9999714301,3059073.2471221574,339000,280548.32647981757,267879.71890340134,null,1306883.1281238114,964530.39819161652,1609284.8665496754,141460.53833284241,137085.28020654677,140923.3264003665]
[]
[]
[null,"Tech10","Natural Gas, CCGT",1,"Construction",0,135.46222812537499,133.46706487939056,0,12905.177482440786,3483.6108178480476,null,0,7248.0641786286569,7141.3106470068988,0,690506.54137145868,186394.6513396966,null,0,3876.4114674050834,3819.3175173563586,0,369296.87835586711,99687.633292021725]
[null,"Tech10","Natural Gas, CCGT",2,"Manufacturing",6770.1227487132737,5294.6402366814536,3838.4478869784248,4210.0420831726851,58850.033479620673,100186.95320008366,null,741373.73181666317,463736.4688734251,233316.01978880068,461027.77248760354,4194898.2600245196,6089758.632573504,null,282762.99276352121,200462.93791628216,121369.32593335147,175837.88998870557,1962556.9714053641,3167848.9158237036]
[null,"Tech10","Natural Gas, CCGT",3,"Utilities",0,145.75165793653758,678.20617084227467,11537.939345594987,6654.6405837657185,17701.792989996826,null,0,37850.979943707927,129029.58206467847,3375249.7887809905,1857521.7421643343,3367788.5125376298,null,0,17439.081683811204,41961.316786323849,1529566.4407681844,827905.01625534345,1095228.228927349]
[null,"Tech10","Natural Gas, CCGT",4,"Mining and extraction",0,73.032793805173156,65.19233016386255,87498.261265768917,29463.654672351873,1701.5786389306875,null,0,28804.212886349935,23591.347226436563,32832528.333875854,8737946.8930827994,615755.4485811732,null,0,18485.153885035521,14373.479763214214,20109517.382313557,4916797.1447518999,375160.79070517939]
[null,"Tech10","Natural Gas, CCGT",5,"Professional services",2909.75549672138,1945.9824142345792,2108.6617053046648,0,58456.814098693678,55037.973109091261,null,186189.51113351615,99113.544944742258,113840.97515387266,0,2676558.0490553919,2971352.1678083986,null,110339.21736302364,62365.928032993499,72443.27562044964,0,1745060.6686578672,1890834.8577216291]
[null,"Tech10","Natural Gas, CCGT",6,"Other",0,1269.1756977290947,7272.6706609401999,0,33557.628478683146,189823.26622670435,null,0,113446.73784426058,364629.92492497712,0,2500032.9359458648,9517170.0383733772,null,0,49959.380354735462,204528.63902600727,0,1179089.1136518584,5338382.0204227632]
[null,"Tech10","Natural Gas, CCGT",null,"TOTAL",9679.8782454346547,8864.0450285122133,14096.645819108817,103246.24269453659,199887.94879555589,367935.17498265486,null,927563.24295017938,750200.00867111445,871549.15980577236,36668805.895144448,20657464.421644371,22748219.451213781,null,393102.21012654481,352588.89334026293,458495.35464670282,21814921.713070448,11000705.793078201,11967142.446892645]
[]
[]
[null,"Tech11","Natural Gas, OCGT",1,"Construction",0,54.196314139064377,54.331767531645873,0,2880.3766433165906,814.40638674793945,null,0,2899.8368664177833,2907.084457840353,0,154117.9047347361,43575.761600280384,null,0,1550.8914664043059,1554.7676250321992,0,82425.375731042252,23305.199540906437]
[null,"Tech11","Natural Gas, OCGT",2,"Manufacturing",3114.3605868723803,1658.0036295557024,1562.5552151469624,4418.7661122902227,15433.150921680353,23421.931674149506,null,238651.01694043432,128959.82084696717,94978.276176443484,483884.45000000007,1144252.6091216884,1423677.4954054561,null,89316.026671604806,57280.987589105032,49407.020436407925,184555.52086861135,526917.60410537489,740586.85777450539]
[null,"Tech11","Natural Gas, OCGT",3,"Utilities",0,44.536737734869895,276.08414140243917,2953.7652151458374,1624.6060719930683,4138.3650533181226,null,0,11276.728214296956,52525.35720163316,864079.375,453734.16893461358,787329.18722570862,null,0,4966.1916147702359,17081.611190120209,391576.00084978662,202834.66166795834,256044.92327764217]
[null,"Tech11","Natural Gas, OCGT",4,"Mining and extraction",0,19.428577864333789,26.538491203879232,18741.583184533236,6434.9456432851221,397.7988884404362,null,0,7426.1627946000353,9603.5647028229068,7032523.2984784991,1917226.8549973543,143952.69627424539,null,0,4688.6905946816469,5851.1555777560225,4307333.5100533161,1081217.6151195536,87705.935014993345]
[null,"Tech11","Natural Gas, OCGT",5,"Professional services",1420.3475130986753,772.55795907741469,858.39392421664058,0,13290.032082351412,12866.901372580487,null,66815.403512080185,36618.357837148855,46342.379696634613,0,610151.22744031087,694649.40524996642,null,36971.123616984216,23034.867816481827,29490.205795699607,0,397177.11040834599,442043.6337275423]
[null,"Tech11","Natural Gas, OCGT",6,"Other",0,499.00709381354642,2960.5584871555816,0,7801.7173005489894,44377.310914392088,null,0,41369.455065296039,148433.53552434704,0,593304.9765733463,2224945.4569685217,null,0,18500.79674857152,83259.510345618415,0,277925.91999197629,1248018.9779116441]
[null,"Tech11","Natural Gas, OCGT",null,"TOTAL",4534.7080999710561,3047.7303121849313,5738.4620266571492,26114.114511969296,47464.828663175533,86016.71428962858,null,305466.42045251449,228550.36162472682,354790.19775972154,8380487.1234784992,4872787.7418020489,5318130.0027241781,null,126287.15028858902,110022.42583001456,186644.27097063439,4883465.0317717139,2568498.2870242512,2797705.5272472342]
[]
[]
[null,"Tech12","Coal",1,"Construction",1.9679714520518415E-12,1.9389720780897753E-13,9.6281191012013091E-14,0,263.95483672219927,129.278679112281,null,1.0529860303921006E-10,1.0374695778336374E-11,5.1516371855628206E-12,0,14123.210752529856,6917.2061917282808,null,5.6315824786220082E-11,5.5485973488705035E-12,2.7551998671463875E-12,0,7553.3790496932088,3699.4619174432014]
[null,"Tech12","Coal",2,"Manufacturing",4.1368630899983896E-12,2.7170605631466461E-12,2.7690002363489698E-12,7321.9974441195063,3689.236305904431,3717.9919489375402,null,3.0960411812468735E-10,2.0498962034510967E-10,1.6831076856113174E-10,489422.00000000012,264760.91049741156,225994.23221967267,null,1.1569423612513395E-10,9.2870209131717742E-11,8.7554058851510606E-11,181461.39587111474,120705.6459602423,117560.58437031308]
[null,"Tech12","Coal",3,"Utilities",0,7.6836119755858918E-14,4.8924802489213536E-13,1408.9341735659689,458.00431493018897,656.92309942919894,null,0,1.9455418420965027E-11,9.3080055729075198E-11,412162.39999999973,130044.56580549819,124980.4508011405,null,0,8.4886587223133383E-12,3.0270280988576458E-11,186780.18358284503,58452.356852398785,40644.511159738511]
[null,"Tech12","Coal",4,"Mining and extraction",0,4.2832043637760938E-14,4.7028794697008641E-14,0,289.55357534876077,63.146502393320056,null,0,1.6886645864053337E-11,1.7018453283526484E-11,0,103790.7259689762,22851.017295307516,null,0,1.0843200750117561E-11,1.0368818343611106E-11,0,62836.799558966661,13922.419585045982]
[null,"Tech12","Coal",5,"Professional services",2.835430050007837E-12,1.5988117626448894E-12,1.5211577523760313E-12,0,1688.2731076896671,2042.4889106745563,null,1.6690923476038247E-10,7.9395946795195248E-11,8.2123216567989246E-11,0,79058.306657185633,110268.48391433548,null,9.7329468233935975E-11,4.9748058876924075E-11,5.2259520832735392E-11,0,50186.750990977642,70169.90289882962]
[null,"Tech12","Coal",6,"Other",0,8.3809980399122877E-13,5.2463983808007291E-12,0,1047.894028769505,7044.4439421411917,null,0,6.8791166924456629E-11,2.6303870158621788E-10,0,92642.095992086455,353187.32079490111,null,0,3.1021167523314491E-11,1.4754397258443989E-10,0,41476.122862744916,198110.24028893339]
[null,"Tech12","Coal",null,"TOTAL",8.9402645920580688E-12,5.4675375009853613E-12,1.0169114380126887E-11,8730.9316176854754,7436.916169364752,13654.273082688089,null,5.8181195592427983E-10,3.9989349412811628E-10,6.2872283291350328E-10,901584.39999999991,684419.81567368784,844198.7112170856,null,2.6933952914528999E-10,1.9851989235325774E-10,3.3075185146801986E-10,368241.57945395977,341211.05527502351,444107.12022030377]
[]
[]
[null,"Tech13","Oil",1,"Construction",0,-2.3846174694536707E-14,-2.3730420329789998E-14,0,382.78857209220251,120.43241024358075,null,0,-1.2759173312934477E-12,-1.2697237592826284E-12,0,20481.548072589154,6443.8762798476018,null,0,-6.8238642106265092E-13,-6.7907397335589212E-13,0,10953.946579680354,3446.3154975080438]
[null,"Tech13","Oil",2,"Manufacturing",-1.4553217406383405E-12,-7.3799295841900071E-13,-6.824753496625219E-13,2162.0740776482185,3339.3500863774389,3463.5775578112207,null,-1.0856816133358021E-10,-5.6872080378866258E-11,-4.1483546703189845E-11,1103501.363923884,286115.83738597186,210529.92089843322,null,-4.0561730629074E-11,-2.5289285534442833E-11,-2.1579444502989609E-11,154144.46526384164,119586.23447681306,109516.16014783067]
[null,"Tech13","Oil",3,"Utilities",0,-1.9528998698927197E-14,-1.2058493620795683E-13,366.49759705216405,275.87400433206892,611.97122953452413,null,0,-4.9386407461141325E-12,-2.2941436676822916E-11,107213.33333333334,76285.849872752951,116428.30068087181,null,0,-2.1686271385067537E-12,-7.4607146402055869E-12,48586.009016176082,34174.760394881465,37863.292506942213]
[null,"Tech13","Oil",4,"Mining and extraction",0,-8.4444211072189488E-15,-1.1591184675147473E-14,0,2168.0970398058939,58.82551967501481,null,0,-3.227577670432062E-12,-4.1945373290052183E-12,0,772791.41838460113,21287.370108426083,null,0,-2.0369030504641688E-12,-2.5556021381831795E-12,0,466113.30247160594,12969.737613061721]
[null,"Tech13","Oil",5,"Professional services",-5.2928352975760579E-13,-3.3571741907919994E-13,-3.7491967509310487E-13,0,2051.145167100306,1902.7256783361966,null,-2.651027389330461E-11,-1.6063915540149934E-11,-2.0240905077187556E-11,0,93343.998975749768,102723.04283195127,null,-1.4908103041827115E-11,-1.0124756449816434E-11,-1.2880401484018516E-11,0,61040.877677905388,65368.32361447977]
[null,"Tech13","Oil",6,"Other",0,-2.1158697860081796E-13,-1.2930795463300271E-12,0,1578.2556701275917,6562.4074178621613,null,0,-1.7914014858940622E-11,-6.4831135614683109E-11,0,119209.75891001761,329019.45319119515,null,0,-7.9833507700858419E-12,-3.6365155538207302E-11,0,56027.363093813874,184553.97205295757]
[null,"Tech13","Oil",null,"TOTAL",-1.9846052703959463E-12,-1.3371169505997014E-12,-2.5063811122985483E-12,2528.5716747003826,9795.5105398355026,12719.939813462697,null,-1.3507843522688483E-10,-1.0029214652579646E-10,-1.5496128516017129E-10,1210714.6972572173,1368228.4116016824,786431.96399072511,null,-5.5469833670901112E-11,-4.8285309364378684E-11,-8.152039227696009E-11,202730.47428001772,747896.48469470011,413717.80143277999]
[]
[]
[null,"Tech14","Nuclear",1,"Construction",53.429190398991345,4.9671862674433953,2.3271782714299687,0,2028.2666320896772,791.3356861352205,null,2858.7910178595207,265.7750824850682,124.51838198632777,0,108524.76682393477,42341.336912299099,null,1528.9393155790181,142.14189500879607,66.594951691756691,0,58041.242495366248,22645.004225549288]
[null,"Tech14","Nuclear",2,"Manufacturing",76.987935654153702,57.230324551889154,66.928515485561206,17296.835281142536,23741.475267045891,22758.429542758295,null,5658.6216120960435,4195.2083295699094,4068.1794577538421,3063377.1350000002,2024587.661944773,1383347.2158300183,null,2067.2209854484299,1928.5624210226888,2116.2378777524095,947056.7621455543,852777.54445360857,719607.33458871953]
[null,"Tech14","Nuclear",3,"Utilities",0,1.7419384336030834,11.825439225476032,12150.232849224371,4025.9774933609692,4021.132449639153,null,0,439.4821653308552,2249.8047741138566,3554367,1128878.7770777405,765025.5360538743,null,0,189.83576172507148,731.65214769627926,1610737.225862443,502916.15113502473,248791.62091598782]
[null,"Tech14","Nuclear",4,"Mining and extraction",0,1.307973414987182,1.1367161955523002,0,2849.7968735224913,386.52994555318168,null,0,502.33806638093108,411.34695446203438,0,1020398.2977079959,139874.76956323686,null,0,317.80973603003667,250.62100391597357,0,617325.95773902931,85221.380127391618]
[null,"Tech14","Nuclear",5,"Professional services",92.92232964808295,44.057271953208968,36.767360598032838,0,12717.040069233977,12502.404686146641,null,5634.7912032142476,2229.1464169271721,1984.9709290895394,0,595757.21894155454,674971.20930246182,null,3305.3485674707172,1392.6599230783322,1263.1462082984604,0,372061.66529438517,429521.31502101815]
[null,"Tech14","Nuclear",6,"Other",0,20.95284354477533,126.80882098292187,0,7941.6224921851672,43120.179744053719,null,0,1633.444346854925,6357.8144852842888,0,684098.93208836194,2161916.6652588653,null,0,745.29780781193392,3566.2326511533006,0,312645.09366638062,1212664.7952002771]
[null,"Tech14","Nuclear",null,"TOTAL",223.33945570122799,130.25753816590711,245.7940307589742,29447.068130366904,53304.178827438176,83580.012054286213,null,14152.203833169813,9265.3944075488616,15196.63498268989,6617744.1349999998,5562245.6545843612,5167476.7329207556,null,6901.5088684981656,4716.3075446768589,7994.4848405081812,2557793.9880079972,2715767.6547837947,2718451.4500789433]
[]
[]
[null,"Tech15","unassigned1",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech16","unassigned2",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech17","unassigned3",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech18","unassigned4",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech19","unassigned5",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech20","unassigned6",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech21","unassigned7",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech22","unassigned8",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech24","unassigned10",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech25","unassigned20",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned22",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned22",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech30","unassigned25",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech31","unassigned26",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned27",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned27",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech35","unassigned30",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech1","Onshore wind","Capex","TOTAL",179145.46334010767,179145.46334010767,31225.5,11725.137732766159,5.7371527546430858,15.278751296838218]
[null,"Tech8","Hydro, small","Capex","TOTAL",17964.117225188798,17964.117225188798,470.2,906.41185488128247,38.205268449997448,19.818934547741161]
[null,"Tech20","unassigned6","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech28","unassigned23","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech35","unassigned30","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech6","Biomass","Opex","TOTAL",76890.438604299619,74107.364763601145,20169.181054401564,19450.504450263801]
[null,"Tech12","Coal","Opex","TOTAL",8730.9316176854754,2.5849351068314978E-12,901.58439999999996,2.7312424370273143E-13]
[null,"Tech25","unassigned20","Opex","TOTAL",0,0,0,0]
[null,"All",null,"Opex","TOTAL",355010.88476014388,168962.05969803731,92950.131388135778,42262.388989566694]
[null,"Tech5","Solar PV (Res)","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[null,"Tech15","unassigned1","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned21","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"All Technologies","Opex","TOTAL","jobs",4196.8981400893017,11533.987146453364,11144.102938531836,11004.382365971376,11102.912468368359,11679.270757551343,12226.81686061007,13616.78910944669,13983.430814917832,13969.17927738343,14224.754987671437,13515.884829384591,13647.739991010452,13712.452303674061,13700.806166724742,14014.643332483365,14295.338069413277,14904.026896387491,15300.586414719135,16052.221555104343,16703.304057224552,17286.781290569819,18164.365274582764,19229.356751758554,20238.965097908425,21292.773148745931,21292.773148745931,21292.773148745931,21292.773148745931,21292.773148745931,21292.773148745931,21292.773148745931,21292.773148745931,21292.773148745931,21292.773148745931,21292.773148745931]
[null,3,"All Technologies","Total","Utilities","jobs",1528.6755073789254,2014.2745079771048,2024.9565638632444,2146.479390882952,2242.1971455959761,2367.5435733795107,2405.4950679549302,2565.720846610845,2852.0925382874825,3085.3764647404837,3447.7262401958319,3684.4250316395169,4128.5740537266502,4439.484786951426,4803.90451352532,5194.9751943186893,5595.3649977618161,6068.7729827946569,6638.8726094012045,7215.5885598507612,7809.7980605778794,8410.1233790533606,9202.3698652606345,10127.986221131117,10986.455693927715,11862.84084085639,11862.84084085639,11862.84084085639,11862.84084085639,11862.84084085639,11862.84084085639,11862.84084085639,11862.84084085639,11862.84084085639,11862.84084085639,11862.84084085639]
[null,"Tech Ref","Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Tech15","unassigned1","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned10","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned25","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Biomass","Opex","TOTAL","jobs",6.9325064683042088,34.541464317186652,43.716475683341358,179.27758611369939,203.77960755664625,324.37777718267438,350.3265466388076,487.14742834774523,711.13010314264898,823.30848786270349,1153.7433151139783,1398.4396365787948,1856.6953612074135,2227.5352948728123,2644.6225679780655,3028.3837694079148,3426.4351422475415,3836.9239094274481,4394.1179903156635,4950.5345050561791,5493.0650099926597,6058.5689391309443,6888.6230936851607,7910.0999233917446,8809.8799022251424,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895]
[null,"Tech7","Hydro, large","Opex","TOTAL","jobs",1787.4411949624061,1787.4411949624061,1787.4411949624061,1802.501504421258,1802.501504421258,1802.501504421258,1802.501504421258,1880.3131032919919,1925.4940316685472,2082.790597127665,2167.4630036407652,2249.2906850338595,2352.8721467564064,2444.9073712271665,2494.4390556696126,2527.906410022616,2527.906410022616,2595.4267974298018,2662.9471848369867,2671.3140234252378,2671.3140234252378,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415,2745.4442133171415]
[null,"Tech22","unassigned8","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned25","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech14","Nuclear","Total","TOTAL","jobs",781.27290896763395,1260.2745184832274,1137.9676065306635,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477]
[null,"Tech20","unassigned6","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned24","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech1","Onshore wind","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Onshore wind","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech1","Onshore wind","Total","Manufacturing","jobs",139.559935022806,907.54735110326112,1106.3640813348056,1169.6046403326145,846.98169570955667,1223.688268915065,1700.51650995052,2018.3427866439426,2170.0208613234254,2318.2542747527586,2595.6981509263887,2783.5552836800211,2895.7545867781564,2879.8655253250636,2925.2353899754476,3046.7906706534591,3135.9573876966015,3274.4890823791302,3362.1343542433779,3468.7220753786632,3551.6317349251508,3635.7467071487113,3719.8616793722736,2910.0719730354017,2086.0754297452513,1262.0788864551009,1262.0788864551009,1262.0788864551009,1262.0788864551009,1262.0788864551009,1262.0788864551009,1262.0788864551009,1262.0788864551009,1262.0788864551009,1262.0788864551009,1262.0788864551009]
[1,"Tech2","Offshore wind","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech2","Offshore wind","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech3","Solar PV (Utility)","Opex","Utilities","jobs",0.20181216990215975,0.20181216990215975,0.20181216990215975,14.702754914579298,32.457303617922967,39.626557897496028,40.118782702135448,47.009929967087238,56.362201255236108,68.667821371221464,83.434565510403885,100.66243367278338,120.35142585835995,142.50154206713358,167.11278229910428,191.72402253107501,218.79638678624275,245.86875104141052,272.94111529657829,300.01347955174612,327.08584380691389,354.15820806208166,381.23057231724943,408.3029365724172,435.37530082758491,462.44766508275268,462.44766508275268,462.44766508275268,462.44766508275268,462.44766508275268,462.44766508275268,462.44766508275268,462.44766508275268,462.44766508275268,462.44766508275268,462.44766508275268]
[5,"Tech3","Solar PV (Utility)","Total","Professional services","jobs",0,0,1742.0960334195156,2132.9736566680908,861.29085969976995,59.134284909012756,827.87998872617857,1123.5514132712424,1478.357122725319,1774.0285472703827,2069.6999718154466,2365.3713963605119,2661.042820905574,2956.7142454506379,2956.7142454506379,3252.3856699957023,3252.3856699957023,3252.3856699957023,3252.3856699957023,3252.3856699957023,3252.3856699957023,3252.3856699957023,3252.3856699956964,3252.3856699957023,3252.3856699957023,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech4","Solar PV (Ind)","Capex","Other","jobs",0,0,8.841577403215363E-2,3.8932482837547369E-2,4.2203233428235606E-2,0,0,0,0,0.3112488465332377,0.34290127160441453,0.34290127160441447,0.34290127160441447,0.35345207996147332,0.51698960949588613,0.53809122621000416,0.53809122621000416,0.53809122621000416,0.53809122621000416,0.53809122621000416,0.53809122621000416,0.53809122621000416,0.69635335156588773,0.69635335156588773,0.69635335156588773,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Solar PV (Ind)","Total","Construction","jobs",0,0,149.50245248188725,65.831032178778528,71.361552497320858,0,0,0,0,526.29144966774152,579.81261404073223,579.81261404073211,579.81261404073211,597.65300216506228,874.1790180921804,909.85979434084118,909.85979434084118,909.85979434084118,909.85979434084118,909.85979434084118,909.85979434084118,909.85979434084118,1177.4656162057945,1177.4656162057945,1177.4656162057945,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech4","Solar PV (Ind)","Total","Professional services","jobs",0,0,247.77265376876343,109.10275565712854,118.26856981802547,0,0,0,0,872.23070240793811,960.93212977145754,960.93212977145731,960.93212977145731,990.49927222596375,1448.7899802708118,1507.9242651798252,1507.9242651798252,1507.9242651798252,1507.9242651798252,1507.9242651798252,1507.9242651798252,1507.9242651798252,1951.4314019974211,1951.4314019974211,1951.4314019974211,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech5","Solar PV (Res)","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Biomass","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech6","Biomass","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Hydro, large","Capex","Manufacturing","jobs",24.237200510169071,24.237200510169071,149.46273647937593,197.93713749971408,451.08123171703556,587.34815902976391,719.03694846834912,760.50949156352738,835.91411537294221,662.48348061128797,580.07699887671311,448.38820943812783,390.35357932766743,350.90080294166995,284.6524548805412,230.79200930238773,350.09289625799767,241.42944730407305,132.76599835014838,119.30088695561001,119.30088695561001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech7","Hydro, large","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech7","Hydro, large","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech8","Hydro, small","Capex","Manufacturing","jobs",2.9454931175552694,7.7424390518595558,16.915546189388824,23.227317155578692,30.212343691495477,29.875715906632021,35.345917410663233,35.345917410663233,35.345917410663233,35.345917410663233,35.345917410663233,37.449841066059854,35.766702141742556,34.083563217425258,30.29650063771134,28.192576982314716,23.984729671521478,19.776882360728237,17.672958705331617,17.672958705331617,17.672958705331617,15.569035049934994,13.465111394538374,7.5741251594278349,3.7870625797139175,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech8","Hydro, small","Opex","Utilities","jobs",27.814346300346106,27.814346300346106,28.21315913136295,28.21315913136295,28.862654313304667,30.503484246631103,31.358083170238629,32.953334494305999,34.548585818373368,36.143837142440745,37.739088466508115,39.334339790575484,40.929591114642861,42.52484243871023,44.40496007064678,45.772318348418814,47.139676626190841,48.507034903962875,49.589526873865736,50.387152535899418,51.184778197933106,51.982403859966801,52.780029522000483,53.577655184034164,54.090414538198687,54.603173892363188,54.603173892363188,54.603173892363188,54.603173892363188,54.603173892363188,54.603173892363188,54.603173892363188,54.603173892363188,54.603173892363188,54.603173892363188,54.603173892363188]
[2,"Tech9","Geothermal","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,327.56734773178829,655.13469546357658,758.57701579993068,672.37508218630228,568.93276184994806,706.85585563175357,465.49044151359385,327.56734773178829,224.12502739543405,327.56734773178829,379.28850789996534,344.80773445451399,586.17314857267377,620.65392201812517,517.21160168177096,172.40386722725697,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech9","Geothermal","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,8.1186897742714468,16.237379548542894,18.801176319365457,24.783368784618101,30.338261788066987,36.320454253319632,36.320454253319632,38.456951562338432,41.875347256768514,44.439144027591077,47.857539722021166,50.421336492843729,58.967325728918937,63.240320346956537,63.240320346956537,63.240320346956537,63.240320346956537,63.240320346956537,63.240320346956537,63.240320346956537,63.240320346956537,63.240320346956537,63.240320346956537,63.240320346956537,63.240320346956537]
[1,"Tech9","Geothermal","Total","Construction","jobs",0,0,0,0,0,0,0,0,285.72578102534999,571.45156205069998,661.68075605870524,586.48976105203417,496.26056704402896,616.56615905470267,406.03137303602369,285.72578102534999,195.49658701734472,285.72578102534999,330.84037802935262,300.76398002668424,511.29876604536315,541.37516404803148,451.14597004002627,150.38199001334212,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech10","Natural Gas, CCGT","Total","Mining and extraction","jobs",0,3720.3298103802799,3934.834057168765,3985.9403239148573,4308.334478063286,4586.2465866994135,4945.911310554523,5868.5355686976509,5856.946253227442,5644.1692094753143,5512.1489427626393,4619.6980965676876,4402.8763088500482,4260.4442635276782,3717.1961262812974,3430.7351447476681,3110.5271893983477,2992.4870735870654,2594.0086992358706,2511.7387699189098,2369.1849067051044,2103.3214536701516,1930.2657715137479,1713.9822233594887,1589.734747971672,1508.9937598702938,1508.9937598702938,1508.9937598702938,1508.9937598702938,1508.9937598702938,1508.9937598702938,1508.9937598702938,1508.9937598702938,1508.9937598702938,1508.9937598702938,1508.9937598702938]
[null,"Tech10","Natural Gas, CCGT","Total","TOTAL","jobs",245.8885606750207,8866.039836121874,11729.847035662462,7385.3808573926872,5119.7518833564691,5403.272776004168,5779.2127723240928,6692.6152414943354,6678.0536138758407,6456.5539352901287,6306.1395035414453,5378.4212398868431,5132.8495137565969,4969.7419344796699,4369.4704618598571,4054.0451401356663,3699.6803015359446,3570.7199326670425,3138.2019260377656,3049.1322778332506,2890.4915812172849,2600.6302041764234,2411.5488266248544,2156.9876891038621,2020.6348883310588,1932.737403383499,1932.737403383499,1932.737403383499,1932.737403383499,1932.737403383499,1932.737403383499,1932.737403383499,1932.737403383499,1932.737403383499,1932.737403383499,1932.737403383499]
[6,"Tech11","Natural Gas, OCGT","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech12","Coal","Capex","Professional services","jobs",0,1.4177150250039187E-12,1.4177150250039187E-12,1.4177150250039187E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6,"Tech13","Oil","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech13","Oil","Opex","Utilities","jobs",13.699932911198234,13.699932911198234,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.058506680975793,17.030020050188874,17.030020050188874,17.030020050188874,16.488774065237447,16.154056153491165,15.451860704593651,14.996074612002971,14.305273815420225,13.671446280411315,11.812693621564955,11.477975709818677,11.477975709818677,10.126997244749123,8.8593421747313013,8.8593421747313013,8.8593421747313013,8.8593421747313013,8.8593421747313013,8.8593421747313013,8.8593421747313013,8.8593421747313013,8.8593421747313013,8.8593421747313013,8.8593421747313013]
[4,"Tech13","Oil","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech14","Nuclear","Capex","Manufacturing","jobs",76.987935654153702,76.987935654153702,76.987935654153702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech14","Nuclear","Total","Construction","jobs",53.429190398991345,53.429190398991345,53.429190398991345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech15","unassigned1","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech16","unassigned2","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech16","unassigned2","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","unassigned3","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","unassigned3","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech17","unassigned3","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","unassigned4","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech18","unassigned4","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","unassigned5","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","unassigned5","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech19","unassigned5","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned6","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech20","unassigned6","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned6","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech21","unassigned7","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned7","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech22","unassigned8","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech23","unassigned9","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech23","unassigned9","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech23","unassigned9","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned10","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech24","unassigned10","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned20","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech25","unassigned20","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech25","unassigned20","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech26","unassigned21","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech26","unassigned21","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned22","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned22","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech28","unassigned23","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned23","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech28","unassigned23","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech29","unassigned24","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned24","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned25","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned25","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned26","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned26","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech31","unassigned26","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned27","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech33","unassigned28","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech34","unassigned29","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned29","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned29","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech35","unassigned30","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech2","Offshore wind","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","unassigned3","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned22","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned27","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,3,"All Technologies","Total","Utilities","USDk",447190.9176195552,589245.56664377789,592370.44066100894,627920.10719543521,655920.88980494591,692589.0929587743,703691.22915595525,750562.85929432267,834336.5699104605,902580.25709773169,1008580.2079067498,1077822.8622399974,1207751.9464624089,1298704.1828379028,1405309.6665645756,1519711.4841863851,1636839.4703044114,1775327.8219613621,1942101.8521110795,2110811.3878120678,2284638.3972759875,2460254.4967970708,2692014.2335350262,2962789.3100946764,3213921.5807663784,3470294.8111553164,3470294.8111553164,3470294.8111553164,3470294.8111553164,3470294.8111553164,3470294.8111553164,3470294.8111553164,3470294.8111553164,3470294.8111553164,3470294.8111553164,3470294.8111553164]
[null,null,"Direct Investment Analysis - by Technology and Year"]
[null,"Tech16","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned7","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned26","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"All",null,"Capex","TOTAL","USDk",685535.38760257047,1630535.9879989114,1997734.0374320305,1441865.5112292122,1219536.0311518924,1365335.0711114474,2016584.8532137992,2192223.3660098203,2594350.3111903816,2807097.0849679345,2934379.0151493144,2874825.4661772,2777691.7091015917,2802369.3079563272,2669366.4123879541,2624417.9751671259,2857843.3883109684,2805571.6963325636,2616255.2860697792,2573261.1782575171,2804955.4616038948,2859629.0646994729,2925003.4749373104,2463930.2211250803,1767108.3792282455,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Oil","Opex","TOTAL","USDk",9618.5,134936.01070434271,158078.731933945,62514.915715681484,51044.355017047965,57593.412276601048,58304.386743310904,55659.940619844368,58696.533827415267,57770.650842188981,56555.854563826673,54533.846761510482,43493.59872673612,41397.480914176958,36923.849407392896,40384.264452667092,40973.148497719441,43010.401542117092,40415.776792175689,44701.557175944181,42599.109580651435,36670.397380051589,35157.881529460661,36081.026093935499,31146.441283027329,27007.135579789137,27007.135579789137,27007.135579789137,27007.135579789137,27007.135579789137,27007.135579789137,27007.135579789137,27007.135579789137,27007.135579789137,27007.135579789137,27007.135579789137]
[null,"Tech23","unassigned9","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned23","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","unassigned1","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned6","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned27","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Onshore wind","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Onshore wind","Opex","TOTAL","USDk",3465.4779701360544,3465.4779701360544,3465.4779701360544,8218.0278011123937,35862.334191487993,43018.897555643023,49676.165801368632,63545.474646630319,83702.203501743992,107002.64236178363,131227.70181150737,155267.83714329431,182081.83424413358,214399.1730947727,243321.30514009172,272077.00547926757,301295.01611328556,329588.40615761938,360470.73385306873,390613.36507677083,421680.61689015699,453302.6410573537,484924.66522455029,516546.689391747,548723.48591275408,580900.28243376117,580900.28243376117,580900.28243376117,580900.28243376117,580900.28243376117,580900.28243376117,580900.28243376117,580900.28243376117,580900.28243376117,580900.28243376117,580900.28243376117]
[]
[2,"Tech2","Offshore wind","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech2","Offshore wind","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6,"Tech3","Solar PV (Utility)","Capex","Other","USDk",0,0,337.89657624315282,413.71111694129422,167.05579202245474,11.469673328009263,160.57542659212967,217.923793232176,286.74183320023155,344.09019984027788,401.4385664803242,458.78693312037075,516.13529976041684,573.48366640046311,573.48366640046311,630.83203304050937,630.83203304050937,630.83203304050937,630.83203304050937,630.83203304050937,630.83203304050937,630.83203304050937,630.83203304050835,630.83203304050937,630.83203304050937,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech3","Solar PV (Utility)","Total","Construction","USDk",0,0,56243.307458455216,68862.732519568235,27806.645388065157,1909.1414615904691,26727.980462266569,36273.687770218916,47728.536539761728,57274.243847714075,66819.951155666422,76365.658463618805,85911.365771571102,95457.073079523456,95457.073079523456,105002.7803874758,105002.7803874758,105002.7803874758,105002.7803874758,105002.7803874758,105002.7803874758,105002.7803874758,105002.78038747562,105002.7803874758,105002.7803874758,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Solar PV (Ind)","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech4","Solar PV (Ind)","Total","Manufacturing","USDk",0,0,35391.645994295541,16070.219240715594,17593.489789788404,932.11682461103248,932.11682461103248,932.11682461103248,932.11682461103248,125520.84675679702,139901.99140288658,141787.10632509307,143672.22124729957,149780.6829468683,217185.67645425728,228474.5432763086,231432.72361577113,234390.90395523363,237349.08429469616,240307.26463415867,243265.4449736212,246223.6253130837,312532.00731297972,316360.24069346068,320188.47407394159,45275.820148514853,45275.820148514853,45275.820148514853,45275.820148514853,45275.820148514853,45275.820148514853,45275.820148514853,45275.820148514853,45275.820148514853,45275.820148514853,45275.820148514853]
[5,"Tech5","Solar PV (Res)","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech5","Solar PV (Res)","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech6","Biomass","Capex","Professional services","USDk",448.38120104438644,5941.0509138381203,8967.624020887728,20692.792428198431,20109.896866840732,36744.839425587474,89003.668407310703,79811.853785900777,101782.5326370757,131151.50130548302,158278.5639686684,183836.29242819845,167694.56919060051,164107.51958224544,151552.84595300263,150656.08355091384,179576.67101827677,203340.87467362935,189665.24804177554,182715.33942558744,232261.46214099217,311400.74412532634,312297.50652741513,273512.53263707575,132272.45430809399,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Biomass","Opex","TOTAL","USDk",2028,8833.4090242227376,11132.081374787051,44878.139194426913,51160.885329878452,81672.489109943985,88460.842240942555,123564.90568438139,181069.95255236383,210300.18044231081,295630.51240417018,359358.01735593122,478468.86865077587,575592.52879947016,685130.76776919304,786444.49149965227,891989.08155612322,1001319.9779435754,1149306.4266392924,1297774.0787393521,1443285.1115858152,1595351.0212050704,1817943.6455815216,2091942.7938181774,2334627.0410113633,2572777.2139130463,2572777.2139130463,2572777.2139130463,2572777.2139130463,2572777.2139130463,2572777.2139130463,2572777.2139130463,2572777.2139130463,2572777.2139130463,2572777.2139130463,2572777.2139130463]
[6,"Tech7","Hydro, large","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech7","Hydro, large","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech7","Hydro, large","Total","Professional services","USDk",15885.314447577333,15885.314447577333,97959.43909339355,129730.06798854822,295643.35221880034,384954.12011295732,471264.32861146086,498445.86666620418,547866.84494755592,434198.59490044712,380188.52577868412,293878.31728018064,255841.81435292604,229984.05250214739,186564.19301210268,151263.49423970858,229454.54202056146,158235.38224725641,87016.222473951377,78191.047780852867,78191.047780852867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech8","Hydro, small","Capex","Manufacturing","USDk",322.55120116061158,847.84887162217785,1852.3654695223686,2543.5466148665364,3308.4537490474163,3271.59075462906,3870.6144139273388,3870.6144139273388,3870.6144139273388,3870.6144139273388,3870.6144139273388,4101.0081290420612,3916.6931569502831,3732.3781848585054,3317.6694976520048,3087.2757825372823,2626.488352307837,2165.7009220783916,1935.3072069636694,1935.3072069636694,1935.3072069636694,1704.9134918489469,1474.5197767342245,829.4173744130012,414.7086872065006,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech8","Hydro, small","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech9","Geothermal","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,12449.653116605254,24899.306233210507,28830.775638454274,25554.551134084468,21623.081728840702,26865.040935832385,17691.612323596939,12449.653116605254,8518.1837113614893,12449.653116605254,14415.387819227137,13104.898017479216,22278.326629714662,23588.816431462586,19657.34702621882,6552.4490087396071,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech9","Geothermal","Total","Manufacturing","USDk",0,0,0,0,0,0,0,0,35870.815939837776,71741.631879675551,83069.257965940109,76004.569560719639,67051.943474455067,82905.44492280783,58224.317388190517,44745.815939837776,35168.189853573218,46495.815939837776,52784.628982970062,50008.753620881871,77189.88115549917,81965.756517587361,71388.130431322817,36129.376810440939,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500]
[1,"Tech10","Natural Gas, CCGT","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech10","Natural Gas, CCGT","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech11","Natural Gas, OCGT","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Natural Gas, OCGT","Opex","TOTAL","USDk",54526.874999999985,716949.45574551669,670345.3985245201,653970.6799222487,519537.30664781068,556903.275581163,626168.92321952211,692968.07071216544,686031.50027034408,603044.97419213259,529632.94095638976,463011.51444125507,324564.31420485768,252814.53333238506,212559.10647052631,190465.97009055948,172787.17638495553,173273.93839752043,150045.03971119475,149192.64497101103,147159.37926015945,134854.78265302157,125680.80829730464,122390.70478578394,113542.77491348366,109541.36553818329,109541.36553818329,109541.36553818329,109541.36553818329,109541.36553818329,109541.36553818329,109541.36553818329,109541.36553818329,109541.36553818329,109541.36553818329,109541.36553818329]
[3,"Tech11","Natural Gas, OCGT","Total","Utilities","USDk",34953.124999999993,34953.124999999993,43318.749999999993,45042.499999999993,41498.75,41498.75,41498.75,41498.75,41498.75,41498.75,41498.75,41498.75,39514.375,36998.75,34055.625,34055.625,34055.625,33940,32490.000000000004,32333.750000000004,32141.250000000004,31311.875000000004,29177.499999999996,26577.499999999996,23975.625000000004,23100.625000000004,23100.625000000004,23100.625000000004,23100.625000000004,23100.625000000004,23100.625000000004,23100.625000000004,23100.625000000004,23100.625000000004,23100.625000000004,23100.625000000004]
[6,"Tech12","Coal","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech12","Coal","Total","Professional services","USDk",0,8.3454617380191237E-11,8.3454617380191237E-11,8.3454617380191237E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Coal","Total","TOTAL","USDk",121547.4,173406.84000000032,129781.4000000003,63444.720000000278,55119.16,55306.720000000001,46808.28,46486.080000000002,46525.68,47101.68,47207.520000000004,30732.2,26342.32,25886.720000000001,24076.84,23938.239999999998,23916.28,23977.120000000003,23901.52,23909.440000000002,23820.880000000001,23683.360000000001,22834.480000000003,22978.84,21913.440000000002,21891.480000000003,21891.480000000003,21891.480000000003,21891.480000000003,21891.480000000003,21891.480000000003,21891.480000000003,21891.480000000003,21891.480000000003,21891.480000000003,21891.480000000003]
[4,"Tech13","Oil","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech13","Oil","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech14","Nuclear","Total","Manufacturing","USDk",5658.6216120960435,90492.786612096053,68831.471612096037,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001,117493.54500000001]
[5,"Tech15","unassigned1","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[3,"Tech16","unassigned2","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech16","unassigned2","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","unassigned3","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","unassigned3","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech18","unassigned4","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech18","unassigned4","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","unassigned5","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","unassigned5","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","unassigned5","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech20","unassigned6","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned6","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned7","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned7","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech22","unassigned8","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned8","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech22","unassigned8","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech23","unassigned9","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned9","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned10","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned10","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech25","unassigned20","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech25","unassigned20","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned20","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech26","unassigned21","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech27","unassigned22","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned22","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech28","unassigned23","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech28","unassigned23","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech29","unassigned24","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned24","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech30","unassigned25","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned25","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned25","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned26","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned26","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech31","unassigned26","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech32","unassigned27","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech32","unassigned27","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned28","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned28","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned28","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned29","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned29","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech35","unassigned30","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Direct Employment Analysis - Excluding Fuel Supply"]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":1116.9534452239186},{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(G$2674, $G$638:$AP$638,0))","v":1892.7965563498406},1427.6973778352126,602.42027223879563,515.37757486404496,518.18356609578166,443.55923218730538,438.73895934199948,439.33139511069629,447.94864265537723,449.53206189171237,296.08240438678575,253.16979045901769,247.40411843903524,228.73006148869948,226.65653629826062,226.32800373561966,227.23820050752659,226.1071867672872,226.22567392102656,224.90077211103187,222.84340425973932,214.19501402456078,216.35471169044641,206.11759496908081,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983]
[null,null,null,"Coal CCS","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2676,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Open","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2677,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined CCS","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Oil","Total",4181.243881363338,4285.2665505361074,{"$f":"INDEX($G$639:$AP$673, MATCH($D2680,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":202.13186232585466},122.8069285357729,113.28552698483398,118.72172191780922,119.31188255318389,117.11679949814646,119.63739321939156,118.86884284743181,117.86047338121629,116.1820595067073,106.89942527029731,105.15949468487884,101.44605441930426,102.06840342554054,101.16574322171425,99.937670880332789,95.889166156567782,96.574904844084955,92.194795755505339,79.546394824189733,76.899419520936405,77.665696804049389,67.953394122003019,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125]
[null,null,null,"Nuclear","Total",781.27290896763395,1260.2745184832274,1137.9676065306635,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477]
[null,null,null,"Biomass","Total",26.091442155770668,288.39736217611727,426.89518943267058,1063.4624680902764,1063.0578731395171,1894.4525567705512,4153.3752806009006,3897.4379807167752,5060.2085041975342,6427.297176446642,7916.8476127896383,9253.6032684400434,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(R$2674, $G$638:$AP$638,0))","v":9022.1373083198705},9239.7057564855368,9120.3428303417295,9465.7861603966448,11099.588885077859,12525.501243693492,12498.34778611398,12757.800797698763,15417.393696100287,19364.449774076398,20232.821800005549,19597.050692746285,14461.765930027748,9689.706231139895,9689.706231139895,9689.706231139895,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(AH$2674, $G$638:$AP$638,0))","v":9689.706231139895},9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895]
[null,null,null,"Solar utility","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar rooftop","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar floating","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"INDEX($G$639:$AP$673, MATCH($D2685,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind onshore","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind offshore","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Geothermal","Total",0,0,0,0,0,0,0,0,1761.0746438538511,3522.1492877077021,4078.2781226089182,3644.6442893285493,3118.3223168979771,3869.2401235113807,2593.5691267027019,1872.4581825599421,1338.2922989528849,1894.4211338541008,2180.3294624811942,2007.5034420631655,3314.5500835777857,3512.4766197605672,2965.7604782711337,1143.3733399730206,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422]
[null,null,null,"Hydro large","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydro small","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydrogen","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Pumped storage","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"TOTAL","Total",{"$f":"SUM(F2675:F2692)","v":{"$error":"#N/A"}},{"$f":"SUM(G2675:G2692)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Opex Minining & Extraction",{"$f":"G691","v":0},{"$f":"H691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Open","Opex Minining & Extraction",{"$f":"G739","v":0},{"$f":"H739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined","Opex Minining & Extraction",{"$f":"G763","v":0},{"$f":"H763","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined CCS","Opex Minining & Extraction",{"$f":"G787","v":0},{"$f":"H787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Oil","Opex Minining & Extraction",{"$f":"G811","v":0},{"$f":"H811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass","Opex Other",{"$f":"G861","v":0},{"$f":"H861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F2696:F2701)","v":0},{"$f":"SUM(G2696:G2701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Excl. fuel supply",{"$f":"F2675-F2696","v":1116.9534452239186},{"$f":"G2675-G2696","v":1892.7965563498406},1427.6973778352126,602.42027223879563,515.37757486404496,518.18356609578166,443.55923218730538,438.73895934199948,439.33139511069629,447.94864265537723,449.53206189171237,296.08240438678575,253.16979045901769,247.40411843903524,228.73006148869948,226.65653629826062,226.32800373561966,227.23820050752659,226.1071867672872,226.22567392102656,224.90077211103187,222.84340425973932,214.19501402456078,216.35471169044641,206.11759496908081,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983,205.78906240643983]
[null,null,null,"Coal CCS","Excl. fuel supply",{"$f":"F2676","v":{"$error":"#N/A"}},{"$f":"G2676","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Open","Excl. fuel supply",{"$f":"F2677-F2697","v":{"$error":"#N/A"}},{"$f":"G2677-G2697","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined","Excl. fuel supply",{"$f":"F2678-F2698","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined CCS","Excl. fuel supply",{"$f":"F2679-F2699","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Oil","Excl. fuel supply",{"$f":"F2680-F2700","v":4181.243881363338},4285.2665505361074,202.13186232585466,122.8069285357729,113.28552698483398,118.72172191780922,119.31188255318389,117.11679949814646,119.63739321939156,118.86884284743181,117.86047338121629,116.1820595067073,106.89942527029731,105.15949468487884,101.44605441930426,102.06840342554054,101.16574322171425,99.937670880332789,95.889166156567782,96.574904844084955,92.194795755505339,79.546394824189733,76.899419520936405,77.665696804049389,67.953394122003019,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125,59.247620000628125]
[null,null,null,"Nuclear","Excl. fuel supply",{"$f":"F2681","v":781.27290896763395},{"$f":"G2681","v":1260.2745184832274},1137.9676065306635,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477,1117.383837076477]
[null,null,null,"Biomass","Excl. fuel supply",{"$f":"F2682-F2701","v":26.091442155770668},{"$f":"G2682-G2701","v":288.39736217611727},426.89518943267058,1063.4624680902764,1063.0578731395171,1894.4525567705512,4153.3752806009006,3897.4379807167752,5060.2085041975342,6427.297176446642,7916.8476127896383,9253.6032684400434,9022.1373083198705,9239.7057564855368,9120.3428303417295,9465.7861603966448,11099.588885077859,12525.501243693492,12498.34778611398,12757.800797698763,15417.393696100287,19364.449774076398,20232.821800005549,19597.050692746285,14461.765930027748,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895,9689.706231139895]
[null,null,null,"Solar utility","Excl. fuel supply",{"$f":"F2683","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar rooftop","Excl. fuel supply",{"$f":"F2684","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar floating","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind onshore","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind offshore","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Geothermal","Excl. fuel supply",0,0,0,0,0,0,0,0,1761.0746438538511,3522.1492877077021,4078.2781226089182,3644.6442893285493,3118.3223168979771,3869.2401235113807,2593.5691267027019,1872.4581825599421,1338.2922989528849,1894.4211338541008,2180.3294624811942,2007.5034420631655,3314.5500835777857,3512.4766197605672,2965.7604782711337,1143.3733399730206,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422,232.17977082396422]
[null,null,null,"Hydro large","Excl. fuel supply",{"$f":"F2689","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydro small","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"K2690","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydrogen","Excl. fuel supply",{"$f":"F2691","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Pumped storage","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"TOTAL","Excl. fuel supply",{"$f":"SUM(F2706:F2723)","v":{"$error":"#N/A"}},{"$f":"SUM(G2706:G2723)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"RESULTS_S10","index":46,"n_rows":2724,"n_cols":46,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Main Results Scenario 10 - Summary figures"]
[]
[null,null,"Direct employment",893799.51615903492,"job years"]
[null,null,"Total employment",3078680.3760239617,"job years"]
[null,null,"Scenario cost (investment in country + imports)",197211.01697122477,"USDm"]
[null,null,"Direct investment in country",102216.84895669995,"USDm"]
[null,null,"Total investment in country",259799.57748070883,"USDm"]
[null,null,"Direct value added",49986.967680047557,"USDm"]
[null,null,"Total value added",131036.88083576085,"USDm"]
[null,null,"Total electricity generation",4782.9515000000001,"TWh"]
[null,null,"Total investment per MWh",21.371082051887825,"USD/MWh"]
[null,null,"Direct employment per USD invested in country",8.7441505513211144,"job years per USDm"]
[null,null,"Direct employment per TWh",186.87195890634368,"job years/TWh"]
[null,null,"Direct employment per year",37241.646506626457,"job years"]
[null,null,"Total employment per year",128278.34900099841,"job years"]
[null,null,"Direct investment in country per year",4259.0353731958312,"USDm"]
[null,null,"Total investment per year",10824.982395029534,"USDm"]
[null,null,"Direct value added per year",2082.7903200019814,"USDm"]
[null,null,"Total value added per year",5459.8700348233688,"USDm"]
[]
[]
[]
[]
[null,"Main Results - Tables"]
[]
[null,null,"Headline Summary - Macroeconomic Impacts"]
[]
[null,null,null,null,null,"Employment",null,null,null,null,null,null,"Domestic investment",null,null,null,null,null,null,"Domestic value added",null,null,null,null,null,null,"Employment summary",null,null,null,null,null,null,"Domestic investment summary",null,null,null,null,null,null,"Domestic value added summary"]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"Tech Ref","Technology","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,"Tech1","Onshore wind",329357.40492011007,193601.31948322162,343544.99403735576,55940.356585640286,80821.738937383227,133120.05388569587,null,21556565.619879372,14934926.499233862,21240254.933755971,12246174.384894818,8795783.1329355799,8230374.275283603,null,10524423.405430306,7435112.4798884094,11173848.43880647,6035782.8208416747,4443252.2524705175,4329748.1613799185,null,385297.76150575036,274423.05842060485,476665.04792305164,866503.71844068752,269882.14940871939,1136385.8678494068,null,33802740.00477419,23730709.63216944,29470629.209039576,57731747.052869208,29272331.793113999,87004078.845983207,null,16560206.22627198,11878364.732358927,15503596.600186389,29133384.324125186,14808783.234692112,43942167.558817297]
[null,null,null,"Tech2","Offshore wind",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech3","Solar PV (Utility)",85829.469095117747,63672.891951628633,109287.83761145007,8899.6223281627063,11676.991192867334,18743.895788247497,null,6560607.8877424737,5146201.6172809992,6756906.8748348989,1491314.5,1225907.569218081,1158873.3118050932,null,2889330.8085649684,2457657.9533648691,3554602.0313788988,628067.34046079125,603449.87378612172,609647.80254631385,null,94729.09142328045,75349.883144495965,128031.73339969756,258790.19865819643,39320.509309277535,298110.70796747401,null,8051922.3877424737,6372109.1864990797,7915780.1866399925,18463716.379858371,3876095.3810231742,22339811.760881543,null,3517398.1490257597,3061107.8271509907,4164249.8339252127,8901590.7933087368,1841165.0167932268,10742755.810101964]
[null,null,null,"Tech4","Solar PV (Ind)",44976.227371124965,33365.771639806422,57268.845830374165,4009.2346107280664,5260.4251633760578,8444.0297535228146,null,3437879.7301530321,2696704.7154862015,3540744.0257064193,671829.59999999986,552265.12708402937,522066.53493994143,null,1514062.7195584786,1287858.1689523654,1862677.1301589482,282941.14361178491,271851.10003676661,274643.23543127161,null,48985.461981853034,38626.19680318248,65712.875583896981,135610.84484130554,17713.689527626939,153324.53436893248,null,4109709.3301530322,3248969.8425702308,4062810.5606463607,9675328.4713456538,1746161.2620239707,11421489.733369624,null,1797003.8631702634,1559709.268989132,2137320.3655902199,4664598.0186697915,829435.47907982313,5494033.4977496155]
[null,null,null,"Tech5","Solar PV (Res)",6018.9571490981098,4465.1844204149547,7664.0205099244704,217.22195602947772,285.0119672412298,457.50095415300314,null,460075.28841400251,360887.31925752602,473841.13369042263,36400,29921.948401586746,28285.776440653804,null,202619.8986160428,172348.00662753664,249273.326918245,15329.865828282902,14729.002772932759,14880.28180017416,null,6236.1791051275877,4750.1963876561849,8121.5214640774739,18148.162079437534,959.73487742371071,19107.896956861245,null,496475.28841400251,390809.26765911275,502126.91013107647,1294803.7413619512,94607.724842240554,1389411.4662041916,null,217949.7644443257,187077.0094004694,264153.60871841916,624241.23216182436,44939.150401389823,669180.38256321428]
[null,null,null,"Tech6","Biomass",26993.982436855862,17095.963529187604,31483.103895660446,22756.876133082897,39703.589899186474,61331.457001476927,null,1823832.6902058409,1253706.2240114803,1946496.5709179882,5936125.8142186925,3295738.2727110488,3791921.8873217292,null,853763.8493653608,622568.59914703679,1023992.3079043773,3501581.0155814644,1709709.5132428932,1994814.1203046059,null,49750.858569938762,56799.553428374078,92814.560897137373,75573.049861703912,123791.92303374629,199364.97289545019,null,7759958.5044245329,4549444.4967225287,5738418.4582397174,5024035.4851353094,13023785.974251471,18047821.459386781,null,4355344.8649468254,2332278.1123899301,3018806.4282089835,2500324.7564167753,7206104.6491289632,9706429.4055457376]
[null,null,null,"Tech7","Hydro, large",19437.01321013027,9382.3289061218002,19092.309136364463,44446.788491467698,56802.588421906272,90527.758716022683,null,980729.47177403024,634527.31106340524,1180414.5610294186,7083007.9999999991,5861728.7340506185,5597033.0148393586,null,516643.53716127994,329230.61972051085,620979.99487478891,2955652.2852384346,2864236.3905168506,2944427.871033649,null,63883.801701597971,66184.917328028067,109620.06785238715,47911.651252616532,191777.13562939665,239688.7868820132,null,8063737.4717740295,6496256.0451140236,6777447.575868777,2795671.343866854,18541769.748889975,21337441.09275683,null,3472295.8223997145,3193467.0102373613,3565407.8659084379,1466854.1517565798,8764316.5467889346,10231170.698545514]
[null,null,null,"Tech8","Hydro, small",29499.630027606509,14239.596821576484,28976.471323377184,5232.2861795486224,6686.8137935226223,10656.948609150604,null,1488456.9075368731,963024.55096479249,1791519.7388155712,833813.33333333326,690044.05682367249,658884.01578537282,null,784111.89196848776,499674.58325607562,942463.73685664067,347940.06785379082,337178.56766948313,346618.72722805571,null,34731.916207155133,20926.410615099107,39633.419932527788,72715.698172560165,22576.048582221847,95291.746754782027,null,2322270.2408702066,1653068.607788465,2450403.754600944,4243001.197317237,2182741.4059423786,6425742.6032596156,null,1132051.9598222785,836853.15092555876,1289082.4640846965,2226250.2120812042,1031737.3627513297,3257987.5748325335]
[null,null,null,"Tech9","Geothermal",18630.315969190742,11571.385356265522,22398.908871081654,1772.723925885673,2265.5249336423908,3610.6258580078425,null,1217757.3213509375,868094.55404112069,1384850.7267377335,282500,233790.27206651471,223233.09908616773,null,591629.52421821211,436645.51810025889,728527.60850559641,117883.78194403535,114237.73350545566,117436.10533363873,null,20403.039895076414,13836.910289907913,26009.534729089497,52600.61019653792,7648.8747175359058,60249.484914073822,null,1500257.3213509375,1101884.8261076354,1608083.8258239012,3470702.6021297919,739523.37115268246,4210225.9732824741,null,709513.30616224743,550883.25160571455,845963.71383923513,1756802.6508240674,349557.62078312971,2106360.2716071974]
[null,null,null,"Tech10","Natural Gas, CCGT",9679.8782454346529,8864.0450285122133,14096.645819108817,54972.249698455875,104284.49611913151,190782.55751335487,null,927563.24295017926,750200.00867111445,871549.15980577236,18856959.807045378,10811868.836180605,11795456.865417134,null,393102.21012654481,352588.89334026293,458495.35464670276,11091786.997486517,5737882.0248204302,6205229.0658332352,null,64652.127943890526,113148.54114764373,204879.20333246369,32640.569093055681,350039.30333094229,382679.87242399796,null,19784523.049995556,11562068.844851719,12667006.025222907,2549312.4114270662,41464285.508643121,44013597.920070179,null,11484889.207613062,6090470.9181606928,6663724.4204799384,1204186.4581135106,23034898.088140182,24239084.546253692]
[null,null,null,"Tech11","Natural Gas, OCGT",70821.409053540818,47598.334967911687,89621.196683131784,13532.628105809283,20568.187328400119,34927.984015585062,null,4770662.5957085304,3569415.7800504887,5540983.2716439366,3084727.7346071042,2179427.4892121158,2159482.1571829137,null,1972306.4267027983,1718289.9214218552,2914941.8155482998,1538795.6230859831,1109652.1046489766,1136037.5101864093,null,84354.037159350104,68166.522296311799,124549.18069871684,208040.9407045843,69028.79944979446,277069.74015437876,null,7855390.3303156346,5748843.2692626044,7700465.4288268499,13881061.647402955,7423637.3810021337,21304699.028405089,null,3511102.0497887814,2827942.0260708318,4050979.3257347094,6605538.1636729538,3784485.2379213693,10390023.401594322]
[null,null,null,"Tech12","Coal",0,0,0,5539.8284355640417,4579.228536807962,8435.9469601856945,null,0,0,0,545084.31999999983,413083.83129267534,521566.8024622837,null,0,0,0,220768.19088920476,205108.84082789312,274380.34146023809,null,5539.8284355640417,4579.228536807962,8435.9469601856945,0,18555.003932557698,18555.003932557698,null,545084.31999999983,413083.83129267534,521566.8024622837,0,1479734.9537549589,1479734.9537549589,null,220768.19088920476,205108.84082789312,274380.34146023809,0,700257.37317733595,700257.37317733595]
[null,null,null,"Tech13","Oil",-7.9384210815837868E-12,-5.3484678023988065E-12,-1.0025524449194196E-11,1882.6093995703238,3829.7547077927543,5422.4674516462201,null,-5.4031374090753943E-10,-4.0116858610318599E-10,-6.1984514064068524E-10,468017.79305217537,471846.09835960739,335253.29445038002,null,-2.2187933468360455E-10,-1.9314123745751476E-10,-3.2608156910784046E-10,125707.45478786249,247614.12894967193,176366.50372052193,null,1882.6093995703159,3829.7547077927488,5422.4674516462101,-2.3312413333176788E-11,11134.831559009297,11134.831559009275,null,468017.79305217485,471846.09835960699,335253.29445037938,-1.5613274676514106E-9,1275117.1858621626,1275117.1858621612,null,125707.45478786227,247614.12894967172,176366.50372052161,-7.4110214124895977E-10,549688.0874580564,549688.08745805558]
[null,null,null,"Tech14","Nuclear",223.33945570122799,130.25753816590711,245.7940307589742,33129.463375178952,59969.11779486046,94018.957170358859,null,14152.203833169813,9265.3944075488616,15196.63498268989,7442610.71,6256298.2031757385,5812882.3110930286,null,6901.5088684981656,4716.3075446768589,7994.4848405081812,2875835.3118567485,3054315.0308563085,3057979.5835476308,null,33352.80283088018,60099.375333026364,94264.751201117833,599.39102462610936,187117.53834039829,187716.92936502438,null,7456762.9138331702,6265563.5975832874,5828078.9460757188,38614.233223408562,19511791.224268768,19550405.457492176,null,2882736.8207252468,3059031.3384009856,3065974.0683881389,19612.301253683203,8988129.9262606874,9007742.2275143713]
[null,null,null,"Tech15","unassigned1",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech16","unassigned2",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech17","unassigned3",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech18","unassigned4",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech19","unassigned5",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech20","unassigned6",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech21","unassigned7",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech22","unassigned8",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech23","unassigned9",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech24","unassigned10",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech25","unassigned20",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech26","unassigned21",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech27","unassigned22",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech28","unassigned23",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech29","unassigned24",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech30","unassigned25",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech31","unassigned26",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech32","unassigned27",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech33","unassigned28",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech34","unassigned29",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Tech35","unassigned30",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"Total",641467.62693391088,403987.07964281284,723680.12774858787,252331.88922512392,396733.4687961184,660480.18367740791,null,43238282.959548436,31186953.974468544,44742757.631920822,58978565.997151501,40817703.571511872,40835313.346107662,null,20248895.780580975,15316691.051363861,23537796.230439477,29738071.899466574,20713216.5641043,21482209.309805661,null,893799.5161590348,800720.54843893123,1384160.3114259958,1769134.8343253119,1309545.5416986505,3078680.3760239617,null,102216848.95669994,72004657.545980409,85578070.978028491,119167994.56593779,140631582.91477105,259799577.48070884,null,49986967.680047557,36029907.615468159,45020005.540245138,59103383.062384315,71933497.773376539,131036880.83576085]
[]
[]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total",null,"Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total",null,"Direct","Indirect","Induced","Capex","Opex","Total"]
[null,null,null,"SectorID","Sectors","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"job years FTE","job years FTE","job years FTE","job years FTE","job years FTE","job years FTE",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,null,null,1,"Construction",227492.93611927528,19205.7448382683,6851.8045924949147,0,18891.613406467328,6253.4274222119429,null,12172274.323223725,1027625.730895967,366613.77945047175,0,1010817.763023841,334596.91251083248,null,6509978.7485425258,549595.04624576052,196072.47173126019,0,540605.80473277846,178949.20307683133,null,227492.93611927528,38097.358244735631,13105.232014706857,253550.48555003849,25145.04082867927,278695.5263787178,null,12172274.323223725,2038443.493919808,701210.69196130428,253550.48555003849,25145.04082867927,14911928.509104837,null,6509978.7485425258,1090200.8509785389,375021.67480809148,253550.48555003849,25145.04082867927,7975201.2743291566]
[null,null,null,2,"Manufacturing",220736.40587276919,207609.58354496615,197054.56835975597,113265.18984362498,161264.26410891925,179845.53190596838,null,20201049.051476911,16682287.082617898,11977754.791687455,13713114.728306551,12840625.206397748,10931721.601183791,null,7860364.5890644528,7462332.2428179374,6230742.4349944135,4917204.4686531825,5715365.629085768,5686603.4455231177,null,334001.59571639413,368873.84765388537,376900.10026572435,625400.5577774914,454374.98585851263,1079775.543636004,null,33914163.779783458,29522912.289015643,22909476.392871246,625400.5577774914,454374.98585851263,86346552.461670339,null,12777569.057717636,13177697.871903706,11917345.880517531,625400.5577774914,454374.98585851263,37872612.810138874]
[null,null,null,3,"Utilities",450.21715593690772,6312.090899068111,34817.100085589453,89735.408548792737,26419.40547699466,31776.476619838591,null,131704.22507566612,1628540.9695579866,6623997.3416468091,26250737.647197243,7499694.8812483409,6045514.880311124,null,59684.579035519193,728176.87477899168,2154169.969374002,12738541.83534033,3411783.6880285554,1966043.4527487587,null,90185.625704729639,32731.496376062772,66593.576705428044,41579.408140594474,147931.290645626,189510.69878622046,null,26382441.872272909,9128235.8508063275,12669512.221957933,41579.408140594474,147931.290645626,48180189.945037171,null,12798226.414375849,4139960.5628075469,4120213.4221227607,41579.408140594474,147931.290645626,21058400.399306156]
[null,null,null,4,"Mining and extraction",0,4308.0992993177397,3346.781527082072,46337.857452320015,30299.439673621659,3054.5026635072254,null,0,1717645.8304798612,1211110.0323912518,17387648.574104816,9906290.2446110137,1105342.189146332,null,0,1109332.304821071,737891.96413903998,10649719.622041777,5804048.5725432355,673450.88157228997,null,46337.857452320015,34607.538972939401,6401.2841905892974,7654.8808263998117,79691.799789448894,87346.680615848716,null,17387648.574104816,11623936.075090874,2316452.2215375835,7654.8808263998117,79691.799789448894,31328036.870733272,null,10649719.622041777,6913380.8773643067,1411342.84571133,7654.8808263998117,79691.799789448894,18974443.345117413]
[null,null,null,5,"Professional services",182466.17063535276,105552.67776092216,108252.45890798069,0,102009.27941886973,98798.628291080124,null,9144939.6802272107,5094613.3939562133,5844259.1592037808,0,4771069.3942282423,5333872.2661046796,null,5143473.8655248955,3191607.1500372118,3719023.6335843103,0,3041215.5319363815,3394236.3738136766,null,182466.17063535276,207561.95717979188,207051.08719906083,396271.30730425561,200807.90770994985,597079.21501420543,null,9144939.6802272107,9865682.7881844565,11178131.42530846,396271.30730425561,200807.90770994985,30188753.893720128,null,5143473.8655248955,6232822.6819735933,7113260.0073979869,396271.30730425561,200807.90770994985,18489556.554896474]
[null,null,null,6,"Other",10321.89715057682,60998.883300270405,373357.41427568463,2993.4333803861905,57849.466711245826,340751.61677480169,null,1588315.6795449285,5036240.9669606108,18719022.527541056,1627065.0475428973,4789206.0820026901,17084265.4968509,null,675393.99841358268,2275647.4326628842,10499895.756616453,1432605.973431288,2200197.337777582,9582925.953070987,null,13315.33053096301,118848.35001151623,714109.03105048626,444678.19472653186,401594.51686643373,846272.71159296553,null,3215380.7270878255,9825447.0489633009,35803288.024391957,444678.19472653186,401594.51686643373,48844115.800443083,null,2107999.9718448706,4475844.7704404667,20082821.709687442,444678.19472653186,401594.51686643373,26666666.451972779]
[null,null,null,null,"TOTAL",641467.626933911,403987.0796428129,723680.12774858775,252331.88922512392,396733.46879611851,660480.18367740791,null,43238282.959548436,31186953.974468537,44742757.631920822,58978565.997151509,40817703.571511872,40835313.346107662,null,20248895.780580971,15316691.051363856,23537796.230439477,29738071.899466578,20713216.5641043,21482209.309805661,null,893799.51615903492,800720.54843893123,1384160.3114259955,1769134.8343253117,1309545.5416986505,3078680.3760239622,null,102216848.95669994,72004657.545980409,85578070.978028476,1769134.8343253117,1309545.5416986505,259799577.48070881,null,49986967.680047557,36029907.615468159,45020005.540245146,1769134.8343253117,1309545.5416986505,131036880.83576086]
[]
[]
[null,null,"Macroeconomic Impacts by Technology and Sector"]
[]
[null,null,null,null,null,"Employment","Employment","Employment","Employment","Employment","Employment",null,"Output","Output","Output","Output","Output","Output",null,"Value Added","Value Added","Value Added","Value Added","Value Added","Value Added"]
[null,null,null,null,null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex",null,"Capex","Capex","Capex","Opex","Opex","Opex"]
[null,null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced",null,"Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,"Tech Ref","Technology","SectorID","Sectors","jobs","jobs","jobs","jobs","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk",null,"USDk","USDk","USDk","USDk","USDk","USDk"]
[null,"Tech1","Onshore wind",1,"Construction",168185.93695135662,12642.458988328022,3252.6845461362791,0,4361.8353029492955,1260.3808804379382,null,8998984.3060751837,676449.48256921023,174038.67239958048,0,233385.0745694513,67438.145949257625,null,4812839.0007810714,361778.87870850012,93079.405595072167,0,124819.06300578333,36067.285809781635]
[null,"Tech1","Onshore wind",2,"Manufacturing",86580.370613941224,97119.941919835081,93545.625914581688,26606.353273352732,33960.916936832422,36247.941255596299,null,7490804.6637131888,7691998.7320389692,5686072.5349649582,2913573.6748712542,2667874.2671813047,2203293.0049628504,null,3045680.5401486643,3471034.7878211513,2957854.2930808468,1111248.991685801,1209965.556067795,1146137.2737631686]
[null,"Tech1","Onshore wind",3,"Utilities",0,3046.0653320100737,16528.352766178596,26340.569931901366,7760.5432518968873,6404.5619906085321,null,0,787486.41630862723,3144540.0253274459,7705535.6624806654,2234854.3095997693,1218476.0217224986,null,0,351418.79854981933,1022626.2694077227,3491927.8557245857,1012253.88170242,396256.87013702089]
[null,"Tech1","Onshore wind",4,"Mining and extraction",0,2463.7771702135069,1588.7821092210252,0,5155.2568171994426,615.63627374274688,null,0,991946.79277880467,574937.42456471117,0,1846655.3745740524,222782.17487469831,null,0,643713.83984719694,350291.62844226486,0,1117478.6979501103,135734.30340502036]
[null,"Tech1","Onshore wind",5,"Professional services",64285.989283541669,51404.051988787236,51389.54204224229,0,18226.248870345313,19912.90434894435,null,3487586.5867360346,2505205.8247327153,2774383.185355254,0,858304.86163230101,1075044.1588268371,null,1998544.8320428508,1572941.1040009218,1765492.657646077,0,542534.46231445367,684109.74340988556]
[null,"Tech1","Onshore wind",6,"Other",10305.108071270566,26925.024084047702,177240.00665899587,2993.4333803861905,11356.937758159864,68678.629136365998,null,1579190.0633549644,2281839.2508055363,8886283.0911440197,1627065.0475428973,954709.24537870183,3443340.7689474616,null,667359.03245771851,1034225.0709608196,4984504.1846344881,1432605.973431288,436200.59142995533,1931442.6848550411]
[null,"Tech1","Onshore wind",null,"TOTAL",329357.40492011007,193601.31948322162,343544.99403735576,55940.356585640286,80821.738937383227,133120.05388569587,null,21556565.619879372,14934926.499233862,21240254.933755971,12246174.384894818,8795783.1329355799,8230374.275283603,null,10524423.405430306,7435112.4798884094,11173848.43880647,6035782.8208416747,4443252.2524705175,4329748.1613799185]
[]
[]
[null,"Tech2","Offshore wind",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech2","Offshore wind",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech3","Solar PV (Utility)",1,"Construction",17808.097021825182,1925.5246629037701,1034.7374191130589,0,444.80405418226206,177.46723492700482,null,952842.95777249511,103027.43818255945,55364.829927488463,0,23799.758620855991,9495.5909566480077,null,509599.70512351528,55101.159838764615,29610.231964371793,0,12728.592761552289,5078.4342918308184]
[null,"Tech3","Solar PV (Utility)",2,"Manufacturing",38497.214435234906,35731.11969612656,29758.545028027958,6076.3069880918401,5864.3888546581293,5103.8713822697773,null,4215702.5196952112,3031391.9499492603,1808841.8769991007,665396.26453323895,486922.40974152286,310233.45672214997,null,1607886.2925838325,1330349.9243251642,940946.61622517998,253784.87402304457,215361.50176011244,161381.22688028243]
[null,"Tech3","Solar PV (Utility)",3,"Utilities",0,1006.4212712684725,5257.9661018098623,2823.315340070867,889.55408443057456,901.79081976946657,null,0,260123.16016811994,1000334.7032130607,825918.23546676093,254705.90706138048,171566.84440088717,null,0,118333.4665611588,325315.79737145518,374282.46643774671,115606.79869409597,55794.730113338177]
[null,"Tech3","Solar PV (Utility)",4,"Mining and extraction",0,582.53857463750956,505.42014631610198,0,580.9968447402739,86.684326077627901,null,0,231968.7700768135,182897.92889760825,0,209287.00355222565,31368.721296612828,null,0,149759.58861785295,111434.0632822203,0,127106.99675370904,19111.993750383015]
[null,"Tech3","Solar PV (Utility)",5,"Professional services",29513.625926663721,14574.615803605411,16347.937018778601,0,2298.382845978439,2803.8255173667694,null,1386337.9536651243,696455.88082340965,882581.1590783163,0,109426.94946592738,151371.00003066973,null,766804.51406923623,435768.31535253592,561634.94803260511,0,69162.891932861108,96325.695219520087]
[null,"Tech3","Solar PV (Utility)",6,"Other",10.531711393932634,9852.671943086907,56383.23189740449,0,1598.8645088776559,9670.2565078368498,null,5724.4566096427843,823234.41808083619,2826886.3767193239,0,141765.54077616878,484837.69839812547,null,5040.2967883840902,368345.49866939225,1585660.3745030663,0,63483.091883790948,271955.72229095933]
[null,"Tech3","Solar PV (Utility)",null,"TOTAL",85829.469095117747,63672.891951628633,109287.83761145007,8899.6223281627063,11676.991192867334,18743.895788247497,null,6560607.8877424737,5146201.6172809992,6756906.8748348989,1491314.5,1225907.569218081,1158873.3118050932,null,2889330.8085649684,2457657.9533648691,3554602.0313788988,628067.34046079125,603449.87378612172,609647.80254631385]
[]
[]
[null,"Tech4","Solar PV (Ind)",1,"Construction",9331.7718161934063,1009.0104944199774,542.22152277168357,0,200.38196490388006,79.948087042750316,null,499307.31215706316,53988.280878541642,29012.193660697201,0,10721.670254226208,4277.7154477935055,null,267039.65954272944,28874.025663313263,15516.308552083196,0,5734.1663234391999,2287.8088283235907]
[null,"Tech4","Solar PV (Ind)",2,"Manufacturing",20173.251539925586,18723.766797356126,15594.027337291081,2737.3454045320059,2641.8773628697563,2299.2681082372319,null,2209105.9988348652,1588505.3820013814,947866.55907384353,299757.63411598303,219356.06994211039,139758.59494175069,null,842562.12049993011,697127.93648179551,493073.4094199551,114328.79543580677,97019.261586268753,72701.422203357797]
[null,"Tech4","Solar PV (Ind)",3,"Utilities",0,527.38333820455023,2755.2713700534805,1271.8892061960603,400.73959230018818,406.25217935545658,null,0,136309.34129688589,524193.86410368327,372071.96588401688,114743.71613679366,77289.991109930415,null,0,62008.922503877344,170471.48752350459,168612.34817597814,52080.275035168634,25135.242240420761]
[null,"Tech4","Solar PV (Ind)",4,"Mining and extraction",0,305.26097459966752,264.84949351682883,0,261.73612460894077,39.05084817119554,null,0,121555.92078069189,95841.893495699143,0,94282.731028022783,14131.449456982347,null,0,78476.791010068555,58393.507730022298,0,57261.055790878199,8609.856013954357]
[null,"Tech4","Solar PV (Ind)",5,"Professional services",15465.685203678649,7637.367924334927,8566.6210004232926,0,1035.4097865075116,1263.1091401594426,null,726466.69814726303,364955.74748524907,462488.83166440763,0,49296.284377919073,68191.865902333026,null,401819.73088710103,228350.64738321453,294307.08809687017,0,31157.531172732044,43394.235950265407]
[null,"Tech4","Solar PV (Ind)",6,"Other",5.5188113273268016,5162.982110891181,29545.855106317795,0,720.28033218578116,4356.4013905567381,null,2999.7210138409023,431390.04304345167,1481340.6837080885,0,63864.655344957195,218416.91808115144,null,2641.2086287180446,193019.84591009628,830915.3288365131,0,28598.810128279794,122514.67019494968]
[null,"Tech4","Solar PV (Ind)",null,"TOTAL",44976.227371124965,33365.771639806422,57268.845830374165,4009.2346107280664,5260.4251633760578,8444.0297535228146,null,3437879.7301530321,2696704.7154862015,3540744.0257064193,671829.59999999986,552265.12708402937,522066.53493994143,null,1514062.7195584786,1287858.1689523654,1862677.1301589482,282941.14361178491,271851.10003676661,274643.23543127161]
[]
[]
[null,"Tech5","Solar PV (Res)",1,"Construction",1248.8271687031156,135.03113275354784,72.562958292423147,0,10.856776067177204,4.3316197564919925,null,66819.951155666422,7224.9979190125741,3882.5655385489517,0,580.90443953918373,231.7683565887595,null,35736.662718165957,3864.0751647617417,2076.4746566345261,0,310.67945528626137,123.95440949755523]
[null,"Tech5","Solar PV (Res)",2,"Manufacturing",2699.6914519945531,2505.7137205630779,2086.8753964294947,148.31048337995978,143.1379861924201,124.57527792737211,null,295634.27441535657,212582.2102970859,126848.52722421294,16240.990099009901,11884.800767773282,7572.1773138303615,null,112756.1290744931,93293.355676536012,65985.697247781121,6194.380470677931,5256.542911685021,3938.9925186419659]
[null,"Tech5","Solar PV (Res)",3,"Utilities",0,70.577233781938403,368.72501941182577,68.911472649517961,21.712233518330905,22.010907719068371,null,0,18241.638577593843,70150.401451541547,20159.009900990095,6216.861042412077,4187.6030416067806,null,0,8298.3626957604429,22813.398066502235,9135.48535760497,2821.7304079488872,1361.837611131328]
[null,"Tech5","Solar PV (Res)",4,"Mining and extraction",0,40.851641696095598,35.443563091322432,0,14.180969304962813,2.1157907800304065,null,0,16267.257641708438,12826.070209912516,0,5108.276577007071,765.6476586237892,null,0,10502.180149319978,7814.5287267508374,0,3102.4272089053038,466.48548814749785]
[null,"Tech5","Solar PV (Res)",5,"Professional services",2069.6999718154466,1022.0730584882424,1146.430630756171,0,56.098921852912433,68.435765113361654,null,97219.624276499177,48840.312623487189,61892.706935034555,0,2670.892665872796,3694.6629306671248,null,53773.646284621704,30559.094034880643,39385.734541803024,0,1688.1276661335646,2351.1172901427103]
[null,"Tech5","Solar PV (Res)",6,"Other",0.73855658499412347,690.93763313205261,3953.9829419432326,0,39.025080305426307,236.0315928566786,null,401.4385664803242,57730.902198638069,198240.8623311721,0,3460.2129089823397,11833.917139336987,null,353.46053876204553,25830.938906277821,111197.49367877324,0,1549.4951229737189,6637.8944826131028]
[null,"Tech5","Solar PV (Res)",null,"TOTAL",6018.9571490981098,4465.1844204149547,7664.0205099244704,217.22195602947772,285.0119672412298,457.50095415300314,null,460075.28841400251,360887.31925752602,473841.13369042263,36400,29921.948401586746,28285.776440653804,null,202619.8986160428,172348.00662753664,249273.326918245,15329.865828282902,14729.002772932759,14880.28180017416]
[]
[]
[null,"Tech6","Biomass",1,"Construction",4279.0280290289402,506.58126379814024,298.08207740813509,0,1331.6301399238268,580.68633175612922,null,228954.37499999997,27105.220123069419,15949.22848569628,0,71250.42050416545,31070.29803411648,null,122449.43517187286,14496.420495477027,8529.9703030381261,0,38106.167425250067,16617.024439473214]
[null,"Tech6","Biomass",2,"Manufacturing",12254.713044883249,8248.9677110548982,8572.695602524549,3939.5808671585473,13475.154576458677,16700.25653999942,null,963131.6219943529,633074.0621064927,521082.29048186284,431410.46000000008,1032551.5996128377,1015107.5382794318,null,361028.65497578139,285296.69394327723,271063.28321921011,164541.72510289849,457243.00897556124,528051.68621667102]
[null,"Tech6","Biomass",3,"Utilities",0,239.19990229214406,1514.6890695346437,18817.295265924349,2659.3508152866448,2950.7283604135318,null,0,60636.368925891467,288171.51185350062,5504715.3542186925,739466.12419909611,561379.80381056678,null,0,26586.578817162015,93715.37832012237,3337039.2904785657,364447.1615727265,182564.61354212166]
[null,"Tech6","Biomass",4,"Mining and extraction",0,124.4166636837182,145.59895524698914,0,712.24665557189633,283.63772812189382,null,0,48653.19209598039,52688.337729368963,0,259360.63915531427,102640.8492198732,null,0,31109.61111008572,32101.378053637847,0,158647.91171537415,62535.901615984636]
[null,"Tech6","Biomass",5,"Professional services",10460.241362943672,5275.1760477484604,4709.4334638751843,0,16884.48258902317,9174.3309982466453,null,631746.69321148808,266114.72252951423,254249.64877065015,0,796475.54337749362,495297.46027891198,null,370285.75921770651,166568.91007028354,161793.03943416855,0,505040.05227181752,315185.02349962806]
[null,"Tech6","Biomass",6,"Other",0,2701.6219406102441,16242.604727070948,0,4640.725122922262,31641.81704293931,null,0,218122.65823053222,814355.55359690927,0,396633.94586214173,1586425.937698829,null,0,98510.38471075127,456789.25857420027,0,186225.21128216357,889859.87099072768]
[null,"Tech6","Biomass",null,"TOTAL",26993.982436855862,17095.963529187604,31483.103895660446,22756.876133082897,39703.589899186474,61331.457001476927,null,1823832.6902058409,1253706.2240114803,1946496.5709179882,5936125.8142186925,3295738.2727110488,3791921.8873217292,null,853763.8493653608,622568.59914703679,1023992.3079043773,3501581.0155814644,1709709.5132428932,1994814.1203046059]
[]
[]
[null,"Tech7","Hydro, large",1,"Construction",9358.9910600514795,638.809887669673,180.76601305724913,0,2009.152803177795,857.11696250172679,null,500763.70947982435,34180.266542544996,9672.0959199130302,0,107502.05916165988,45861.040666287736,null,267818.57031723607,18280.298562360727,5172.8327197133785,0,57494.277731790513,24527.413053282889]
[null,"Tech7","Hydro, large",2,"Manufacturing",627.47419098548801,3695.8334293609264,5198.7426372502941,32340.526466060786,29776.09628854577,24650.267064621334,null,68712.621595814824,265804.29280931957,316000.10622637131,3541503.9999999995,2500048.8086268534,1498340.5708747979,null,26207.276693564745,126632.92138550362,164380.9967368691,1350744.2022124713,1100336.3271082155,779426.05600027589]
[null,"Tech7","Hydro, large",3,"Utilities",0,122.79140067172538,918.55339476276311,12106.262025406915,3934.132071823366,4355.3966937653095,null,0,31069.568468673195,174755.94550126028,3541503.9999999995,1123469.7106797134,828619.73140777415,null,0,13367.987642999649,56831.847954030643,1604908.0830259635,510295.94870042859,269472.89519678598]
[null,"Tech7","Hydro, large",4,"Mining and extraction",0,99.510318191452313,88.295622716233297,0,2554.0287842105508,418.66097871376667,null,0,40234.906087372518,31951.806122551458,0,922398.69417926203,151502.12447032821,null,0,26228.294795130612,19467.249339028433,0,561136.63722228608,92305.568616190852]
[null,"Tech7","Hydro, large",5,"Professional services",9450.5479590933028,3097.9027221445731,2855.94329731378,0,10809.402737888762,13541.690734172513,null,411253.14069839101,142846.65005941581,154184.69882222879,0,515246.91007478087,731079.46833398123,null,222617.69015047915,88236.959482235601,98116.206560400009,0,325927.66992572526,465226.08712183649]
[null,"Tech7","Hydro, large",6,"Other",0,1727.4811480834501,9850.0081712641422,0,7719.775736260025,46704.626282248042,null,0,120391.62709607914,493849.90843709366,0,693062.55132834916,2341630.0790861906,null,0,56484.157852280601,277010.86156474741,0,309045.52982840437,1313469.851045277]
[null,"Tech7","Hydro, large",null,"TOTAL",19437.01321013027,9382.3289061218002,19092.309136364463,44446.788491467698,56802.588421906272,90527.758716022683,null,980729.47177403024,634527.31106340524,1180414.5610294186,7083007.9999999991,5861728.7340506185,5597033.0148393586,null,516643.53716127994,329230.61972051085,620979.99487478891,2955652.2852384346,2864236.3905168506,2944427.871033649]
[]
[]
[null,"Tech8","Hydro, small",1,"Construction",14204.176882449379,969.5242340222652,274.34927625480543,0,236.51793079913054,100.90000626289095,null,760011.01615795249,51875.522558401106,14679.377337679151,0,12655.16716764697,5398.7722713419134,null,406469.27866280096,27744.079738690143,7850.828199607904,0,6768.2396184130648,2887.3727145305106]
[null,"Tech8","Hydro, small",2,"Manufacturing",952.32000337872682,5609.1806714925224,7890.151781534918,3807.1342252360914,3505.248914021648,2901.8351170447354,null,104285.41120952804,403412.20190856501,479594.58182103245,416906.66666666663,294306.32163865765,176384.99714664801,null,39774.885067647381,192191.27392681857,249481.67369560234,159009.91862884452,129531.8458900312,91754.214853413054]
[null,"Tech8","Hydro, small",3,"Utilities",0,186.36098310102528,1394.0920352917688,1425.1519543125312,463.12693372372507,512.71830205718095,null,0,47154.404076113984,265227.7735102282,416906.66666666663,132255.11313285088,97545.305654163676,null,0,20288.646481784337,86253.915161991827,188930.14922494633,60072.156627862088,31722.411295739843]
[null,"Tech8","Hydro, small",4,"Mining and extraction",0,151.02719429378681,134.00660765248068,0,300.66085679867655,49.28486685288528,null,0,61064.672382605626,48493.379571189958,0,108584.98675363977,17834.864991213599,null,0,39806.784321579675,29545.51951722716,0,66057.134191825273,10866.232800117516]
[null,"Tech8","Hydro, small",5,"Professional services",14343.133141778404,4701.6989275466703,4334.4761738737589,0,1272.4853802539105,1594.1309525599149,null,624160.48016939266,216798.91256335148,234006.71296571105,0,60654.98494130648,86062.843416683725,null,337867.72823803936,133917.57423564617,148911.34568635823,0,38368.280381207449,54766.522140972062]
[null,"Tech8","Hydro, small",6,"Other",0,2621.8048111202143,14949.395448769452,0,908.77377792553114,5498.0793643729967,null,0,182718.83747575525,749517.91360973055,0,81587.483189570761,275657.23230532184,null,0,85726.224551556777,420420.45459585323,0,36380.910960144029,154621.97342328276]
[null,"Tech8","Hydro, small",null,"TOTAL",29499.630027606509,14239.596821576484,28976.471323377184,5232.2861795486224,6686.8137935226223,10656.948609150604,null,1488456.9075368731,963024.55096479249,1791519.7388155712,833813.33333333326,690044.05682367249,658884.01578537282,null,784111.89196848776,499674.58325607562,942463.73685664067,347940.06785379082,337178.56766948313,346618.72722805571]
[]
[]
[null,"Tech9","Geothermal",1,"Construction",3022.6779992681763,391.95658967682607,212.07290456795801,0,80.133421690011815,34.185411326196153,null,161731.90440768088,20972.093523994583,11347.207587890065,0,4287.6319938038923,1829.1302209776259,null,86497.496909556154,11216.300218700035,6068.7163541431719,0,2293.1123979008385,978.25587484193431]
[null,"Tech9","Geothermal",2,"Manufacturing",3465.3177312678654,4729.0960395940092,6099.1136139831851,1289.8755340474238,1187.5953269450183,983.15580693337154,null,379475.47388986283,373539.35840195412,370728.20956660912,141250,99712.408688100622,59760.092219595172,null,144733.50763928611,169420.37926250513,192850.16494069895,53873.331376305541,43886.017410692024,31086.772854143033]
[null,"Tech9","Geothermal",3,"Utilities",450.21715593690772,270.23939493758184,1077.6377878423359,482.84839183824931,156.9096505736124,173.71144660414035,null,131704.22507566612,73113.801499187801,205021.95255716483,141250,44808.673556068148,33048.822495004359,null,59684.579035519193,32685.033639662128,66674.563784058773,64010.4505677298,20352.737919803443,10747.706750167705]
[null,"Tech9","Geothermal",4,"Mining and extraction",0,162.94758661873851,103.58755417224054,0,101.86535600968978,16.69795184286663,null,0,60668.678978874581,37485.54396923929,0,36789.119976377486,6042.5387297131001,null,0,37706.000130184882,22838.785020770603,0,22380.477336083186,3681.5323566024372]
[null,"Tech9","Geothermal",5,"Professional services",11692.103082717793,3784.2245535485372,3350.5645231600765,0,431.12421635745375,540.0992957234746,null,544845.71797772765,180160.56036137237,180887.96874006075,0,20550.202978187463,29158.508617292224,null,300713.94063385064,111755.83465558334,115108.96632910403,0,12999.35941820444,18555.163231768034]
[null,"Tech9","Geothermal",6,"Other",0,2232.9211918898286,11555.932487355858,0,307.89696206660477,1862.7759455777932,null,0,159640.06127573716,579379.84431676939,0,27642.234873977079,93394.006803585246,null,0,73861.97019362342,324986.41207682079,0,12326.029022771712,52386.67426611558]
[null,"Tech9","Geothermal",null,"TOTAL",18630.315969190742,11571.385356265522,22398.908871081654,1772.723925885673,2265.5249336423908,3610.6258580078425,null,1217757.3213509375,868094.55404112069,1384850.7267377335,282500,233790.27206651471,223233.09908616773,null,591629.52421821211,436645.51810025889,728527.60850559641,117883.78194403535,114237.73350545566,117436.10533363873]
[]
[]
[null,"Tech10","Natural Gas, CCGT",1,"Construction",0,135.46222812537499,133.46706487939051,0,6621.0032976889424,1806.3295558560574,null,0,7248.0641786286569,7141.3106470068951,0,354264.4875451593,96649.765250288357,null,0,3876.4114674050834,3819.3175173563568,0,189467.82039590966,51690.251231896815]
[null,"Tech10","Natural Gas, CCGT",2,"Manufacturing",6770.1227487132737,5294.6402366814536,3838.4478869784248,4338.9061355742288,31572.02346237353,51949.159690654247,null,741373.73181666317,463736.4688734251,233316.01978880068,475139.24830155505,2273444.7324471115,3157675.0622339221,null,282762.99276352121,200462.93791628216,121369.32593335147,181220.06494611254,1059748.7837486851,1642599.9987776265]
[null,"Tech10","Natural Gas, CCGT",3,"Utilities",0,145.75165793653758,678.20617084227456,7468.435517896718,3812.8691134016522,9178.772699192943,null,0,37850.979943707927,129029.58206467846,2184777.9442461124,1068850.5252458318,1746273.1189436167,null,0,17439.081683811204,41961.316786323849,990078.72992305923,477546.01606184011,567900.15411120187]
[null,"Tech10","Natural Gas, CCGT",4,"Mining and extraction",0,73.032793805173156,65.19233016386255,43164.908044984928,14885.093627200918,882.3063045293178,null,0,28804.212886349935,23591.347226436563,16197042.614497712,4436113.0776016666,319282.87174130313,null,0,18485.153885035521,14373.479763214214,9920488.2026173454,2501547.2879351838,194529.19969622829]
[null,"Tech10","Natural Gas, CCGT",5,"Professional services",2909.7554967213796,1945.982414234579,2108.6617053046648,0,30047.308632104552,28538.411068196139,null,186189.51113351612,99113.544944742258,113840.97515387267,0,1377828.2574665709,1540712.0721036284,null,110339.21736302359,62365.928032993492,72443.275620449625,0,897104.52477162634,980439.85603860416]
[null,"Tech10","Natural Gas, CCGT",6,"Other",0,1269.1756977290945,7272.6706609401999,0,17346.197986361913,98427.578194926158,null,0,113446.73784426058,364629.92492497712,0,1301367.7558742659,4934863.975144376,null,0,49959.380354735455,204528.63902600727,0,612467.59190718597,2768069.6059776768]
[null,"Tech10","Natural Gas, CCGT",null,"TOTAL",9679.8782454346529,8864.0450285122133,14096.645819108817,54972.249698455875,104284.49611913151,190782.55751335487,null,927563.24295017926,750200.00867111445,871549.15980577236,18856959.807045378,10811868.836180605,11795456.865417134,null,393102.21012654481,352588.89334026293,458495.35464670276,11091786.997486517,5737882.0248204302,6205229.0658332352]
[]
[]
[null,"Tech11","Natural Gas, OCGT",1,"Construction",0,846.41817030326047,848.53363174250171,0,1023.9521056266411,330.69820782438609,null,0,45288.589337519355,45401.779563984877,0,54787.749176507205,17694.39250512101,null,0,24221.254492778964,24281.790917547783,0,29301.597495140901,9463.3193533056019]
[null,"Tech11","Natural Gas, OCGT",2,"Manufacturing",48638.942176790188,25894.092998349603,24403.414645668781,6209.1288777137661,8430.873297959406,9510.7196535575986,null,3727164.1126999725,2014047.2159018784,1483335.9060829096,679941.15,666228.57685344224,578099.09636208497,null,1394904.9686322832,894593.46965788072,771620.7366171662,259332.35320592052,300255.71961390035,300723.01812648063]
[null,"Tech11","Natural Gas, OCGT",3,"Utilities",0,695.55844643045941,4311.7809306364279,4150.5498207604278,1379.5757475018702,1680.4262941996567,null,0,176115.8081278544,820321.77729013073,1214180.625,394216.55800749443,319703.22853565338,null,0,77560.160441231536,266774.34285059385,550231.85045563022,178260.59933045969,103969.71171673207]
[null,"Tech11","Natural Gas, OCGT",4,"Mining and extraction",0,303.42840816310422,414.4684287894346,3172.9494073350893,1816.7408317779543,161.53038780441403,null,0,115979.08870427887,149984.95365007251,1190605.9596071043,585667.6014864,58453.493788863627,null,0,73226.251218586272,91381.203259987378,729231.41942443221,341257.82808620925,35613.90971016229]
[null,"Tech11","Natural Gas, OCGT",5,"Professional services",22182.466876750626,12065.527048530301,13406.081691654828,0,4858.1655730959574,5224.7395077004103,null,1043498.4830085582,571892.09141602833,723758.30078915413,0,227243.05760010699,282069.63638847065,null,577401.45807051519,359750.12286583881,460567.22542817541,0,145478.65091338637,179496.42811325533]
[null,"Tech11","Natural Gas, OCGT",6,"Other",0,7793.3098961349579,46236.917354639809,0,3058.8797724382889,18019.869964498597,null,0,646092.98656292958,2318180.5542676849,0,251283.94608816464,903462.30960272008,null,0,288938.66274553904,1300316.5164748293,0,115097.70920987999,506771.12316647341]
[null,"Tech11","Natural Gas, OCGT",null,"TOTAL",70821.409053540818,47598.334967911687,89621.196683131784,13532.628105809283,20568.187328400119,34927.984015585062,null,4770662.5957085304,3569415.7800504887,5540983.2716439366,3084727.7346071042,2179427.4892121158,2159482.1571829137,null,1972306.4267027983,1718289.9214218552,2914941.8155482998,1538795.6230859831,1109652.1046489766,1136037.5101864093]
[]
[]
[null,"Tech12","Coal",1,"Construction",0,0,0,0,154.30560958331537,79.871559142668517,null,0,0,0,0,8256.301235110006,4273.6207334297706,null,0,0,0,0,4415.6370580298217,2285.6188921800708]
[null,"Tech12","Coal",2,"Manufacturing",0,0,0,4765.3785847664058,2330.9628268215492,2297.0672030429182,null,0,0,0,318530.71999999974,167846.84903546196,139624.8152331317,null,0,0,0,118100.59433174468,76318.7465860917,72631.830955087047]
[null,"Tech12","Coal",3,"Utilities",0,0,0,774.44985079763569,259.02091560895451,405.86330668395561,null,0,0,0,226553.60000000009,73306.369439265996,77216.007592178255,null,0,0,0,102667.59655746009,32917.940616883927,25111.182286294836]
[null,"Tech12","Coal",4,"Mining and extraction",0,0,0,0,162.18194009200221,39.013467922117727,null,0,0,0,0,58204.161356067481,14117.922552311371,null,0,0,0,0,35265.496894919328,8601.6144884203968]
[null,"Tech12","Coal",5,"Professional services",0,0,0,0,1029.3100919484689,1261.9000669514894,null,0,0,0,0,48175.697673109229,68126.591291104705,null,0,0,0,0,30604.378364786055,43352.698123961309]
[null,"Tech12","Coal",6,"Other",0,0,0,0,643.4471527536715,4352.2313564425458,null,0,0,0,0,57294.45255366066,218207.84506012785,null,0,0,0,0,25586.641307182304,122397.39671429442]
[null,"Tech12","Coal",null,"TOTAL",0,0,0,5539.8284355640417,4579.228536807962,8435.9469601856945,null,0,0,0,545084.31999999983,413083.83129267534,521566.8024622837,null,0,0,0,220768.19088920476,205108.84082789312,274380.34146023809]
[]
[]
[null,"Tech13","Oil",1,"Construction",0,-9.5384698778146867E-14,-9.4921681319160016E-14,0,137.27112549648595,51.339930396364529,null,0,-5.1036693251737926E-12,-5.0788950371305153E-12,0,7344.8513378228072,2747.0027297555807,null,0,-2.7295456842506045E-12,-2.7162958934235693E-12,0,3928.1751996998423,1469.152675829688]
[null,"Tech13","Oil",2,"Manufacturing",-5.8212869625533636E-12,-2.9519718336760028E-12,-2.7299013986500884E-12,1523.2007005894843,1653.1315137146053,1476.5114339303568,null,-4.3427264533432095E-10,-2.2748832151546513E-10,-1.6593418681275938E-10,362878.20971884206,141198.50821081785,89748.195385418177,null,-1.6224692251629605E-10,-1.0115714213777135E-10,-8.6317778011958462E-11,78061.209820286982,60498.186593864346,46686.36978945155]
[null,"Tech13","Oil",3,"Utilities",0,-7.81159947957088E-14,-4.8233974483182753E-13,359.40869898083952,157.8913800645125,260.88127162226897,null,0,-1.9754562984456533E-11,-9.1765746707291675E-11,105139.58333333331,44388.233242134294,49632.991991386065,null,0,-8.6745085540270181E-12,-2.9842858560822354E-11,47646.244967575505,20071.21180835893,16140.993923080756]
[null,"Tech13","Oil",4,"Mining and extraction",0,-3.3777684428875802E-14,-4.6364738700589903E-14,0,551.75720851245103,25.077120681525411,null,0,-1.2910310681728251E-11,-1.6778149316020876E-11,0,197065.44557866442,9074.7340975558109,null,0,-8.1476122018566783E-12,-1.0222408552732723E-11,0,119019.17850833702,5528.9554113129198]
[null,"Tech13","Oil",5,"Professional services",-2.1171341190304236E-12,-1.3428696763168002E-12,-1.4996787003724203E-12,0,755.74173155147673,811.12554080401901,null,-1.0604109557321848E-10,-6.4255662160599762E-11,-8.0963620308750275E-11,0,35048.108240803136,43790.486783654298,null,-5.9632412167308486E-11,-4.049902579926575E-11,-5.1521605936074096E-11,0,22632.940156377408,27866.295938997926]
[null,"Tech13","Oil",6,"Other",0,-8.4634791440327204E-13,-5.1723181853201102E-12,0,573.96174845322275,2797.5321542116853,null,0,-7.1656059435762528E-11,-2.5932454245873254E-10,0,46800.951749364933,140259.8834626101,null,0,-3.1933403080343381E-11,-1.4546062215282926E-10,0,21464.436683034364,78674.735981849095]
[null,"Tech13","Oil",null,"TOTAL",-7.9384210815837868E-12,-5.3484678023988065E-12,-1.0025524449194196E-11,1882.6093995703238,3829.7547077927543,5422.4674516462201,null,-5.4031374090753943E-10,-4.0116858610318599E-10,-6.1984514064068524E-10,468017.79305217537,471846.09835960739,335253.29445038002,null,-2.2187933468360455E-10,-1.9314123745751476E-10,-3.2608156910784046E-10,125707.45478786249,247614.12894967193,176366.50372052193]
[]
[]
[null,"Tech14","Nuclear",1,"Construction",53.429190398991345,4.9671862674433953,2.3271782714299687,0,2279.7688743785652,890.17163498133698,null,2858.7910178595207,265.7750824850682,124.51838198632777,0,121981.68701789256,47629.669389226081,null,1528.9393155790181,142.14189500879607,66.594951691756691,0,65238.27586458272,25473.311502057022]
[null,"Tech14","Nuclear",2,"Manufacturing",76.987935654153702,57.230324551889154,66.928515485561206,19483.142303121698,26722.856761526273,25600.903372153691,null,5658.6216120960435,4195.2083295699094,4068.1794577538421,3450585.71,2279249.8536517532,1556123.9995081793,null,2067.2209854484299,1928.5624210226888,2116.2378777524095,1066764.0274132681,959944.13083286583,809484.58258451894]
[null,"Tech14","Nuclear",3,"Utilities",0,1.7419384336030834,11.825439225476032,13646.321072057253,4523.9796868643434,4523.3623478470845,null,0,439.4821653308552,2249.8047741138566,3992025,1268412.7799055295,860575.40960585931,null,0,189.83576172507148,731.65214769627926,1809071.2844434802,565057.22955055884,279865.10382472293]
[null,"Tech14","Nuclear",4,"Mining and extraction",0,1.307973414987182,1.1367161955523002,0,3202.6936575938958,434.80661826683757,null,0,502.33806638093108,411.34695446203438,0,1146773.132792315,157344.79626825277,null,0,317.80973603003667,250.62100391597357,0,693787.44294941507,95865.328219765448]
[null,"Tech14","Nuclear",5,"Professional services",92.92232964808295,44.057271953208968,36.767360598032838,0,14305.118041961796,14063.925355141582,null,5634.7912032142476,2229.1464169271721,1984.9709290895394,0,670147.64373386302,759273.5112004457,null,3305.3485674707172,1392.6599230783322,1263.1462082984604,0,418516.66264706978,483167.50773483946]
[null,"Tech14","Nuclear",6,"Other",0,20.95284354477533,126.80882098292187,0,8934.700772535587,48505.787841968318,null,0,1633.444346854925,6357.8144852842888,0,769733.10607438488,2431934.9251210652,null,0,745.29780781193392,3566.2326511533006,0,351771.28901181597,1364123.749681727]
[null,"Tech14","Nuclear",null,"TOTAL",223.33945570122799,130.25753816590711,245.7940307589742,33129.463375178952,59969.11779486046,94018.957170358859,null,14152.203833169813,9265.3944075488616,15196.63498268989,7442610.71,6256298.2031757385,5812882.3110930286,null,6901.5088684981656,4716.3075446768589,7994.4848405081812,2875835.3118567485,3054315.0308563085,3057979.5835476308]
[]
[]
[null,"Tech15","unassigned1",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech15","unassigned1",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech16","unassigned2",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech16","unassigned2",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech17","unassigned3",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech17","unassigned3",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[]
[null,"Tech18","unassigned4",1,"Construction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",3,"Utilities",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",6,"Other",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech18","unassigned4",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech19","unassigned5",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech20","unassigned6",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech21","unassigned7",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech22","unassigned8",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech24","unassigned10",4,"Mining and extraction",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech25","unassigned20",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned22",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech27","unassigned22",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech30","unassigned25",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech31","unassigned26",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned27",2,"Manufacturing",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech32","unassigned27",null,"TOTAL",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[]
[null,"Tech35","unassigned30",5,"Professional services",0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Tech1","Onshore wind","Capex","TOTAL",329357.40492011007,329357.40492011007,57800.5,21556.565619879373,5.6981757064404297,15.278751296838216]
[null,"Tech8","Hydro, small","Capex","TOTAL",29499.630027606509,29499.630027606509,765.2,1488.4569075368731,38.551529048100505,19.818934547741161]
[null,"Tech20","unassigned6","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech28","unassigned23","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech35","unassigned30","Capex","TOTAL",0,0,0,0,0,0]
[null,"Tech6","Biomass","Opex","TOTAL",22756.8761330829,20492.992203595873,5936.1258142186925,5353.6564042046903]
[null,"Tech12","Coal","Opex","TOTAL",5539.8284355640462,0,545.08431999999982,0]
[null,"Tech25","unassigned20","Opex","TOTAL",0,0,0,0]
[null,"All",null,"Opex","TOTAL",252331.88922512394,112143.14404009863,58978.565997151498,25588.523005487576]
[null,"Tech5","Solar PV (Res)","Total","TOTAL",6236.1791051275877,6236.1791051275877,700,4.4150999999999998,4.4150999999999998,496.47528841400248,496.47528841400248,8.9088272930394119,1412.4661061193603,12.560905347472888]
[null,"Tech15","unassigned1","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[null,"Tech26","unassigned21","Total","TOTAL",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"All Technologies","Opex","TOTAL","jobs",4196.8981400893017,11533.987146453364,11453.234643059726,11050.892800848225,10234.19012848579,9824.0970190126591,9648.3686029706951,10030.218532776447,9791.5076167294155,9503.2309816356701,9190.4006911161541,8912.6442044305277,8973.0455687836893,9110.9566919104182,9278.0707111420343,9496.6199663574916,9714.1085638191907,10015.785920592667,10326.457853808477,10660.123427548029,11116.197602604248,11649.954421772452,12212.898499928089,12794.437693457703,13401.975942421506,13942.471139912643,13942.471139912643,13942.471139912643,13942.471139912643,13942.471139912643,13942.471139912643,13942.471139912643,13942.471139912643,13942.471139912643,13942.471139912643,13942.471139912643]
[null,3,"All Technologies","Total","Utilities","jobs",1528.6755073789254,2014.2745079771048,2085.437685837288,2260.6727307143651,2337.9577023089037,2555.4920898310888,2626.0166235211195,2729.8575799380983,2848.8063477648129,2964.6638632253262,3004.4731729227206,3106.0155182126236,3253.0889157648207,3418.1965807869692,3587.6141568248959,3764.1320285227066,3942.7933941999245,4141.4291946339108,4341.9134717247653,4549.7070990405173,4788.7587868252522,5040.6062029352715,5304.4853029224996,5576.7305608776105,5856.558382174615,6100.2183132195369,6100.2183132195369,6100.2183132195369,6100.2183132195369,6100.2183132195369,6100.2183132195369,6100.2183132195369,6100.2183132195369,6100.2183132195369,6100.2183132195369,6100.2183132195369]
[null,"Tech Ref","Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Tech15","unassigned1","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech24","unassigned10","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned25","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Biomass","Opex","TOTAL","jobs",6.9325064683042088,34.541464317186652,43.716475683341358,179.27758611369939,203.77960755664625,350.13757835648829,376.52478481848146,439.34498477566342,543.07889849150524,611.35941534017741,620.66540236953324,692.10803466165521,767.67550484266906,844.4586395771712,923.82192105718411,1005.2482804158941,1089.3540881198651,1176.9318292897167,1265.9415051140154,1358.8150656324724,1455.7669996641953,1555.3148784472457,1659.3455851426943,1766.2361427595599,1875.8886571686708,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513]
[null,"Tech7","Hydro, large","Opex","TOTAL","jobs",1787.4411949624061,1787.4411949624061,1787.4411949624061,1802.501504421258,1802.501504421258,1802.501504421258,1802.501504421258,1802.501504421258,1819.0678448259951,1832.4547865671966,1850.0251476025235,1869.1015395837355,1869.1015395837355,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866,1877.4683781719866]
[null,"Tech22","unassigned8","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned25","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech14","Nuclear","Total","TOTAL","jobs",781.27290896763395,1260.2745184832274,1137.9676065306635,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268]
[null,"Tech20","unassigned6","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech29","unassigned24","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech1","Onshore wind","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Onshore wind","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech1","Onshore wind","Total","Manufacturing","jobs",254.63731892943647,2199.3423592872896,3738.3983187256949,4645.8756106617902,3929.7955755772223,3533.5114403109533,3617.7025308045618,3701.8936212981707,3862.3748524620228,4157.4041498988508,4452.484821167779,4677.1902756858772,4777.9214174339559,4878.5538292267556,5113.8330372478131,5349.0135153135907,5584.2927233346472,5695.4988886304,5833.6722980703507,5971.7469775550189,6109.873030871795,6223.1331018114033,6336.4919027062961,5000.9071607285878,3665.3697748740587,2329.7850328963505,2329.7850328963505,2329.7850328963505,2329.7850328963505,2329.7850328963505,2329.7850328963505,2329.7850328963505,2329.7850328963505,2329.7850328963505,2329.7850328963505,2329.7850328963505]
[1,"Tech2","Offshore wind","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech2","Offshore wind","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech3","Solar PV (Utility)","Opex","Utilities","jobs",0.20181216990215975,0.20181216990215975,0.20181216990215975,14.702754914579298,32.457303617922967,39.134333092856615,45.287143150849289,51.439953208841963,57.592763266834638,64.976135336425855,73.590069417615595,82.204003498805349,90.817937579995089,101.89299568438193,112.96805378876873,124.04311189315555,136.34873200914092,149.8849141367248,163.42109626430869,178.18784040349112,190.49346051947646,200.33795661226472,211.41301471665153,222.48807282103837,233.56313092542518,245.86875104141052,245.86875104141052,245.86875104141052,245.86875104141052,245.86875104141052,245.86875104141052,245.86875104141052,245.86875104141052,245.86875104141052,245.86875104141052,245.86875104141052]
[5,"Tech3","Solar PV (Utility)","Total","Professional services","jobs",0,0,1742.0960334195156,2132.9736566680908,802.1565747907573,739.17856136265948,739.17856136265948,739.17856136265948,887.01427363519133,1034.8499859077233,1034.8499859077233,1034.8499859077233,1330.5214104527884,1330.521410452787,1330.521410452787,1478.357122725319,1626.1928349978512,1626.1928349978512,1774.0285472703827,1478.357122725319,1182.6856981802553,1330.521410452787,1330.521410452787,1330.521410452787,1478.357122725319,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech4","Solar PV (Ind)","Capex","Other","jobs",0,0,8.841577403215363E-2,3.8932482837547369E-2,4.2203233428235606E-2,0.12660970028470689,0.15826212535588358,0.15826212535588366,0.26377020892647263,0.26377020892647263,0.26377020892647263,0.26377020892647263,0.26377020892647263,0.2637702089264724,0.26377020892647263,0.26377020892647263,0.26377020892647263,0.26377020892647263,0.26377020892647263,0.36927829249706168,0.36927829249706168,0.36927829249706168,0.36927829249706168,0.36927829249706168,0.15826212535588358,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Solar PV (Ind)","Total","Construction","jobs",0,0,149.50245248188725,65.831032178778528,71.361552497320858,214.08465749196264,267.60582186495327,267.60582186495338,446.00970310825551,446.00970310825551,446.00970310825551,446.00970310825551,446.00970310825551,446.00970310825511,446.00970310825551,446.00970310825551,446.00970310825551,446.00970310825551,446.00970310825551,624.41358435155769,624.41358435155769,624.41358435155769,624.41358435155769,624.41358435155769,267.60582186495327,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech4","Solar PV (Ind)","Total","Professional services","jobs",0,0,247.77265376876343,109.10275565712854,118.26856981802547,354.80570945407658,443.50713681759566,443.50713681759589,739.17856136265948,739.17856136265948,739.17856136265948,739.17856136265948,739.17856136265948,739.1785613626588,739.17856136265948,739.17856136265948,739.17856136265948,739.17856136265948,739.17856136265948,1034.8499859077233,1034.8499859077233,1034.8499859077233,1034.8499859077233,1034.8499859077233,443.50713681759566,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Tech5","Solar PV (Res)","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178.40388124330221,178.40388124330221,178.40388124330221,178.40388124330221,178.40388124330221,178.40388124330221,178.40388124330221,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech6","Biomass","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech6","Biomass","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech7","Hydro, large","Capex","Manufacturing","jobs",24.237200510169071,24.237200510169071,24.237200510169071,26.660920561185979,48.205098792447373,76.481832720977948,107.18228670052544,107.18228670052544,93.986477533877846,72.442299302616448,44.165565374085858,13.465111394538374,13.465111394538374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech7","Hydro, large","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech7","Hydro, large","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech8","Hydro, small","Capex","Manufacturing","jobs",2.9454931175552694,7.7424390518595558,45.108123171703546,86.345026817477304,125.73047764650208,123.289926206242,119.92364835760741,110.245599542783,93.414210299610005,72.3749737456438,50.4941677295189,42.078473107932417,37.870625797139184,27.771792251235397,15.14825031885567,2.524708386475945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech8","Hydro, small","Opex","Utilities","jobs",27.814346300346106,27.814346300346106,28.21315913136295,28.21315913136295,28.862654313304667,34.320692772078033,39.90407240631383,45.886264871566482,51.013858413211608,56.141451954856727,60.813259403911175,63.661922482602918,65.940852945556315,67.650050792771353,69.35924863998639,71.068446487201442,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438,71.410286056644438]
[2,"Tech9","Geothermal","Capex","Manufacturing","jobs",0,0,0,0,86.201933613628483,637.89430874085076,689.61546890902787,706.85585563175357,465.49044151359385,465.49044151359385,362.04812117723969,51.7211601681771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech9","Geothermal","Opex","Utilities","jobs",0,0,0,0,0,0,0,2.136497309018802,15.810080086739134,17.091978472150416,19.655775242972975,27.347165555440661,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943,28.629063940851943]
[1,"Tech9","Geothermal","Total","Construction","jobs",0,0,0,0,75.190995006671059,556.41336304936567,601.52796005336847,616.56615905470255,406.03137303602369,406.03137303602369,315.80217902801837,45.114597004002633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech10","Natural Gas, CCGT","Total","Mining and extraction","jobs",0,3720.3298103802799,3934.834057168765,4290.6880781781501,4027.4874507634754,3535.5267456100296,3252.2142408911318,3561.2906014159012,3005.0324756682362,2587.5416287386502,2199.4836667295654,1602.6094576001171,1342.5862607632403,1144.3309775733601,980.22543901846768,857.58080413433538,733.59433007155633,666.38856721338016,607.23653024209341,560.19070075992283,564.09078099074748,629.12872150937062,692.89134795592963,747.64918747996887,800.15315468074652,842.15283982779022,842.15283982779022,842.15283982779022,842.15283982779022,842.15283982779022,842.15283982779022,842.15283982779022,842.15283982779022,842.15283982779022,842.15283982779022,842.15283982779022]
[null,"Tech10","Natural Gas, CCGT","Total","TOTAL","jobs",245.8885606750207,8866.0398361218722,11729.84703566246,7735.2592712181586,4812.7728871642121,4241.7088135357862,3910.7756639164909,4187.335817296379,3580.6379982709914,3130.8160332313996,2705.1179965870961,2070.3918235653096,1782.4503327123452,1563.1057871370112,1381.9720573736265,1247.2840726184477,1110.7090316633387,1037.2998548625449,973.32461539422354,922.08790115859551,925.6973664794582,996.91108321150966,1066.5831586629438,1126.5946792538173,1183.6915345417174,1229.7531283726676,1229.7531283726676,1229.7531283726676,1229.7531283726676,1229.7531283726676,1229.7531283726676,1229.7531283726676,1229.7531283726676,1229.7531283726676,1229.7531283726676,1229.7531283726676]
[6,"Tech11","Natural Gas, OCGT","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech12","Coal","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6,"Tech13","Oil","Capex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech13","Oil","Opex","Utilities","jobs",13.699932911198234,13.699932911198234,17.058506680975793,17.058506680975793,17.030020050188874,17.030020050188874,17.030020050188874,17.030020050188874,17.030020050188874,17.030020050188874,17.030020050188874,17.030020050188874,17.030020050188874,17.030020050188874,17.030020050188874,17.030020050188874,17.030020050188874,16.993699595935556,14.836549479596234,13.485571014526681,12.360349098443443,10.571388685025035,9.4625465816442755,9.1705586160783721,9.0081848205929429,8.0125770745901814,8.0125770745901814,8.0125770745901814,8.0125770745901814,8.0125770745901814,8.0125770745901814,8.0125770745901814,8.0125770745901814,8.0125770745901814,8.0125770745901814,8.0125770745901814]
[4,"Tech13","Oil","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech14","Nuclear","Capex","Manufacturing","jobs",76.987935654153702,76.987935654153702,76.987935654153702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech14","Nuclear","Total","Construction","jobs",53.429190398991345,53.429190398991345,53.429190398991345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech15","unassigned1","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","unassigned1","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech16","unassigned2","Capex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech16","unassigned2","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","unassigned3","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","unassigned3","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech17","unassigned3","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech18","unassigned4","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech18","unassigned4","Opex","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","unassigned5","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","unassigned5","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech19","unassigned5","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned6","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech20","unassigned6","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned6","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech21","unassigned7","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned7","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech22","unassigned8","Opex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech23","unassigned9","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech23","unassigned9","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech23","unassigned9","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned10","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech24","unassigned10","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned20","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech25","unassigned20","Total","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech25","unassigned20","Total","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech26","unassigned21","Opex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech26","unassigned21","Total","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned22","Capex","Construction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech27","unassigned22","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech28","unassigned23","Capex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned23","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech28","unassigned23","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech29","unassigned24","Opex","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned24","Total","Other","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned25","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech30","unassigned25","Opex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned26","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned26","Opex","Manufacturing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech31","unassigned26","Total","Professional services","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned27","Capex","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech33","unassigned28","Capex","Utilities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech34","unassigned29","Capex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech34","unassigned29","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned29","Total","TOTAL","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Tech35","unassigned30","Opex","Mining and extraction","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech2","Offshore wind","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech17","unassigned3","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech27","unassigned22","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned27","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Technology","Cost Category","Sectors","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,3,"All Technologies","Total","Utilities","USDk",447190.9176195552,589245.56664377789,610063.27887531859,661325.64301958773,683934.1934926844,747570.59108019422,768201.47761124838,798578.58011760155,833375.24453551217,867267.60979015229,878913.22172508982,908617.90028391092,951642.00009536254,999941.75231280609,1049502.3038645105,1101139.9396085022,1153404.6221226794,1211512.5236618845,1270161.1691120069,1330948.0545080802,1400879.0131078248,1474553.1686540591,1551747.011490098,1631388.247406322,1713247.6476369491,1784526.6781605191,1784526.6781605191,1784526.6781605191,1784526.6781605191,1784526.6781605191,1784526.6781605191,1784526.6781605191,1784526.6781605191,1784526.6781605191,1784526.6781605191,1784526.6781605191]
[null,null,"Direct Investment Analysis - by Technology and Year"]
[null,"Tech16","unassigned2","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned7","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned26","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"All",null,"Capex","TOTAL","USDk",714187.06880879402,1952163.9004678805,2500150.4356937096,2152916.558287784,1515515.4832428603,1633783.605316991,1778281.0802763402,1769212.9798236256,1724624.38494895,1743423.8624263939,1682478.9032778624,1545787.7029076749,1585543.5331675718,1548700.7728048873,1561770.7120271616,1607677.5899922156,1670106.2767076124,1670235.7229399264,2010548.8475391108,2310936.6866142843,2369419.2547726212,2519838.870067406,2637292.1003870964,2335237.3848371981,1364800.2114891554,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech13","Oil","Opex","TOTAL","USDk",9618.5,134936.01070434271,158078.731933945,35360.026033384529,25744.744041935268,22051.249956705655,20249.95631662841,17369.324769811919,13170.543657880513,12175.570454810841,12182.835328775533,11956.500000000002,11956.500000000002,11956.500000000002,11956.500000000002,11956.500000000002,11956.500000000002,11931.000000000004,10416.5,9468,8678,7593.5912162059067,6815.970208620276,7823.809775760923,8921.2346538450583,8247.7047038655837,8247.7047038655837,8247.7047038655837,8247.7047038655837,8247.7047038655837,8247.7047038655837,8247.7047038655837,8247.7047038655837,8247.7047038655837,8247.7047038655837,8247.7047038655837]
[null,"Tech23","unassigned9","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech28","unassigned23","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tech15","unassigned1","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech20","unassigned6","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech32","unassigned27","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech1","Onshore wind","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech1","Onshore wind","Opex","TOTAL","USDk",3465.4779701360544,3465.4779701360544,5758.5370325526537,12360.328042897218,82361.503646702011,139874.75356623318,178625.60247989435,217376.4513935555,256127.30030721665,294878.14922087785,333628.99813453906,375125.97019956197,421466.10491335037,467808.08886831813,514148.22358210641,560490.20753707411,606830.34225086251,658015.48885459558,709198.78621714935,760383.93282088253,811569.07942461548,863723.22840633767,915875.52814688033,968029.67712860252,1020181.9768691451,1072336.125850867,1072336.125850867,1072336.125850867,1072336.125850867,1072336.125850867,1072336.125850867,1072336.125850867,1072336.125850867,1072336.125850867,1072336.125850867,1072336.125850867]
[]
[2,"Tech2","Offshore wind","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech2","Offshore wind","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6,"Tech3","Solar PV (Utility)","Capex","Other","USDk",0,0,337.89657624315282,413.71111694129422,155.58611869444547,143.37091660011578,143.37091660011578,143.37091660011578,172.04509992013894,200.7192832401621,200.7192832401621,200.7192832401621,258.06764988020865,258.06764988020842,258.06764988020842,286.74183320023155,315.41601652025469,315.41601652025469,344.09019984027788,286.74183320023155,229.39346656018523,258.06764988020842,258.06764988020842,258.06764988020842,286.74183320023155,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech3","Solar PV (Utility)","Total","Construction","USDk",0,0,56243.307458455216,68862.732519568235,25897.503926474688,23864.268269880864,23864.268269880864,23864.268269880864,28637.121923857037,33409.975577833211,33409.975577833211,33409.975577833211,42955.682885785594,42955.682885785551,42955.682885785551,47728.536539761728,52501.390193737898,52501.390193737898,57274.243847714075,47728.536539761728,38182.829231809381,42955.682885785551,42955.682885785551,42955.682885785551,47728.536539761728,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech4","Solar PV (Ind)","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech4","Solar PV (Ind)","Total","Manufacturing","USDk",0,0,35391.645994295541,16070.219240715594,17593.489789788404,51612.278152957871,64978.360917859296,65848.413958877703,108951.93477351844,110402.02317521576,111852.11157691306,113302.19997861037,114752.28838030768,116202.37678200491,117652.46518370231,119102.55358539963,120552.64198709694,122002.73038879424,123452.81879049155,167136.37496581124,169166.49872818746,171196.62249056372,173226.74625293995,175256.87001531618,92820.058230447699,30339.90961103253,30339.90961103253,30339.90961103253,30339.90961103253,30339.90961103253,30339.90961103253,30339.90961103253,30339.90961103253,30339.90961103253,30339.90961103253,30339.90961103253]
[5,"Tech5","Solar PV (Res)","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13888.517753785594,13888.517753785594,13888.517753785594,13888.517753785594,13888.517753785594,13888.517753785594,13888.517753785594,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech5","Solar PV (Res)","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech6","Biomass","Capex","Professional services","USDk",448.38120104438644,5941.0509138381203,8967.624020887728,26521.748041775452,25938.852480417758,17352.352480417765,39479.964751958221,39479.964751958236,28943.006527415153,28943.006527415113,29391.387728459536,29391.387728459536,28965.425587467347,28965.425587467373,28718.815926892956,28472.206266318539,28472.206266318539,28517.044386422964,28517.044386422986,28494.625326370733,28494.625326370733,28517.044386423036,28494.625326370788,28472.206266318477,14236.103133159208,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech6","Biomass","Opex","TOTAL","USDk",2028,8833.4090242227376,11132.081374787051,44878.139194426913,51160.885329878452,88183.217643094496,95100.714730078296,111375.72653564604,138153.36876588073,156026.59959496107,158890.65918992212,177687.14743303123,197622.9711442019,217983.51434021626,239089.9821163633,260808.83050559257,283338.97192455165,306892.74753154704,330858.32729533094,355954.22813354596,382243.19550876552,409295.11063299619,437654.86597324285,466851.2274811361,496858.21521597117,518085.08662352531,518085.08662352531,518085.08662352531,518085.08662352531,518085.08662352531,518085.08662352531,518085.08662352531,518085.08662352531,518085.08662352531,518085.08662352531,518085.08662352531]
[6,"Tech7","Hydro, large","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech7","Hydro, large","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech7","Hydro, large","Total","Professional services","USDk",15885.314447577333,15885.314447577333,15885.314447577333,17473.845892335063,31594.125401292695,50126.992256799582,70248.390557064209,70248.390557064209,61599.719357827656,47479.439848870024,28946.572993363137,8825.1746930985173,8825.1746930985173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech8","Hydro, small","Capex","Manufacturing","USDk",322.55120116061158,847.84887162217785,4939.6412520596505,9455.3580683082128,13768.328415255819,13501.071705722739,13132.441761539185,12072.630672011466,10229.480951093685,7925.5437999464602,5529.4491627533416,4607.8743022944509,4147.086872065006,3041.1970395143376,1658.8347488260024,276.47245813766705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech8","Hydro, small","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech9","Geothermal","Capex","Utilities","USDk",0,0,0,0,3276.2245043698035,24244.061332336551,26209.796034958432,26865.040935832392,17691.612323596939,17691.612323596939,13760.142918353175,1965.7347026218822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech9","Geothermal","Total","Manufacturing","USDk",0,0,0,0,9439.6884052204678,69853.694198631463,75517.507241763742,78030.44492280783,55599.317388190517,55974.317388190517,45396.691301925959,13663.813043132279,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375,8375]
[1,"Tech10","Natural Gas, CCGT","Opex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech10","Natural Gas, CCGT","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech11","Natural Gas, OCGT","Capex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech11","Natural Gas, OCGT","Opex","TOTAL","USDk",54526.874999999985,716949.45574551669,670345.3985245201,357368.00044571859,170527.79662141902,115611.07470942565,97352.791989122416,87049.245985904752,78070.465257519158,74448.782846489456,72028.757993021733,68965.608835756153,69518.533892565989,69456.818952721937,68189.551958368887,68017.211800796125,67580.906776719348,66926.298680458509,66924.141275977468,66923.431803209925,76675.840585518949,90231.546226970211,107278.45167069434,129456.26280528691,158655.23569722698,187125.57927169208,187125.57927169208,187125.57927169208,187125.57927169208,187125.57927169208,187125.57927169208,187125.57927169208,187125.57927169208,187125.57927169208,187125.57927169208,187125.57927169208]
[3,"Tech11","Natural Gas, OCGT","Total","Utilities","USDk",34953.124999999993,34953.124999999993,43318.749999999993,46320.624999999993,42776.875,42776.875,42776.875,42776.875,42776.875,42776.875,42776.875,42776.875,42776.875,42776.875,42776.875,42776.875,42776.875,42776.875,42776.875,42776.875,49026.875,56839.374999999993,66214.375,77151.875,89651.875,101226.875,101226.875,101226.875,101226.875,101226.875,101226.875,101226.875,101226.875,101226.875,101226.875,101226.875]
[6,"Tech12","Coal","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech12","Coal","Total","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech12","Coal","Total","TOTAL","USDk",121547.4,173406.84000000003,162281.4,109400.07999999999,68951.48,53403.48000000001,48299.72,33052.76,32921,19193.2,2033.2,2033.2,2033.2,2033.2,2033.2,2033.2,2033.2,1331.2,1331.2,343.2,343.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech13","Oil","Opex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech13","Oil","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech14","Nuclear","Total","Manufacturing","USDk",5658.6216120960435,90492.786612096053,68831.471612096037,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82,147278.82]
[5,"Tech15","unassigned1","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[3,"Tech16","unassigned2","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech16","unassigned2","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech17","unassigned3","Capex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech17","unassigned3","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech18","unassigned4","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Tech18","unassigned4","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech19","unassigned5","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","unassigned5","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech19","unassigned5","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech20","unassigned6","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech20","unassigned6","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech21","unassigned7","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech21","unassigned7","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech22","unassigned8","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech22","unassigned8","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech22","unassigned8","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech23","unassigned9","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech23","unassigned9","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned10","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech24","unassigned10","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech25","unassigned20","Capex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech25","unassigned20","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech25","unassigned20","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech26","unassigned21","Opex","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Tech27","unassigned22","Capex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech27","unassigned22","Total","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech28","unassigned23","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3,"Tech28","unassigned23","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech29","unassigned24","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech29","unassigned24","Opex","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech30","unassigned25","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech30","unassigned25","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech30","unassigned25","Total","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech31","unassigned26","Capex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech31","unassigned26","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Tech31","unassigned26","Total","Other","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tech32","unassigned27","Opex","Professional services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Tech32","unassigned27","Total","Utilities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tech33","unassigned28","Capex","Mining and extraction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned28","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech33","unassigned28","Total","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Tech34","unassigned29","Opex","Manufacturing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tech34","unassigned29","Opex","TOTAL","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Tech35","unassigned30","Capex","Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Direct Employment Analysis - Excluding Fuel Supply"]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":1116.9534452239186},{"$f":"INDEX($G$639:$AP$673, MATCH($D2675,$C$639:$C$673,0), MATCH(G$2674, $G$638:$AP$638,0))","v":1892.796556349836},1726.3544200243239,1087.521529847739,686.85979950181968,543.98227051854667,496.73665813803512,331.20426826579853,329.23307288995278,176.37490283520435,18.683984559351099,18.683984559351099,18.683984559351099,18.683984559351099,18.683984559351099,18.683984559351099,18.683984559351099,12.232992448066193,12.232992448066193,3.1538183655170653,3.1538183655170653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Coal CCS","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2676,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Open","Total",{"$f":"INDEX($G$639:$AP$673, MATCH($D2677,$C$639:$C$673,0), MATCH(F$2674, $G$638:$AP$638,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined CCS","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Oil","Total",4181.243881363338,4285.2665505361074,{"$f":"INDEX($G$639:$AP$673, MATCH($D2680,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":202.13186232585466},100.26639058566215,92.166582041161632,89.100712705264357,87.605507674844944,85.214373501185094,81.72907909914602,80.903178809896986,80.909209184876204,80.721334362794295,80.721334362794295,80.721334362794295,80.721334362794295,80.72133436279529,80.721334362789833,80.549177458489808,70.324407593363148,63.920845878554445,58.58735747085926,50.250219245698695,44.995099853997246,44.617838621718981,44.853766948953805,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753]
[null,null,null,"Nuclear","Total",781.27290896763395,1260.2745184832274,1137.9676065306635,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268]
[null,null,null,"Biomass","Total",26.091442155770668,288.39736217611727,426.89518943267058,1312.5286320273403,1312.1240370765811,1091.5883894614408,2063.4690720999033,2126.2892720570858,1779.7881971174656,1848.0687139661359,1876.5336366829599,1947.9762689750819,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(R$2674, $G$638:$AP$638,0))","v":2005.3427502530017},2082.1258849875048,2150.9517518394114,2221.8406965700142,2305.9465042739853,2395.4401390125831,2484.449814836883,2576.3654285709649,2673.3173626026878,2773.8231881701149,2876.8959480811891,2982.8285589136776,2484.1848652457284,1952.0842676843513,1952.0842676843513,1952.0842676843513,{"$f":"INDEX($G$639:$AP$673, MATCH($D2682,$C$639:$C$673,0), MATCH(AH$2674, $G$638:$AP$638,0))","v":1952.0842676843513},1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513]
[null,null,null,"Solar utility","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar rooftop","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar floating","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"INDEX($G$639:$AP$673, MATCH($D2685,$C$639:$C$673,0), MATCH(H$2674, $G$638:$AP$638,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind onshore","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind offshore","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Geothermal","Total",0,0,0,0,463.44069575101344,3429.4611485574997,3707.5255660081075,3808.0576163347955,2560.6246997614639,2565.331046467355,2018.6149049779212,378.4664805096196,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272]
[null,null,null,"Hydro large","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydro small","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydrogen","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Pumped storage","Total",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"TOTAL","Total",{"$f":"SUM(F2675:F2692)","v":{"$error":"#N/A"}},{"$f":"SUM(G2675:G2692)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Opex Minining & Extraction",{"$f":"G691","v":0},{"$f":"H691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Open","Opex Minining & Extraction",{"$f":"G739","v":0},{"$f":"H739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined","Opex Minining & Extraction",{"$f":"G763","v":0},{"$f":"H763","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Combined CCS","Opex Minining & Extraction",{"$f":"G787","v":0},{"$f":"H787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Oil","Opex Minining & Extraction",{"$f":"G811","v":0},{"$f":"H811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass","Opex Other",{"$f":"G861","v":0},{"$f":"H861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F2696:F2701)","v":0},{"$f":"SUM(G2696:G2701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,"Coal","Excl. fuel supply",{"$f":"F2675-F2696","v":1116.9534452239186},{"$f":"G2675-G2696","v":1892.796556349836},1726.3544200243239,1087.521529847739,686.85979950181968,543.98227051854667,496.73665813803512,331.20426826579853,329.23307288995278,176.37490283520435,18.683984559351099,18.683984559351099,18.683984559351099,18.683984559351099,18.683984559351099,18.683984559351099,18.683984559351099,12.232992448066193,12.232992448066193,3.1538183655170653,3.1538183655170653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Coal CCS","Excl. fuel supply",{"$f":"F2676","v":{"$error":"#N/A"}},{"$f":"G2676","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Open","Excl. fuel supply",{"$f":"F2677-F2697","v":{"$error":"#N/A"}},{"$f":"G2677-G2697","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined","Excl. fuel supply",{"$f":"F2678-F2698","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Gas Combined CCS","Excl. fuel supply",{"$f":"F2679-F2699","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Oil","Excl. fuel supply",{"$f":"F2680-F2700","v":4181.243881363338},4285.2665505361074,202.13186232585466,100.26639058566215,92.166582041161632,89.100712705264357,87.605507674844944,85.214373501185094,81.72907909914602,80.903178809896986,80.909209184876204,80.721334362794295,80.721334362794295,80.721334362794295,80.721334362794295,80.72133436279529,80.721334362789833,80.549177458489808,70.324407593363148,63.920845878554445,58.58735747085926,50.250219245698695,44.995099853997246,44.617838621718981,44.853766948953805,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753,40.155784394026753]
[null,null,null,"Nuclear","Excl. fuel supply",{"$f":"F2681","v":781.27290896763395},{"$f":"G2681","v":1260.2745184832274},1137.9676065306635,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268,1400.6450097543268]
[null,null,null,"Biomass","Excl. fuel supply",{"$f":"F2682-F2701","v":26.091442155770668},{"$f":"G2682-G2701","v":288.39736217611727},426.89518943267058,1312.5286320273403,1312.1240370765811,1091.5883894614408,2063.4690720999033,2126.2892720570858,1779.7881971174656,1848.0687139661359,1876.5336366829599,1947.9762689750819,2005.3427502530017,2082.1258849875048,2150.9517518394114,2221.8406965700142,2305.9465042739853,2395.4401390125831,2484.449814836883,2576.3654285709649,2673.3173626026878,2773.8231881701149,2876.8959480811891,2982.8285589136776,2484.1848652457284,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513,1952.0842676843513]
[null,null,null,"Solar utility","Excl. fuel supply",{"$f":"F2683","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar rooftop","Excl. fuel supply",{"$f":"F2684","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Solar floating","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind onshore","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Wind offshore","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Geothermal","Excl. fuel supply",0,0,0,0,463.44069575101344,3429.4611485574997,3707.5255660081075,3808.0576163347955,2560.6246997614639,2565.331046467355,2018.6149049779212,378.4664805096196,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272,105.10840976490272]
[null,null,null,"Hydro large","Excl. fuel supply",{"$f":"F2689","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydro small","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"K2690","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Hydrogen","Excl. fuel supply",{"$f":"F2691","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Pumped storage","Excl. fuel supply",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"TOTAL","Excl. fuel supply",{"$f":"SUM(F2706:F2723)","v":{"$error":"#N/A"}},{"$f":"SUM(G2706:G2723)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"CALCULATIONS>>","index":47,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"[LEFT EMPTY]"]

{"sheet":"TECHNOLOGIES >>","index":48,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"[LEFT EMPTY]"]

{"sheet":"Tech1","index":49,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Coal"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech1"},{"$f":"$C$3","v":"Coal"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":32800},32800,32800,32800,32800,36956.6,39192.6,45647.6,48077.600999999995,54776.601999999992,58076.602999999988,59006.603999999985,62777.603999999985,64142.603999999992,62993.603999999985,62173.603999999985,40360,40120,39879.999999999993,39639.999999999993,39400,38879.999999999993,38359.999999999993,37839.999999999993,37319.999999999985,36800,34400,32000,29600,27200.000000000004,24800,19840,14879.999999999998,9919.9999999999982,4959.9999999999982,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,400,4156.5999999999985,2236,6490,2865.0009999999966,7340.0009999999966,3300.0009999999966,1700.0009999999966,5071,1550.0000000000073,269.99999999999272,0,0,1.9895196601282805E-12,-5.2864379540551454E-12,1.9895196601282805E-12,2.1600499167107046E-12,-4.0927261579781771E-12,3.1832314562052488E-12,3.1832314562052488E-12,-4.0927261579781771E-12,{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(AF$8,Scenario_NewCap_T,0))","v":3.4106051316484809E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,2865.0009999999966,10205.001999999993,13505.00299999999,15205.003999999986,20276.003999999986,21826.003999999994,22096.003999999986,22096.003999999986,22096.003999999986,22096.00399999999,22096.003999999986,22096.00399999999,22096.003999999994,22096.00399999999,22096.003999999994,22096.003999999997,22096.003999999994,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997,22096.003999999997]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":205300},205300,205300,205300,205300,205300,205300,205300,219066.66666666666,232833.33333333331,246600,238940,231280,223620,215960,208300,204240,200180,196120,192060,188000,183940,179880,175820,171760,167700,154820,141940,129060,116180,103300,82699.999999999985,62099.999999999985,41499.999999999985,20899.999999999985,300,300,300,300,300,300]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,13054.441278521072,43377.364523877033,57343.810894035902,61570.797325668798,74699.158717812767,76091.875136219896,75751.389360735702,74028.162066976176,111815.8537403369,110248.70590029906,108662.69569909724,107057.48053077696,105432.70944162433,104535.46748353908,103613.89988321168,102667.00378646934,101693.72044587354,100692.93127173913,99444.864513953478,98009.587742499993,96341.563386486465,94379.181791176452,92036.984403225797,92103.806995967709,92215.177983870934,92437.919959677398,93106.145887096733,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.997,0.99399999999999999,0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,0.97,0.96849999999999992,0.96699999999999986,0.9654999999999998,0.96399999999999975,0.96249999999999969,0.96099999999999963,0.95949999999999958,0.95799999999999952,0.95649999999999946,0.9549999999999994,0.95349999999999935,0.95199999999999929,0.95049999999999923,0.94899999999999918,0.94749999999999912,0.94599999999999906,0.94449999999999901,0.94299999999999895,0.94149999999999889,0.94,0.94,0.94,0.94,0.94,0.94]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.99708737864077668,0.99417475728155336,0.99126213592233003,0.98834951456310671,0.98543689320388339,0.98252427184466007,0.97961165048543675,0.97669902912621342,0.9737864077669901,0.970873786407767,0.96929611650485437,0.96771844660194173,0.96614077669902909,0.96456310679611645,0.96298543689320382,0.96140776699029118,0.95983009708737854,0.9582524271844659,0.95667475728155327,0.95509708737864063,0.95351941747572799,0.95194174757281536,0.95036407766990272,0.94878640776699008,0.94720873786407744,0.94563106796116481,0.94405339805825217,0.94247572815533953,0.94089805825242689,0.93932038834951459,0.93932038834951459,0.93932038834951459,0.93932038834951459,0.93932038834951459,0.93932038834951459]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,0.997,0.99399999999999999,0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,0.97,0.96849999999999992,0.96699999999999986,0.9654999999999998,0.96399999999999975,0.96249999999999969,0.96099999999999963,0.95949999999999958,0.95799999999999952,0.95649999999999946,0.9549999999999994,0.95349999999999935,0.95199999999999929,0.95049999999999923,0.94899999999999918,0.94749999999999912,0.94599999999999906,0.94449999999999901,0.94299999999999895,0.94149999999999889,0.94,0.94,0.94,0.94,0.94,0.94]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0.94495412844036686},0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.96330275229357787,0.98165137614678899,1,1.0183486238532111,1.0366972477064218,1.056880733944954,1.0770642201834861,1.0972477064220183,1.1174311926605505,1.1376146788990824,1.1633027522935779,1.1889908256880732,1.2146788990825685,1.2403669724770641,1.2660550458715594,1.2880733944954126,1.3100917431192656,1.3321100917431188,1.354128440366972,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254]
[null,null,null,null,{"$f":"E18","v":"Coal"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":0.94495412844036686},0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.96330275229357787,0.98165137614678899,1,1.0183486238532111,1.0366972477064218,1.056880733944954,1.0770642201834861,1.0972477064220183,1.1174311926605505,1.1376146788990824,1.1633027522935779,1.1889908256880732,1.2146788990825685,1.2403669724770641,1.2660550458715594,1.2880733944954126,1.3100917431192656,1.3321100917431188,1.354128440366972,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech1"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(M$15:M$18,MATCH($D26,$F$15:$F$18,0))*M$10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech1"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,56177.755246281733,583771.14364173636,313091.55087123474,906015.17439769546,398751.95258431759,1018491.6058230936,456514.62190781877,234457.99943674545,697237.42879990709,212464.27034143847,36896.145201875683,0,0,2.701961145576213E-10,-7.1683600000888324E-10,2.6935786394368864E-10,2.9199063051986994E-10,-5.5238320456406932E-10,4.2896078083646338E-10,4.2829018034531725E-10,-5.4979660266964856E-10,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C43,CostInput_Sector,$E43,CostInput_CostCat,$D43)*INDEX(AF$15:AF$18,MATCH($D43,$F$15:$F$18,0))*AF$10","v":4.574453350318125E-10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,89736.544556281617,932497.30275660008,500122.40221740538,1447239.5828131151,636953.58070319612,1626905.8271457388,729221.81617672369,374515.68900885741,1113744.7076964027,339383.61151185865,58936.719050950269,0,0,4.3160260794754646E-10,-1.1450508368007716E-9,4.3026361330034613E-10,4.664164687747528E-10,-8.8235921551504293E-10,6.8520819412727315E-10,6.8413699840951289E-10,-8.7822746060368203E-10,7.3070850747213474E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,39426.775249196675,409703.3350020271,219734.48662208038,635861.23184770672,279852.82690270519,714799.64729702042,320391.92945721815,164547.74329525523,489336.45141403534,149112.0639924625,25894.520314290447,0,0,1.8962953281360646E-10,-5.030911566149487E-10,1.8904123022990337E-10,2.0492539998988489E-10,-3.876745940150407E-10,3.0105404216695814E-10,3.005834000999957E-10,-3.8585926032818563E-10,3.210451242493616E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C55,CostInput_Sector,$E55,CostInput_CostCat,$D55)*INDEX(K$15:K$18,MATCH($D55,$F$15:$F$18,0))*K$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,61966.00235346859,643919.71345606865,345350.78329642175,999365.99785591778,439837.16195077868,1123431.3825239402,503551.3792161544,258615.2629487364,769076.94094453997,234355.4209008193,40697.721195698236,0,0,2.9803563700925565E-10,-7.9069484120303095E-10,2.9711101765969234E-10,3.2207574009790291E-10,-6.0929773366655093E-10,4.7315854181655548E-10,4.7241884633690485E-10,-6.0644462253075529E-10,5.0457798790457498E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,45017.910267528474,467803.61454502196,250895.16804029772,726033.10052610561,319538.92678242445,816165.82076247572,365826.90416810691,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":187882.3590204994},558729.55171084381,170257.73663179349,29566.638015955217,0,0,2.1652101239119771E-10,-5.7443482003617169E-10,2.1584928225968417E-10,2.3398599581054976E-10,-4.4265096437795095E-10,3.4374669929986209E-10,3.4320931519465126E-10,-4.4057819711499481E-10,3.6657272891167451E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,292324.98767275712,3037695.1094014542,1629194.3910474398,4714515.087440541,2074934.448923422,5299794.2835522695,2375506.6509260219,1220019.053710094,3628125.0805657282,1105573.1033783723,191991.74377876986,0,0,1.4059849047192276E-9,-3.7301076546638061E-9,1.4016230073933148E-9,1.5193942351929602E-9,-2.8743657121386552E-9,2.2321282582471124E-9,2.2286387403863819E-9,-2.8609061432472662E-9,2.3803496835695583E-9,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":4},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech1_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech1"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech1"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech1","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech1","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech1","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech1","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F95,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech1","Capex","D26: Computer, electronic and optical equipment","USDk",0,{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":14044.438811570433},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":159987.22472200452},238260.11243981321,464763.90603923704,550407.45537374599,659087.57091908529,694943.33867823135,527054.04493799387,601675.4139918912,400168.58012147743,295263.96094499162,236649.46108580532,62340.103885828539,9224.036300468988,-1.1165997136281549E-10,-4.4320505376893326E-11,2.8677152253074159E-11,-1.7696767752734851E-10,1.0948151768398817E-10,1.492145967843953E-10,-6.1232211512984311E-11,1.9122492338598612E-10,8.3984728176870298E-11,-2.3087816909459015E-11,1.1436133375795312E-10,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1605321.5563304634]
[null,2,"Tech1","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":22434.136139070404},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":255558.46182822043},380589.06238257175,742398.95808585058,879203.21712257923,1052805.3482198638,1110080.2017096933,841899.22825862898,961097.01000693068,639216.45609846059,471645.18181701726,378016.25956480292,99580.082640702225,14734.179762737675,-1.7836205721330629E-10,-7.0796153888219756E-11,4.5807963305468444E-11,-2.8268249256017893E-10,1.748822651718323E-10,2.38350611449124E-10,-9.7810370895484732E-11,3.0545655985130971E-10,1.341545113194914E-10,-3.6879738282886823E-11,1.8267712686803368E-10,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2564289.1698906519]
[null,2,"Tech1","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech1","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech1","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech1","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":9856.6938122991687},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":112282.52756280595},167216.14921832603,326181.45718025271,386287.97009362985,462562.04816737818,487726.40887616266,369898.0367380497,422268.9428658823,280847.04703974281,207222.69475401085,166085.75893019707,43751.646076688237,6473.6300785726589,-7.8365405950335566E-11,-3.1105098392859723E-11,2.01262516046115E-11,-1.2419978010255028E-10,7.6836519592926427E-11,1.0472206206044951E-10,-4.297410301906812E-11,1.3420582654703243E-10,5.894231600529292E-11,-1.6203534019706005E-11,8.0261281062340401E-11,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1126649.719745094]
[null,2,"Tech1","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech1","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech1","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":15491.500588367147},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":176471.4289523843},262809.12477648974,512650.62424046919,607118.41413979675,726996.33140676469,766546.4803866978,581358.79665990244,663668.74140834273,441399.75100256252,325686.3364974485,261032.52076026436,68763.285524129387,10174.430298924633,-1.2316480104844382E-10,-4.8887046633520738E-11,3.163188839095499E-11,-1.9520145427799667E-10,1.2076189147689996E-10,1.6458884864620306E-10,-6.7541242010961474E-11,2.1092768838182003E-10,9.2638052927681134E-11,-2.5466658656545078E-11,1.2614449697614374E-10,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1770725.0654916724]
[null,6,"Tech1","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(I62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(X62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech1","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":11254.477566882118},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":128205.38120313761},190929.17321321205,372437.44834473846,441067.70247346244,528158.25402782578,556891.18805977819,422353.50268337654,482151.15891548147,320674.1378828109,236609.07134477299,189638.48158964812,49956.093661937179,7391.6595039888589,-8.947845191124349E-11,-3.5516131346322447E-11,2.2980367606314994E-11,-1.4181262658597216E-10,8.7732753248036268E-11,1.1957276148177803E-10,-4.9068286749608103E-11,1.5323763657279826E-10,6.7300961747832739E-11,-1.8501367050830076E-11,9.1643182227918627E-11,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1286420.6028986399]
[null,5,"Tech1","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":73081.246918189281},{"$f":"SUM(H80:H124)","v":832505.02426855278},{"$f":"SUM(I80:I124)","v":1239803.6220304128},{"$f":"SUM(J80:J124)","v":2418432.393890548},{"$f":"SUM(K80:K124)","v":2864084.7592032142},{"$f":"SUM(L80:L124)","v":3429609.5527409175},{"$f":"SUM(M80:M124)","v":3616187.6177105634},{"$f":"SUM(N80:N124)","v":2742563.6092779511},{"$f":"SUM(O80:O124)","v":3130861.2671885286},{"$f":"SUM(P80:P124)","v":2082305.972145054},{"$f":"SUM(Q80:Q124)","v":1536427.2453582413},{"$f":"SUM(R80:R124)","v":1231422.4819307178},{"$f":"SUM(S80:S124)","v":324391.21178928559},{"$f":"SUM(T80:T124)","v":47997.935944692814},{"$f":"SUM(U80:U124)","v":-5.8103068748614475E-10},{"$f":"SUM(V80:V124)","v":-2.3062493563781598E-10},{"$f":"SUM(W80:W124)","v":1.4922362316042409E-10},{"$f":"SUM(X80:X124)","v":-9.208640310540465E-10},{"$f":"SUM(Y80:Y124)","v":5.6969494717368313E-10},{"$f":"SUM(Z80:Z124)","v":7.7644888042194991E-10},{"$f":"SUM(AA80:AA124)","v":-3.1862621418810673E-10},{"$f":"SUM(AB80:AB124)","v":9.950526347389466E-10},{"$f":"SUM(AC80:AC124)","v":4.3702057017716845E-10},{"$f":"SUM(AD80:AD124)","v":-1.20139114919427E-10},{"$f":"SUM(AE80:AE124)","v":5.9508742089238958E-10},{"$f":"SUM(AF80:AF124)","v":0},{"$f":"SUM(AG80:AG124)","v":0},{"$f":"SUM(AH80:AH124)","v":0},{"$f":"SUM(AI80:AI124)","v":0},{"$f":"SUM(AJ80:AJ124)","v":0},{"$f":"SUM(AK80:AK124)","v":0},{"$f":"SUM(AL80:AL124)","v":0},{"$f":"SUM(AM80:AM124)","v":0},{"$f":"SUM(AN80:AN124)","v":0},{"$f":"SUM(AO80:AO124)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":8353406.1143565215}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech1"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech1"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D27: Electrical equipment","USDk",0,0,0,0,10064.584966198998,104586.13467625684,56092.246871169235,162318.10373011927,71438.826447025873,182468.93737971934,81787.358365615,42004.570064987522,124914.30661489905,38064.260342164787,6610.1677911751676,0,0,4.8407269756155102E-11,-1.2842550930151576E-10,4.8257092083695464E-11,5.2311889240105558E-11,-9.8962795360256548E-11,7.6850920920009612E-11,7.6730778782041896E-11,-9.8499389970952524E-11,8.1954101256542656E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,22905.286734700199,238020.28710363703,127656.43118843318,369408.44760688761,162582.64093900225,415268.32401882566,186134.14273212588,95595.270419750013,284283.75535499933,86627.794430636553,15043.619695182317,0,0,1.1016672794084003E-10,-2.9227465657851788E-10,1.098249490537433E-10,1.1905297900535451E-10,-2.2522252148567297E-10,1.7489964915695714E-10,1.7462622604727978E-10,-2.2416788949120306E-10,1.8651362124420535E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D41T43: Construction","USDk",0,0,0,0,7074.5710491830578,73515.405057585725,39428.211608438498,114096.20578135714,50215.588130765405,128260.57568166942,57489.750409554967,29525.739641837357,87804.429112021826,26756.02770801045,4646.4014008270779,0,0,3.4026308122690885E-11,-9.0272514279763591E-11,3.3920745636270947E-11,3.6770932769609069E-11,-6.9562662479693529E-11,5.4019843050625681E-11,5.3935393061489731E-11,-6.9236926807312013E-11,5.760695687487625E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,25242.061878868994,262302.88601426705,140679.81652516904,407095.13926074147,179169.16433074066,457633.59579941165,205123.36750173633,105347.80722072143,313286.10844050505,95465.478025882971,16578.355190493734,0,0,1.2140583070992092E-10,-3.2209223365902985E-10,1.2102918387214452E-10,1.3119864849210688E-10,-2.4819950475641444E-10,1.9274274178476791E-10,1.9244142431454675E-10,-2.4703728022841868E-10,2.0554156004368343E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,10858.636829924404,112837.52461815941,60517.680539639594,175124.29427013031,77075.038319957195,196864.94081999635,88240.024278566285,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":45318.547467642828},134769.50067472795,41067.364490774286,7131.6812039734086,0,0,5.2226392243254536E-11,-1.385577219415036E-10,5.2064366207339573E-11,5.6439069177043418E-11,-1.0677052835264491E-10,8.2914123445547405E-11,8.2784502616815437E-11,-1.0627056229896446E-10,8.8419922456448043E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":76145.141458875645},{"$f":"SUM(L132:L176)","v":791262.2374699061},{"$f":"SUM(M132:M176)","v":424374.38673284958},{"$f":"SUM(N132:N176)","v":1228042.1906492359},{"$f":"SUM(O132:O176)","v":540481.25816749141},{"$f":"SUM(P132:P176)","v":1380496.3736996225},{"$f":"SUM(Q132:Q176)","v":618774.64328759839},{"$f":"SUM(R132:R176)","v":317791.93481493916},{"$f":"SUM(S132:S176)","v":945058.10019715328},{"$f":"SUM(T132:T176)","v":287980.92499746906},{"$f":"SUM(U132:U176)","v":50010.225281651699},{"$f":"SUM(V132:V176)","v":0},{"$f":"SUM(W132:W176)","v":0},{"$f":"SUM(X132:X176)","v":3.6623252877286152E-10},{"$f":"SUM(Y132:Y176)","v":-9.7162263576033062E-10},{"$f":"SUM(Z132:Z176)","v":3.650963368531938E-10},{"$f":"SUM(AA132:AA176)","v":3.9577351868421945E-10},{"$f":"SUM(AB132:AB176)","v":-7.4871801243468237E-10},{"$f":"SUM(AC132:AC176)","v":5.8142727835790773E-10},{"$f":"SUM(AD132:AD176)","v":5.805183248221736E-10},{"$f":"SUM(AE132:AE176)","v":-7.4521204879685079E-10},{"$f":"SUM(AF132:AF176)","v":6.2003616187575572E-10},{"$f":"SUM(AG132:AG176)","v":0},{"$f":"SUM(AH132:AH176)","v":0},{"$f":"SUM(AI132:AI176)","v":0},{"$f":"SUM(AJ132:AJ176)","v":0},{"$f":"SUM(AK132:AK176)","v":0},{"$f":"SUM(AL132:AL176)","v":0},{"$f":"SUM(AM132:AM176)","v":0},{"$f":"SUM(AN132:AN176)","v":0},{"$f":"SUM(AO132:AO176)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech1"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech1"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech1","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech1","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech1","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech1","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D27: Electrical equipment","USDk",2516.1462415497494,28662.679910613959,42685.741628406264,83265.267560936074,98608.827931142805,118079.52860700843,124503.30648061988,94424.923064336937,107793.79310630524,71692.623846916584,52898.326203306628,42397.183687059747,11168.607033334989,1652.541947793804,-2.0004559886340166E-11,-7.9402868654163005E-12,5.137685444610089E-12,-3.1704830834492825E-11,1.9614276720888521E-11,2.6732698395475129E-11,-1.0970121407289391E-11,3.425910274691041E-11,1.5046372516908007E-11,-4.1363221786024672E-12,2.0488525314135664E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D28: Machinery and equipment, nec","USDk",5726.3216836750498,65231.393459584309,97145.501256692602,189497.61315841449,224416.95170949001,268728.9609382872,283348.38882421033,214895.09452742597,245320.37313142521,163160.24073437793,120387.60997514206,96488.792370204552,25417.853531454719,3760.9049237956069,-4.5526982159419462E-11,-1.8070744895983636E-11,1.169249985535499E-11,-7.2154812501273264E-11,4.4638763932595492E-11,6.0839083180979609E-11,-2.4966133943159777E-11,7.7967901739309811E-11,3.4242989450070519E-11,-9.4135670617494275E-12,4.6628405311051338E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech1","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech1","Capex","D41T43: Construction","USDk",1768.6427622957644,20147.494026692195,30004.546928801821,58528.598374141104,69313.852644536702,83000.145300557619,87515.530000836734,66372.913465956794,75770.123711270891,50393.986717856154,37183.149465674178,29801.714555214836,7850.6072772093821,1161.6003502067779,-1.4061551539268177E-11,-5.5813651302004398E-12,3.6113680622018275E-12,-2.2285874588394276E-11,1.3787214744203042E-11,1.8790876600507736E-11,-7.7110882937225326E-12,2.4081316544919911E-11,1.0576355782263492E-11,-2.9074924831089408E-12,1.4401739218719062E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech1","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech1","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech1","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech1","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech1","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech1","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech1","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech1","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech1","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech1","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech1","Capex","D64T66: Financial and insurance activities","USDk",6310.5154697172484,71886.236973284016,107056.19110457628,208829.97591976164,247311.75153272954,296144.42897901568,312255.31672315754,236818.48371315253,270347.71974059363,179805.69029721146,132669.4372194008,106332.48541422044,28010.958304094176,4144.5887976234635,-5.0171600737277233E-11,-1.9914304769241104E-11,1.2885357353785615E-11,-7.9515976512798217E-11,4.9192767348151209E-11,6.7045827458751775E-11,-2.7513154721379613E-11,8.5922111478644852E-11,3.7736426032452876E-11,-1.0373930046183813E-11,5.1385390010920856E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech1","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech1","Capex","D69T75: Professional, scientific and technical activities","USDk",2714.659207481101,30924.040362020954,46053.460496930857,89834.534064463427,106388.63443697162,127395.48848743086,134326.07442216252,101874.63772154067,116298.25331023335,77348.859227927838,57071.773459279619,45742.136592368915,12049.761423686923,1782.9203009933651,-2.1582832424562267E-11,-8.5667408727273738E-12,5.5430264215334807E-12,-3.4206203727441381E-11,2.116175761932137E-11,2.8841791721690337E-11,-1.1835616147311633E-11,3.6961996554961602E-11,1.6233465693574754E-11,-4.4626599606291051E-12,2.2104980614112011E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech1","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech1","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech1","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech1","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech1","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech1","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech1","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":19036.285364718911},{"$f":"SUM(H184:H228)","v":216851.84473219543},{"$f":"SUM(I184:I228)","v":322945.44141540781},{"$f":"SUM(J184:J228)","v":629955.98907771672},{"$f":"SUM(K184:K228)","v":746040.01825487067},{"$f":"SUM(L184:L228)","v":893348.55231229973},{"$f":"SUM(M184:M228)","v":941948.61645098694},{"$f":"SUM(N184:N228)","v":714386.05249241297},{"$f":"SUM(O184:O228)","v":815530.26299982821},{"$f":"SUM(P184:P228)","v":542401.40082429},{"$f":"SUM(Q184:Q228)","v":400210.2963228033},{"$f":"SUM(R184:R228)","v":320762.31261906854},{"$f":"SUM(S184:S228)","v":84497.787569780194},{"$f":"SUM(T184:T228)","v":12502.556320413018},{"$f":"SUM(U184:U228)","v":-1.513475267468673E-10},{"$f":"SUM(V184:V228)","v":-6.007344253356885E-11},{"$f":"SUM(W184:W228)","v":3.8869937137486E-11},{"$f":"SUM(X184:X228)","v":-2.3986769816439995E-10},{"$f":"SUM(Y184:Y228)","v":1.4839478036515964E-10},{"$f":"SUM(Z184:Z228)","v":2.0225027735740458E-10},{"$f":"SUM(AA184:AA228)","v":-8.2996114512862943E-11},{"$f":"SUM(AB184:AB228)","v":2.5919242906474657E-10},{"$f":"SUM(AC184:AC228)","v":1.1383560947526965E-10},{"$f":"SUM(AD184:AD228)","v":-3.1293971730273755E-11},{"$f":"SUM(AE184:AE228)","v":1.5500904046893893E-10},{"$f":"SUM(AF184:AF228)","v":0},{"$f":"SUM(AG184:AG228)","v":0},{"$f":"SUM(AH184:AH228)","v":0},{"$f":"SUM(AI184:AI228)","v":0},{"$f":"SUM(AJ184:AJ228)","v":0},{"$f":"SUM(AK184:AK228)","v":0},{"$f":"SUM(AL184:AL228)","v":0},{"$f":"SUM(AM184:AM228)","v":0},{"$f":"SUM(AN184:AN228)","v":0},{"$f":"SUM(AO184:AO228)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech1"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech1"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech1","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech1","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech1","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech1","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech1","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech1","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,{"$f":"AP191/$AW191","v":0},0,0,0,0,0]
[null,2,"Tech1","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP192/$AW192","v":0},0,0,0,0,0]
[null,2,"Tech1","Capex","D19: Coke and refined petroleum products","jobs",0,0,{"$f":"I193/$AW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP193/$AW193","v":0},0,0,0,0,0]
[null,2,"Tech1","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP194/$AW194","v":0},0,0,0,0,0]
[null,2,"Tech1","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP195/$AW195","v":0},0,0,0,0,0]
[null,2,"Tech1","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP196/$AW196","v":0},0,0,0,0,0]
[null,2,"Tech1","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP197/$AW197","v":0},0,0,0,0,0]
[null,2,"Tech1","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP198/$AW198","v":0},0,0,0,0,0]
[null,2,"Tech1","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech1","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech1","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech1","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech1","Capex","D64T66: Financial and insurance activities","jobs",1589.5443237672453,18107.294164194569,26966.190275743895,52601.804788948706,62294.909621289553,74595.28438807209,78653.426751789244,59651.779376158323,68097.39797315374,45290.929998431624,33417.864496407361,26783.897358833463,7055.6296057299533,1043.9729732422118,-1.2637633731976079E-11,-5.0161781964756854E-12,3.2456693497877085E-12,-2.002913545197145E-11,1.2391077160636457E-11,1.6888052169549966E-11,-6.9302387619784229E-12,2.1642765197610064E-11,9.5053600750994804E-12,-2.6130704693144199E-12,1.2943372915950575E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech1","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech1","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech1"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech1"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D28: Machinery and equipment, nec","USDk",9854.4,9854.4,9854.4,9854.4,9854.4,9854.4,9824.8368000000009,9795.2735999999986,10420.563199999999,11041.887999999999,11659.248000000001,11262.67584,10868.30976,10476.14976,10086.19584,9698.4480000000003,9494.7091199999995,9291.5548799999979,9088.9852799999971,8887.0003199999974,8685.5999999999967,8484.784319999997,8284.5532799999964,8084.9068799999959,7885.8451199999954,7687.3679999999949,7085.8017599999948,6486.090239999995,5888.2334399999954,5292.2313599999952,4698.0839999999953,3755.2415999999957,2815.3655999999964,1878.4559999999972,944.51279999999826,13.536,13.536,13.536,13.536,13.536,13.536]
[null,null,"Tech1","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech1"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech1","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech1","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech1"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech1","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech1","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech1","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech1"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":98512.491709056732},{"$f":"SUM(H496:H540)","v":98512.491709056732},98512.491709056732,98512.491709056732,98512.491709056732,110996.54728947945,117369.36481723297,136300.71714821388,143135.96375715776,162600.95850941437,171888.76197610091,174125.0958553619,184703.93077511614,188158.91638692253,184237.3272095939,181295.18850852991,117496.5434409422,116607.7469681924,115721.22493729473,114836.97734824923,113955.00420105591,112266.7997362969,110583.5232288843,108905.17467881797,107231.75408609796,105563.26145072433,98515.699255258456,91490.881478314099,84488.80811989124,77509.479179989896,70552.894658610036,56348.305463665791,42190.721400332666,28080.142468610655,14016.568668499767,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech1","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D28: Machinery and equipment, nec","USDk",2515.3393047897257,2515.3393047897257,2515.3393047897257,2515.3393047897257,2515.3393047897257,2515.3393047897257,2507.7932868753569,2500.2472689609872,2659.8526744403921,2818.4460632292189,2976.0274353274681,2874.802242395036,2774.1401522119859,2674.0411647783176,2574.5052800940316,2475.5324981591275,2423.5280724429153,2371.6728763065007,2319.9669097498827,2268.4101727730622,2217.0026653760387,2165.7443875588119,2114.6353393213826,2063.6755206637504,2012.864931585915,1962.2035720878769,1808.6535631673369,1655.5769722240841,1502.9737992581188,1350.8440442694402,1199.1877072580494,958.52683019376582,718.62312784470896,479.47660021087859,241.08724729227481,3.4550690888977238,3.4550690888977238,3.4550690888977238,3.4550690888977238,3.4550690888977238,3.4550690888977238]
[null,null,"Tech1","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech1","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",251464.75675675677,251464.75675675677,251464.75675675677,251464.75675675677,251464.75675675677,251464.75675675677,256347.5675675676,261230.37837837843,283957.7657657658,307340.00000000012,331377.08108108107,327334.88432432432,322891.88324324333,318048.07783783792,312803.46810810815,307158.05405405408,307971.84000000008,308515.25189189194,308788.2897297297,308790.95351351355,308523.24324324325,307110.20108108112,305465.4097297297,303588.86918918916,301480.5794594594,299140.54054054053,276165.40540540538,253190.27027027027,230215.13513513515,207240,184264.86486486485,147518.91891891891,110772.97297297294,74027.027027026998,37281.081081081058,535.1351351351351,535.1351351351351,535.1351351351351,535.1351351351351,535.1351351351351,535.1351351351351]
[null,null,"Tech1","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech1","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech1"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech1","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech1","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech1","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech1","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":352492.58777060325},{"$f":"SUM(H652:H696)","v":352492.58777060325},352492.58777060325,352492.58777060325,352492.58777060325,364976.643351026,376224.72567167587,400031.34279555327,429753.58219736395,472759.40457264369,506241.87049250945,504334.78242208122,510369.95417057147,508881.0353895388,499615.3005977961,490928.77506074315,427891.91151338525,427494.67173639085,426829.48157677433,425896.3410345359,424695.25010967522,421542.74520493689,418163.56829793536,414557.71938867087,410725.19847714331,406666.00556335278,376489.75822383113,346336.7287208084,316206.91705428454,286100.32322425931,256016.94723073294,204825.75121277844,153682.3175011503,102586.64609584854,51538.7369968731,{"$f":"SUM(AP652:AP696)","v":538.59020422403285},538.59020422403285,538.59020422403285,538.59020422403285,538.59020422403285,538.59020422403285]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech1","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech1","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech1","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech1","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech1","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech1","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech1","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech1","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech1","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":105536.36029730688},{"$f":"SUM(H704:H748)","v":105536.36029730688},105536.36029730688,105536.36029730688,105536.36029730688,110111.58048727149,113772.00403102199,122034.94328915328,130787.28816111124,144345.93071168134,154352.46777018561,154030.78746551988,156657.73354835302,156565.11927252676,153660.32451819337,151005.70792800921,127824.2666055023,127624.87330365299,127352.84026395883,127008.1674864199,126590.85497103614,125566.63058399913,124481.24393821567,123334.69503368581,122126.9838704095,120858.11044838678,111963.07950548753,103076.57994881,94198.611778354214,85329.174994120156,76468.269596107843,61168.930325475718,45887.131046546056,30622.87175931887,15376.152463794164,{"$f":"SUM(AP704:AP748)","v":146.97315997193456},146.97315997193456,146.97315997193456,146.97315997193456,146.97315997193456,146.97315997193456]
[]
[null,null,"Tech1","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech1"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,620.97366273669036,2057.1281351803445,2711.2153790700177,2902.2011027427243,3510.2628664674576,3564.7521663816296,3537.8928887038005,3446.7512258384104,5198.0954086807815,5117.3039330682805,5035.8639694789617,4953.7637391201097,4870.9911762030424,4822.0120440806886,4772.0417730211948,4721.0395021170043,4668.962093110943,4615.7639694965192,4551.3925590746194,4478.6461214812762,4395.4874879450554,4299.1604889516657,4185.8420506587054,4182.2496680728973,4180.6673090767681,4184.1100090548334,4207.6529449296704,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech1"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech1","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech1"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech1","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech1","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,8529.641054681997,30292.917892031524,39970.627175861635,44869.092601586752,59655.950539494574,64025.421569985469,64624.159604719462,64430.86700370835,64326.166844827327,64221.466685946318,64116.766527065272,64012.066368184256,63907.366209303247,63802.666050422195,63697.965891541186,63593.265732660169,63488.565573779139,63383.865414898115,63279.165256017084,63174.465097136061,63069.76493825503,62965.064779374006,62860.364620492983,62755.664461611945,62650.964302730921,62546.264143849898,62441.563984968874,{"$f":"SUM(AP964:AP1008)","v":62336.863826087865},62336.863826087865,62336.863826087865,62336.863826087865,62336.863826087865,62336.863826087865]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech1","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,158.50376087035602,525.08272988796,692.03874479675983,740.78792256584472,895.9959163591335,909.90433064763329,903.0484899225454,879.78454621118715,1326.8158073045322,1306.193752780656,1285.4061714568963,1264.4500567919843,1243.3223289888222,1230.8203871007472,1218.0654566263458,1205.0471078036023,1191.7543295761552,1178.1754885235873,1161.7446618127826,1143.1761062678515,1121.9498337940061,1097.3623310865339,1068.4377571098664,1067.5208001042724,1067.1169023756181,1067.995652839312,1074.0049960723982,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech1","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech1","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech1","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech1"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech1","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech1","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech1","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech1","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech1","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,25609.523294413724,88076.121793437182,117720.34910042773,129958.54470911204,164840.04761064661,173158.53771599624,175247.97724654875,174472.17918165523,234259.20189215557,235441.77409436626,236490.11866194403,237401.79755510759,238174.31333006042,239568.16317436376,240869.23560389606,242073.70575694897,243177.53559624206,244176.45884760498,241829.04661839554,239145.55447380929,236044.23324524111,232414.48111634285,228102.88266443805,228116.46260587481,228210.0203114709,228503.5224274651,229596.80218505164,{"$f":"SUM(AP1120:AP1164)","v":62336.863826087865},62336.863826087865,62336.863826087865,62336.863826087865,62336.863826087865,62336.863826087865]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech1","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech1","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,7793.7688980960484,26891.965872665278,35892.776653857647,39691.129141008998,50597.548005453318,53274.90164731456,53898.791775674523,53666.226690029456,69980.314821908891,70289.125399227516,70561.405914839386,70796.492856019249,70993.706543234352,71361.130958090696,71703.286339514831,72019.130940885356,72307.56495467588,72567.426410325977,71916.763157138674,71174.391339225782,70318.003467870309,69317.41882304335,68130.773825349883,68124.441993318163,68139.934889314885,68209.989605382754,68498.291601735036,{"$f":"SUM(AP1172:AP1216)","v":22845.530934950752},22845.530934950752,22845.530934950752,22845.530934950752,22845.530934950752,22845.530934950752,null,{"$f":"SUM(AW1172:AW1216)","v":1680962.2334601514}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech1","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,224341.36139070403,2331243.2568914997,1250306.0055435132,3618098.9570327876,1592383.9517579901,4067264.5678643468,1823054.540441809,936289.22252214351,2784361.7692410066,848459.0287796465,147341.79762737564,0,0,1.0790065198688662E-9,-2.8626270920019286E-9,1.0756590332508653E-9,1.1660411719368819E-9,-2.2058980387876071E-9,1.7130204853181828E-9,1.7103424960237822E-9,-2.1955686515092043E-9,1.8267712686803367E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech1"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":15005.970089176159},170940.50827085014,254572.23095094936,496583.26445965131,588090.26996461663,704211.00537043461,742521.58407970425,563138.00357783551,642868.21188730863,427565.51717708126,315478.76179303066,252851.30878619751,66608.124882582895,9855.5460053184779,-1.1930460254832464E-10,-4.735484179509657E-11,3.0640490141753343E-11,-1.8908350211462958E-10,1.1697700433071502E-10,1.5943034864237069E-10,-6.5424382332810835E-11,2.0431684876373101E-10,8.9734615663776968E-11,-2.4668489401106785E-11,1.2219090963722484E-10,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech1","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech1","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1330:G1374)","v":1351360},{"$f":"SUM(H1330:H1374)","v":1351360},1351360,1351360,1351360,1522611.9200000002,1610032.0080000001,1869725.696,1963489.22484,2230503.2334399996,2357910.0817999998,2388587.329919999,2533704.0974399992,2581098.3849599995,2527303.3924799995,2486944.1599999992,1611776.6,1599584.4000000001,1587423.3999999997,1575293.5999999999,1563195,1540036.7999999996,1516946.1999999997,1493923.1999999995,1470967.7999999993,1448079.9999999998,1351403.9999999998,1255040,1158987.9999999998,1063248,967819.99999999977,772966.39999999991,578757.59999999974,385193.59999999986,192274.39999999991,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech1","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D28: Machinery and equipment, nec","USDk",24636,24636,24636,24636,24636,24636,24562.092000000001,24488.184000000001,26051.407999999999,27604.719999999998,29148.12,28156.689600000002,27170.774399999998,26190.374399999997,25215.489599999997,24246.12,23736.772799999999,23228.887199999994,22722.463199999995,22217.500799999994,21713.999999999993,21211.96079999999,20711.383199999993,20212.267199999987,19714.612799999988,19218.419999999987,17714.504399999987,16215.225599999987,14720.583599999987,13230.578399999988,11745.209999999988,9388.1039999999884,7038.4139999999907,4696.1399999999931,2361.2819999999956,33.839999999999996,33.839999999999996,33.839999999999996,33.839999999999996,33.839999999999996,33.839999999999996]
[null,null,"Tech1","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech1","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1382:G1426)","v":24636},{"$f":"SUM(H1382:H1426)","v":24636},24636,24636,24636,24636,24562.092000000001,24488.184000000001,26051.407999999999,27604.719999999998,29148.12,28156.689600000002,27170.774399999998,26190.374399999997,25215.489599999997,24246.12,23736.772799999999,23228.887199999994,22722.463199999995,22217.500799999994,21713.999999999993,21211.96079999999,20711.383199999993,20212.267199999987,19714.612799999988,19218.419999999987,17714.504399999987,16215.225599999987,14720.583599999987,13230.578399999988,11745.209999999988,9388.1039999999884,7038.4139999999907,4696.1399999999931,2361.2819999999956,{"$f":"SUM(AP1382:AP1426)","v":33.839999999999996},33.839999999999996,33.839999999999996,33.839999999999996,33.839999999999996,33.839999999999996]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech1"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech1"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",6286618.9189189197,6286618.9189189197,6286618.9189189197,6286618.9189189197,6286618.9189189197,6286618.9189189197,6408689.1891891891,6530759.4594594613,7098944.1441441448,7683500.0000000009,8284427.0270270258,8183372.1081081079,8072297.0810810812,7951201.9459459474,7820086.7027027048,7678951.3513513505,7699296.0000000009,7712881.297297297,7719707.2432432426,7719773.8378378386,7713081.0810810803,7677755.0270270258,7636635.2432432417,7589721.7297297278,7537014.4864864843,7478513.5135135138,6904135.1351351356,6329756.7567567574,5755378.3783783782,5181000,4606621.6216216218,3687972.9729729723,2769324.3243243238,1850675.675675675,932027.0270270264,13378.378378378378,13378.378378378378,13378.378378378378,13378.378378378378,13378.378378378378,13378.378378378378]
[null,"FuelCostIndex","Tech1","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech1","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1434:G1478)","v":6286618.9189189197},{"$f":"SUM(H1434:H1478)","v":6286618.9189189197},6286618.9189189197,6286618.9189189197,6286618.9189189197,6286618.9189189197,6408689.1891891891,6530759.4594594613,7098944.1441441448,7683500.0000000009,8284427.0270270258,8183372.1081081079,8072297.0810810812,7951201.9459459474,7820086.7027027048,7678951.3513513505,7699296.0000000009,7712881.297297297,7719707.2432432426,7719773.8378378386,7713081.0810810803,7677755.0270270258,7636635.2432432417,7589721.7297297278,7537014.4864864843,7478513.5135135138,6904135.1351351356,6329756.7567567574,5755378.3783783782,5181000,4606621.6216216218,3687972.9729729723,2769324.3243243238,1850675.675675675,932027.0270270264,{"$f":"SUM(AP1434:AP1478)","v":13378.378378378378},13378.378378378378,13378.378378378378,13378.378378378378,13378.378378378378,13378.378378378378]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech1"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":7802614.9189189197},{"$f":"H1375+H1427+H1479+H1323","v":9257424.9189189188},10037677.11891892,12295548.118918918,13149273.715768918,14403887.981568918,14970727.576589186,13678836.970559455,15086200.961234141,13930631.791890003,13614782.222527023,12959122.777628107,11254600.452921081,10650439.205305945,10372605.584782703,10190141.63135135,9334809.3728,9335694.5844972953,9329853.1064432431,9317284.9386378396,9297990.0810810812,9239003.787827028,9174292.8264432419,9103857.1969297267,9027696.8992864862,8945811.9335135128,8273253.6395351356,7601011.9823567569,6929086.9619783778,6257478.5784,5586186.8316216217,4470327.476972972,3355120.3383243233,2240565.415675675,1126662.7090270263,13412.218378378378,13412.218378378378,13412.218378378378,13412.218378378378,13412.218378378378,13412.218378378378]

{"sheet":"Tech2","index":50,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Coal CCS"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech2"},{"$f":"$C$3","v":"Coal CCS"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(H$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.9917948717948718,0.9835897435897436,0.97538461538461541,0.96717948717948721,0.95897435897435901,0.95076923076923081,0.94256410256410261,0.93435897435897441,0.92615384615384622,0.91794871794871802,0.90846153846153854,0.89897435897435907,0.88948717948717959,0.88000000000000012,0.87051282051282064,0.86102564102564116,0.85153846153846169,0.84205128205128221,0.83256410256410274,0.82307692307692326,0.81358974358974379,0.80410256410256431,0.79461538461538483,0.78512820512820536,0.77564102564102588,0.76615384615384641,0.75666666666666693,0.74717948717948746,0.73769230769230798,0.72820512820512817,0.72820512820512817,0.72820512820512817,0.72820512820512817,0.72820512820512817,0.72820512820512817]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.99688995215311005,0.9937799043062201,0.99066985645933014,0.98755980861244019,0.98444976076555024,0.98133971291866029,0.97822966507177034,0.97511961722488039,0.97200956937799043,0.96889952153110048,0.96746411483253592,0.96602870813397135,0.96459330143540678,0.96315789473684221,0.96172248803827765,0.96028708133971308,0.95885167464114851,0.95741626794258394,0.95598086124401938,0.95454545454545481,0.95311004784689024,0.95167464114832567,0.95023923444976111,0.94880382775119654,0.94736842105263197,0.9459330143540674,0.94449760765550284,0.94306220095693827,0.9416267942583737,0.94019138755980858,0.94019138755980858,0.94019138755980858,0.94019138755980858,0.94019138755980858,0.94019138755980858]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,0.99709677419354836,0.99419354838709673,0.99129032258064509,0.98838709677419345,0.98548387096774182,0.98258064516129018,0.97967741935483854,0.9767741935483869,0.97387096774193527,0.97096774193548374,0.96935483870967731,0.96774193548387089,0.96612903225806446,0.96451612903225803,0.9629032258064516,0.96129032258064517,0.95967741935483875,0.95806451612903232,0.95645161290322589,0.95483870967741946,0.95322580645161303,0.95161290322580661,0.95000000000000018,0.94838709677419375,0.94677419354838732,0.94516129032258089,0.94354838709677447,0.94193548387096804,0.94032258064516161,0.93870967741935485,0.93870967741935485,0.93870967741935485,0.93870967741935485,0.93870967741935485,0.93870967741935485]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Coal"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0.94495412844036686},0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.96330275229357787,0.98165137614678899,1,1.0183486238532111,1.0366972477064218,1.056880733944954,1.0770642201834861,1.0972477064220183,1.1174311926605505,1.1376146788990824,1.1633027522935779,1.1889908256880732,1.2146788990825685,1.2403669724770641,1.2660550458715594,1.2880733944954126,1.3100917431192656,1.3321100917431188,1.354128440366972,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254]
[null,null,null,null,{"$f":"E18","v":"Coal"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":0.94495412844036686},0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.94495412844036686,0.96330275229357787,0.98165137614678899,1,1.0183486238532111,1.0366972477064218,1.056880733944954,1.0770642201834861,1.0972477064220183,1.1174311926605505,1.1376146788990824,1.1633027522935779,1.1889908256880732,1.2146788990825685,1.2403669724770641,1.2660550458715594,1.2880733944954126,1.3100917431192656,1.3321100917431188,1.354128440366972,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254,1.3761467889908254]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech2"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech2"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":4},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech2_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech2"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech2"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech2","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech2","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech2","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech2","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech2","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech2","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech2","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech2","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech2","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech2","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech2","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":0},{"$f":"SUM(N80:N124)","v":0},{"$f":"SUM(O80:O124)","v":0},{"$f":"SUM(P80:P124)","v":0},{"$f":"SUM(Q80:Q124)","v":0},{"$f":"SUM(R80:R124)","v":0},{"$f":"SUM(S80:S124)","v":0},{"$f":"SUM(T80:T124)","v":0},{"$f":"SUM(U80:U124)","v":0},{"$f":"SUM(V80:V124)","v":0},{"$f":"SUM(W80:W124)","v":0},{"$f":"SUM(X80:X124)","v":0},{"$f":"SUM(Y80:Y124)","v":0},{"$f":"SUM(Z80:Z124)","v":0},{"$f":"SUM(AA80:AA124)","v":0},{"$f":"SUM(AB80:AB124)","v":0},{"$f":"SUM(AC80:AC124)","v":0},{"$f":"SUM(AD80:AD124)","v":0},{"$f":"SUM(AE80:AE124)","v":0},{"$f":"SUM(AF80:AF124)","v":0},{"$f":"SUM(AG80:AG124)","v":0},{"$f":"SUM(AH80:AH124)","v":0},{"$f":"SUM(AI80:AI124)","v":0},{"$f":"SUM(AJ80:AJ124)","v":0},{"$f":"SUM(AK80:AK124)","v":0},{"$f":"SUM(AL80:AL124)","v":0},{"$f":"SUM(AM80:AM124)","v":0},{"$f":"SUM(AN80:AN124)","v":0},{"$f":"SUM(AO80:AO124)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech2"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech2"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":0},{"$f":"SUM(P132:P176)","v":0},{"$f":"SUM(Q132:Q176)","v":0},{"$f":"SUM(R132:R176)","v":0},{"$f":"SUM(S132:S176)","v":0},{"$f":"SUM(T132:T176)","v":0},{"$f":"SUM(U132:U176)","v":0},{"$f":"SUM(V132:V176)","v":0},{"$f":"SUM(W132:W176)","v":0},{"$f":"SUM(X132:X176)","v":0},{"$f":"SUM(Y132:Y176)","v":0},{"$f":"SUM(Z132:Z176)","v":0},{"$f":"SUM(AA132:AA176)","v":0},{"$f":"SUM(AB132:AB176)","v":0},{"$f":"SUM(AC132:AC176)","v":0},{"$f":"SUM(AD132:AD176)","v":0},{"$f":"SUM(AE132:AE176)","v":0},{"$f":"SUM(AF132:AF176)","v":0},{"$f":"SUM(AG132:AG176)","v":0},{"$f":"SUM(AH132:AH176)","v":0},{"$f":"SUM(AI132:AI176)","v":0},{"$f":"SUM(AJ132:AJ176)","v":0},{"$f":"SUM(AK132:AK176)","v":0},{"$f":"SUM(AL132:AL176)","v":0},{"$f":"SUM(AM132:AM176)","v":0},{"$f":"SUM(AN132:AN176)","v":0},{"$f":"SUM(AO132:AO176)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech2"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech2"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech2","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech2","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech2","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech2","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech2","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech2","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech2","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech2","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech2","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech2","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech2","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech2","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech2","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech2","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech2","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech2","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech2","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech2","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech2","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech2","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech2","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech2","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech2","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech2","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech2","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech2","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":0},{"$f":"SUM(N184:N228)","v":0},{"$f":"SUM(O184:O228)","v":0},{"$f":"SUM(P184:P228)","v":0},{"$f":"SUM(Q184:Q228)","v":0},{"$f":"SUM(R184:R228)","v":0},{"$f":"SUM(S184:S228)","v":0},{"$f":"SUM(T184:T228)","v":0},{"$f":"SUM(U184:U228)","v":0},{"$f":"SUM(V184:V228)","v":0},{"$f":"SUM(W184:W228)","v":0},{"$f":"SUM(X184:X228)","v":0},{"$f":"SUM(Y184:Y228)","v":0},{"$f":"SUM(Z184:Z228)","v":0},{"$f":"SUM(AA184:AA228)","v":0},{"$f":"SUM(AB184:AB228)","v":0},{"$f":"SUM(AC184:AC228)","v":0},{"$f":"SUM(AD184:AD228)","v":0},{"$f":"SUM(AE184:AE228)","v":0},{"$f":"SUM(AF184:AF228)","v":0},{"$f":"SUM(AG184:AG228)","v":0},{"$f":"SUM(AH184:AH228)","v":0},{"$f":"SUM(AI184:AI228)","v":0},{"$f":"SUM(AJ184:AJ228)","v":0},{"$f":"SUM(AK184:AK228)","v":0},{"$f":"SUM(AL184:AL228)","v":0},{"$f":"SUM(AM184:AM228)","v":0},{"$f":"SUM(AN184:AN228)","v":0},{"$f":"SUM(AO184:AO228)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech2"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech2"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech2","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech2","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech2","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech2","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech2","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech2","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech2","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech2","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech2","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech2","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech2","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech2","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech2","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech2","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech2","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech2","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech2","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech2","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech2","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech2","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech2"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech2"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech2"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech2","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech2","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech2"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech2","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech2","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech2","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech2"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech2","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech2","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech2","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech2"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech2","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech2","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech2","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech2","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech2","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech2","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech2","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech2","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech2","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech2","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech2","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech2","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech2","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech2","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech2"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech2"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech2","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech2"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech2","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech2","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech2","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech2","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech2","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech2","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech2"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech2","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech2","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech2","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech2","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech2","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech2","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech2","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech2","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech2"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech2","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech2","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech2","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech2","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech2"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech2"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech2","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech2"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech3","index":51,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Gas Open"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech3"},{"$f":"$C$3","v":"Gas Open"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":4750},4750,4750,4750,4750,4750,4750,4750,5333.333333333333,5916.6666666666661,6500,6790,7080,7370,7660,7950,7955,7960,7965,7970,7975,7970,7965,7960,7955,7950,7860,7770.0000000000009,7680.0000000000009,7590.0000000000009,7500,6475,5449.9999999999991,4424.9999999999991,3399.9999999999991,2375,2375,2375,2375,2375,2375]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,485.5,0,0,658.33333333333303,583.33333333333303,583.33333333333394,290,327.5,500,290,475,5,5,5,5,5,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.4210854715202004E-13,7.673861546209082E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.7053025658242404E-13,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,658.33333333333303,1241.6666666666661,1825,2115,2442.5,2942.5,3232.5,3707.5,3712.5,3717.5,3722.5,3727.5,3732.5,3732.5,3732.5,3732.5,3732.5,3732.5,3732.5,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009,3732.5000000000009]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":14025},14025,14025,14025,14025,14025,14025,14025,14650,15275,15900,17250,18600,19950.000000000004,21300.000000000004,22650,20830,19009.999999999996,17189.999999999996,15369.999999999998,13550,11830,10110,8389.9999999999982,6669.9999999999982,4950,7380.0000000000009,9810.0000000000018,12240.000000000002,14670.000000000002,17100,15595,14090,12584.999999999998,11079.999999999998,9575,9575,9575,9575,9575,9575]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,1808.3593749999993,3205.5985915492943,4464.2307692307695,5373.1590574374077,6416.7372881355932,7965.1119402985087,8988.5443864229783,10562.877358490567,9721.1030798240099,8878.0998743718574,8033.8700564971732,7188.4159347553314,6341.7398119122263,5540.2101631116684,4737.6741996233523,3934.1300251256271,3129.5757385292259,2324.0094339622642,3504.5610687022904,4712.4613899613914,5948.6718750000018,7214.1996047430848,8510.1000000000022,8989.7046332046339,9649.7110091743161,10615.483050847462,12163.558823529416,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":15047.868421052635},15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635,15047.868421052635]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.995,0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,0.95,0.9464999999999999,0.94299999999999984,0.93949999999999978,0.93599999999999972,0.93249999999999966,0.9289999999999996,0.92549999999999955,0.92199999999999949,0.91849999999999943,0.91499999999999937,0.91149999999999931,0.90799999999999925,0.90449999999999919,0.90099999999999913,0.89749999999999908,0.89399999999999902,0.89049999999999896,0.8869999999999989,0.88349999999999884,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.99698275862068964,0.99396551724137927,0.99094827586206891,0.98793103448275854,0.98491379310344818,0.98189655172413781,0.97887931034482745,0.97586206896551708,0.97284482758620672,0.96982758620689657,0.96831896551724139,0.96681034482758621,0.96530172413793103,0.96379310344827585,0.96228448275862066,0.96077586206896548,0.9592672413793103,0.95775862068965512,0.95624999999999993,0.95474137931034475,0.95323275862068957,0.95172413793103439,0.9502155172413792,0.94870689655172402,0.94719827586206884,0.94568965517241366,0.94418103448275847,0.94267241379310329,0.94116379310344811,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0.82653817642698291},0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.8843587842846552,0.9421793921423276,1,1.0578206078576724,1.1156412157153446,1.1349147516679021,1.1541882876204597,1.1734618235730172,1.1927353595255747,1.2120088954781316,1.2372127501853221,1.2624166048925125,1.2876204595997029,1.3128243143068934,1.3380281690140843,1.3684210526315788,1.3988139362490732,1.4292068198665677,1.4595997034840622,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565]
[null,null,null,null,{"$f":"E18","v":"Natural gas"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":0.82653817642698291},0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.8843587842846552,0.9421793921423276,1,1.0578206078576724,1.1156412157153446,1.1349147516679021,1.1541882876204597,1.1734618235730172,1.1927353595255747,1.2120088954781316,1.2372127501853221,1.2624166048925125,1.2876204595997029,1.3128243143068934,1.3380281690140843,1.3684210526315788,1.3988139362490732,1.4292068198665677,1.4595997034840622,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech3"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech3"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,30994.478428310998,0,0,41397.791604857863,36495.386546208945,36309.185594442628,17958.28379378761,20175.937129325102,30643.35663355155,17680.578374296048,28807.947251854453,302.12434430892233,301.00713859832405,299.88993288772582,298.77272717712754,297.65552146652931,-6.3210943840473499E-12,-6.297279711986891E-12,-6.2734650399264328E-12,-6.2496503678659739E-12,-6.2258356958055157E-12,-8.2693613649934085E-12,4.4483085732129109E-11,-8.2058555728321852E-12,-8.1741026767515743E-12,-9.7708197368051546E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,68097.402535229587,0,0,90954.331930636574,80183.347303754665,79774.248593021344,39455.817370051664,44328.183014886956,67325.959252132234,38845.675864329212,63293.414817759731,663.79187950149117,661.33728723709044,658.88269497268982,656.42810270828909,653.97351044388847,-1.388796103568142E-11,-1.3835638254599737E-11,-1.3783315473518049E-11,-1.3730992692436366E-11,-1.367866991135468E-11,-1.8168462840363992E-11,9.7732975314177427E-11,-1.8028935424146165E-11,-1.795917171603725E-11,-2.1467289609514006E-11,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,20450.280231233097,0,0,27314.427672389338,24079.801302138516,23956.945173046006,11848.94712470828,13312.163622200474,20218.60867351573,11665.715983604545,19007.598258174945,199.34284489044413,198.60570811588886,197.86857134133359,197.1314345667783,196.39429779222303,-4.170683233816442E-12,-4.1549702184037861E-12,-4.1392572029911294E-12,-4.1235441875784727E-12,-4.1078311721658168E-12,-5.456157542337548E-12,2.9350117017651624E-11,-5.4142561679037971E-12,-5.393305480686922E-12,-6.4468257521640554E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,16164.618786196816,0,0,21590.281682936911,19033.519545710624,18936.409752110088,9365.8234079447247,10522.401049727448,15981.497461121466,9220.9910872033106,15024.272352773043,157.56757653074442,156.98491776914102,156.40225900753765,155.81960024593425,155.23694148433086,-3.2966543142846827E-12,-3.2842341957701546E-12,-3.2718140772556265E-12,-3.2593939587410984E-12,-3.2469738402265703E-12,-4.3127382956160565E-12,2.3199361943022104E-11,-4.2796179795773149E-12,-4.2630578215579441E-12,-5.0957971962462877E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,48643.081009662186,0,0,64970.15703341677,57276.267718208452,56984.041862503393,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":28183.931386236811},31664.341327685095,48092.026538903912,27748.097395727997,45211.514532667476,474.15732415700575,472.40396902277485,470.65061388854389,468.89725875431304,467.14390362008209,-9.9203962055409088E-12,-9.8830211929258447E-12,-9.8456461803107806E-12,-9.8082711676957182E-12,-9.7708961550806541E-12,-1.2978028189954123E-11,6.9812252134923805E-11,-1.2878361489647286E-11,-1.282852813949387E-11,-1.5334433747208542E-11,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,184349.86099063267,0,0,246226.98992423745,217068.3224160212,215960.83097512345,106812.80308272909,120003.02614382506,182261.4485592249,105161.05870516111,171344.74721322965,1796.9839693886079,1790.3390207432192,1783.6940720978307,1777.0491234524422,1770.4041748070536,-3.7596789173370807E-11,-3.7455143573686416E-11,-3.7313497974002018E-11,-3.7171852374317628E-11,-3.7030206774633237E-11,-4.9184748233265132E-11,2.6457779214190407E-10,-4.8807026634106744E-11,-4.8618165834527563E-11,-5.8115166041938034E-11,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":2},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech3_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech3"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech3"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech3","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech3","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech3","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech3","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,15497.239214155499,15497.239214155499,0,20698.895802428931,38946.589075533404,36402.28607032579,27133.734694115119,19067.110461556356,25409.646881438326,24161.967503923799,23244.262813075249,14555.035798081688,301.56574145362322,300.44853574302493,299.33133003242665,298.21412432182842,148.8277607332615,-6.30918704801712E-12,-6.2853723759566619E-12,-6.2615577038962038E-12,-6.2377430318357448E-12,-7.2475985303994617E-12,1.8106862183567851E-11,1.8138615079648462E-11,-8.1899791247918798E-12,-8.9724612067783653E-12,-4.8854098684025773E-12,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,171322.43171480054]
[null,2,"Tech3","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,34048.701267614793,34048.701267614793,0,45477.165965318287,85568.839617195626,79978.797948388004,59615.032981536504,41892.000192469306,55827.071133509598,53085.817558230723,51069.545341044475,31978.603348630611,662.56458336929086,660.10999110489013,657.6553988404894,655.20080657608878,326.9867552219373,-1.3861799645140578E-11,-1.3809476864058893E-11,-1.3757154082977208E-11,-1.3704831301895522E-11,-1.5923566375859337E-11,3.9782256236906719E-11,3.9852019945015631E-11,-1.7994053570091709E-11,-1.9713230662775628E-11,-1.0733644804757003E-11,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,376409.38603892201]
[null,2,"Tech3","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech3","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech3","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech3","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,10225.140115616548,10225.140115616548,0,13657.213836194669,25697.114487263927,24018.373237592263,17902.946148877141,12580.555373454377,16765.386147858102,15942.162328560138,15336.657120889744,9603.470551532695,198.97427650316649,198.23713972861123,197.50000295405596,196.76286617950066,98.197148896109425,-4.1628267261101144E-12,-4.1471137106974577E-12,-4.1314006952848011E-12,-4.1156876798721444E-12,-4.781994357251682E-12,1.1946979737657038E-11,1.1967930424873913E-11,-5.4037808242953595E-12,-5.9200656164254883E-12,-3.2234128760820277E-12,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,113039.22234302595]
[null,2,"Tech3","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech3","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech3","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,8082.3093930984078,8082.3093930984078,0,10795.140841468456,20311.900614323768,18984.964648910354,14151.116580027407,9944.1122288360857,13251.949255424457,12601.244274162389,12122.631719988178,7590.9199646518937,157.27624714994272,156.69358838833932,156.11092962673595,155.52827086513255,77.61847074216378,-3.2904442550274187E-12,-3.2780241365128906E-12,-3.2656040179983625E-12,-3.2531838994838344E-12,-3.7798560679213136E-12,9.4433118237030243E-12,9.4598719817223951E-12,-4.2713379005676295E-12,-4.6794275089021155E-12,-2.5478985981231438E-12,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,89350.166178773114]
[null,6,"Tech3","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech3","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,24321.540504831093,24321.540504831093,0,32485.078516708385,61123.212375812611,57130.154790355926,42583.986624370104,29924.136356960953,39878.183933294502,37920.061967315953,36479.805964197738,22842.835928412242,473.2806465898903,471.52729145565934,469.77393632142844,468.02058118719754,233.57195181003607,-9.9017086992333767E-12,-9.8643336866183127E-12,-9.8269586740032502E-12,-9.7895836613881861E-12,-1.1374462172517389E-11,2.8417111972484842E-11,2.846694532263826E-11,-1.2853444814570577E-11,-1.4081480943351206E-11,-7.6672168736042712E-12,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,268875.33997227158]
[null,5,"Tech3","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":92174.930495316337},{"$f":"SUM(K80:K124)","v":92174.930495316337},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":123113.49496211873},{"$f":"SUM(N80:N124)","v":231647.65617012934},{"$f":"SUM(O80:O124)","v":216514.57669557235},{"$f":"SUM(P80:P124)","v":161386.81702892628},{"$f":"SUM(Q80:Q124)","v":113407.91461327707},{"$f":"SUM(R80:R124)","v":151132.23735152499},{"$f":"SUM(S80:S124)","v":143711.25363219302},{"$f":"SUM(T80:T124)","v":138252.9029591954},{"$f":"SUM(U80:U124)","v":86570.865591309135},{"$f":"SUM(V80:V124)","v":1793.6614950659136},{"$f":"SUM(W80:W124)","v":1787.0165464205252},{"$f":"SUM(X80:X124)","v":1780.3715977751365},{"$f":"SUM(Y80:Y124)","v":1773.7266491297478},{"$f":"SUM(Z80:Z124)","v":885.20208740350813},{"$f":"SUM(AA80:AA124)","v":-3.7525966373528608E-11},{"$f":"SUM(AB80:AB124)","v":-3.7384320773844217E-11},{"$f":"SUM(AC80:AC124)","v":-3.724267517415982E-11},{"$f":"SUM(AD80:AD124)","v":-3.7101029574475429E-11},{"$f":"SUM(AE80:AE124)","v":-4.3107477503949181E-11},{"$f":"SUM(AF80:AF124)","v":1.0769652195431949E-10},{"$f":"SUM(AG80:AG124)","v":1.0788538275389866E-10},{"$f":"SUM(AH80:AH124)","v":-4.8712596234317157E-11},{"$f":"SUM(AI80:AI124)","v":-5.3366665938232808E-11},{"$f":"SUM(AJ80:AJ124)","v":-2.9057583020969017E-11},{"$f":"SUM(AK80:AK124)","v":0},{"$f":"SUM(AL80:AL124)","v":0},{"$f":"SUM(AM80:AM124)","v":0},{"$f":"SUM(AN80:AN124)","v":0},{"$f":"SUM(AO80:AO124)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":1018996.5462477932}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech3"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech3"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,5552.8484585614506,0,0,7416.6649983343477,6538.3694517218564,6505.0104239069587,3217.3352654857595,3614.6412867613067,5489.9428632533391,3167.5826582875256,5161.1181605063948,54.127405417388388,53.927251250498941,53.7270970836095,53.526942916720046,53.326788749830598,-1.1324623283487047E-12,-1.1281957856692423E-12,-1.1239292429897798E-12,-1.1196627003103176E-12,-1.1153961576308551E-12,-1.4815061532685238E-12,7.9694141203578992E-12,-1.4701287061232909E-12,-1.4644399825506744E-12,-1.7505015107736691E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,17381.88759852964,0,0,23216.127419834935,20466.829544441,20362.406944724495,10071.112217232519,11314.785379856457,17184.976410492742,9915.3733685124262,16155.667927572604,169.43312679720185,168.80659119890265,168.18005560060342,167.5535200023042,166.926984404005,-3.5449072755761589E-12,-3.5315518660341604E-12,-3.5181964564921618E-12,-3.5048410469501633E-12,-3.4914856374081648E-12,-4.6375069704882217E-12,2.4946378691934005E-11,-4.6018925450428917E-12,-4.5840853323202259E-12,-5.4795337435170737E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D41T43: Construction","USDk",0,0,0,0,0,3669.5103659158663,0,0,4901.1834727727937,4320.7760230317244,4298.7312474040182,2126.1241316830751,2388.6774094091361,3627.9402175893215,2093.245923461172,3410.6417149732947,35.769223082794717,35.636954429028435,35.504685775262161,35.372417121495879,35.240148467729597,-7.4836946909250878E-13,-7.4554999315943685E-13,-7.4273051722636492E-13,-7.3991104129329299E-13,-7.3709156536022106E-13,-9.7902945256953217E-13,5.2664588171573563E-12,-9.7151085008134042E-13,-9.6775154883724445E-13,-1.1567906971117783E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,6584.7124576799251,0,0,8794.8746978091858,7753.3689426165911,7713.810937807335,3815.2000295476059,4286.3358668259925,6510.1173628967335,3756.2020909463545,6120.1884583482306,64.18568837480997,63.94834034595435,63.710992317098743,63.473644288243129,63.236296259387515,-1.3429033507719318E-12,-1.3378439732394218E-12,-1.3327845957069118E-12,-1.3277252181744015E-12,-1.3226658406418915E-12,-1.7568086174791754E-12,9.4503390161534743E-12,-1.7433169440591486E-12,-1.7365711073491352E-12,-2.0757903247669461E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,11733.053529885956,0,0,15671.25919032055,13815.438931516926,13744.951998192882,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":6798.1626322490611},7637.6620081386873,11600.135312760574,6693.0364059771691,10905.335541423352,114.37008409924879,113.94716249930438,113.52424089935997,113.10131929941556,112.67839769947116,-2.3928693927543083E-12,-2.3838542766352123E-12,-2.3748391605161167E-12,-2.3658240443970207E-12,-2.3568089282779246E-12,-3.1303917495451045E-12,1.6839206611486073E-11,-3.1063514398941814E-12,-3.0943312850687204E-12,-3.6987733562919109E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":44922.012410572839},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":60000.10977907182},{"$f":"SUM(P132:P176)","v":52894.782893328098},{"$f":"SUM(Q132:Q176)","v":52624.911552035694},{"$f":"SUM(R132:R176)","v":26027.934276198022},{"$f":"SUM(S132:S176)","v":29242.101950991582},{"$f":"SUM(T132:T176)","v":44413.112166992716},{"$f":"SUM(U132:U176)","v":25625.44044718465},{"$f":"SUM(V132:V176)","v":41752.951802823882},{"$f":"SUM(W132:W176)","v":437.88552777144372},{"$f":"SUM(X132:X176)","v":436.2662997236888},{"$f":"SUM(Y132:Y176)","v":434.64707167593372},{"$f":"SUM(Z132:Z176)","v":433.02784362817874},{"$f":"SUM(AA132:AA176)","v":431.40861558042388},{"$f":"SUM(AB132:AB176)","v":-9.1615118165436115E-12},{"$f":"SUM(AC132:AC176)","v":-9.1269958947374731E-12},{"$f":"SUM(AD132:AD176)","v":-9.0924799729313348E-12},{"$f":"SUM(AE132:AE176)","v":-9.0579640511251965E-12},{"$f":"SUM(AF132:AF176)","v":-9.0234481293190565E-12},{"$f":"SUM(AG132:AG176)","v":-1.1985242943350558E-11},{"$f":"SUM(AH132:AH176)","v":6.4471797257088802E-11},{"$f":"SUM(AI132:AI176)","v":-1.1893200485200853E-11},{"$f":"SUM(AJ132:AJ176)","v":-1.1847179256126001E-11},{"$f":"SUM(AK132:AK176)","v":-1.4161389632461379E-11},{"$f":"SUM(AL132:AL176)","v":0},{"$f":"SUM(AM132:AM176)","v":0},{"$f":"SUM(AN132:AN176)","v":0},{"$f":"SUM(AO132:AO176)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech3"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech3"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech3","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech3","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech3","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech3","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D27: Electrical equipment","USDk",0,0,0,2776.4242292807253,2776.4242292807253,0,3708.3324991671739,6977.5172250281021,6521.689937814408,4861.1728446963589,3415.9882761235331,4552.2920750073226,4328.7627607704326,4164.3504093969605,2607.6227829618915,54.027328333943665,53.827174167054224,53.627020000164777,53.426865833275322,26.663394374914734,-1.1303290570089735E-12,-1.1260625143295111E-12,-1.1217959716500486E-12,-1.1175294289705863E-12,-1.2984511554496895E-12,3.2439539835446877E-12,3.2496427071173041E-12,-1.4672843443369827E-12,-1.6074707466621718E-12,-8.7525075538683457E-13,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,8690.94379926482,8690.94379926482,0,11608.063709917467,21841.478482137965,20414.618244582747,15216.759580978507,10692.948798544488,14249.8808951746,13550.174889502585,13035.520648042515,8162.5505271849024,169.11985899805225,168.49332339975302,167.86678780145382,167.2402522031546,83.463492202000722,-3.5382295708051596E-12,-3.5248741612631611E-12,-3.5115187517211626E-12,-3.498163342179164E-12,-4.064496303948193E-12,1.0154435860722893E-11,1.0172243073445557E-11,-4.5929889386815588E-12,-5.0318095379186494E-12,-2.7397668717585368E-12,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech3","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech3","Capex","D41T43: Construction","USDk",0,0,0,1834.7551829579331,1834.7551829579331,0,2450.5917363863969,4610.9797479022591,4309.7536352178713,3212.4276895435469,2257.4007705461054,3008.3088134992286,2860.5930705252467,2751.9438192172333,1723.2054690280447,35.70308875591158,35.570820102145298,35.438551448379016,35.306282794612741,17.620074233864425,-7.4695973112597282E-13,-7.4414025519290089E-13,-7.4132077925982895E-13,-7.3850130332675702E-13,-8.5806050896487661E-13,2.1437146822939121E-12,2.1474739835380078E-12,-9.6963119945929254E-13,-1.0622711229745113E-12,-5.7839534855588914E-13,0,0,0,0,0,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech3","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech3","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech3","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech3","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech3","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech3","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech3","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech3","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech3","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech3","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech3","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,3292.3562288399626,3292.3562288399626,0,4397.4373489045929,8274.1218202128875,7733.589940211963,5764.5054836774707,4050.767948186799,5398.2266148613635,5133.1597269215436,4938.1952746472925,3092.1870733615201,64.06701436038216,63.829666331526546,63.592318302670932,63.354970273815326,31.618148129693086,-1.3403736620056768E-12,-1.3353142844731668E-12,-1.3302549069406568E-12,-1.3251955294081465E-12,-1.5397372290605336E-12,3.8467651993371491E-12,3.8535110360471627E-12,-1.7399440257041418E-12,-1.9061807160580405E-12,-1.037895162383473E-12,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech3","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech3","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,5866.5267649429779,5866.5267649429779,0,7835.6295951602751,14743.349060918739,13780.195464854904,10271.557315220973,7217.9123201938746,9618.8986604496313,9146.5858593688718,8799.1859737002596,5509.8528127613008,114.15862329927658,113.73570169933217,113.31278009938777,112.88985849944336,56.339198849734387,-2.3883618346947603E-12,-2.3793467185756647E-12,-2.3703316024565687E-12,-2.3613164863374726E-12,-2.7436003389115146E-12,6.8544074309704844E-12,6.8664275857959458E-12,-3.1003413624814511E-12,-3.3965523206803157E-12,-1.8493866781459554E-12,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech3","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech3","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech3","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech3","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech3","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech3","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech3","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":22461.00620528642},{"$f":"SUM(K184:K228)","v":22461.00620528642},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":30000.05488953591},{"$f":"SUM(N184:N228)","v":56447.446336199951},{"$f":"SUM(O184:O228)","v":52759.847222681899},{"$f":"SUM(P184:P228)","v":39326.422914116862},{"$f":"SUM(Q184:Q228)","v":27635.018113594801},{"$f":"SUM(R184:R228)","v":36827.607058992144},{"$f":"SUM(S184:S228)","v":35019.276307088672},{"$f":"SUM(T184:T228)","v":33689.196125004266},{"$f":"SUM(U184:U228)","v":21095.41866529766},{"$f":"SUM(V184:V228)","v":437.07591374756629},{"$f":"SUM(W184:W228)","v":435.45668569981126},{"$f":"SUM(X184:X228)","v":433.83745765205629},{"$f":"SUM(Y184:Y228)","v":432.21822960430131},{"$f":"SUM(Z184:Z228)","v":215.70430779020734},{"$f":"SUM(AA184:AA228)","v":-9.1442538556405431E-12},{"$f":"SUM(AB184:AB228)","v":-9.1097379338344032E-12},{"$f":"SUM(AC184:AC228)","v":-9.0752220120282665E-12},{"$f":"SUM(AD184:AD228)","v":-9.0407060902221265E-12},{"$f":"SUM(AE184:AE228)","v":-1.0504345536334807E-11},{"$f":"SUM(AF184:AF228)","v":2.6243277156869126E-11},{"$f":"SUM(AG184:AG228)","v":2.6289298385943978E-11},{"$f":"SUM(AH184:AH228)","v":-1.1870189870663426E-11},{"$f":"SUM(AI184:AI228)","v":-1.3004284444293688E-11},{"$f":"SUM(AJ184:AJ228)","v":-7.0806948162306893E-12},{"$f":"SUM(AK184:AK228)","v":0},{"$f":"SUM(AL184:AL228)","v":0},{"$f":"SUM(AM184:AM228)","v":0},{"$f":"SUM(AN184:AN228)","v":0},{"$f":"SUM(AO184:AO228)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech3"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech3"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech3","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech3","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech3","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech3","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech3","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech3","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech3","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech3","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech3","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech3","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech3","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech3","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech3","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech3","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech3","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech3","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech3","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech3","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,829.30565347410266,829.30565347410266,0,1107.6625373341446,2084.153574552191,1947.9999773074317,1452.0108563041429,1020.3406092318985,1359.7495347629063,1292.9823159572027,1243.8730728318053,778.8854070757053,16.137724327902333,16.077939162358369,16.018153996814405,15.958368831270445,7.9642381242490625,-3.3762429652417973E-13,-3.3634989907167542E-13,-3.3507550161917111E-13,-3.338011041666667E-13,-3.8784162471214743E-13,9.689547259355208E-13,9.7065392253886015E-13,-4.3827135247553249E-13,-4.8014441162924572E-13,-2.6143353454231429E-13,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech3","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech3","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech3"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech3"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech3"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech3","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech3","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech3"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech3","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech3","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech3","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech3"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":7281.9515346114385},{"$f":"SUM(H496:H540)","v":7281.9515346114385},7281.9515346114385,7281.9515346114385,7281.9515346114385,7281.9515346114385,7259.9801291190761,7238.0087236267136,8102.2173396596227,8961.029470133004,9814.4451150468576,10220.912812684806,10624.697686073159,11025.799735211922,11424.218960101087,11819.955360740663,11808.991133804362,11798.003779072806,11786.993296545992,11775.959686223927,11764.902948106606,11739.093980587269,11713.308140863186,11687.545428934362,11661.805844800791,11636.089388462475,11486.1816275603,11336.690166972719,11187.615006699731,11038.956146741333,10890.713587097527,9387.3408160998424,7888.7092431294568,6394.8188681863703,4905.6696912705838,{"$f":"SUM(AP496:AP540)","v":3421.2617123820987},3421.2617123820987,3421.2617123820987,3421.2617123820987,3421.2617123820987,3421.2617123820987]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech3","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech3","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",86880.033018707763,86880.033018707763,86880.033018707763,86880.033018707763,86880.033018707763,86880.033018707763,92957.739364411085,99035.445710114422,109797.33886757432,121100.91708258355,132946.18035514207,146725.81485756967,160895.46260143281,175455.12358673147,190404.79781346559,205744.4852816351,193146.94646838459,179861.82875541813,165889.13214273579,151228.85663033751,135881.00221822335,121327.34143663915,105990.09849590872,89869.273396032077,72964.86613700923,55276.876718840176,82412.798017179914,109548.71931551964,136684.64061385937,163820.5619121991,190956.4832105388,174150.07927885102,157343.67534716325,140537.27141547546,123730.86748378769,106924.46355209994,106924.46355209994,106924.46355209994,106924.46355209994,106924.46355209994,106924.46355209994]
[null,null,"Tech3","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech3","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech3"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech3","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech3","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech3","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech3","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":94161.984553319213},{"$f":"SUM(H652:H696)","v":94161.984553319213},94161.984553319213,94161.984553319213,94161.984553319213,94161.984553319213,100217.71949353015,106273.45443374114,117899.55620723394,130061.94655271656,142760.62547018894,156946.72767025448,171520.16028750598,186480.92332194338,201829.01677356666,217564.44064237576,204955.93760218896,191659.83253449094,177676.12543928178,163004.81631656142,147645.90516632996,133066.43541722643,117703.40663677191,101556.81882496644,84626.67198181001,66912.966107302651,93898.979644740204,120885.40948249237,147872.2556205591,174859.51805894042,201847.19679763634,183537.42009495085,165232.3845902927,146932.09028366185,128636.53717505829,{"$f":"SUM(AP652:AP696)","v":110345.72526448204},110345.72526448204,110345.72526448204,110345.72526448204,110345.72526448204,110345.72526448204]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech3","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech3","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech3","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech3","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech3","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech3","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech3","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech3","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech3","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":26220.16540075509},{"$f":"SUM(H704:H748)","v":26220.16540075509},26220.16540075509,26220.16540075509,26220.16540075509,26220.16540075509,27865.33325793382,29510.501115112544,32744.958462771465,36124.820616879413,39650.087577436396,43542.4294346116,47539.890659084005,51642.471250853589,55850.171209920343,60162.990536284247,56732.871310372553,53115.739448567903,49311.59495087032,45320.437817279773,41142.2680477963,37174.850337764925,32994.325944362521,28600.694867589111,23993.957107444687,19174.112663929252,26501.072354263189,33828.180166131169,41155.436099533174,48482.840154469224,55810.392330939292,50704.560476783539,45600.415562320966,40497.95758755158,35397.186552475374,{"$f":"SUM(AP704:AP748)","v":30298.102457092358},30298.102457092358,30298.102457092358,30298.102457092358,30298.102457092358,30298.102457092358]
[]
[null,null,"Tech3","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech3"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech3"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech3","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech3"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech3","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech3","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,1000.1174528642342,1880.5540719011508,2755.5942053785411,3183.6863915800241,3665.3706353437419,4402.0916853271483,4820.9905729147213,5512.2622012510701,5511.109941451753,5509.9345538571806,5508.736038467352,5507.5143952822691,5506.2696243019309,5497.6371747229587,5489.0047251439855,5480.3722755650124,5471.7398259860402,5463.107376407067,5454.4749268280939,5445.8424772491226,5437.2100276701503,5428.5775780911772,5419.9451285122041,5411.3126789332309,5402.6802293542587,5394.0477797752856,5385.4153301963124,{"$f":"SUM(AP964:AP1008)","v":5376.782880617342},5376.782880617342,5376.782880617342,5376.782880617342,5376.782880617342,5376.782880617342]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech3","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech3","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech3","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech3","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech3"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech3","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech3","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech3","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech3","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech3","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,14553.226469330435,27294.690192048951,40082.790997399199,48886.940945889277,59172.032698055555,74453.204460626657,85171.318109732936,101461.65580900731,95650.398283862552,89509.475809920856,83038.214306054782,76235.941382682897,69101.986336467293,62317.499397088781,55157.308885342267,47620.706817108949,39706.983428297404,31415.427169246181,44590.068896182296,58070.114658095605,71866.301315590754,85989.874987482908,100452.62160629035,105799.75606245625,113161.44504280142,123937.63321667077,141216.43382526626,{"$f":"SUM(AP1120:AP1164)","v":173417.01875775974},173417.01875775974,173417.01875775974,173417.01875775974,173417.01875775974,173417.01875775974]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech3","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech3","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,4041.9558102483506,7581.1243266408874,11132.524589049448,13562.921686922464,16400.590810001788,20618.449342691547,23568.626427685052,28057.143070852053,26476.528565651552,24806.251432167232,23046.128337051439,21195.9764070151,19255.613227385544,17409.677400967073,15461.559521322426,13411.067034331199,11258.006901764586,9002.1855997630119,12584.63773057091,16250.152184052073,20001.649119987967,23842.187203762369,27774.971916697461,29228.536213064799,31230.009373644603,34160.141626109915,38858.823178563056,{"$f":"SUM(AP1172:AP1216)","v":47615.859966777796},47615.859966777796,47615.859966777796,47615.859966777796,47615.859966777796,47615.859966777796,null,{"$f":"SUM(AW1172:AW1216)","v":587833.29900474183}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech3","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,194564.0072435131,0,0,259869.51980181882,229095.2780107276,227926.42455148956,112730.90677157616,126651.95147110561,192359.88357752067,110987.64532665488,180838.3280507421,1896.5482271471178,1889.5351063916871,1882.5219856362564,1875.508864880826,1868.4957441253955,-3.9679888673375488E-11,-3.9530395013142103E-11,-3.9380901352908718E-11,-3.9231407692675327E-11,-3.9081914032441942E-11,-5.19098938296114E-11,2.7923707232622119E-10,-5.1511244068989047E-11,-5.131191918867786E-11,-6.1335113170040011E-11,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech3"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,24321.540504831093,24321.540504831093,0,32485.078516708385,61123.212375812611,57130.154790355926,42583.986624370104,29924.136356960953,39878.183933294502,37920.061967315953,36479.805964197738,22842.835928412242,473.2806465898903,471.52729145565934,469.77393632142844,468.02058118719754,233.57195181003607,-9.9017086992333767E-12,-9.8643336866183127E-12,-9.8269586740032502E-12,-9.7895836613881861E-12,-1.1374462172517389E-11,2.8417111972484842E-11,2.846694532263826E-11,-1.2853444814570577E-11,-1.4081480943351206E-11,-7.6672168736042712E-12,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech3","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech3","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D27: Electrical equipment","USDk/yr",64283.333333333336,64283.333333333336,64283.333333333336,64283.333333333336,64283.333333333336,64283.333333333336,64089.375,63895.416666666664,71524.444444444438,79105.833333333314,86639.583333333328,90227.783333333326,93792.299999999988,97333.133333333317,100850.28333333331,104343.75,104246.96041666667,104149.96666666666,104052.76875,103955.36666666667,103857.76041666666,103629.925,103402.29374999998,103174.86666666667,102947.64374999999,102720.625,101397.27499999998,100077.6,98761.599999999991,97449.275000000009,96140.624999999985,82869.208333333328,69639.645833333314,56451.937499999978,43306.083333333314,30202.083333333332,30202.083333333332,30202.083333333332,30202.083333333332,30202.083333333332,30202.083333333332]
[null,null,"Tech3","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":110200},{"$f":"SUM(H1330:H1374)","v":110200},110200,110200,110200,110200,109867.5,109535,122613.33333333331,135609.99999999997,148525,154676.19999999998,160786.79999999999,166856.79999999999,172886.19999999995,178875,178709.07500000001,178542.8,178376.17499999999,178209.2,178041.875,177651.3,177261.07499999995,176871.2,176481.67499999999,176092.5,173823.89999999997,171561.60000000001,169305.59999999998,167055.90000000002,164812.49999999997,142061.49999999997,119382.24999999997,96774.749999999956,74238.999999999971,{"$f":"SUM(AP1330:AP1374)","v":51775},51775,51775,51775,51775,51775]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech3","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech3","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech3"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech3"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",1042524.9999999999,1042524.9999999999,1042524.9999999999,1042524.9999999999,1042524.9999999999,1042524.9999999999,1115455,1188385,1317523.3333333335,1453161.6666666667,1595300,1760650,1930680.0000000002,2105390.0000000005,2284780.0000000009,2468849.9999999995,2317684.666666666,2158268.6666666656,1990601.9999999988,1814684.6666666658,1630516.6666666665,1455878.6666666665,1271838,1078394.6666666665,875548.66666666651,663299.99999999988,988919.99999999988,1314540,1640160,1965779.9999999998,2291399.9999999995,2089729.9999999995,1888059.9999999995,1686389.9999999993,1484719.9999999995,1283049.9999999998,1283049.9999999998,1283049.9999999998,1283049.9999999998,1283049.9999999998,1283049.9999999998]
[null,"FuelCostIndex","Tech3","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech3","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":1042524.9999999999},{"$f":"SUM(H1434:H1478)","v":1042524.9999999999},1042524.9999999999,1042524.9999999999,1042524.9999999999,1042524.9999999999,1115455,1188385,1317523.3333333335,1453161.6666666667,1595300,1760650,1930680.0000000002,2105390.0000000005,2284780.0000000009,2468849.9999999995,2317684.666666666,2158268.6666666656,1990601.9999999988,1814684.6666666658,1630516.6666666665,1455878.6666666665,1271838,1078394.6666666665,875548.66666666651,663299.99999999988,988919.99999999988,1314540,1640160,1965779.9999999998,2291399.9999999995,2089729.9999999995,1888059.9999999995,1686389.9999999993,1484719.9999999995,{"$f":"SUM(AP1434:AP1478)","v":1283049.9999999998},1283049.9999999998,1283049.9999999998,1283049.9999999998,1283049.9999999998,1283049.9999999998]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech3"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":1152725},{"$f":"H1375+H1427+H1479+H1323","v":1152725},1152725,1340322.2,1340322.2,1152725,1475886.7999999998,1769376.2999999998,1880793.666666667,1917230.986666667,1974636.21,2222915.09,2383952.2800000003,2553623.2800000003,2633857.8380000009,2651375.5139999995,2500030.7316666665,2340434.9326666654,2172588.1169999987,1994695.4566666656,1808558.5416666665,1633529.9666666666,1449099.075,1255265.8666666665,1052030.3416666666,839392.50000000012,1162743.9000000001,1486101.6,1809465.6,2132835.9,2456212.4999999995,2231791.4999999995,2007442.2499999995,1783164.7499999993,1558958.9999999995,1334824.9999999998,1334824.9999999998,1334824.9999999998,1334824.9999999998,1334824.9999999998,1334824.9999999998]

{"sheet":"Tech4","index":52,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Gas Combined"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech4"},{"$f":"$C$3","v":"Gas Combined"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":14250},14250,14250,14250,14250,14250,14250,14250,16000,17750,19500,20370,21240.000000000004,22110,22980,23850,23865.000000000004,23880,23895,23910,23924.999999999996,23910,23895,23880,23865.000000000004,23850,23580.000000000004,23310.000000000004,23040.000000000004,22770.000000000004,22500,19424.999999999996,16349.999999999998,13274.999999999996,10199.999999999998,7125,7125,7125,7125,7125,7125]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,1456.5,0,0,1975,1750,1750,870,982.50000000000364,1499.9999999999964,870,1425,15.000000000003638,14.999999999996362,15,15,14.999999999996362,6.5369931689929217E-13,5.6843418860808015E-13,5.6843418860808015E-13,6.5369931689929217E-13,-3.0695446184836328E-12,3.1832314562052488E-12,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-5.1159076974727213E-13,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,1975,3725,5475,6345,7327.5000000000036,8827.5,9697.5,11122.5,11137.500000000004,11152.5,11167.5,11182.5,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999993,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996,11197.499999999996]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":42075},42075,42075,42075,42075,42075,42075,42075,43950,45825,47700,51750,55800.000000000007,59850.000000000007,63900.000000000015,67949.999999999985,62489.999999999993,57029.999999999993,51569.999999999993,46109.999999999993,40650.000000000007,35490,30330,25169.999999999996,20009.999999999993,14850.000000000002,22140,29430.000000000007,36720.000000000007,44010.000000000007,51300.000000000007,46785.000000000007,42269.999999999993,37754.999999999993,33239.999999999993,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996,28724.999999999996]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,5425.078125,9616.7957746478878,13392.692307692309,16119.477172312225,19250.211864406789,23895.335820895525,26965.633159268935,31688.632075471691,29163.309239472033,26634.299623115574,24101.610169491523,21565.247804265993,19025.219435736675,16620.630489335002,14213.022598870051,11802.390075376878,9388.7272155876726,6972.0283018867885,10513.683206106865,14137.384169884166,17846.015624999993,21642.598814229241,25530.299999999996,26969.113899613898,28949.133027522927,31846.449152542365,36490.676470588223,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":45143.605263157871},45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871,45143.605263157871]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.995,0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,0.95000000000000007,0.94650000000000012,0.94300000000000006,0.9395,0.93599999999999994,0.93249999999999988,0.92899999999999983,0.92549999999999977,0.92199999999999971,0.91849999999999965,0.91499999999999959,0.91149999999999953,0.90799999999999947,0.90449999999999942,0.90099999999999936,0.8974999999999993,0.89399999999999924,0.89049999999999918,0.88699999999999912,0.88349999999999906,0.88,0.88,0.88,0.88,0.88,0.88]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.99702127659574469,0.99404255319148938,0.99106382978723406,0.98808510638297875,0.98510638297872344,0.98212765957446813,0.97914893617021281,0.9761702127659575,0.97319148936170219,0.97021276595744677,0.96872340425531911,0.96723404255319145,0.9657446808510638,0.96425531914893614,0.96276595744680848,0.96127659574468083,0.95978723404255317,0.95829787234042552,0.95680851063829786,0.9553191489361702,0.95382978723404255,0.95234042553191489,0.95085106382978724,0.94936170212765958,0.94787234042553192,0.94638297872340427,0.94489361702127661,0.94340425531914895,0.9419148936170213,0.94042553191489364,0.94042553191489364,0.94042553191489364,0.94042553191489364,0.94042553191489364,0.94042553191489364]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,0.997,0.99399999999999999,0.99099999999999999,0.98799999999999999,0.98499999999999999,0.98199999999999998,0.97899999999999998,0.97599999999999998,0.97299999999999998,0.97,0.96850000000000003,0.96700000000000008,0.96550000000000014,0.96400000000000019,0.96250000000000024,0.9610000000000003,0.95950000000000035,0.95800000000000041,0.95650000000000046,0.95500000000000052,0.95350000000000057,0.95200000000000062,0.95050000000000068,0.94900000000000073,0.94750000000000079,0.94600000000000084,0.94450000000000089,0.94300000000000095,0.941500000000001,0.94000000000000006,0.94000000000000006,0.94000000000000006,0.94000000000000006,0.94000000000000006,0.94000000000000006]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0.82653817642698291},0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.8843587842846552,0.9421793921423276,1,1.0578206078576724,1.1156412157153446,1.1349147516679021,1.1541882876204597,1.1734618235730172,1.1927353595255747,1.2120088954781316,1.2372127501853221,1.2624166048925125,1.2876204595997029,1.3128243143068934,1.3380281690140843,1.3684210526315788,1.3988139362490732,1.4292068198665677,1.4595997034840622,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565]
[null,null,null,null,{"$f":"E18","v":"Natural gas"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":0.82653817642698291},0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.8843587842846552,0.9421793921423276,1,1.0578206078576724,1.1156412157153446,1.1349147516679021,1.1541882876204597,1.1734618235730172,1.1927353595255747,1.2120088954781316,1.2372127501853221,1.2624166048925125,1.2876204595997029,1.3128243143068934,1.3380281690140843,1.3684210526315788,1.3988139362490732,1.4292068198665677,1.4595997034840622,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech4"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech4"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,139570.70942792384,0,0,186417.69231263117,164341.75535110838,163503.2770074803,80867.642764315082,90853.919836926143,137989.57883708194,79617.112206104022,129724.57802131952,1360.491003847188,1355.4601337847605,1350.4292637233207,1345.3983936615521,1340.3675235994581,5.8193910549892459E-11,5.0412752575397073E-11,5.0222104672626796E-11,5.7536175285335E-11,-2.691403678822657E-10,2.7804090140016943E-10,-3.9567610449236545E-11,-3.9415092127020325E-11,-3.9262573804804105E-11,-4.3998812417911364E-11,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,77152.867217799605,0,0,103049.26815230135,90845.978220752717,90382.478331871316,44702.577854514988,50222.861531092545,76278.838855908791,44011.300877383313,71710.054236935277,752.06167684516015,749.28067751150752,746.49967817840081,743.71867884511255,740.93767951164443,3.2168834506490537E-11,2.7867511897558846E-11,2.7762124224256352E-11,3.1805247033596936E-11,-1.4877728393931737E-10,1.5369738274435367E-10,-2.1872458824837102E-11,-2.1788148686195109E-11,-2.1703838547553113E-11,-2.4321969460025007E-11,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,108157.20885498657,0,0,144460.23355734261,127352.97850072227,126703.21840633082,62666.576417935583,70405.219142137896,106931.9469627053,61697.505648586055,100527.16888941854,1054.2821645856811,1050.3836040188221,1046.485043452728,1042.5864828863794,1038.6879223197786,4.5096073260869093E-11,3.9066238407763698E-11,3.8918500066945569E-11,4.4586375985046565E-11,-2.0856432628067032E-10,2.1546159624915067E-10,-3.0662037362938451E-11,-3.0543846690283955E-11,-3.0425656017629453E-11,-3.409589851309682E-11,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,34825.465410667086,0,0,46514.651406300363,41006.298097695886,40797.082291074985,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":20177.967909414318},22669.728166269288,34430.944175324737,19865.937477825435,32368.674081490266,339.46759022867553,338.21229538878578,336.95700054914244,335.70170570941701,334.44641086961047,1.4520453663046781E-11,1.257891127921542E-11,1.2531341112303205E-11,1.435633658719964E-11,-6.7155484203785387E-11,6.9376331424772734E-11,-9.8728483557234777E-12,-9.8347922221937054E-12,-9.7967360886639331E-12,-1.0978514949525933E-11,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,359706.25091137708,0,0,480441.84542857547,423547.01017027925,421386.05603675736,208414.76494617996,234151.72867642585,355631.30883102078,205191.85620989883,334330.4752291636,3506.3024355067046,3493.3367107038757,3480.3709859035916,3467.4052611024608,3454.4395363004919,1.4997927198029886E-10,1.2992541415993505E-10,1.2943407007613194E-10,1.4828413489117813E-10,-6.9363746230603867E-10,7.1657621181844645E-10,-1.0197495499273558E-10,-1.015818797256931E-10,-1.0118880445865062E-10,-1.1339519534055911E-10,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":3},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech4_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech4"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech4"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech4","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech4","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech4","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech4","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},46523.569809307948,46523.569809307948,46523.569809307948,62139.23077087706,116919.81588791318,171420.90822373994,136237.55837430124,111741.61320290719,103237.04714610772,102820.20362670404,115777.08968816849,70234.060410423583,44146.84305298383,1355.4601337850897,1350.4292637232111,1345.3983936614434,895.25530575368941,446.78917453318894,5.2942922599305447E-11,5.2723677511119627E-11,-5.3794029308101302E-11,2.2145569601079581E-11,-1.0222358977110938E-11,6.6352732941304197E-11,-3.9415092127020325E-11,-4.0892159449911929E-11,-2.7753795407571825E-11,-1.4666270805970456E-11,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,689587.74777305289]
[null,2,"Tech4","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech4","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech4","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech4","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},25717.622405933202,25717.622405933202,25717.622405933202,34349.756050767115,64631.748791018013,94759.241568308455,75310.344802379681,61769.305905826281,57068.092747172108,56837.667088128219,64000.064656742463,38824.472263721247,24403.798863763979,749.28067751168953,746.49967817834033,743.71867884505264,494.88545278559633,246.97922650390149,2.9266156876101913E-11,2.9144961051804044E-11,-2.9736637560488028E-11,1.2241781946211082E-11,-5.6507866732669335E-12,3.6678925077773818E-11,-2.1788148686195109E-11,-2.2604652231257745E-11,-1.534193600252604E-11,-8.1073231533416683E-12,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,381195.11004155868]
[null,2,"Tech4","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech4","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech4","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},36052.402951662189,36052.402951662189,36052.402951662189,48153.411185780868,90604.404019354959,132838.81015479856,105574.25777499622,86591.671322134775,80001.24750759294,79678.223917809752,89718.873833569975,54426.318900863429,34210.611552674345,1050.383604019077,1046.4850434526431,1042.5864828862952,693.7581350687343,346.22930743995425,4.1026937245192789E-11,4.0857038153251944E-11,-4.168648340955939E-11,1.7161215317842304E-11,-7.9215891314860353E-12,5.1418570731976089E-11,-3.0543846690283949E-11,-3.1688467073670072E-11,-2.1507184843575424E-11,-1.1365299504365607E-11,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,534380.64738250815]
[null,6,"Tech4","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech4","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},11608.488470222363,11608.488470222363,11608.488470222363,15504.883802100121,29173.649834665415,42772.677265023747,33993.782766061726,27881.59278891953,25759.546750336114,25655.53660647315,28888.518578213479,17524.693049848127,11015.451322369243,338.21229538886791,336.95700054911504,335.70170570938996,223.38270552634734,111.48213695654584,1.3210235351521801E-11,1.3155529659572755E-11,-1.3422602168094182E-11,5.5257279360623291E-12,-2.5506670449120435E-12,1.6556230282285181E-11,-9.8347922221937038E-12,-1.0203347753461192E-11,-6.925083679396622E-12,-3.6595049831753107E-12,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,172064.85770635164]
[null,5,"Tech4","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":119902.0836371257},{"$f":"SUM(J80:J124)","v":119902.0836371257},{"$f":"SUM(K80:K124)","v":119902.0836371257},{"$f":"SUM(L80:L124)","v":160147.28180952516},{"$f":"SUM(M80:M124)","v":301329.61853295157},{"$f":"SUM(N80:N124)","v":441791.63721187069},{"$f":"SUM(O80:O124)","v":351115.94371773885},{"$f":"SUM(P80:P124)","v":287984.18321978778},{"$f":"SUM(Q80:Q124)","v":266065.9341512089},{"$f":"SUM(R80:R124)","v":264991.63123911514},{"$f":"SUM(S80:S124)","v":298384.54675669438},{"$f":"SUM(T80:T124)","v":181009.54462485641},{"$f":"SUM(U80:U124)","v":113776.70479179142},{"$f":"SUM(V80:V124)","v":3493.3367107047238},{"$f":"SUM(W80:W124)","v":3480.3709859033097},{"$f":"SUM(X80:X124)","v":3467.4052611021807},{"$f":"SUM(Y80:Y124)","v":2307.2815991343673},{"$f":"SUM(Z80:Z124)","v":1151.4798454335905},{"$f":"SUM(AA80:AA124)","v":1.3644625207212197E-10},{"$f":"SUM(AB80:AB124)","v":1.3588120637574838E-10},{"$f":"SUM(AC80:AC124)","v":-1.3863975244624288E-10},{"$f":"SUM(AD80:AD124)","v":5.7074294801195296E-11},{"$f":"SUM(AE80:AE124)","v":-2.6345401826775949E-11},{"$f":"SUM(AF80:AF124)","v":1.7100645903333927E-10},{"$f":"SUM(AG80:AG124)","v":-1.0158187972569309E-10},{"$f":"SUM(AH80:AH124)","v":-1.0538862650830094E-10},{"$f":"SUM(AI80:AI124)","v":-7.1527999933069915E-11},{"$f":"SUM(AJ80:AJ124)","v":-3.7798398446853042E-11},{"$f":"SUM(AK80:AK124)","v":0},{"$f":"SUM(AL80:AL124)","v":0},{"$f":"SUM(AM80:AM124)","v":0},{"$f":"SUM(AN80:AN124)","v":0},{"$f":"SUM(AO80:AO124)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":1777228.3629034716}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech4"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech4"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,25004.937589117813,0,0,33397.858195969842,29442.820436208069,29292.601964594764,14487.927793653636,16277.029790568178,24721.668471218374,14263.88767313322,23240.943536744417,243.74020008347844,242.83888925368055,241.93757842405961,241.03626759437975,240.13495676464163,1.0425791395136648E-11,9.0317498349782067E-12,8.9975941089680242E-12,1.0307954140401517E-11,-4.8218126347517355E-11,4.9812710813249864E-11,-7.0887769639418342E-12,-7.0614523831336873E-12,-7.0341278023255411E-12,-7.8826536242070688E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D41T43: Construction","USDk",0,0,0,0,0,13843.978801985102,0,0,18490.717653217831,16301.011771647411,16217.843344241044,8021.2383872263836,9011.7743576362172,13687.146910304496,7897.1986183517492,12867.343840156082,134.94671406881648,134.44770350431295,133.94869293990735,133.44968237546917,132.95067181099873,5.7722373652716093E-12,5.0004265283463983E-12,4.981516217326179E-12,5.7069967922518537E-12,-2.6695956214542999E-11,2.7578797591886923E-11,-3.924699978596242E-12,-3.9095717297800668E-12,-3.8944434809638923E-12,-4.3642296361661818E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,44058.206998575377,0,0,58846.367620908743,51877.66907144303,51612.987086384652,25527.443107516487,28679.805549561934,43559.092398179462,25132.688832657983,40950.084259746945,429.4654266134059,427.87733470284763,426.28924279260116,424.70115088225083,423.1130589717979,1.8370038868275465E-11,1.5913765126212328E-11,1.5853583410445992E-11,1.8162411948881603E-11,-8.4959387886131925E-11,8.7769014273623111E-11,-1.2490285237904518E-11,-1.244213986529145E-11,-1.2393994492678381E-11,-1.3889080260073476E-11,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,8400.1473875675129,0,0,11219.661327901922,9891.0077375065466,9840.5434123151863,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":4867.0678890272729},5468.0980020563911,8304.9860886352144,4791.8039525990162,7807.5520260346866,81.881972217657875,81.579186266470074,81.276400315341689,80.973614364193523,80.670828413025802,3.5024356305250334E-12,3.0341219413590289E-12,3.0226476822615065E-12,3.4628494366385823E-12,-1.6198375485958896E-11,1.6734059467826064E-11,-2.3814005166971344E-12,-2.3722211094191165E-12,-2.363041702141099E-12,-2.648095081720966E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":91307.270777245809},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":121954.60479799834},{"$f":"SUM(P132:P176)","v":107512.50901680505},{"$f":"SUM(Q132:Q176)","v":106963.97580753564},{"$f":"SUM(R132:R176)","v":52903.677177423779},{"$f":"SUM(S132:S176)","v":59436.707699822713},{"$f":"SUM(T132:T176)","v":90272.893868337545},{"$f":"SUM(U132:U176)","v":52085.579076741968},{"$f":"SUM(V132:V176)","v":84865.923662682122},{"$f":"SUM(W132:W176)","v":890.03431298335863},{"$f":"SUM(X132:X176)","v":886.7431137273112},{"$f":"SUM(Y132:Y176)","v":883.45191447190984},{"$f":"SUM(Z132:Z176)","v":880.16071521629328},{"$f":"SUM(AA132:AA176)","v":876.86951596046413},{"$f":"SUM(AB132:AB176)","v":3.8070503259208758E-11},{"$f":"SUM(AC132:AC176)","v":3.2980063430895962E-11},{"$f":"SUM(AD132:AD176)","v":3.2855341419001705E-11},{"$f":"SUM(AE132:AE176)","v":3.7640212318173554E-11},{"$f":"SUM(AF132:AF176)","v":-1.7607184593415119E-10},{"$f":"SUM(AG132:AG176)","v":1.8189458214658597E-10},{"$f":"SUM(AH132:AH176)","v":-2.5885162697139729E-11},{"$f":"SUM(AI132:AI176)","v":-2.5785385087624319E-11},{"$f":"SUM(AJ132:AJ176)","v":-2.5685607478108915E-11},{"$f":"SUM(AK132:AK176)","v":-2.8784058602167695E-11},{"$f":"SUM(AL132:AL176)","v":0},{"$f":"SUM(AM132:AM176)","v":0},{"$f":"SUM(AN132:AN176)","v":0},{"$f":"SUM(AO132:AO176)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech4"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech4"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech4","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech4","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech4","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech4","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D27: Electrical equipment","USDk",0,0,8334.9791963726038,8334.9791963726038,8334.9791963726038,11132.619398656614,20946.892877392635,30711.093532257557,24407.783398152154,20019.186516272192,18495.542018480064,18420.861978306591,20742.166560365335,12582.857136653705,7909.1742086938584,242.8388892537395,241.93757842403997,241.03626759436034,160.39040811967726,80.044985588220371,9.4850451130276264E-12,9.4457660281159164E-12,-9.6375260327159369E-12,3.9675128687113424E-12,-1.8313974994031082E-12,1.1887493822058113E-11,-7.0614523831336881E-12,-7.3260779365554327E-12,-4.9722604755108692E-12,-2.6275512080690228E-12,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech4","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech4","Capex","D41T43: Construction","USDk",0,0,4614.659600661701,4614.659600661701,4614.659600661701,6163.5725510726106,11597.243141621746,17003.190923035429,13513.364501038281,11083.618696367883,10240.053218389032,10198.706628764156,11483.896456270775,6966.4963908588825,4378.9127525764034,134.44770350434558,133.94869293989646,133.44968237545842,88.800118062157892,44.316890603669833,5.2513933703147289E-12,5.2296465126414778E-12,-5.3358144016549891E-12,2.1966127231985927E-12,-1.0139528670841061E-12,6.5815086278368707E-12,-3.9095717297800676E-12,-4.0560816156367137E-12,-2.7528910390433581E-12,-1.454743212055394E-12,0,0,0,0,0,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech4","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech4","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech4","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech4","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech4","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech4","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech4","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech4","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech4","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech4","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech4","Capex","D64T66: Financial and insurance activities","USDk",0,0,14686.068999525125,14686.068999525125,14686.068999525125,19615.455873636249,36908.012230783926,54112.341259578803,43006.033088448057,35273.41191448769,32588.78035175263,32457.195593466458,36547.28849686146,22170.746173006108,13935.809007021067,427.8773347029516,426.28924279256654,424.70115088221661,282.6047366180224,141.03768632394406,1.6712462468311263E-11,1.6643253495179974E-11,-1.6981130842268111E-11,6.9906794454575986E-12,-3.2268862834711107E-12,2.0945529723475716E-11,-1.244213986529145E-11,-1.2908404872681102E-11,-8.7610249175839528E-12,-4.6296934200244918E-12,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech4","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech4","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,2800.0491291891708,2800.0491291891708,2800.0491291891708,3739.8871093006405,7036.8896884694886,10317.070825907884,8199.539679616335,6725.2364344662828,6213.3839932396259,6188.2960144302078,6968.1140224229721,4227.0793169504532,2657.0043948396046,81.579186266489884,81.276400315335096,80.973614364187014,53.881480925740938,26.890276137677446,3.1864017513818565E-12,3.1732063534197063E-12,-3.2376261223529356E-12,1.3328444728352505E-12,-6.1523884494332188E-13,3.9934792805699378E-12,-2.3722211094191165E-12,-2.4611192977603939E-12,-1.6703789279540217E-12,-8.8269836057365532E-13,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech4","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech4","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech4","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech4","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech4","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech4","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech4","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":30435.756925748599},{"$f":"SUM(J184:J228)","v":30435.756925748599},{"$f":"SUM(K184:K228)","v":30435.756925748599},{"$f":"SUM(L184:L228)","v":40651.534932666116},{"$f":"SUM(M184:M228)","v":76489.037938267793},{"$f":"SUM(N184:N228)","v":112143.69654077968},{"$f":"SUM(O184:O228)","v":89126.720667254835},{"$f":"SUM(P184:P228)","v":73101.45356159404},{"$f":"SUM(Q184:Q228)","v":67537.759581861348},{"$f":"SUM(R184:R228)","v":67265.060214967409},{"$f":"SUM(S184:S228)","v":75741.465535920535},{"$f":"SUM(T184:T228)","v":45947.179017469149},{"$f":"SUM(U184:U228)","v":28880.900363130935},{"$f":"SUM(V184:V228)","v":886.74311372752652},{"$f":"SUM(W184:W228)","v":883.45191447183799},{"$f":"SUM(X184:X228)","v":880.16071521622246},{"$f":"SUM(Y184:Y228)","v":585.67674372559839},{"$f":"SUM(Z184:Z228)","v":292.28983865351171},{"$f":"SUM(AA184:AA228)","v":3.4635302703035471E-11},{"$f":"SUM(AB184:AB228)","v":3.4491872389357078E-11},{"$f":"SUM(AC184:AC228)","v":-3.519209739899197E-11},{"$f":"SUM(AD184:AD228)","v":1.4487649510202785E-11},{"$f":"SUM(AE184:AE228)","v":-6.6874754949016464E-12},{"$f":"SUM(AF184:AF228)","v":4.3408011453940639E-11},{"$f":"SUM(AG184:AG228)","v":-2.5785385087624319E-11},{"$f":"SUM(AH184:AH228)","v":-2.675168372263364E-11},{"$f":"SUM(AI184:AI228)","v":-1.81565553600922E-11},{"$f":"SUM(AJ184:AJ228)","v":-9.5946862007225649E-12},{"$f":"SUM(AK184:AK228)","v":0},{"$f":"SUM(AL184:AL228)","v":0},{"$f":"SUM(AM184:AM228)","v":0},{"$f":"SUM(AN184:AN228)","v":0},{"$f":"SUM(AO184:AO228)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech4"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech4"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech4","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech4","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech4","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech4","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech4","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech4","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech4","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech4","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech4","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech4","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech4","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech4","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech4","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech4","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech4","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech4","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech4","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech4","Capex","D64T66: Financial and insurance activities","jobs",0,0,3699.2473481243583,3699.2473481243583,3699.2473481243583,4940.9016888825436,9296.6924214834871,13630.259731979324,10832.711861896745,8884.9559053675948,8208.72891845505,8175.5842717725745,9205.8303728194551,5584.5491389890021,3510.2657160917033,107.77724766059542,107.37722606269473,106.97720446480291,71.184795777236644,35.525727622300792,4.2096719325319372E-12,4.1922390095128086E-12,-4.2773463231341391E-12,1.7608695969651698E-12,-8.1281454739286307E-13,5.2759315843560911E-12,-3.1340280985442755E-12,-3.2514747476213787E-12,-2.2067987147732873E-12,-1.1661650988571668E-12,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech4","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech4","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech4"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech4"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech4"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech4","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech4","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech4"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech4","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech4","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech4","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech4"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":16153.413982747399},{"$f":"SUM(H496:H540)","v":16153.413982747399},16153.413982747399,16153.413982747399,16153.413982747399,16153.413982747399,16105.297430458364,16057.180878169333,17975.089769409453,19881.180560087359,21775.453250203049,22678.192126863069,23575.055719243588,24466.0440273446,25351.157051166112,26230.394790708116,26206.600612933311,26182.755786156085,26158.860310376458,26134.914185594418,26110.917411809962,26054.179675753658,25997.492588699759,25940.856150648266,25884.270361599189,25827.735221552513,25495.535650320307,25164.247761131475,24833.871553986013,24504.407028883921,24175.854185825199,20839.025551368923,17512.579962406606,14196.517418938236,10890.837920963819,{"$f":"SUM(AP496:AP540)","v":7595.5414684833522},7595.5414684833522,7595.5414684833522,7595.5414684833522,7595.5414684833522,7595.5414684833522]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech4","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech4","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",153591.48694378693,153591.48694378693,153591.48694378693,153591.48694378693,153591.48694378693,153591.48694378693,164336.00351922674,175080.52009466651,194106.00978374746,214089.12127099594,235029.85455641185,259390.27983748927,284440.19281324727,310179.59348368592,336608.48184880521,363726.85790860478,341456.20893517981,317970.01869261422,293268.28718090785,267351.01440006093,240218.20035007346,214489.40718262989,187375.35269812436,158876.0368965567,128991.459777927,97721.621342235318,145694.05363751444,193666.48593279364,241638.91822807278,289611.35052335192,337583.78281863109,307872.4615822545,278161.14034587779,248449.8191095012,218738.49787312461,189027.17663674804,189027.17663674804,189027.17663674804,189027.17663674804,189027.17663674804,189027.17663674804]
[null,null,"Tech4","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech4","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech4"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech4","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech4","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech4","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech4","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":173691.69417524905},{"$f":"SUM(H652:H696)","v":173691.69417524905},173691.69417524905,173691.69417524905,173691.69417524905,173691.69417524905,184376.2538186537,195060.81346205829,216166.67077624623,238217.27649572701,261212.63062050054,286835.43839833472,313139.57915517507,340125.05289102159,367791.85960587423,396139.99929973268,373339.95997339301,349325.86523451726,324097.71508310531,297655.50951915741,269999.24854267354,243742.84761639682,216102.68810428248,187078.77000633042,156671.09332254072,124879.65805291344,173169.83264871556,221458.86743830564,269746.76242168358,318033.51759884931,366319.132969803,332863.11121313617,299418.74307390733,265986.02855211683,232564.96764776451,{"$f":"SUM(AP652:AP696)","v":199155.56036085042},199155.56036085042,199155.56036085042,199155.56036085042,199155.56036085042,199155.56036085042]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech4","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech4","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech4","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech4","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech4","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech4","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech4","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech4","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech4","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":48551.147861919031},{"$f":"SUM(H704:H748)","v":48551.147861919031},48551.147861919031,48551.147861919031,48551.147861919031,48551.147861919031,51453.17837964026,54355.208897361488,60256.077066097132,66412.90463435385,72825.691602131628,79865.514903058909,87090.180447330597,94499.688234946705,102094.03826590721,109873.23054021205,103678.26093194433,97153.069436580059,90297.65605411923,83112.020784561872,75596.163627907998,68457.789755895239,60943.048915100633,53051.941105524122,44784.466327165697,36140.624580025411,49235.673455704644,62330.522777955281,75425.172546777292,88519.622762170693,101613.87342413547,92237.258071823308,82864.675386151139,73496.125367119006,64131.608014726888,{"$f":"SUM(AP704:AP748)","v":54771.123328974791},54771.123328974791,54771.123328974791,54771.123328974791,54771.123328974791,54771.123328974791]
[]
[null,null,"Tech4","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech4"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,8655.7663992187481,15297.244702816901,21238.801096153846,25485.215798969071,30341.991438559333,37548.174895522388,42242.473312989561,49488.136712264139,45473.910647470148,41466.142054239943,37464.86843601695,33470.127202132993,29481.955668103452,25715.605699404015,21956.206245621466,18203.770404459796,14458.311306552478,10719.842115566036,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":16139.923068606871},21668.651464864874,27309.846941015629,33067.510302272742,38945.834392500023,41075.578615945975,44021.354392637637,48350.234496864439,55313.114754264738,68320.332205263127,68320.332205263127,68320.332205263127,68320.332205263127,68320.332205263127,68320.332205263127]
[null,null,"Tech4","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,8655.7663992187481,15297.244702816901,21238.801096153846,25485.215798969071,30341.991438559333,37548.174895522388,42242.473312989561,49488.136712264139,45473.910647470148,41466.142054239943,37464.86843601695,33470.127202132993,29481.955668103452,25715.605699404015,21956.206245621466,18203.770404459796,14458.311306552478,10719.842115566036,16139.923068606871,21668.651464864874,27309.846941015629,33067.510302272742,38945.834392500023,41075.578615945975,44021.354392637637,48350.234496864439,55313.114754264738,{"$f":"SUM(AP808:AP852)","v":68320.332205263127},68320.332205263127,68320.332205263127,68320.332205263127,68320.332205263127,68320.332205263127]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech4"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech4","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech4"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech4","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech4","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,2218.8001434114794,4172.2477513422764,6113.877258710856,7063.9729526237679,8133.0612421260576,9768.1593691263879,10698.122084581522,12232.602350509478,12230.296012006904,12227.939024501917,12225.531387994521,12223.073102484715,12220.564167972498,12201.65942782315,12182.754687673798,12163.84994752445,12144.9452073751,12126.040467225746,12107.135727076402,12088.23098692705,12069.3262467777,12050.42150662835,12031.516766479002,12012.612026329653,11993.707286180303,11974.802546030951,11955.897805881603,{"$f":"SUM(AP964:AP1008)","v":11936.993065732253},11936.993065732253,11936.993065732253,11936.993065732253,11936.993065732253,11936.993065732253]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech4","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech4","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech4","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech4","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech4"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech4","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech4","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech4","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech4","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech4","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,26683.073423942893,49992.07633501877,73340.469366525154,89345.648337625607,108028.73193312364,135796.19649007203,155207.20446161731,184740.76067971808,174233.1365683497,163143.07839313039,151469.39665999493,139210.9048598067,126366.41945900048,114149.33233728993,101268.45993085172,87722.551388018604,73510.352712304579,58630.60675251561,82233.638722815595,106382.91154613582,131097.62900246526,156397.90572301776,182304.8218413053,191878.23360664563,205060.63459144201,224359.96645667256,255308.45345449442,{"$f":"SUM(AP1120:AP1164)","v":312988.68591447326},312988.68591447326,312988.68591447326,312988.68591447326,312988.68591447326,312988.68591447326]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech4","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech4","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,7437.8595128463649,13937.356042984118,20447.213411367724,24877.108103088307,30044.882167034615,37729.353138579463,43083.41758414427,51239.622921740389,48385.36061720219,45372.680355588745,42201.258589009281,38870.772581487377,35380.900406415858,32060.062768366246,28558.685508551542,24876.428414116668,21012.950416863092,16967.909590559088,23380.680810867365,29941.914577698579,36656.830277453919,43530.894856363891,50569.837674078073,53169.971544877291,56750.899243818181,61994.189363338228,70403.302033814136,{"$f":"SUM(AP1172:AP1216)","v":86077.144347536145},86077.144347536145,86077.144347536145,86077.144347536145,86077.144347536145,86077.144347536145,null,{"$f":"SUM(AW1172:AW1216)","v":1074959.4868597912}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech4","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech4"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,16583.554957460517,16583.554957460517,16583.554957460517,22149.834003000175,41676.642620950595,61103.824664319633,48562.546808659616,39830.846841313614,36799.35250048017,36650.76658067594,41269.312254590688,25035.275785497321,15736.359031956061,483.16042198409701,481.36714364159297,479.57386529912856,319.11815075192482,159.26019565220841,1.8871764787888288E-11,1.879361379938965E-11,-1.9175145954420262E-11,7.8938970515176151E-12,-3.6438100641600602E-12,2.3651757546121695E-11,-1.4049703174562436E-11,-1.457621107637313E-11,-9.8929766848523183E-12,-5.2278642616790155E-12,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech4","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech4","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D27: Electrical equipment","USDk/yr",192538.19583097158,192538.19583097158,192538.19583097158,192538.19583097158,192538.19583097158,192538.19583097158,191964.6778008368,191391.15977070198,214251.38721747894,236970.75058667889,259549.2498783019,270309.31055675895,280999.34166522062,291619.34320368682,302169.31517215766,312649.25757063302,312365.64643648296,312081.43159914314,311796.61305861379,311511.1908148948,311225.16486798617,310548.88793064759,309873.21469649853,309198.14516553911,308523.67933776934,307849.81721318909,303890.2142358133,299941.47791585053,296003.60825330089,292076.60524816427,288160.46890044073,248387.64033543767,208738.57092430588,169213.26066704525,129811.70956365588,90533.91761413771,90533.91761413771,90533.91761413771,90533.91761413771,90533.91761413771,90533.91761413771]
[null,null,"Tech4","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":334875},{"$f":"SUM(H1330:H1374)","v":334875},334875,334875,334875,334875,333877.5,332880,372640,412155,451425,470139.6,488732.40000000014,507203.4,525552.60000000009,543780,543286.72500000009,542792.4,542297.02500000002,541800.6,541303.12499999988,540126.9,538951.72499999998,537777.6,536604.52500000014,535432.5,528545.70000000007,521677.80000000005,514828.80000000016,507998.70000000007,501187.5,432012,363051.75,294306.74999999988,225776.99999999994,{"$f":"SUM(AP1330:AP1374)","v":157462.5},157462.5,157462.5,157462.5,157462.5,157462.5]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech4","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech4","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":96772.499999999985},{"$f":"SUM(H1382:H1426)","v":96772.499999999985},96772.499999999985,96772.499999999985,96772.499999999985,96772.499999999985,96482.182499999995,96191.865000000005,100175.23499999999,104132.73,108064.34999999999,116882.55,125644.86,134351.28,143001.81000000003,151596.44999999995,139199.59949999998,126840.42299999998,114518.92049999998,102235.09199999999,89988.937500000044,78443.54700000002,66933.760500000019,55459.578000000009,44020.999499999998,32618.025000000023,48554.12700000003,64439.928000000058,80275.428000000073,96060.62700000008,111795.5250000001,101794.8030000001,91825.234500000064,81886.819500000056,71979.558000000048,{"$f":"SUM(AP1382:AP1426)","v":62103.44999999999},62103.44999999999,62103.44999999999,62103.44999999999,62103.44999999999,62103.44999999999]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech4"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech4"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",1843035.267857143,1843035.267857143,1843035.267857143,1843035.267857143,1843035.267857143,1843035.267857143,1971965.0892857141,2100894.9107142859,2329193.0357142859,2568982.2321428573,2820262.4999999995,3112577.6785714286,3413166.4285714296,3722028.7500000009,4039164.6428571451,4364574.1071428554,4097335.3928571409,3815510.6785714272,3519099.9642857122,3208103.2499999981,2882520.5357142859,2573785.4999999995,2248427.8928571427,1906447.7142857141,1547844.9642857136,1172619.642857143,1748269.2857142857,2323918.9285714291,2899568.5714285718,3475218.2142857146,4050867.8571428573,3694344.1071428573,3337820.3571428563,2981296.6071428563,2624772.8571428563,2268249.1071428568,2268249.1071428568,2268249.1071428568,2268249.1071428568,2268249.1071428568,2268249.1071428568]
[null,"FuelCostIndex","Tech4","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech4","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":1843035.267857143},{"$f":"SUM(H1434:H1478)","v":1843035.267857143},1843035.267857143,1843035.267857143,1843035.267857143,1843035.267857143,1971965.0892857141,2100894.9107142859,2329193.0357142859,2568982.2321428573,2820262.4999999995,3112577.6785714286,3413166.4285714296,3722028.7500000009,4039164.6428571451,4364574.1071428554,4097335.3928571409,3815510.6785714272,3519099.9642857122,3208103.2499999981,2882520.5357142859,2573785.4999999995,2248427.8928571427,1906447.7142857141,1547844.9642857136,1172619.642857143,1748269.2857142857,2323918.9285714291,2899568.5714285718,3475218.2142857146,4050867.8571428573,3694344.1071428573,3337820.3571428563,2981296.6071428563,2624772.8571428563,{"$f":"SUM(AP1434:AP1478)","v":2268249.1071428568},2268249.1071428568,2268249.1071428568,2268249.1071428568,2268249.1071428568,2268249.1071428568]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech4"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":2274682.7678571427},{"$f":"H1375+H1427+H1479+H1323","v":2274682.7678571427},2609677.7678571427,2609677.7678571427,2609677.7678571427,2722119.0178571427,3244211.0217857142,3764290.5257142857,3782992.7707142858,3889870.3371428582,4123114.7249999996,4439961.2035714285,4861201.6885714289,4869306.8550000014,5025600.327857146,5069710.6071428554,4789545.5423571402,4494831.1015714267,4182362.2347857114,3855356.0669999975,3513812.5982142864,3192355.9470000002,2854313.3783571422,2499684.8922857139,2128470.4887857139,1740670.1678571436,2325369.1127142855,2910036.6565714288,3494672.7994285719,4079277.5412857146,4663850.8821428576,4228150.9101428576,3792697.3416428566,3357490.1766428561,2922529.4151428565,2487815.057142857,2487815.057142857,2487815.057142857,2487815.057142857,2487815.057142857,2487815.057142857]

{"sheet":"Tech5","index":53,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech5",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Gas Combined CCS"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech5"},{"$f":"$C$3","v":"Gas Combined CCS"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.98434782608695648,0.96869565217391296,0.95304347826086944,0.93739130434782592,0.92173913043478239,0.90608695652173887,0.89043478260869535,0.87478260869565183,0.85913043478260831,0.84347826086956523,0.8339130434782609,0.82434782608695656,0.81478260869565222,0.80521739130434788,0.79565217391304355,0.78608695652173921,0.77652173913043487,0.76695652173913054,0.7573913043478262,0.74782608695652186,0.73826086956521753,0.72869565217391319,0.71913043478260885,0.70956521739130451,0.70000000000000018,0.69043478260869584,0.6808695652173915,0.67130434782608717,0.66173913043478283,0.65217391304347827,0.65217391304347827,0.65217391304347827,0.65217391304347827,0.65217391304347827,0.65217391304347827]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.9966666666666667,0.9933333333333334,0.9900000000000001,0.9866666666666668,0.9833333333333335,0.9800000000000002,0.9766666666666669,0.97333333333333361,0.97000000000000031,0.96666666666666667,0.96555555555555561,0.96444444444444455,0.96333333333333349,0.96222222222222242,0.96111111111111136,0.9600000000000003,0.95888888888888923,0.95777777777777817,0.95666666666666711,0.95555555555555605,0.95444444444444498,0.95333333333333392,0.95222222222222286,0.9511111111111118,0.95000000000000073,0.94888888888888967,0.94777777777777861,0.94666666666666754,0.94555555555555648,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,0.9966666666666667,0.9933333333333334,0.9900000000000001,0.9866666666666668,0.9833333333333335,0.9800000000000002,0.9766666666666669,0.97333333333333361,0.97000000000000031,0.96666666666666667,0.9654166666666667,0.96416666666666673,0.96291666666666675,0.96166666666666678,0.96041666666666681,0.95916666666666683,0.95791666666666686,0.95666666666666689,0.95541666666666691,0.95416666666666694,0.95291666666666697,0.95166666666666699,0.95041666666666702,0.94916666666666705,0.94791666666666707,0.9466666666666671,0.94541666666666713,0.94416666666666715,0.94291666666666718,0.94166666666666665,0.94166666666666665,0.94166666666666665,0.94166666666666665,0.94166666666666665,0.94166666666666665]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Natural gas"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0.82653817642698291},0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.8843587842846552,0.9421793921423276,1,1.0578206078576724,1.1156412157153446,1.1349147516679021,1.1541882876204597,1.1734618235730172,1.1927353595255747,1.2120088954781316,1.2372127501853221,1.2624166048925125,1.2876204595997029,1.3128243143068934,1.3380281690140843,1.3684210526315788,1.3988139362490732,1.4292068198665677,1.4595997034840622,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565]
[null,null,null,null,{"$f":"E18","v":"Natural gas"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":0.82653817642698291},0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.82653817642698291,0.8843587842846552,0.9421793921423276,1,1.0578206078576724,1.1156412157153446,1.1349147516679021,1.1541882876204597,1.1734618235730172,1.1927353595255747,1.2120088954781316,1.2372127501853221,1.2624166048925125,1.2876204595997029,1.3128243143068934,1.3380281690140843,1.3684210526315788,1.3988139362490732,1.4292068198665677,1.4595997034840622,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565,1.4899925871015565]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech5"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech5"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":3},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech5_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech5"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech5"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech5","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech5","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech5","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech5","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech5","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech5","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech5","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech5","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech5","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech5","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech5","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":0},{"$f":"SUM(N80:N124)","v":0},{"$f":"SUM(O80:O124)","v":0},{"$f":"SUM(P80:P124)","v":0},{"$f":"SUM(Q80:Q124)","v":0},{"$f":"SUM(R80:R124)","v":0},{"$f":"SUM(S80:S124)","v":0},{"$f":"SUM(T80:T124)","v":0},{"$f":"SUM(U80:U124)","v":0},{"$f":"SUM(V80:V124)","v":0},{"$f":"SUM(W80:W124)","v":0},{"$f":"SUM(X80:X124)","v":0},{"$f":"SUM(Y80:Y124)","v":0},{"$f":"SUM(Z80:Z124)","v":0},{"$f":"SUM(AA80:AA124)","v":0},{"$f":"SUM(AB80:AB124)","v":0},{"$f":"SUM(AC80:AC124)","v":0},{"$f":"SUM(AD80:AD124)","v":0},{"$f":"SUM(AE80:AE124)","v":0},{"$f":"SUM(AF80:AF124)","v":0},{"$f":"SUM(AG80:AG124)","v":0},{"$f":"SUM(AH80:AH124)","v":0},{"$f":"SUM(AI80:AI124)","v":0},{"$f":"SUM(AJ80:AJ124)","v":0},{"$f":"SUM(AK80:AK124)","v":0},{"$f":"SUM(AL80:AL124)","v":0},{"$f":"SUM(AM80:AM124)","v":0},{"$f":"SUM(AN80:AN124)","v":0},{"$f":"SUM(AO80:AO124)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech5"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech5"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":0},{"$f":"SUM(P132:P176)","v":0},{"$f":"SUM(Q132:Q176)","v":0},{"$f":"SUM(R132:R176)","v":0},{"$f":"SUM(S132:S176)","v":0},{"$f":"SUM(T132:T176)","v":0},{"$f":"SUM(U132:U176)","v":0},{"$f":"SUM(V132:V176)","v":0},{"$f":"SUM(W132:W176)","v":0},{"$f":"SUM(X132:X176)","v":0},{"$f":"SUM(Y132:Y176)","v":0},{"$f":"SUM(Z132:Z176)","v":0},{"$f":"SUM(AA132:AA176)","v":0},{"$f":"SUM(AB132:AB176)","v":0},{"$f":"SUM(AC132:AC176)","v":0},{"$f":"SUM(AD132:AD176)","v":0},{"$f":"SUM(AE132:AE176)","v":0},{"$f":"SUM(AF132:AF176)","v":0},{"$f":"SUM(AG132:AG176)","v":0},{"$f":"SUM(AH132:AH176)","v":0},{"$f":"SUM(AI132:AI176)","v":0},{"$f":"SUM(AJ132:AJ176)","v":0},{"$f":"SUM(AK132:AK176)","v":0},{"$f":"SUM(AL132:AL176)","v":0},{"$f":"SUM(AM132:AM176)","v":0},{"$f":"SUM(AN132:AN176)","v":0},{"$f":"SUM(AO132:AO176)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech5"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech5"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech5","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech5","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech5","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech5","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech5","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech5","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech5","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech5","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech5","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech5","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech5","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech5","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech5","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech5","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech5","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech5","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech5","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech5","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech5","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech5","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech5","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech5","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech5","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech5","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech5","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech5","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":0},{"$f":"SUM(N184:N228)","v":0},{"$f":"SUM(O184:O228)","v":0},{"$f":"SUM(P184:P228)","v":0},{"$f":"SUM(Q184:Q228)","v":0},{"$f":"SUM(R184:R228)","v":0},{"$f":"SUM(S184:S228)","v":0},{"$f":"SUM(T184:T228)","v":0},{"$f":"SUM(U184:U228)","v":0},{"$f":"SUM(V184:V228)","v":0},{"$f":"SUM(W184:W228)","v":0},{"$f":"SUM(X184:X228)","v":0},{"$f":"SUM(Y184:Y228)","v":0},{"$f":"SUM(Z184:Z228)","v":0},{"$f":"SUM(AA184:AA228)","v":0},{"$f":"SUM(AB184:AB228)","v":0},{"$f":"SUM(AC184:AC228)","v":0},{"$f":"SUM(AD184:AD228)","v":0},{"$f":"SUM(AE184:AE228)","v":0},{"$f":"SUM(AF184:AF228)","v":0},{"$f":"SUM(AG184:AG228)","v":0},{"$f":"SUM(AH184:AH228)","v":0},{"$f":"SUM(AI184:AI228)","v":0},{"$f":"SUM(AJ184:AJ228)","v":0},{"$f":"SUM(AK184:AK228)","v":0},{"$f":"SUM(AL184:AL228)","v":0},{"$f":"SUM(AM184:AM228)","v":0},{"$f":"SUM(AN184:AN228)","v":0},{"$f":"SUM(AO184:AO228)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech5"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech5"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech5","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech5","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech5","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech5","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech5","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech5","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech5","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech5","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech5","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech5","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech5","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech5","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech5","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech5","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech5","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech5","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech5","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech5","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech5","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech5","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech5"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech5"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech5"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech5","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech5","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech5"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech5","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech5","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech5","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech5"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech5","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech5","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech5","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech5"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech5","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech5","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech5","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech5","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech5","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech5","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech5","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech5","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech5","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech5","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech5","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech5","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech5","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech5","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech5"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech5"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech5","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech5"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech5","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech5","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech5","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech5","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech5","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech5","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech5"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech5","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech5","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech5","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech5","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech5","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech5","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech5","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech5","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech5"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech5","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech5","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech5","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech5","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech5"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech5"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech5","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech5"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech6","index":54,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech6",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Oil"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech6"},{"$f":"$C$3","v":"Oil"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":3400},3400,3400,3400,3400,3400,3400,3400,3366.6666666666665,3333.3333333333335,3300,2639.9999999999995,1979.9999999999998,1319.9999999999998,659.99999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,-2.7000623958883807E-13,1.8474111129762605E-13,1.7053025658242404E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,-2.7000623958883807E-13,-8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":6100},6100,6100,6100,6100,6100,6100,6100,4933.3333333333339,3766.666666666667,2600,2080,1560,1040,520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,-3.9565270751631727E-13,-9.6349594969069589E-14,6.7178585926409476E-14,6.7178585926409476E-14,6.7178585926409476E-14,6.7178585926409476E-14,6.7178585926409476E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.995,0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,0.95,0.9464999999999999,0.94299999999999984,0.93949999999999978,0.93599999999999972,0.93249999999999966,0.9289999999999996,0.92549999999999955,0.92199999999999949,0.91849999999999943,0.91499999999999937,0.91149999999999931,0.90799999999999925,0.90449999999999919,0.90099999999999913,0.89749999999999908,0.89399999999999902,0.89049999999999896,0.8869999999999989,0.88349999999999884,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989,0.87999999999999989]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.99698275862068964,0.99396551724137927,0.99094827586206891,0.98793103448275854,0.98491379310344818,0.98189655172413781,0.97887931034482745,0.97586206896551708,0.97284482758620672,0.96982758620689657,0.96831896551724139,0.96681034482758621,0.96530172413793103,0.96379310344827585,0.96228448275862066,0.96077586206896548,0.9592672413793103,0.95775862068965512,0.95624999999999993,0.95474137931034475,0.95323275862068957,0.95172413793103439,0.9502155172413792,0.94870689655172402,0.94719827586206884,0.94568965517241366,0.94418103448275847,0.94267241379310329,0.94116379310344811,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315,0.93965517241379315]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Fuel oil "},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0.46373779637377971},0.46373779637377971,0.46373779637377971,0.46373779637377971,0.46373779637377971,0.46373779637377971,0.47582519758251979,0.48791259879125992,0.5,0.51208740120874008,0.52417480241748027,0.53626220362622035,0.54834960483496054,0.56043700604370061,0.57252440725244069,0.58461180846118088,0.58344955834495593,0.58228730822873087,0.58112505811250581,0.57996280799628086,0.57880055788005591,0.57763830776383085,0.57647605764760579,0.57531380753138084,0.57415155741515589,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072,0.57298930729893072]
[null,null,null,null,{"$f":"E18","v":"Fuel oil "},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":0.92747559274755942},0.92747559274755942,0.92747559274755942,0.92747559274755942,0.92747559274755942,0.92747559274755942,0.95165039516503958,0.97582519758251984,1,1.0241748024174802,1.0483496048349605,1.0725244072524407,1.0966992096699211,1.1208740120874012,1.1450488145048814,1.1692236169223618,1.1668991166899119,1.1645746164574617,1.1622501162250116,1.1599256159925617,1.1576011157601118,1.1552766155276617,1.1529521152952116,1.1506276150627617,1.1483031148303118,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614,1.1459786145978614]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech6"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech6"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,-1.6978727147103869E-11,1.1558054173342414E-11,1.0614539546947115E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,-3.7303651350237232E-11,2.5393989751644261E-11,2.3321010996407993E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,-1.1202631750394654E-11,7.6260501469424479E-12,7.0035154410695935E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,-8.8549530666433959E-12,6.0278975190508617E-12,5.5358242521895658E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,-2.6646604232034182E-11,1.8139339455843737E-11,1.6658577051285062E-11,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,-1.0098656754641333E-10,6.874533104682373E-11,6.3133467287899331E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":2},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech6_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech6"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech6"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech6","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech6","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech6","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech6","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,-8.4893635735519344E-12,-2.7103364868807272E-12,1.1086296860144765E-11,5.3072697734735575E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6393566633618321E-11]
[null,2,"Tech6","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,-1.8651825675118616E-11,-5.9548307992964858E-12,2.4357500374026127E-11,1.1660505498203996E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6018005872230123E-11]
[null,2,"Tech6","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech6","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech6","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech6","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,-5.6013158751973269E-12,-1.7882908017261029E-12,7.3147827940060199E-12,3.5017577205347968E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.0816540514540817E-11]
[null,2,"Tech6","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech6","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech6","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,-4.4274765333216979E-12,-1.4135277737962671E-12,5.7818608856202138E-12,2.7679121260947829E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,8.5497730117149975E-12]
[null,6,"Tech6","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech6","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,-1.3323302116017091E-11,-4.2536323880952228E-12,1.7398958253564399E-11,8.329288525642531E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5728246779206929E-11]
[null,5,"Tech6","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":-5.0493283773206664E-11},{"$f":"SUM(N80:N124)","v":-1.6120618249794806E-11},{"$f":"SUM(O80:O124)","v":6.5939399167361517E-11},{"$f":"SUM(P80:P124)","v":3.1566733643949665E-11},{"$f":"SUM(Q80:Q124)","v":0},{"$f":"SUM(R80:R124)","v":0},{"$f":"SUM(S80:S124)","v":0},{"$f":"SUM(T80:T124)","v":0},{"$f":"SUM(U80:U124)","v":0},{"$f":"SUM(V80:V124)","v":0},{"$f":"SUM(W80:W124)","v":0},{"$f":"SUM(X80:X124)","v":0},{"$f":"SUM(Y80:Y124)","v":0},{"$f":"SUM(Z80:Z124)","v":0},{"$f":"SUM(AA80:AA124)","v":0},{"$f":"SUM(AB80:AB124)","v":0},{"$f":"SUM(AC80:AC124)","v":0},{"$f":"SUM(AD80:AD124)","v":0},{"$f":"SUM(AE80:AE124)","v":0},{"$f":"SUM(AF80:AF124)","v":0},{"$f":"SUM(AG80:AG124)","v":0},{"$f":"SUM(AH80:AH124)","v":0},{"$f":"SUM(AI80:AI124)","v":0},{"$f":"SUM(AJ80:AJ124)","v":0},{"$f":"SUM(AK80:AK124)","v":0},{"$f":"SUM(AL80:AL124)","v":0},{"$f":"SUM(AM80:AM124)","v":0},{"$f":"SUM(AN80:AN124)","v":0},{"$f":"SUM(AO80:AO124)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":9.7506132811311176E-11}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech6"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech6"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,-3.041841761757591E-12,2.0706953804323651E-12,1.9016590228460492E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,-9.521771031561945E-12,6.481825431049916E-12,5.9526968244335966E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,-2.0101520795215367E-12,1.3683856528508886E-12,1.2566807015977547E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,-3.6070952579399661E-12,2.4554845624448392E-12,2.2550368430615871E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,-6.4273485016716044E-12,4.3753363564678728E-12,4.0181660416541691E-12,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":-2.4608208632452644E-11},{"$f":"SUM(P132:P176)","v":1.6751727383245882E-11},{"$f":"SUM(Q132:Q176)","v":1.5384239433593156E-11},{"$f":"SUM(R132:R176)","v":0},{"$f":"SUM(S132:S176)","v":0},{"$f":"SUM(T132:T176)","v":0},{"$f":"SUM(U132:U176)","v":0},{"$f":"SUM(V132:V176)","v":0},{"$f":"SUM(W132:W176)","v":0},{"$f":"SUM(X132:X176)","v":0},{"$f":"SUM(Y132:Y176)","v":0},{"$f":"SUM(Z132:Z176)","v":0},{"$f":"SUM(AA132:AA176)","v":0},{"$f":"SUM(AB132:AB176)","v":0},{"$f":"SUM(AC132:AC176)","v":0},{"$f":"SUM(AD132:AD176)","v":0},{"$f":"SUM(AE132:AE176)","v":0},{"$f":"SUM(AF132:AF176)","v":0},{"$f":"SUM(AG132:AG176)","v":0},{"$f":"SUM(AH132:AH176)","v":0},{"$f":"SUM(AI132:AI176)","v":0},{"$f":"SUM(AJ132:AJ176)","v":0},{"$f":"SUM(AK132:AK176)","v":0},{"$f":"SUM(AL132:AL176)","v":0},{"$f":"SUM(AM132:AM176)","v":0},{"$f":"SUM(AN132:AN176)","v":0},{"$f":"SUM(AO132:AO176)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech6"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech6"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech6","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech6","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech6","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech6","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,-1.5209208808787955E-12,-4.8557319066261293E-13,1.9861772016392073E-12,9.508295114230246E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,-4.7608855157809725E-12,-1.5199728002560145E-12,6.2172611277417567E-12,2.9763484122167983E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech6","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech6","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,-1.0050760397607684E-12,-3.2088321333532406E-13,1.3125331772243217E-12,6.2834035079887737E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech6","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech6","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech6","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech6","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech6","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech6","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech6","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech6","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech6","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech6","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech6","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,-1.803547628969983E-12,-5.7580534774756345E-13,2.3552607027532131E-12,1.1275184215307935E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech6","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech6","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,-3.2136742508358022E-12,-1.0260060726018658E-12,4.1967511990610209E-12,2.0090830208270845E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech6","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech6","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech6","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech6","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech6","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech6","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech6","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":-1.2304104316226322E-11},{"$f":"SUM(N184:N228)","v":-3.9282406246033808E-12},{"$f":"SUM(O184:O228)","v":1.6067983408419521E-11},{"$f":"SUM(P184:P228)","v":7.692119716796578E-12},{"$f":"SUM(Q184:Q228)","v":0},{"$f":"SUM(R184:R228)","v":0},{"$f":"SUM(S184:S228)","v":0},{"$f":"SUM(T184:T228)","v":0},{"$f":"SUM(U184:U228)","v":0},{"$f":"SUM(V184:V228)","v":0},{"$f":"SUM(W184:W228)","v":0},{"$f":"SUM(X184:X228)","v":0},{"$f":"SUM(Y184:Y228)","v":0},{"$f":"SUM(Z184:Z228)","v":0},{"$f":"SUM(AA184:AA228)","v":0},{"$f":"SUM(AB184:AB228)","v":0},{"$f":"SUM(AC184:AC228)","v":0},{"$f":"SUM(AD184:AD228)","v":0},{"$f":"SUM(AE184:AE228)","v":0},{"$f":"SUM(AF184:AF228)","v":0},{"$f":"SUM(AG184:AG228)","v":0},{"$f":"SUM(AH184:AH228)","v":0},{"$f":"SUM(AI184:AI228)","v":0},{"$f":"SUM(AJ184:AJ228)","v":0},{"$f":"SUM(AK184:AK228)","v":0},{"$f":"SUM(AL184:AL228)","v":0},{"$f":"SUM(AM184:AM228)","v":0},{"$f":"SUM(AN184:AN228)","v":0},{"$f":"SUM(AO184:AO228)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech6"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech6"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech6","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech6","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech6","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech6","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech6","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech6","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech6","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech6","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech6","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech6","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech6","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech6","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech6","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech6","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech6","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech6","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech6","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech6","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,-4.5429234902130147E-13,-1.4503856721358677E-13,5.9326235693724854E-13,2.8400857512953389E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech6","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech6","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech6"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech6"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech6"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech6","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech6","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech6"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech6","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech6","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech6","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech6"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":5212.34425635345},{"$f":"SUM(H496:H540)","v":5212.34425635345},5212.34425635345,5212.34425635345,5212.34425635345,5212.34425635345,5196.6173555799705,5180.8904548064902,5114.5246956601368,5048.4673071171856,4982.7182891776356,3973.9631554474054,2971.3137596645274,1974.7701018290004,984.33218194082463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech6","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech6","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech6","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech6"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech6","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech6","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech6","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech6","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":19746.34871446577},{"$f":"SUM(H652:H696)","v":19746.34871446577},19746.34871446577,19746.34871446577,19746.34871446577,19746.34871446577,20109.453007587952,20472.557300710127,17787.932946426783,14958.708855792214,11984.885028806424,9704.8717739214153,7366.3766435982689,4969.3996378369839,2513.9407566375608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech6","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech6","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech6","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech6","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech6","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech6","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech6","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech6","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech6","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":7868.6138324450139},{"$f":"SUM(H704:H748)","v":7868.6138324450139},7868.6138324450139,7868.6138324450139,7868.6138324450139,7868.6138324450139,8019.7750149638996,8170.9361974827852,7063.9114887079068,5897.0348496200859,4670.3062802193217,3785.3516538150338,2875.8437125909581,1941.7824565470939,983.16788568344111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech6","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech6"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech6"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech6","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech6"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech6","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech6","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,-4.1018423178993265E-13,-1.2913746378460096E-13,1.2874306489869684E-13,1.2834866601279275E-13,1.2795426712688864E-13,1.2755986824098452E-13,1.2716546935508043E-13,1.2677107046917634E-13,1.2657387102622429E-13,1.2637667158327223E-13,1.2617947214032017E-13,1.2598227269736814E-13,1.2578507325441606E-13,1.2558787381146403E-13,1.2539067436851197E-13,1.2519347492555991E-13,1.2499627548260788E-13,1.2479907603965582E-13,1.2460187659670376E-13,1.2440467715375171E-13,1.2420747771079965E-13,1.2401027826784759E-13,1.2381307882489553E-13,1.2361587938194348E-13,1.2341867993899142E-13,1.2322148049603936E-13,1.2302428105308733E-13,{"$f":"SUM(AP964:AP1008)","v":1.228270816101353E-13},1.228270816101353E-13,1.228270816101353E-13,1.228270816101353E-13,1.228270816101353E-13,1.228270816101353E-13]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech6","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech6","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech6","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech6","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech6"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech6","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,-1.0164057340288089E-12,-2.5349940511340279E-13,1.8092140768815349E-13,1.850934312800754E-13,1.8926545487199736E-13,1.934374784639193E-13,1.9760950205584121E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech6","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech6","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech6","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech6","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,-1.4265899658187416E-12,-3.8263686889800372E-13,3.0966447258685033E-13,3.1344209729286815E-13,3.1721972199888602E-13,3.2099734670490385E-13,3.2477497141092167E-13,1.2677107046917634E-13,1.2657387102622429E-13,1.2637667158327223E-13,1.2617947214032017E-13,1.2598227269736814E-13,1.2578507325441606E-13,1.2558787381146403E-13,1.2539067436851197E-13,1.2519347492555991E-13,1.2499627548260788E-13,1.2479907603965582E-13,1.2460187659670376E-13,1.2440467715375171E-13,1.2420747771079965E-13,1.2401027826784759E-13,1.2381307882489553E-13,1.2361587938194348E-13,1.2341867993899142E-13,1.2322148049603936E-13,1.2302428105308733E-13,{"$f":"SUM(AP1120:AP1164)","v":1.228270816101353E-13},1.228270816101353E-13,1.228270816101353E-13,1.228270816101353E-13,1.228270816101353E-13,1.228270816101353E-13]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech6","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,-4.2057940117986835E-13,-1.048957364491077E-13,7.4863624592603571E-14,7.6589969816025013E-14,7.831631503944648E-14,8.0042660262867935E-14,8.1769005486289377E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,-1.3389356243174365E-13]
[null,null,"Tech6","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech6","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,-5.6652480530329102E-13,-1.5084342989718145E-13,1.2067098913398599E-13,1.222570054507161E-13,1.2384302176744623E-13,1.2542903808417637E-13,1.2701505440090648E-13,4.510572000792579E-14,4.503555555458013E-14,4.4965391101234469E-14,4.4895226647888803E-14,4.4825062194543148E-14,4.4754897741197482E-14,4.4684733287851815E-14,4.4614568834506148E-14,4.4544404381160488E-14,4.4474239927814828E-14,4.4404075474469167E-14,4.43339110211235E-14,4.426374656777784E-14,4.419358211443218E-14,4.4123417661086507E-14,4.4053253207740853E-14,4.3983088754395186E-14,4.3912924301049519E-14,4.3842759847703852E-14,4.3772595394358198E-14,{"$f":"SUM(AP1172:AP1216)","v":4.3702430941012551E-14},4.3702430941012551E-14,4.3702430941012551E-14,4.3702430941012551E-14,4.3702430941012551E-14,4.3702430941012551E-14,null,{"$f":"SUM(AW1172:AW1216)","v":8.3433245860061117E-13}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech6","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,-1.065818610006778E-10,7.2554256433269307E-11,6.6631459989737128E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech6"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,-1.3323302116017091E-11,-4.2536323880952228E-12,1.7398958253564399E-11,8.329288525642531E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech6","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech6","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D27: Electrical equipment","USDk/yr",46013.333333333336,46013.333333333336,46013.333333333336,46013.333333333336,46013.333333333336,46013.333333333336,45874.5,45735.666666666664,45149.805555555555,44566.666666666664,43986.25,35081.19999999999,26230.049999999996,17432.799999999996,8689.4499999999971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":78880},{"$f":"SUM(H1330:H1374)","v":78880},78880,78880,78880,78880,78642,78404,77399.666666666657,76400,75405,60139.199999999983,44965.799999999988,29884.799999999992,14896.199999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech6","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech6","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech6"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech6"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D19: Coke and refined petroleum products","USDk/yr",811300,811300,811300,811300,811300,811300,832446.66666666651,853593.33333333337,707440,553197.77777777764,390866.66666666663,319903.99999999994,245335.99999999997,167162.66666666666,85383.999999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech6","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":811300},{"$f":"SUM(H1434:H1478)","v":811300},811300,811300,811300,811300,832446.66666666651,853593.33333333337,707440,553197.77777777764,390866.66666666663,319903.99999999994,245335.99999999997,167162.66666666666,85383.999999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech6"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":890180},{"$f":"H1375+H1427+H1479+H1323","v":890180},890180,890180,890180,890180,911088.6666666664,931997.33333333337,784839.66666666674,629597.77777777775,466271.66666666663,380043.19999999995,290301.79999999993,197047.46666666665,100280.19999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech7","index":55,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech7",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Nuclear"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech7"},{"$f":"$C$3","v":"Nuclear"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260,520,780,1040,1300,2500,3700,4900,6100.0000000000009,7300,7840,8379.9999999999982,8919.9999999999982,9459.9999999999982,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260,260,260,260,260,1200,1200,1200,1200.0000000000009,1199.9999999999991,540,539.99999999999818,540,540,540.00000000000182,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260,520,780,1040,1300,2500,3700,4900,6100.0000000000009,7300,7840,8379.9999999999982,8919.9999999999982,9459.9999999999982,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1940,3880,5820,7760,9700,19180,28660,38140,47620.000000000007,57100,61440,65780,70120,74460.000000000015,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800,78800]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1940,3880,5820,7760,9700,19180,28660,38140,47620.000000000007,57100,61440,65780,70120,74460.000000000015,78800,78800,78800,78800,78800,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":78800},78800,78800,78800,78800,78800]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Uranium"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E18","v":"Uranium"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech7"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech7"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1552.7777777777778,1552.7777777777778,1552.7777777777778,1552.7777777777778,1552.7777777777778,7166.666666666667,7166.666666666667,7166.666666666667,7166.6666666666724,7166.6666666666615,3225,3224.9999999999891,3225,3225,3225.0000000000109,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30491.767376637054,30491.767376637054,30491.767376637054,30491.767376637054,30491.767376637054,140731.23404601717,140731.23404601717,140731.23404601717,140731.23404601729,140731.23404601708,63329.055320707732,63329.055320707514,63329.055320707732,63329.055320707732,63329.055320707943,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33011.714716932256,33011.714716932256,33011.714716932256,33011.714716932256,33011.714716932256,152361.76023199502,152361.76023199502,152361.76023199502,152361.76023199514,152361.76023199491,68562.792104397755,68562.792104397522,68562.792104397755,68562.792104397755,68562.792104397988,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14610.872493563174,14610.872493563174,14610.872493563174,14610.872493563174,14610.872493563174,67434.79612413772,67434.79612413772,67434.79612413772,67434.796124137778,67434.796124137676,30345.658255861978,30345.658255861876,30345.658255861978,30345.658255861978,30345.658255862079,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15461.593806921675,15461.593806921675,15461.593806921675,15461.593806921675,15461.593806921675,71361.202185792354,71361.202185792354,71361.202185792354,71361.202185792412,71361.202185792295,32112.540983606559,32112.54098360645,32112.540983606559,32112.540983606559,32112.540983606665,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,16671.273828168072,16671.273828168072,16671.273828168072,16671.273828168072,16671.273828168072,76944.340745391106,76944.340745391106,76944.340745391106,76944.340745391164,76944.340745391048,34624.953335425998,34624.953335425882,34624.953335425998,34624.953335425998,34624.953335426115,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111800,111800,111800,111800,111800,516000,516000,516000,516000.00000000041,515999.99999999959,232200.00000000003,232199.99999999921,232200.00000000003,232200.00000000003,232200.00000000076,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":8},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech7_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech7"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech7"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech7","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech7","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech7","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech7","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,194.09722222222223,388.19444444444446,582.29166666666674,776.38888888888891,970.48611111111109,1866.3194444444443,2762.1527777777778,3657.9861111111113,4359.7222222222235,5061.4583333333339,5270.4861111111113,5479.5138888888887,5688.5416666666661,5195.8333333333321,4703.125,3807.291666666667,2911.4583333333326,2015.625,1612.5,1209.3750000000014,806.25000000000136,403.12500000000136,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,59722.222222222219]
[null,2,"Tech7","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,3811.4709220796317,7622.9418441592634,11434.412766238895,15245.883688318527,19057.354610398157,36648.758866150303,54240.163121902449,71831.567377654603,85611.500711327128,99391.434044999623,103496.09503800845,107600.75603101727,111705.4170240261,102030.14468336242,92354.872342698771,74763.468086946625,57172.063831194471,39580.659575442332,31664.527660353862,23748.395745265425,15832.263830176958,7916.1319150884929,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1172760.2837168099]
[null,2,"Tech7","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,4126.464339616532,8252.928679233064,12379.393018849596,16505.857358466128,20632.321698082662,39677.54172708204,58722.761756081418,77767.981785080803,92686.737474463662,107605.49316384649,112049.37783727968,116493.26251071284,120937.14718414603,110462.27616819637,99987.405152246749,80942.185123247371,61896.965094247964,42851.7450652486,34281.396052198877,25711.047039149187,17140.698026099468,8570.3490130497485,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1269681.3352666253]
[null,2,"Tech7","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech7","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech7","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech7","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,1826.3590616953968,3652.7181233907936,5479.0771850861902,7305.4362467815872,9131.7953084769833,17561.144823994196,25990.49433951141,34419.843855028623,41022.834308850448,47625.824762672259,49592.672982959615,51559.52120324695,53526.369423534306,48890.227189999838,44254.084956465376,35824.73544094817,27395.385925430946,18966.036409913737,15172.829127930989,11379.621845948255,7586.4145639655071,3793.2072819827599,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,561956.63436781429]
[null,2,"Tech7","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech7","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech7","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,1932.6992258652094,3865.3984517304189,5798.0976775956278,7730.7969034608377,9663.4961293260476,18583.64640255009,27503.796675774134,36423.946948998178,43411.397996357016,50398.849043715847,52480.217440801462,54561.585837887047,56642.954234972662,51736.871584699431,46830.788934426229,37910.638661202189,28990.488387978137,20070.338114754097,16056.27049180328,12042.202868852473,8028.1352459016525,4014.0676229508331,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,594676.68488160288]
[null,6,"Tech7","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech7","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,2083.909228521009,4167.8184570420181,6251.7276855630271,8335.6369140840361,10419.546142605046,20037.588735778932,29655.631328952819,39273.673922126705,46807.807286779593,54341.940651432466,56586.150589839701,58830.360528246929,61074.570466654171,55784.647040408534,50494.723614162911,40876.681020989025,31258.638427815127,21640.595834641248,17312.476667712999,12984.357500784765,8656.2383338565141,4328.1191669282643,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,641202.83954492596]
[null,5,"Tech7","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":0},{"$f":"SUM(N80:N124)","v":0},{"$f":"SUM(O80:O124)","v":13975},{"$f":"SUM(P80:P124)","v":27950},{"$f":"SUM(Q80:Q124)","v":41925},{"$f":"SUM(R80:R124)","v":55900},{"$f":"SUM(S80:S124)","v":69875},{"$f":"SUM(T80:T124)","v":134375},{"$f":"SUM(U80:U124)","v":198875},{"$f":"SUM(V80:V124)","v":263375},{"$f":"SUM(W80:W124)","v":313900.00000000006},{"$f":"SUM(X80:X124)","v":364425},{"$f":"SUM(Y80:Y124)","v":379475},{"$f":"SUM(Z80:Z124)","v":394524.99999999994},{"$f":"SUM(AA80:AA124)","v":409574.99999999988},{"$f":"SUM(AB80:AB124)","v":374099.99999999988},{"$f":"SUM(AC80:AC124)","v":338625},{"$f":"SUM(AD80:AD124)","v":274125},{"$f":"SUM(AE80:AE124)","v":209625},{"$f":"SUM(AF80:AF124)","v":145125},{"$f":"SUM(AG80:AG124)","v":116100.00000000001},{"$f":"SUM(AH80:AH124)","v":87075.000000000116},{"$f":"SUM(AI80:AI124)","v":58050.000000000087},{"$f":"SUM(AJ80:AJ124)","v":29025.000000000095},{"$f":"SUM(AK80:AK124)","v":0},{"$f":"SUM(AL80:AL124)","v":0},{"$f":"SUM(AM80:AM124)","v":0},{"$f":"SUM(AN80:AN124)","v":0},{"$f":"SUM(AO80:AO124)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":4300000.0000000009}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech7"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech7"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55.634362491507375,55.634362491507375,55.634362491507375,55.634362491507375,55.634362491507375,256.77398073003405,256.77398073003405,256.77398073003405,256.77398073003422,256.77398073003383,115.54829132851532,115.54829132851492,115.54829132851532,115.54829132851532,115.5482913285157,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5462.784730118784,5462.784730118784,5462.784730118784,5462.784730118784,5462.784730118784,25212.852600548234,25212.852600548234,25212.852600548234,25212.852600548256,25212.852600548216,11345.783670246707,11345.783670246668,11345.783670246707,11345.783670246707,11345.783670246745,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8426.2525923450576,8426.2525923450576,8426.2525923450576,8426.2525923450576,8426.2525923450576,38890.396580054112,38890.396580054112,38890.396580054112,38890.396580054141,38890.396580054083,17500.678461024349,17500.67846102429,17500.678461024349,17500.678461024349,17500.678461024407,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2621.7121459451137,2621.7121459451137,2621.7121459451137,2621.7121459451137,2621.7121459451137,12100.209904362064,12100.209904362064,12100.209904362064,12100.209904362073,12100.209904362055,5445.0944569629282,5445.09445696291,5445.0944569629282,5445.0944569629282,5445.0944569629464,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6298.3328405468483,6298.3328405468483,6298.3328405468483,6298.3328405468483,6298.3328405468483,29069.228494831608,29069.228494831608,29069.228494831608,29069.22849483163,29069.228494831586,13081.152822674223,13081.152822674179,13081.152822674223,13081.152822674223,13081.152822674268,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,4021.2285936087992,4021.2285936087992,4021.2285936087992,4021.2285936087992,4021.2285936087992,18559.516585886766,18559.516585886766,18559.516585886766,18559.51658588678,18559.516585886751,8351.7824636490441,8351.7824636490168,8351.7824636490441,8351.7824636490441,8351.7824636490732,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":0},{"$f":"SUM(P132:P176)","v":0},{"$f":"SUM(Q132:Q176)","v":0},{"$f":"SUM(R132:R176)","v":0},{"$f":"SUM(S132:S176)","v":0},{"$f":"SUM(T132:T176)","v":0},{"$f":"SUM(U132:U176)","v":0},{"$f":"SUM(V132:V176)","v":0},{"$f":"SUM(W132:W176)","v":26885.945265056114},{"$f":"SUM(X132:X176)","v":26885.945265056114},{"$f":"SUM(Y132:Y176)","v":26885.945265056114},{"$f":"SUM(Z132:Z176)","v":26885.945265056114},{"$f":"SUM(AA132:AA176)","v":26885.945265056114},{"$f":"SUM(AB132:AB176)","v":124088.97814641283},{"$f":"SUM(AC132:AC176)","v":124088.97814641283},{"$f":"SUM(AD132:AD176)","v":124088.97814641283},{"$f":"SUM(AE132:AE176)","v":124088.97814641292},{"$f":"SUM(AF132:AF176)","v":124088.97814641274},{"$f":"SUM(AG132:AG176)","v":55840.040165885759},{"$f":"SUM(AH132:AH176)","v":55840.040165885577},{"$f":"SUM(AI132:AI176)","v":55840.040165885759},{"$f":"SUM(AJ132:AJ176)","v":55840.040165885759},{"$f":"SUM(AK132:AK176)","v":55840.040165885948},{"$f":"SUM(AL132:AL176)","v":0},{"$f":"SUM(AM132:AM176)","v":0},{"$f":"SUM(AN132:AN176)","v":0},{"$f":"SUM(AO132:AO176)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech7"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech7"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech7","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech7","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech7","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech7","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,6.9542953114384218,13.908590622876844,20.862885934315266,27.817181245753687,34.771476557192109,66.868224148446359,98.964971739700616,131.06171933095487,156.20417161077074,181.34662389058656,188.83586499521252,196.32510609983848,203.81434720446447,186.16113602927462,168.50792485408482,136.41117726283059,104.31442967157631,72.217682080322078,57.774145664257659,43.330609248193291,28.887072832128879,14.443536416064463,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,682.84809126484799,1365.696182529696,2048.5442737945441,2731.392365059392,3414.2404563242399,6565.8470313927692,9717.4536064612985,12869.060181529829,15337.818665333512,17806.577149137192,18541.952016653184,19277.326884169168,20012.701751685156,18279.318135397469,16545.934519109778,13394.32794404125,10242.721368972718,7091.1147939041912,5672.8918351233533,4254.66887634252,2836.4459175616812,1418.2229587808431,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,1053.2815740431322,2106.5631480862644,3159.8447221293964,4213.1262961725288,5266.4078702156612,10127.707442722425,14989.007015229188,19850.306587735951,23658.324586199586,27466.342584663213,28600.645818248122,29734.949051833035,30869.252285417948,28195.537520539227,25521.82275566052,20660.523183153746,15799.223610646977,10937.924038140218,8750.3392305121743,6562.754422884138,4375.1696152560944,2187.5848076280508,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech7","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech7","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,327.71401824313921,655.42803648627842,983.14205472941762,1310.8560729725568,1638.570091215696,3151.096329260954,4663.6225673062117,6176.1488053514695,7360.9610251535887,8545.7732449557079,8898.6960338329336,9251.6188227101575,9604.541611587385,8772.6521806624933,7940.7627497376052,6428.2365116923465,4915.7102736470879,3403.1840356018301,2722.5472284814641,2041.9104213611004,1361.2736142407343,680.6368071203683,0,0,0,0,0,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech7","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech7","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech7","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech7","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech7","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech7","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech7","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech7","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech7","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech7","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech7","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,787.29160506835603,1574.5832101367121,2361.874815205068,3149.1664202734241,3936.4580253417803,7570.1115871957318,11203.765149049683,14837.418710903634,17683.780667689232,20530.142624474825,21377.995122240747,22225.847620006665,23073.700117772587,21075.190658752908,19076.681199733244,15443.027637879291,11809.374076025337,8175.7205141713894,6540.5764113371115,4905.4323085028391,3270.2882056685612,1635.1441028342836,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech7","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech7","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,502.6535742010999,1005.3071484021998,1507.9607226032997,2010.6142968043996,2513.2678710054997,4833.207444241345,7153.1470174771912,9473.0865907130374,11290.372589747785,13107.658588782529,13648.977822537559,14190.297056292586,14731.616290047616,13455.649524767899,12179.682759488187,9859.7431862523445,7539.8036130164965,5219.8640397806521,4175.891231824522,3131.9184238683952,2087.9456159122647,1043.9728079561341,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech7","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech7","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech7","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech7","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech7","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech7","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech7","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":0},{"$f":"SUM(N184:N228)","v":0},{"$f":"SUM(O184:O228)","v":3360.7431581320143},{"$f":"SUM(P184:P228)","v":6721.4863162640286},{"$f":"SUM(Q184:Q228)","v":10082.229474396041},{"$f":"SUM(R184:R228)","v":13442.972632528057},{"$f":"SUM(S184:S228)","v":16803.71579066007},{"$f":"SUM(T184:T228)","v":32314.838058961665},{"$f":"SUM(U184:U228)","v":47825.960327263274},{"$f":"SUM(V184:V228)","v":63337.082595564876},{"$f":"SUM(W184:W228)","v":75487.461705734473},{"$f":"SUM(X184:X228)","v":87637.840815904055},{"$f":"SUM(Y184:Y228)","v":91257.10267850777},{"$f":"SUM(Z184:Z228)","v":94876.364541111456},{"$f":"SUM(AA184:AA228)","v":98495.626403715156},{"$f":"SUM(AB184:AB228)","v":89964.509156149274},{"$f":"SUM(AC184:AC228)","v":81433.39190858342},{"$f":"SUM(AD184:AD228)","v":65922.269640281811},{"$f":"SUM(AE184:AE228)","v":50411.147371980194},{"$f":"SUM(AF184:AF228)","v":34900.025103678607},{"$f":"SUM(AG184:AG228)","v":27920.02008294288},{"$f":"SUM(AH184:AH228)","v":20940.015062207189},{"$f":"SUM(AI184:AI228)","v":13960.010041471465},{"$f":"SUM(AJ184:AJ228)","v":6980.0050207357435},{"$f":"SUM(AK184:AK228)","v":0},{"$f":"SUM(AL184:AL228)","v":0},{"$f":"SUM(AM184:AM228)","v":0},{"$f":"SUM(AN184:AN228)","v":0},{"$f":"SUM(AO184:AO228)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech7"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech7"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech7","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech7","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech7","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech7","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech7","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech7","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech7","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech7","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,2.8776238265789202,5.7552476531578405,8.6328714797367621,11.510495306315681,14.388119132894602,27.669459870951155,40.950800609007715,54.232141347064271,64.635858258541916,75.039575170019546,78.13855467556607,81.237534181112579,84.336513686659103,77.031776280727996,69.727038874796918,56.445698136740369,43.164357398683798,29.883016660627252,23.906413328501802,17.92980999637637,11.953206664250921,5.9766033321254701,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech7","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech7","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech7","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech7","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech7","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech7","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech7","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech7","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech7","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech7","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,198.30945791851161,396.61891583702322,594.92837375553484,793.23783167404645,991.54728959255806,1906.8217107549194,2822.0961319172807,3737.3705530796419,4454.3355163234928,5171.3004795673414,5384.8645111718924,5598.4285427764426,5811.9925743809936,5308.5916427416932,4805.1907111023975,3889.9162899400353,2974.6418687776732,2059.3674476153128,1647.4939580922503,1235.6204685691891,823.74697904612651,411.87348952306399,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech7","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech7","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech7"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech7"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech7"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech7","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech7","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech7"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech7","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech7","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech7","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech7"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech7","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech7","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1359.9481327179292,2719.8962654358584,4079.8443981537871,5439.7925308717167,6799.7406635896459,13445.260404912309,20090.780146234974,26736.299887557638,33381.819628880308,40027.339370202964,43069.697564015238,46112.055757827511,49154.413951639785,52196.772145452072,55239.130339264339,55239.130339264339,55239.130339264339,55239.130339264339,55239.130339264339,55239.130339264339,55239.130339264339,55239.130339264339,55239.130339264339,55239.130339264339,55239.130339264339]
[null,null,"Tech7","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech7","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech7"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech7","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech7","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech7","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech7","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1968.1829368757044,3936.3658737514088,5904.5488106271123,7872.7317475028176,9840.914684378522,19458.633365606191,29076.352046833861,38694.070728061524,48311.789409289202,57929.508090516858,62332.556516310964,66735.60494210507,71138.653367899155,75541.701793693283,79944.750219487367,79944.750219487367,79944.750219487367,79944.750219487367,79944.750219487367,{"$f":"SUM(AP652:AP696)","v":79944.750219487367},79944.750219487367,79944.750219487367,79944.750219487367,79944.750219487367,79944.750219487367]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech7","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech7","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech7","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech7","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech7","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech7","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech7","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech7","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech7","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,621.55416346130301,1243.108326922606,1864.6624903839088,2486.216653845212,3107.7708173065148,6145.0561109215414,9182.341404536568,12219.626698151595,15256.911991766625,18294.197285381648,19684.684434568277,21075.171583754898,22465.658732941527,23856.145882128156,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,{"$f":"SUM(AP704:AP748)","v":25246.633031314777},25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777]
[]
[null,null,"Tech7","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech7"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3395,6790,10185,13580,16975,33565,50155,66745,83335.000000000015,99925,107520,115115,122710,130305.00000000003,137900,137900,137900,137900,137900,137900,137900,137900,137900,137900,137900]
[null,null,"Tech7","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3395,6790,10185,13580,16975,33565,50155,66745,83335.000000000015,99925,107520,115115,122710,130305.00000000003,137900,137900,137900,137900,137900,{"$f":"SUM(AP808:AP852)","v":137900},137900,137900,137900,137900,137900]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech7"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech7","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech7"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech7","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech7","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech7","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech7","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech7","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech7","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech7"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech7","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech7","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech7","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech7","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech7","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1968.1829368757044,3936.3658737514088,5904.5488106271123,7872.7317475028176,9840.914684378522,19458.633365606191,29076.352046833861,38694.070728061524,48311.789409289202,57929.508090516858,62332.556516310964,66735.60494210507,71138.653367899155,75541.701793693283,79944.750219487367,79944.750219487367,79944.750219487367,79944.750219487367,79944.750219487367,{"$f":"SUM(AP1120:AP1164)","v":79944.750219487367},79944.750219487367,79944.750219487367,79944.750219487367,79944.750219487367,79944.750219487367]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech7","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech7","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,621.55416346130301,1243.108326922606,1864.6624903839088,2486.216653845212,3107.7708173065148,6145.0561109215414,9182.341404536568,12219.626698151595,15256.911991766625,18294.197285381648,19684.684434568277,21075.171583754898,22465.658732941527,23856.145882128156,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,{"$f":"SUM(AP1172:AP1216)","v":25246.633031314777},25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,25246.633031314777,null,{"$f":"SUM(AW1172:AW1216)","v":308982.90476395912}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech7","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,330117.14716932247,330117.14716932247,330117.14716932247,330117.14716932247,330117.14716932247,1523617.60231995,1523617.60231995,1523617.60231995,1523617.6023199512,1523617.6023199488,685627.92104397749,685627.92104397516,685627.92104397749,685627.92104397749,685627.92104397982,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech7"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,20839.092285210088,41678.184570420177,62517.276855630262,83356.369140840354,104195.46142605045,200375.88735778932,296556.31328952819,392736.73922126705,468078.07286779594,543419.4065143246,565861.50589839707,588303.60528246942,610745.70466654177,557846.47040408535,504947.23614162911,408766.81020989025,312586.38427815126,216405.95834641249,173124.76667712998,129843.57500784763,86562.383338565138,43281.191669282642,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech7","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech7","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech7","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech7","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,33950,67900,101850,135800,169750,335650,501550,667450,833350.00000000012,999250,1075200,1151150,1227100,1303050.0000000002,1379000,1379000,1379000,1379000,1379000,{"$f":"SUM(AP1382:AP1426)","v":1379000},1379000,1379000,1379000,1379000,1379000]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech7"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech7"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16318.823529411762,32637.647058823524,48956.470588235286,65275.294117647049,81594.117647058811,161337.6470588235,241081.17647058819,320824.70588235289,400568.23529411765,480311.76470588229,516818.82352941169,553325.88235294109,589832.94117647049,626340,662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928]
[null,"FuelCostIndex","Tech7","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech7","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,16318.823529411762,32637.647058823524,48956.470588235286,65275.294117647049,81594.117647058811,161337.6470588235,241081.17647058819,320824.70588235289,400568.23529411765,480311.76470588229,516818.82352941169,553325.88235294109,589832.94117647049,626340,662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928,{"$f":"SUM(AP1434:AP1478)","v":662847.05882352928},662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928,662847.05882352928]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech7"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,139750,279500,419250,559000,698750,1343750,1988750,2633750,3189268.8235294116,3744787.6470588241,3945556.4705882357,4146325.2941176463,4347094.1176470574,4237987.6470588213,4128881.176470588,3729524.7058823528,3330168.2352941176,2930811.7647058824,2753018.8235294116,2575225.8823529421,2397432.9411764713,2219640.0000000014,2041847.0588235292,2041847.0588235292,2041847.0588235292,2041847.0588235292,2041847.0588235292,2041847.0588235292,2041847.0588235292,2041847.0588235292,2041847.0588235292,2041847.0588235292,2041847.0588235292]

{"sheet":"Tech8","index":56,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech8",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Biomass"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech8"},{"$f":"$C$3","v":"Biomass"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":100},100,100,100,100,100,100,100,300,500,700,1259.9999999999998,1819.9999999999998,2380,2940,3500,4059.9999999999995,4619.9999999999991,5179.9999999999991,5739.9999999999982,6300,9020,11739.999999999998,14459.999999999998,17179.999999999996,19900,21759.999999999996,23619.999999999996,25479.999999999996,27339.999999999996,29200,30180,31160,32140,33120.000000000007,34100,34100,34100,34100,34100,34100]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,200,200,200,559.99999999999977,560,560.00000000000023,560,560,559.99999999999955,559.99999999999955,560,559.99999999999909,560.00000000000182,2720,2719.9999999999982,2720,2719.9999999999982,2720.0000000000036,1859.9999999999964,1860,1860,1860,1860.0000000000036,1006,980,980,990.00000000000728,2685.659999999993,41.4399999999996,73.710000000000264,25.989999999999782,8.7999999999999545,8.9100000000000819]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,200,400,600,1159.9999999999998,1719.9999999999998,2280,2840,3400,3959.9999999999995,4519.9999999999991,5079.9999999999991,5639.9999999999982,6200,8920,11639.999999999998,14359.999999999998,17079.999999999996,19800,21659.999999999996,23519.999999999996,25379.999999999996,27239.999999999996,29100,30106,31086,32066,33056.000000000007,35741.660000000003,35783.100000000006,35856.810000000005,35882.800000000003,35891.600000000006,35900.510000000009]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":1000},1000,1000,1000,1000,1000,1000,1000,4866.666666666667,8733.3333333333339,12600,18360,24119.999999999996,29879.999999999996,35639.999999999993,41400,45120,48839.999999999993,52559.999999999993,56279.999999999993,60000,77700,95400,113100.00000000001,130800.00000000001,148500,163260,178019.99999999997,192779.99999999997,207539.99999999997,222300,229720,237140,244559.99999999997,251979.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997,259399.99999999997]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,3244.4444444444443,6986.6666666666679,10800,16902.857142857141,22794.725274725271,28624.537815126048,34427.755102040806,40217.142857142855,44008.66995073892,47782.85714285713,51545.328185328181,55299.512195121948,59047.619047619046,76838.580931263859,94587.393526405445,112317.84232365146,130038.64959254948,147753.76884422111,162509.72426470587,177266.31668077898,192023.40659340657,206780.89246525234,221538.69863013699,229156.73691186216,236576.83055198973,243996.91848164279,251493.08212560383,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":271888.17020527855},272203.40586510266,272764.12064516131,272961.82756598241,273028.76950146625,273096.54821114376]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.99099999999999999,0.98199999999999998,0.97299999999999998,0.96399999999999997,0.95499999999999996,0.94599999999999995,0.93699999999999994,0.92799999999999994,0.91899999999999993,0.91,0.90450000000000008,0.89900000000000013,0.89350000000000018,0.88800000000000023,0.88250000000000028,0.87700000000000033,0.87150000000000039,0.86600000000000044,0.86050000000000049,0.85500000000000054,0.84950000000000059,0.84400000000000064,0.83850000000000069,0.83300000000000074,0.82750000000000079,0.82200000000000084,0.81650000000000089,0.81100000000000094,0.80550000000000099,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.9920168067226891,0.98403361344537821,0.97605042016806731,0.96806722689075642,0.96008403361344552,0.95210084033613462,0.94411764705882373,0.93613445378151283,0.92815126050420194,0.92016806722689082,0.91418067226890765,0.90819327731092447,0.9022058823529413,0.89621848739495813,0.89023109243697496,0.88424369747899179,0.87825630252100861,0.87226890756302544,0.86628151260504227,0.8602941176470591,0.85430672268907593,0.84831932773109275,0.84233193277310958,0.83634453781512641,0.83035714285714324,0.82436974789916007,0.81838235294117689,0.81239495798319372,0.80640756302521055,0.80042016806722693,0.80042016806722693,0.80042016806722693,0.80042016806722693,0.80042016806722693,0.80042016806722693]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,0.99199999999999999,0.98399999999999999,0.97599999999999998,0.96799999999999997,0.96,0.95199999999999996,0.94399999999999995,0.93599999999999994,0.92799999999999994,0.91999999999999993,0.91399999999999992,0.90799999999999992,0.90199999999999991,0.89599999999999991,0.8899999999999999,0.8839999999999999,0.87799999999999989,0.87199999999999989,0.86599999999999988,0.85999999999999988,0.85399999999999987,0.84799999999999986,0.84199999999999986,0.83599999999999985,0.82999999999999985,0.82399999999999984,0.81799999999999984,0.81199999999999983,0.80599999999999983,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Solid biomass"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E18","v":"Solid biomass"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech8"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech8"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,17501.805744125322,17339.918537859005,17178.031331592687,47645.203550913815,47191.919373368139,46738.63519582247,46285.35101827675,45832.066840731073,45555.059843342002,45278.052845952974,45001.045848563968,44724.038851174868,44447.031853786058,214540.12073107055,213194.65817232372,211849.19561357709,210503.73305483026,209158.27049608392,142107.28778067866,141187.22882506537,140267.16986945178,139347.11091383823,138427.05195822491,74372.061806788581,71965.158798955687,71480.396553524886,71720.079556136378,193232.8863916444,2981.6025900783002,5303.424877284614,1869.9771070495926,633.15885117493144,641.07333681462728]
[null,null,"Tech8","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,88340.400473617105,87523.27446718076,86706.148460744429,240489.26287206254,238201.31005404092,235913.35723601928,233625.40441799743,231337.45159997573,229939.2582111845,228541.06482239347,227142.87143360256,225744.67804481115,224346.4846560212,1082891.7004408287,1076100.4754095571,1069309.2503782872,1062518.0253470156,1055726.8003157468,717286.82721658784,712642.82774667616,707998.82827676309,703354.8288068499,698710.8293369381,375393.13486356224,363244.28698342381,360797.44855303946,362007.24900146038,975343.39130924526,15049.645202987287,26769.04797085443,9438.7132921245193,3195.8706029509826,3235.8189854879165]
[null,null,"Tech8","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,18973.5,18798,18622.5,51651.599999999977,51160.19999999999,50668.800000000017,50177.399999999994,49686.000000000007,49385.699999999968,49085.399999999972,48785.100000000013,48484.799999999937,48184.500000000175,232580.40000000011,231121.79999999996,229663.20000000013,228204.59999999998,226746.00000000044,154056.82499999981,153059.40000000011,152061.97500000012,151064.55000000013,150067.12500000044,80625.870000000083,78016.575000000084,77491.05000000009,77750.887500000666,209481.47999999946,3232.3199999999688,5749.380000000021,2027.219999999983,686.39999999999645,694.98000000000638]
[null,null,"Tech8","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,33381.775456919066,33073.002610966061,32764.22976501306,90875.279373368117,90010.715404699746,89146.151436031389,88281.58746736293,87417.023498694543,86888.678851174875,86360.334203655308,85831.989556135799,85303.644908616086,84775.300261096912,409199.49869451718,406633.25326370756,404067.00783289841,401500.76240208879,398934.51697128022,271045.95039164461,269291.09138381225,267536.23237597937,265781.37336814654,264026.51436031412,141852.30391644925,137261.53785900801,136336.93472584873,136794.09007833016,368559.5028720618,5686.9096605743589,10115.398433420403,3566.6694516970988,1207.644908616182,1222.7404699739018]
[null,null,"Tech8","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,36802.264229765009,36461.852741514362,36121.441253263707,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":100186.88334203651},99233.731174934728,98280.57900783293,97327.426840731059,96374.274673629261,95791.792793733606,95209.310913838068,94626.829033942573,94044.347154046874,93461.865274151787,451128.43362924299,448299.2359268929,445470.03822454333,442640.84052219318,439811.64281984424,298818.87791122677,296884.20595300285,294949.53399477829,293014.86203655379,291080.19007832982,156387.30711227172,151326.1447519584,150306.80146214119,150810.79958224675,406324.23001566483,6269.6231436030739,11151.880355091425,3932.130924281952,1331.3871540469906,1348.0294934725976]
[null,null,"Tech8","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,194999.7459044265,193196.04835752019,191392.35081061389,530848.22913838096,525797.87600704352,520747.52287570602,515697.16974436812,510646.81661303056,507560.48969943495,504474.16278583976,501387.8358722449,498301.50895864889,495215.18204505614,2390340.1534956596,2375349.4227724816,2360358.6920493064,2345367.9613261279,2330377.2306029554,1583315.7683001379,1573064.7539085569,1562813.7395169726,1552562.7251253887,1542311.7107338072,828630.67769907182,801813.70339334605,796412.63129455445,799083.10571817425,{"$f":"SUM(AP26:AP70)","v":2152941.4905886156},33220.100597242992,59089.131636650891,20834.710775153148,7054.4615167890834,7142.6422857490488]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":2},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech8]_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech8"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech8"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech8","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech8","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech8","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech8","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,8750.9028720626611,17420.862140992162,17258.974934725848,32411.617441253249,47418.561462140977,46965.2772845953,46511.99310704961,46058.708929503911,45693.563342036534,45416.556344647484,45139.549347258471,44862.542349869414,44585.535352480467,129493.5762924283,213867.38945169712,212521.9268929504,211176.46433420369,209831.00177545709,175632.7791383813,141647.25830287201,140727.19934725857,139807.14039164502,138887.08143603156,106399.55688250675,73168.610302872141,71722.777676240279,71600.238054830639,132476.48297389038,98107.244490861354,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":4142.5137336814569},3586.7009921671033,1251.567979112262,637.11609399477936,320.53666840731364,0,null,2733532.1213733689]
[null,2,"Tech8","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,44170.200236808552,87931.837470398925,87114.711463962594,163597.70566640349,239345.28646305174,237057.3336450301,234769.38082700834,232481.42800898658,230638.35490558011,229240.161516789,227841.968127998,226443.77473920686,225045.58135041618,653619.09254842496,1079496.0879251929,1072704.8628939223,1065913.6378626514,1059122.4128313812,886506.81376616727,714964.827481632,710320.82801171963,705676.82854180643,701032.82907189406,537051.9821002502,369318.71092349302,362020.86776823166,361402.34877724992,668675.32015535282,495196.51825611625,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":20909.346586920859},18103.880631489475,6317.2919475377512,3215.8447942194498,1617.9094927439583,0,null,13797509.002216838]
[null,2,"Tech8","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech8","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech8","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech8","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,9486.75,18885.75,18710.25,35137.049999999988,51405.89999999998,50914.5,50423.100000000006,49931.7,49535.849999999991,49235.549999999974,48935.249999999993,48634.949999999975,48334.650000000052,140382.45000000013,231851.10000000003,230392.50000000006,228933.90000000005,227475.30000000022,190401.41250000012,153558.11249999996,152560.68750000012,151563.26250000013,150565.83750000029,115346.49750000026,79321.222500000091,77753.812500000087,77620.968750000378,143616.18375000005,106356.89999999972,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":4490.8499999999949},3888.300000000002,1356.8099999999897,690.69000000000142,347.49000000000319,0,null,2963389.7475000019]
[null,2,"Tech8","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech8","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech8","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,16690.887728459533,33227.389033942563,32918.616187989559,61819.754569190591,90442.997389033932,89578.43342036556,88713.869451697159,87849.305483028729,87152.851174934709,86624.506527415098,86096.161879895546,85567.817232375935,85039.472584856499,246987.39947780705,407916.37597911234,405350.13054830302,402783.88511749357,400217.63968668447,334990.23368146241,270168.52088772843,268413.66187989584,266658.80287206295,264903.9438642303,202939.40913838168,139556.92088772863,136799.23629242837,136565.51240208943,252676.79647519597,187123.20626631807,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":7901.1540469973806},6841.0339425587508,2387.1571801566406,1215.1926892950419,611.37023498695089,0,null,5213756.6154047027]
[null,6,"Tech8","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech8","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,18401.132114882505,36632.058485639689,36291.646997389034,68154.162297650109,99710.307258485613,98757.155091383829,97804.002924281987,96850.85075718016,96083.033733681426,95500.551853785844,94918.06997389032,94335.588093994724,93753.106214099331,272295.14945169736,449713.83477806795,446884.63707571814,444055.43937336828,441226.24167101871,369315.26036553551,297851.54193211481,295916.8699738906,293982.19801566604,292047.52605744184,223733.74859530077,153856.72593211505,150816.47310704979,150558.80052219395,278567.51479895576,206296.92657963396,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":8710.7517493472496},7542.0056396866885,2631.7590391644712,1339.708323759794,674.01474673629878,0,null,5747988.115174938]
[null,5,"Tech8","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":97499.872952213249},{"$f":"SUM(N80:N124)","v":194097.89713097335},{"$f":"SUM(O80:O124)","v":192294.19958406704},{"$f":"SUM(P80:P124)","v":361120.28997449746},{"$f":"SUM(Q80:Q124)","v":528323.05257271219},{"$f":"SUM(R80:R124)","v":523272.6994413748},{"$f":"SUM(S80:S124)","v":518222.34631003713},{"$f":"SUM(T80:T124)","v":513171.9931786994},{"$f":"SUM(U80:U124)","v":509103.65315623273},{"$f":"SUM(V80:V124)","v":506017.32624263747},{"$f":"SUM(W80:W124)","v":502930.99932904233},{"$f":"SUM(X80:X124)","v":499844.6724154469},{"$f":"SUM(Y80:Y124)","v":496758.34550185251},{"$f":"SUM(Z80:Z124)","v":1442777.6677703578},{"$f":"SUM(AA80:AA124)","v":2382844.7881340706},{"$f":"SUM(AB80:AB124)","v":2367854.057410894},{"$f":"SUM(AC80:AC124)","v":2352863.3266877169},{"$f":"SUM(AD80:AD124)","v":2337872.5959645417},{"$f":"SUM(AE80:AE124)","v":1956846.4994515467},{"$f":"SUM(AF80:AF124)","v":1578190.2611043472},{"$f":"SUM(AG80:AG124)","v":1567939.2467127647},{"$f":"SUM(AH80:AH124)","v":1557688.2323211806},{"$f":"SUM(AI80:AI124)","v":1547437.2179295979},{"$f":"SUM(AJ80:AJ124)","v":1185471.1942164397},{"$f":"SUM(AK80:AK124)","v":815222.19054620899},{"$f":"SUM(AL80:AL124)","v":799113.16734395025},{"$f":"SUM(AM80:AM124)","v":797747.86850636429},{"$f":"SUM(AN80:AN124)","v":1476012.2981533951},{"$f":"SUM(AO80:AO124)","v":1093080.7955929292},46154.616116946941,39961.921205902021,13944.586145971116,7098.5519012690675,3571.3211428745244,0,null,{"$f":"SUM(AW80:AW124)","v":30456175.601669848}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech8"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech8"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,3135.5544592593492,3106.5513861521194,3077.5483130448906,8535.9266718254476,8454.7180671252081,8373.5094624249705,8292.3008577247256,8211.0922530244825,8161.4647723743283,8111.8372917241823,8062.2098110740408,8012.5823304238802,7962.9548497737724,38436.161507171761,38195.113744013877,37954.065980856045,37713.018217698162,37471.970454540373,25459.380958077665,25294.546825918296,25129.71269375888,24964.87856159946,24800.044429440088,13324.205139281887,12892.993893450957,12806.145802313198,12849.086463330386,34618.841476071706,534.17215536158767,950.14067499283658,335.01772002528185,113.43424148605195,114.85216950462923]
[null,null,"Tech8","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,22548.920432715739,22340.348712372015,22131.776992028292,61384.974760716774,60800.973943754376,60216.973126791978,59632.972309829536,59048.971492867116,58692.082104723369,58335.192716579666,57978.303328436021,57621.413940292223,57264.52455214881,276408.51365373819,274675.05091132579,272941.58816891367,271208.12542650127,269474.66268408956,183087.73231305814,181902.34970243837,180716.96709181819,179531.58448119805,178346.20187057825,95819.23880404167,92718.240815242403,92093.684385990928,92402.486405278294,248956.76731480862,3841.42759601945,6832.8095584603625,2409.2351163259082,815.74717289988689,825.94401256114736]
[null,null,"Tech8","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,3404.5232701198329,3373.0323046202661,3341.5413391206998,9268.1410461391679,9179.966342740383,9091.7916393415999,9003.6169359428095,8915.4422325440246,8861.557691578093,8807.6731506121669,8753.7886096462498,8699.904068680311,8646.0195277144285,41733.227078492593,41471.502165229504,41209.777251966465,40948.052338703375,40686.327425440388,27643.294364944697,27464.320711022214,27285.34705709968,27106.373403177142,26927.399749254659,14467.159490271,13998.958813215775,13904.660866525406,13951.284990445702,37588.456179362831,579.99360457868261,1031.6440297658123,363.75564148165972,123.16466506497176,124.7042233782857]
[null,null,"Tech8","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,13598.179803556341,13472.400134253146,13346.620464949952,37018.354227810909,36666.171153761985,36313.988079713061,35961.8050056641,35609.621931615169,35394.398941918567,35179.175952221987,34963.952962525444,34748.72997282882,34533.506983132414,166688.80796811639,165643.43916101864,164598.0703539211,163552.70154682334,162507.33273972606,110411.49004216465,109696.64225495838,108981.79446775191,108266.94668054543,107552.09889333918,57784.018609015744,55913.954436853484,55537.314204884482,55723.537993047685,150133.96740480588,2316.5819981885688,4120.541966372627,1452.8949356399851,491.93826216359787,498.08749044065001]
[null,null,"Tech8","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,8876.9651770838518,8794.8555300193566,8712.7458829548596,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":24165.78146049301},23935.874448712428,23705.967436931849,23476.060425151249,23246.153413370663,23105.654683949175,22965.155954527709,22824.657225106253,22684.158495684747,22543.659766263387,108815.35360751754,108132.93120747032,107450.50880742326,106768.08640737605,106085.66400732911,72077.216687332286,71610.560193182551,71143.903699032671,70677.247204882791,70210.590710733042,37721.719259076628,36500.931273109942,36255.058496622361,36376.626390748679,98008.264326770644,1512.2772330456376,2689.9120378329008,948.45765653610442,321.13995296336077,325.15420237540741]
[null,null,"Tech8","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":51564.14314273512},{"$f":"SUM(P132:P176)","v":51087.188067416901},{"$f":"SUM(Q132:Q176)","v":50610.232992098696},{"$f":"SUM(R132:R176)","v":140373.17816698531},{"$f":"SUM(S132:S176)","v":139037.7039560944},{"$f":"SUM(T132:T176)","v":137702.22974520345},{"$f":"SUM(U132:U176)","v":136366.75553431243},{"$f":"SUM(V132:V176)","v":135031.28132342146},{"$f":"SUM(W132:W176)","v":134215.15819454353},{"$f":"SUM(X132:X176)","v":133399.0350656657},{"$f":"SUM(Y132:Y176)","v":132582.911936788},{"$f":"SUM(Z132:Z176)","v":131766.78880790996},{"$f":"SUM(AA132:AA176)","v":130950.6656790328},{"$f":"SUM(AB132:AB176)","v":632082.06381503644},{"$f":"SUM(AC132:AC176)","v":628118.03718905814},{"$f":"SUM(AD132:AD176)","v":624154.01056308055},{"$f":"SUM(AE132:AE176)","v":620189.98393710214},{"$f":"SUM(AF132:AF176)","v":616225.95731112547},{"$f":"SUM(AG132:AG176)","v":418679.11436557746},{"$f":"SUM(AH132:AH176)","v":415968.41968751978},{"$f":"SUM(AI132:AI176)","v":413257.72500946134},{"$f":"SUM(AJ132:AJ176)","v":410547.0303314029},{"$f":"SUM(AK132:AK176)","v":407836.33565334522},{"$f":"SUM(AL132:AL176)","v":219116.34130168695},{"$f":"SUM(AM132:AM176)","v":212025.07923187257},{"$f":"SUM(AN132:AN176)","v":210596.86375633639},{"$f":"SUM(AO132:AO176)","v":211303.02224285074},569306.29670181964,8784.4525871939277,15625.048267424538,5509.3610700089394,1865.4242945778692,1888.7420982601197]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech8"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech8"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech8","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech8","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech8","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech8","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,1567.7772296296746,3121.0529227057341,3092.0498495985048,5806.7374924351689,8495.3223694753287,8414.1137647750893,8332.905160074848,8251.6965553746049,8186.2785126994058,8136.6510320492553,8087.023551399112,8037.3960707489605,7987.7685900988263,23199.558178472766,38315.637625592819,38074.589862434965,37833.542099277103,37592.494336119271,31465.675706309019,25376.963891997981,25212.129759838586,25047.29562767917,24882.461495519776,19062.124784360989,13108.599516366423,12849.569847882078,12827.616132821793,23733.963969701046,17576.506815716646,742.15641517721212,642.57919750905921,224.22598075566691,114.1432054953406,57.426084752314615,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,11274.460216357869,22444.634572543877,22236.062852200153,41758.375876372535,61092.974352235571,60508.97353527318,59924.972718310761,59340.971901348326,58870.526798795239,58513.637410651514,58156.748022507847,57799.858634364122,57442.969246220513,166836.51910294351,275541.78228253196,273808.31954011973,272074.8567977075,270341.39405529539,226281.19749857386,182495.04100774825,181309.65839712828,180124.27578650811,178938.89317588817,137082.72033730996,94268.739809642037,92405.962600616665,92248.085395634611,170679.62686004344,126399.09745541404,5337.1185772399058,4621.0223373931349,1612.4911446128976,820.84559273051718,412.97200628057368,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech8","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech8","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,1702.2616350599164,3388.7777873700497,3357.286821870483,6304.8411926299341,9224.0536944397754,9135.8789910409905,9047.7042876422056,8959.529584243417,8888.4999620610579,8834.6154210951299,8780.7308801292093,8726.8463391632795,8672.9617981973697,25189.623303103512,41602.364621861052,41340.639708597984,41078.914795334917,40817.189882071878,34164.810895192539,27553.807537983455,27374.833884060947,27195.860230138409,27016.8865762159,20697.27961976283,14233.059151743388,13951.809839870592,13927.972928485553,25769.870584904267,19084.224891970756,805.81881717224746,697.69983562373602,243.46015327331574,123.93444422162872,62.352111689142852,0,null,2.5323754370861065]
[null,null,"Tech8","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech8","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech8","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech8","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech8","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech8","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech8","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech8","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech8","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech8","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech8","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,6799.0899017781703,13535.289968904744,13409.510299601548,25182.487346380432,36842.262690786447,36490.079616737523,36137.896542688584,35785.713468639631,35502.010436766868,35286.787447070281,35071.564457373715,34856.341467677135,34641.118477980621,100611.15747562441,166166.12356456753,165120.75475746987,164075.38595037221,163030.01714327472,136459.41139094534,110054.06614856151,109339.21836135515,108624.37057414866,107909.52278694231,82668.058751177465,56848.986522934618,55725.63432086898,55630.426098966083,102928.75269892678,76225.274701497226,3218.5619822805979,2786.7184510063062,972.41659890179153,495.01287630212391,249.04374522032501,0,null,3.9700154159660213]
[null,null,"Tech8","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech8","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,4438.4825885419259,8835.9103535516042,8753.800706487109,16439.263671723937,24050.827954602719,23820.920942822137,23591.013931041547,23361.106919260958,23175.904048659919,23035.405319238442,22894.906589816979,22754.407860395499,22613.909130974069,65679.506686890469,108474.14240749393,107791.7200074468,107109.29760739965,106426.87520735257,89081.440347330703,71843.888440257419,71377.231946107611,70910.575451957731,70443.918957807909,53966.154984904832,37111.325266093285,36377.994884866152,36315.84244368552,67192.445358759665,49760.27077990814,2101.094635439269,1819.1848471845026,634.79880474973265,323.14707766938409,162.5771011877037,0,null,2.9754722862492553]
[null,null,"Tech8","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech8","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech8","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech8","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech8","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech8","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech8","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":25782.07157136756},{"$f":"SUM(N184:N228)","v":51325.665605076007},{"$f":"SUM(O184:O228)","v":50848.710529757795},{"$f":"SUM(P184:P228)","v":95491.705579542016},{"$f":"SUM(Q184:Q228)","v":139705.44106153984},{"$f":"SUM(R184:R228)","v":138369.96685064893},{"$f":"SUM(S184:S228)","v":137034.49263975795},{"$f":"SUM(T184:T228)","v":135699.01842886693},{"$f":"SUM(U184:U228)","v":134623.21975898251},{"$f":"SUM(V184:V228)","v":133807.09663010461},{"$f":"SUM(W184:W228)","v":132990.97350122686},{"$f":"SUM(X184:X228)","v":132174.850372349},{"$f":"SUM(Y184:Y228)","v":131358.7272434714},{"$f":"SUM(Z184:Z228)","v":381516.36474703474},{"$f":"SUM(AA184:AA228)","v":630100.05050204729},{"$f":"SUM(AB184:AB228)","v":626136.02387606935},{"$f":"SUM(AC184:AC228)","v":622171.9972500914},{"$f":"SUM(AD184:AD228)","v":618207.9706241138},{"$f":"SUM(AE184:AE228)","v":517452.53583835153},{"$f":"SUM(AF184:AF228)","v":417323.76702654862},{"$f":"SUM(AG184:AG228)","v":414613.07234849059},{"$f":"SUM(AH184:AH228)","v":411902.37767043209},{"$f":"SUM(AI184:AI228)","v":409191.68299237406},{"$f":"SUM(AJ184:AJ228)","v":313476.33847751608},{"$f":"SUM(AK184:AK228)","v":215570.71026677973},{"$f":"SUM(AL184:AL228)","v":211310.97149410445},{"$f":"SUM(AM184:AM228)","v":210949.94299959356},{"$f":"SUM(AN184:AN228)","v":390304.65947233519},{"$f":"SUM(AO184:AO228)","v":289045.37464450684},12204.750427309233,10567.20466871674,3687.3926822934045,1877.0831964189945,944.37104913005987,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech8"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech8"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech8","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech8","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech8","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech8","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech8","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech8","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech8","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech8","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech8","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech8","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech8","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech8","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech8","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech8","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech8","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech8","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech8","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech8","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,1712.610453459348,3409.3797002577157,3377.6972869357537,6343.171173871322,9280.1308888171261,9191.4201315156388,9102.7093742141478,9013.9986169126551,8942.5371735308963,8888.3250440688698,8834.1129146068506,8779.9007851448259,8725.6886556828194,25342.762416236805,41855.284212828286,41591.968155441318,41328.65209805435,41065.336040667418,34372.514233106769,27721.319596383011,27541.257880669891,27361.196164956746,27181.134449243633,20823.10774379245,14319.588355830499,14036.629202183916,14012.647375433318,25926.537283705027,19200.246526737825,810.71775422751784,701.94146848878563,244.94025766022725,124.68789776265207,62.731178377483793,0]
[null,6,"Tech8","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech8","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech8"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech8"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech8"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech8","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech8","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech8"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":29032.258064516129},{"$f":"H288+H340+H392","v":29032.258064516129},29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,141290.32258064515,253548.38709677421,365806.45161290321,533032.25806451612,700258.06451612886,867483.87096774182,1034709.6774193546,1201935.4838709678,1309935.4838709678,1417935.4838709675,1525935.4838709675,1633935.4838709675,1741935.4838709678,2255806.4516129033,2769677.4193548388,3283548.3870967743,3797419.3548387098,4311290.3225806449,4739806.4516129028,5168322.5806451598,5596838.7096774187,6025354.8387096766,6453870.9677419355,6669290.3225806449,6884709.6774193542,7100129.0322580636,7315548.3870967729,{"$f":"AP288+AP340+AP392","v":7530967.7419354832},7530967.7419354832,7530967.7419354832,7530967.7419354832,7530967.7419354832,7530967.7419354832,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":92630322.580645144}]
[null,2,"Tech8","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech8","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech8","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech8"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":249.59957304124796},{"$f":"SUM(H496:H540)","v":249.59957304124796},249.59957304124796,249.59957304124796,249.59957304124796,249.59957304124796,247.60697140772541,245.61436977420286,730.86530442204082,1208.1458325357885,1677.455954115446,2994.3139368254183,4288.8547812399374,5561.0784873590055,6810.9850551826203,8038.5744847107799,9264.0716825237432,10472.831026615115,11664.852516984898,12840.136153633091,13998.6819365597,19907.757811836404,25735.535540465386,31482.015122446646,37147.196557780182,42731.079846466018,46399.847486730745,50013.021541420196,53570.602010534378,57072.588894073269,60518.982192036892,62099.073337912225,63649.873239774766,65171.381897624524,66663.599311461527,{"$f":"SUM(AP496:AP540)","v":68126.525481285673},68126.525481285673,68126.525481285673,68126.525481285673,68126.525481285673,68126.525481285673]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech8","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech8","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech8","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech8"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":8181.5313703389147},{"$f":"H548+H496+H600","v":8181.5313703389147},8181.5313703389147,8181.5313703389147,8181.5313703389147,8181.5313703389147,8181.5313703389147,8181.5313703389147,39816.786002316054,71452.040634293196,103087.29526627033,150212.91595942248,197338.53665257461,244464.15734572674,291589.77803887887,338715.39873203106,369150.69542969181,399585.99212735251,430021.28882501333,460456.58552267408,490891.8822203349,635704.98747533362,780518.09273033252,925331.19798533141,1070144.3032403302,1214957.4084953289,1335716.8115215313,1456476.2145477333,1577235.6175739358,1697995.0206001382,1818754.4236263407,1879461.3863942556,1940168.3491621702,2000875.3119300848,2061582.2746979995,{"$f":"AP548+AP496+AP600","v":2122289.2374659143},2122289.2374659143,2122289.2374659143,2122289.2374659143,2122289.2374659143,2122289.2374659143,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech8","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech8","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech8","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech8","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":8649.1996926057436},{"$f":"SUM(H652:H696)","v":8649.1996926057436},8649.1996926057436,8649.1996926057436,8649.1996926057436,8649.1996926057436,8645.4625409784148,8641.7253893510879,41583.448789726368,74503.710596948804,107402.51081101839,157018.79250471201,206592.65984418156,256124.11282942703,305613.15146044834,355059.77573724568,387407.85254827875,419729.45691662462,452024.58884228364,484293.24832525558,516535.43536554056,670591.18985147763,824519.32838843158,978319.85097640229,1131992.7576153898,1285538.0483053937,1412520.6850230391,1539409.1038182462,1666203.3046910157,1792903.2876413469,1919509.0526692402,1982838.5362635786,2046119.3117724725,2109351.379195923,2172534.7385339295,{"$f":"SUM(AP652:AP696)","v":2235669.3897864921},2235669.3897864921,2235669.3897864921,2235669.3897864921,2235669.3897864921,2235669.3897864921]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech8","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech8","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech8","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech8","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech8","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech8","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech8","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech8","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech8","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":5132.2131097328602},{"$f":"SUM(H704:H748)","v":5132.2131097328602},5132.2131097328602,5132.2131097328602,5132.2131097328602,5132.2131097328602,5130.9812167560203,5129.7493237791796,24842.387077096249,44547.402244171899,64244.794825006109,93741.370199994009,123223.91737241263,152692.43634226202,182146.92710954216,211587.38967425306,230703.95509259109,249812.20830825091,268912.14932123269,288003.77813153632,307087.09473916184,398091.18110919697,489055.29301923967,579979.43046928989,670863.5934593475,761707.78198941273,837180.47399004374,912622.95419873588,988035.22261549009,1063417.279240306,1138769.1240731832,1176542.3470878068,1214300.0383831274,1252042.1979591458,1289768.8258158613,{"$f":"SUM(AP704:AP748)","v":1327479.9219532746},1327479.9219532746,1327479.9219532746,1327479.9219532746,1327479.9219532746,1327479.9219532746]
[]
[null,null,"Tech8","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech8"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,3854.3584711111112,8232.037205333334,12619.929599999999,19586.598144,26191.978186549448,32611.913033142853,38888.270137469372,45036.121782857139,48960.56070053202,52810.454692571417,56592.358067397668,60310.267354536576,63966.758095238089,82678.681907228383,101085.69880149915,119213.97813377593,137073.11634998836,154667.46319597989,168927.03826424998,182971.73944293984,196801.40980562632,210415.93513007747,223815.23029726028,229837.9740593537,235552.35824496736,241158.35593079473,246730.60792800764,264753.82461909205,265060.78849520237,265606.79011943232,265799.30921065103,265864.4945897478,265930.49478608335]
[null,null,"Tech8","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,3854.3584711111112,8232.037205333334,12619.929599999999,19586.598144,26191.978186549448,32611.913033142853,38888.270137469372,45036.121782857139,48960.56070053202,52810.454692571417,56592.358067397668,60310.267354536576,63966.758095238089,82678.681907228383,101085.69880149915,119213.97813377593,137073.11634998836,154667.46319597989,168927.03826424998,182971.73944293984,196801.40980562632,210415.93513007747,223815.23029726028,229837.9740593537,235552.35824496736,241158.35593079473,246730.60792800764,{"$f":"SUM(AP808:AP852)","v":264753.82461909205},265060.78849520237,265606.79011943232,265799.30921065103,265864.4945897478,265930.49478608335]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech8"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech8","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech8"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,94193.548387096773,202838.70967741939,313548.38709677418,490728.1105990783,661782.34668557241,831034.96882624005,999515.47070441046,1167594.4700460827,1277671.0630859686,1387244.2396313359,1496477.2698966246,1605469.7088906372,1714285.7142857141,2230797.5109076602,2746085.6185085452,3260840.5835898812,3775315.6333320816,4289625.5470902901,4718024.2528462997,5146441.4520226158,5574873.0946472874,6003316.2328621643,6431768.6699072029,6652937.5232476108,6868359.5966706695,7083781.5043057585,7301412.0617110785,{"$f":"AP860+AP808+AP756","v":7893527.5220887316},7902679.525115883,7918958.3413111344,7924698.2196575534,7926641.6952038584,7928609.4641944962,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":92219490.811550856}]
[null,null,"Tech8","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech8","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,487.24353628136055,966.51666602863088,1437.819389241811,2756.6699735853058,4053.2034196333479,5327.4197273859381,6579.3188968430759,7808.9009280047576,9035.8925770428614,10246.146372359375,11439.662313954301,12616.440401827636,13776.480635979387,19687.050962481233,25516.323142335357,31264.29717554176,36930.973062100435,42516.350802011417,46186.612893501282,49801.281399415879,53360.356319755199,56863.837654519237,60311.725403707998,61946.809208455452,63498.715004224592,65021.329555980956,66534.780762067399,{"$f":"SUM(AP964:AP1008)","v":71406.30823265246},71489.098942797471,71636.360121484424,71688.284121404038,71705.865160237925,71723.665962057232]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech8","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech8","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech8","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech8","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech8"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,26544.524001544032,57161.632507434559,88360.53879966028,138291.2559626429,186495.75991342214,234192.55409590629,281671.75837769249,329037.8159111159,360058.31376886199,390936.9446787085,421719.71954267717,452434.69378882961,483099.94758191687,628657.26034146082,773869.72737487813,918931.95041973435,1063915.2909979534,1208852.0948847996,1329578.4070568183,1450309.9308282258,1571045.5248833003,1691784.3584911397,1812525.8125865245,1874853.0317689017,1935560.7606564576,1996268.4428235875,2057598.5408338488,{"$f":"AP964+AP1016+AP1068","v":2224461.5937585328},2227040.7041984331,2231628.2097612955,2233245.7551361267,2233793.442681279,2234347.9763207464,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech8","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech8","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech8","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech8","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech8","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,27722.29919315091,59602.96847755905,92059.294980872903,144556.98357576662,195241.41479779794,245362.59548365278,295218.14630873239,344915.21071618161,377865.78721457731,410644.40373661107,443298.24542833999,475856.08372028597,508336.46020100819,663156.69772452104,817496.16545496951,971554.15352843259,1125403.7427282219,1279078.0581129042,1406029.3215808377,1532891.7071043674,1659664.0452534528,1786345.4848335874,1912935.391529962,1977976.705525225,2041260.1067316777,2104494.7518760567,2168336.6037734775,{"$f":"SUM(AP1120:AP1164)","v":2343300.1525559025},2346017.0481427875,2350849.6343809441,2352553.5947164441,2353130.541655744,2353714.7004317855]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech8","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech8","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,16561.591384730833,35637.921795337519,55066.966992862384,86301.578914280195,116453.37246184051,146276.78775645272,175951.45339833322,205542.03568356013,225021.59166666519,244405.01765222818,263720.79508723208,282986.29070764198,302212.69640996883,393677.75338071369,484889.57502077933,575968.50771362393,666958.68313653406,757880.10469298332,833333.13725295698,908759.18216571864,984157.5333587575,1059527.6769021919,1134869.2298126586,1173657.5182712227,1211416.2706411392,1249159.4623446786,1287276.5189060722,{"$f":"SUM(AP1172:AP1216)","v":1391388.1532926823},1393001.3722946106,1395870.831093648,1396882.5965825501,1397225.1720462802,1397572.0297033067,null,{"$f":"SUM(AW1172:AW1216)","v":16269057.406803846}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech8","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,227580.38120104439,225475.32114882505,223370.26109660574,619542.56292428169,613648.39477806783,607754.22663185396,601860.05848563963,595965.89033942565,592363.89869451651,588761.90704960807,585159.91540469986,581557.92375979037,577955.93211488461,2789719.1394255888,2772223.751436031,2754728.3634464769,2737232.9754569191,2719737.5874673682,1847856.7981723216,1835893.0402088787,1823929.2822454325,1811965.5242819861,1800001.7663185431,967078.62172323861,935781.05665796448,929477.57127937453,932594.22963447275,2512655.8132637013,38770.528250652373,68961.767310705211,24315.782558746534,8233.1237597910804,8336.0378067885886]
[null,null,"Tech8","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech8"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech8","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,20445.702349869451,40702.287206266315,40324.052219321151,75726.846997389017,110789.23028720624,109730.17232375981,108671.11436031334,107612.05639686683,106758.92637075714,106111.72428198426,105464.52219321145,104817.32010443858,104170.11801566591,302550.16605744156,499682.03864229773,496538.4856396867,493394.93263707578,490251.37963446521,410350.28929503943,330946.15770234982,328796.52219321177,326646.88668407337,324497.25117493531,248593.0539947786,170951.91770235004,167573.85900783306,167287.55613577104,309519.46088772861,229218.80731070435,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":9678.6130548302754},8380.0062663185417,2924.1767101827454,1488.5648041775487,748.90527415144288,0]
[null,null,"Tech8","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech8","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":4760},{"$f":"SUM(H1330:H1374)","v":4760},4760,4760,4760,4760,4722.0000000000009,4684,13938.000000000002,23040.000000000004,31990.000000000007,57103.199999999997,81790.800000000017,106052.80000000002,129889.20000000004,153300.00000000003,176670.90000000002,199722.59999999998,222455.1,244868.4,266962.50000000006,379651.8000000001,490790.70000000007,600379.20000000007,708417.3,814905.00000000035,884870.40000000014,953775.60000000021,1021620.6000000003,1088405.4000000004,1154130.0000000005,1184263.2000000007,1213837.8000000005,1242853.8000000007,1271311.2000000011,{"$f":"SUM(AP1330:AP1374)","v":1299210},1299210,1299210,1299210,1299210,1299210]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech8","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech8","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":3043},{"$f":"SUM(H1382:H1426)","v":3043},3043,3043,3043,3043,3018.6559999999999,2994.3120000000004,14453.844266666669,25725.116266666668,36808.127999999997,53187.744960000004,69286.919039999993,85105.650239999988,100643.93855999997,115901.784,125492.34623999998,134947.06895999998,144265.95215999999,153448.99583999999,162496.19999999998,209013.93239999999,254885.3316,300110.39760000003,344689.13040000002,388621.52999999997,424267.3537199999,459374.20127999986,493942.07267999987,527970.96791999985,561460.88699999987,576007.27903999994,590282.7223599999,604287.21695999976,618020.76283999986,{"$f":"SUM(AP1382:AP1426)","v":631483.36},631483.36,631483.36,631483.36,631483.36,631483.36]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech8"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":29032.258064516129},29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,141290.32258064515,253548.38709677421,365806.45161290321,533032.25806451612,700258.06451612886,867483.87096774182,1034709.6774193546,1201935.4838709678,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":1309935.4838709678},1417935.4838709675,1525935.4838709675,1633935.4838709675,1741935.4838709678,2255806.4516129033,2769677.4193548388,3283548.3870967743,3797419.3548387098,4311290.3225806449,4739806.4516129028,5168322.5806451598,5596838.7096774187,6025354.8387096766,6453870.9677419355,6669290.3225806449,6884709.6774193542,7100129.0322580636,7315548.3870967729,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":7530967.7419354832},7530967.7419354832,7530967.7419354832,7530967.7419354832,7530967.7419354832,7530967.7419354832]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech8"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech8","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":29032.258064516129},{"$f":"SUM(H1434:H1478)","v":29032.258064516129},29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,29032.258064516129,141290.32258064515,253548.38709677421,365806.45161290321,533032.25806451612,700258.06451612886,867483.87096774182,1034709.6774193546,1201935.4838709678,1309935.4838709678,1417935.4838709675,1525935.4838709675,1633935.4838709675,1741935.4838709678,2255806.4516129033,2769677.4193548388,3283548.3870967743,3797419.3548387098,4311290.3225806449,4739806.4516129028,5168322.5806451598,5596838.7096774187,6025354.8387096766,6453870.9677419355,6669290.3225806449,6884709.6774193542,7100129.0322580636,7315548.3870967729,{"$f":"SUM(AP1434:AP1478)","v":7530967.7419354832},7530967.7419354832,7530967.7419354832,7530967.7419354832,7530967.7419354832,7530967.7419354832]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech8"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":36835.258064516129},{"$f":"H1375+H1427+H1479+H1323","v":36835.258064516129},36835.258064516129,36835.258064516129,36835.258064516129,36835.258064516129,231372.91406451614,424110.57006451604,553482.16684731189,1023073.5033634407,1489084.5796129028,1687723.2030245163,1885655.7835561291,2082882.3212077417,2281362.8159793541,2481097.2678709673,2615898.7301109675,2750245.1528309667,2884136.5360309687,4911892.8797109704,6927314.1838709675,7570472.1840129048,8211433.4509548396,8850197.9846967794,8756195.785238713,8664726.8525806442,9178394.2053329051,9690462.3819251619,10200931.382357424,10007813.206629682,9796563.8547419365,10024510.801620647,10281055.199779361,11893243.049218066,11386560.349936768,9553781.1019354835,9541421.1019354835,9489493.1019354835,9475829.1019354835,9468789.1019354835,9461661.1019354835]

{"sheet":"Tech9","index":57,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech9",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Solar utility"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech9"},{"$f":"$C$3","v":"Solar utility"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":99},99,99,99,99,99,99,96.333333333333343,1342.5555555555557,2517.666666666667,3621.666666666667,7829.9333333333352,11769.400000000005,15440.066666666675,18841.933333333349,21975,28367.8,34378.199999999997,40006.199999999997,45251.8,50114.999999999985,51470.999999999985,52642.999999999978,53630.999999999971,54434.999999999964,55055,63580.000000000007,72105,80630.000000000015,89155,97680,107250.00000000001,116820.00000000001,126390.00000000001,135960,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003,145530.00000000003]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,7.1054273576010019E-15,1246.2222222222224,1175.1111111111113,1104,4208.2666666666682,3939.4666666666699,3670.6666666666697,3401.8666666666741,3133.0666666666511,6392.7999999999993,6010.3999999999978,5628,5245.6000000000058,4863.1999999999825,1356,1171.9999999999927,987.99999999999272,803.99999999999272,620.00000000003638,8525.0000000000073,8524.9999999999927,8525.0000000000146,8524.9999999999854,8525,9570.0000000000146,9570,9570,9569.9999999999854,9570.0000000000291,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,1246.2222222222224,2421.3333333333339,3525.3333333333339,7733.6000000000022,11673.066666666673,15343.733333333343,18745.600000000017,21878.666666666668,28271.466666666667,34281.866666666669,39909.866666666669,45155.466666666674,50018.666666666657,51374.666666666657,52546.66666666665,53534.666666666642,54338.666666666635,54958.666666666672,63483.666666666679,72008.666666666672,80533.666666666686,89058.666666666672,97583.666666666672,107153.66666666669,116723.66666666669,126293.66666666669,135863.66666666669,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672,145433.66666666672]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":198},198,198,198,198,198,198,192.66666666666669,1654.7777777777778,3033.3333333333335,4328.3333333333348,10742.600000000002,16749.400000000005,22348.733333333341,27540.600000000017,32325.000000000004,41683,50480.999999999993,58718.999999999993,66396.999999999985,73514.999999999985,75725.999999999985,77652.999999999971,79295.999999999971,80654.999999999956,81730,94039,106348,118657,130966.00000000001,143275,157509,171743,185977,200211,214445,214445,214445,214445,214445,214445]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,1536.0413436692506,2917.2690763052215,4213.203252032522,10610.431509846829,16612.305030559481,22209.295594866468,27399.792910140168,32183.294653014796,41541.449991422203,50339.543990086742,58577.606990916407,66255.652156746612,73373.686121919585,75584.270909832718,77510.899961375035,79153.566556655642,80512.265270506075,81586.991674991688,93896.516666666677,106205.91751843377,118515.23360618464,130824.48924532183,143133.70026276278,157367.52338461537,171601.37548650347,185835.24998549462,200069.1421521036,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":214303.04850088188},214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188,214303.04850088188]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.97099999999999997,0.94199999999999995,0.91299999999999992,0.8839999999999999,0.85499999999999987,0.82599999999999985,0.79699999999999982,0.76799999999999979,0.73899999999999977,0.71,0.70050000000000001,0.69100000000000006,0.68150000000000011,0.67200000000000015,0.6625000000000002,0.65300000000000025,0.64350000000000029,0.63400000000000034,0.62450000000000039,0.61500000000000044,0.60550000000000048,0.59600000000000053,0.58650000000000058,0.57700000000000062,0.56750000000000067,0.55800000000000072,0.54850000000000076,0.53900000000000081,0.52950000000000086,0.52,0.52,0.52,0.52,0.52,0.52]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.96944444444444444,0.93888888888888888,0.90833333333333333,0.87777777777777777,0.84722222222222221,0.81666666666666665,0.78611111111111109,0.75555555555555554,0.72499999999999998,0.69444444444444442,0.6875,0.68055555555555558,0.67361111111111116,0.66666666666666674,0.65972222222222232,0.6527777777777779,0.64583333333333348,0.63888888888888906,0.63194444444444464,0.62500000000000022,0.6180555555555558,0.61111111111111138,0.60416666666666696,0.59722222222222254,0.59027777777777812,0.5833333333333337,0.57638888888888928,0.56944444444444486,0.56250000000000044,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"Not applicable"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech9"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech9"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,2.0777228920390057E-13,35319.356871495642,32246.138569966268,29300.950336485301,107902.08027144156,97463.559804151606,87508.992994084605,78038.37984124072,69051.720345619266,139009.9142675373,128922.2693073207,119060.16145275377,109423.59070383653,100012.55706056826,27486.496623174611,23411.146417780143,19444.318250669101,15586.012121841335,11836.228031297685,160234.13984238551,157720.14425443701,155206.1486664892,152692.15307854043,150178.15749059245,165764.93013587187,162942.76734682004,160120.60455776847,157298.4417687167,154476.27897966554,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,1.1218840375745755E-12,190709.85280739248,174115.75082354079,158212.95801389826,582626.40288293175,526262.729300573,472512.20439672482,421374.8281713879,372850.60062455852,750595.78194430645,696126.69032025291,642875.40536174958,590841.92706879647,540026.25544138986,148415.66182160622,126410.46391732048,104991.23993160552,84157.989864460571,63910.71371589011,865197.78192004375,851623.25024664775,838048.71857325546,824474.18689985806,810899.65522646508,895061.75160151278,879823.24507782981,864584.73855414835,849346.2320304655,834107.72550678637,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,6.5717899942699513E-13,111714.3181034881,101993.79889393275,92678.235861830166,341291.81239990902,308275.01086936571,276788.94368959393,246833.61086059391,218409.01238236358,439685.17995737377,407778.18963190238,376584.5680140311,346104.31510375993,316337.43090108677,86939.160259453216,74048.920754668201,61501.933975297834,49298.199921341657,37437.718592802295,506816.92009623029,498865.20954145794,490913.49898668763,482961.78843191447,475010.07787714375,524310.68331672833,515384.24695201637,506457.81058730511,497531.37422259309,488604.93785788323,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,4.6820497758780406E-13,79590.491859122398,72665.140497286513,66028.298808087216,243152.20893383358,219629.49923965955,197197.35610805172,175855.77953901043,155604.76953253415,313252.23418144346,290520.2057641368,268296.41449385544,246580.86037059949,225373.54339436741,61939.513612381772,52755.905639970078,43816.846922403478,35122.337459681643,26672.377251806462,361080.0176537534,355414.84809518856,349749.67853662529,344084.50897805986,338419.33941949619,373543.3906825952,367183.7809845935,360824.17128659243,354464.56158859073,348104.95189059054,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,1.3818619560604265E-14,2349.0368114173416,2144.6417272690192,1948.7617285994104,7176.4035655667303,6482.1534147609937,5820.0902870647942,5190.2141824781411,4592.5251010009879,9245.3383835521163,8574.4244300995433,7918.510607182734,7277.5969148016857,6651.6833529563546,1828.0851664330278,1557.0398105756337,1293.2120907500992,1036.6020069564142,787.20955919463449,10656.92940856821,10489.72737821081,10322.525347853449,10155.323317496028,9988.1212871386579,11024.773875354476,10837.076112243589,10649.378349132716,10461.680586021826,10273.982822910984,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,6.3963597320115166E-13,108732.16679615706,99271.131416076983,90204.242134540327,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":332181.21814656607},300045.78168649646,269400.21747892094,240244.52552383995,212578.70582125138,427948.02972915233,396892.7786840832,366531.85336752178,336865.25377946789,307892.97991991963,84618.367948965169,72072.226186023719,59860.174208766221,47982.212017192192,36438.339611304218,493287.72557129618,485548.28148718755,477808.83740308095,470069.3933189715,462329.9492348645,510314.50255633408,501626.3524232058,492938.20229007839,484250.05215695011,475561.90202382399,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,3.1084948965550309E-12,528415.22324907302,482436.60192807234,438373.44688344072,1614330.1262002487,1458158.7343150075,1309227.8049544408,1167537.3381185511,1033087.3338073279,2079736.4784633655,1928814.5581377954,1781266.9132970944,1637093.5439412619,1496294.450070288,411227.28543201397,350255.70272633829,290907.72537949227,233183.35339147382,177082.5867622954,2397273.5144922771,2359661.4610031294,2322049.4075139924,2284437.3540248405,2246825.3005357007,2480020.0321683967,2437797.4688967094,2395574.9056250257,2353352.3423533379,{"$f":"SUM(AP26:AP70)","v":2311129.7790816608},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech9_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech9"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech9"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech9","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech9","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech9","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech9","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,2.0777228920390057E-13,35319.356871495642,32246.138569966268,29300.950336485301,107902.08027144156,97463.559804151606,87508.992994084605,78038.37984124072,69051.720345619266,139009.9142675373,128922.2693073207,119060.16145275377,109423.59070383653,100012.55706056826,27486.496623174611,23411.146417780143,19444.318250669101,15586.012121841335,11836.228031297685,160234.13984238551,157720.14425443701,155206.1486664892,152692.15307854043,150178.15749059245,165764.93013587187,162942.76734682004,160120.60455776847,157298.4417687167,154476.27897966554,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2772338.2825210555]
[null,2,"Tech9","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,1.1218840375745755E-12,190709.85280739248,174115.75082354079,158212.95801389826,582626.40288293175,526262.729300573,472512.20439672482,421374.8281713879,372850.60062455852,750595.78194430645,696126.69032025291,642875.40536174958,590841.92706879647,540026.25544138986,148415.66182160622,126410.46391732048,104991.23993160552,84157.989864460571,63910.71371589011,865197.78192004375,851623.25024664775,838048.71857325546,824474.18689985806,810899.65522646508,895061.75160151278,879823.24507782981,864584.73855414835,849346.2320304655,834107.72550678637,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,14969474.889238007]
[null,2,"Tech9","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech9","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech9","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech9","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,6.5717899942699513E-13,111714.3181034881,101993.79889393275,92678.235861830166,341291.81239990902,308275.01086936571,276788.94368959393,246833.61086059391,218409.01238236358,439685.17995737377,407778.18963190238,376584.5680140311,346104.31510375993,316337.43090108677,86939.160259453216,74048.920754668201,61501.933975297834,49298.199921341657,37437.718592802295,506816.92009623029,498865.20954145794,490913.49898668763,482961.78843191447,475010.07787714375,524310.68331672833,515384.24695201637,506457.81058730511,497531.37422259309,488604.93785788323,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,8768842.5899392664]
[null,2,"Tech9","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech9","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech9","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,4.6820497758780406E-13,79590.491859122398,72665.140497286513,66028.298808087216,243152.20893383358,219629.49923965955,197197.35610805172,175855.77953901043,155604.76953253415,313252.23418144346,290520.2057641368,268296.41449385544,246580.86037059949,225373.54339436741,61939.513612381772,52755.905639970078,43816.846922403478,35122.337459681643,26672.377251806462,361080.0176537534,355414.84809518856,349749.67853662529,344084.50897805986,338419.33941949619,373543.3906825952,367183.7809845935,360824.17128659243,354464.56158859073,348104.95189059054,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,6247332.540865195]
[null,6,"Tech9","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,1.3818619560604265E-14,2349.0368114173416,2144.6417272690192,1948.7617285994104,7176.4035655667303,6482.1534147609937,5820.0902870647942,5190.2141824781411,4592.5251010009879,9245.3383835521163,8574.4244300995433,7918.510607182734,7277.5969148016857,6651.6833529563546,1828.0851664330278,1557.0398105756337,1293.2120907500992,1036.6020069564142,787.20955919463449,10656.92940856821,10489.72737821081,10322.525347853449,10155.323317496028,9988.1212871386579,11024.773875354476,10837.076112243589,10649.378349132716,10461.680586021826,10273.982822910984,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,184384.01081417303]
[null,5,"Tech9","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,6.3963597320115166E-13,108732.16679615706,99271.131416076983,90204.242134540327,332181.21814656607,300045.78168649646,269400.21747892094,240244.52552383995,212578.70582125138,427948.02972915233,396892.7786840832,366531.85336752178,336865.25377946789,307892.97991991963,84618.367948965169,72072.226186023719,59860.174208766221,47982.212017192192,36438.339611304218,493287.72557129618,485548.28148718755,477808.83740308095,470069.3933189715,462329.9492348645,510314.50255633408,501626.3524232058,492938.20229007839,484250.05215695011,475561.90202382399,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,8534763.2361258827]
[null,5,"Tech9","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":3.1084948965550309E-12},{"$f":"SUM(N80:N124)","v":528415.22324907302},{"$f":"SUM(O80:O124)","v":482436.60192807234},{"$f":"SUM(P80:P124)","v":438373.44688344072},{"$f":"SUM(Q80:Q124)","v":1614330.1262002487},{"$f":"SUM(R80:R124)","v":1458158.7343150075},{"$f":"SUM(S80:S124)","v":1309227.8049544408},{"$f":"SUM(T80:T124)","v":1167537.3381185511},{"$f":"SUM(U80:U124)","v":1033087.3338073279},{"$f":"SUM(V80:V124)","v":2079736.4784633655},{"$f":"SUM(W80:W124)","v":1928814.5581377954},{"$f":"SUM(X80:X124)","v":1781266.9132970944},{"$f":"SUM(Y80:Y124)","v":1637093.5439412619},{"$f":"SUM(Z80:Z124)","v":1496294.450070288},{"$f":"SUM(AA80:AA124)","v":411227.28543201397},{"$f":"SUM(AB80:AB124)","v":350255.70272633829},{"$f":"SUM(AC80:AC124)","v":290907.72537949227},{"$f":"SUM(AD80:AD124)","v":233183.35339147382},{"$f":"SUM(AE80:AE124)","v":177082.5867622954},{"$f":"SUM(AF80:AF124)","v":2397273.5144922771},{"$f":"SUM(AG80:AG124)","v":2359661.4610031294},{"$f":"SUM(AH80:AH124)","v":2322049.4075139924},{"$f":"SUM(AI80:AI124)","v":2284437.3540248405},{"$f":"SUM(AJ80:AJ124)","v":2246825.3005357007},{"$f":"SUM(AK80:AK124)","v":2480020.0321683967},{"$f":"SUM(AL80:AL124)","v":2437797.4688967094},{"$f":"SUM(AM80:AM124)","v":2395574.9056250257},{"$f":"SUM(AN80:AN124)","v":2353352.3423533379},{"$f":"SUM(AO80:AO124)","v":2311129.7790816608},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":41477135.54950358}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech9"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech9"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,3.4854074963019226E-14,5924.8685989913374,5409.3321842478417,4915.2729819198121,18100.715975438838,16349.640428916418,14679.748745324456,13091.040924662972,11583.516966931851,23319.096069297495,21626.880350873813,19972.498778752193,18355.951352932647,16777.238073415054,4610.8959835098049,3927.2506229873584,3261.809977212788,2614.5740461860682,1985.5428299073399,26879.487842676976,26457.761774129569,26036.035705582268,25614.309637034818,25192.583568487495,27807.285193481221,27333.863671369942,26860.442149258706,26387.020627147427,25913.599105036268,0,0,0,0,0]
[null,null,"Tech9","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,2.0099231749098853E-13,34166.824734392496,31193.890899246042,28344.809288013465,104381.04743877734,94283.154077075204,84653.422121767464,75491.851572854284,66798.442430334966,134473.77862519806,124715.31109158741,115175.02099500857,105852.90833546154,96748.973112945634,26589.564359944405,22647.199930558152,18809.816276312835,15077.413397208309,11449.991293245377,155005.4207493017,152573.4612164883,150141.50168367554,147709.5421508619,145277.582618049,160355.73172149085,157625.66102013906,154895.59031878752,152165.51961743578,149435.44891608469,0,0,0,0,0]
[null,null,"Tech9","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,1.1792137434755178E-13,20045.536964128631,18301.328787114475,16629.784205616001,61239.935553106319,55315.542630574229,49665.818099091397,44290.761958657888,39190.374209273337,78895.218419991332,73169.965248854962,67572.715891732878,62103.470348625073,56762.228619531168,15599.989152659544,13287.01999296531,11035.642626625297,8845.8570536394127,6717.663274008135,90941.049261236985,89514.228504867322,88087.407748498023,86660.586992128199,85233.766235758827,94080.054925250064,92478.333560035113,90876.612194820293,89274.890829605341,87673.169464390783,0,0,0,0,0]
[null,null,"Tech9","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,1.9072489054321372E-13,32421.457640878933,29600.392202266114,26896.852160366852,99048.879559485562,89466.823736809485,80329.013913710645,71635.450090189188,63386.132266244465,127604.36333778356,118344.39422328821,109291.4572397536,100445.55238717968,91806.679665565811,25231.271600067517,21490.297648116029,17848.941667128995,14307.203657106285,10865.083618048662,147087.17365448968,144779.44756081869,142471.72146714831,140163.99537347705,137856.26927980653,152164.17106056557,149573.56241347684,146982.95376638841,144392.34511929972,141801.73647221166,0,0,0,0,0]
[null,null,"Tech9","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,1.6782779230613107E-15,285.2916388478726,260.46775858950411,236.6780395155601,871.57762888310185,787.26061761657979,706.85273562718191,630.35398291490935,557.76435947975665,1122.8507473049181,1041.3679283145675,961.70688231759016,883.86760931398601,807.85010930374949,222.02181360047894,189.10322611865746,157.06122396837628,125.89580714963421,95.606975662437961,1294.2891491862424,1273.9823830140365,1253.6756168418362,1233.3688506696285,1213.0620844974271,1338.964034765092,1316.1680520943582,1293.3720694236265,1270.5760867528929,1247.7801040821651,0,0,0,0,0]
[null,null,"Tech9","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,1.5428469902469959E-13,26226.96397842047,23944.895650129863,21757.898135135125,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":80124.447983922015},72373.154513893867,64981.22871812409,57948.670596612828,51275.480149359537,103224.07702390398,95733.331879214922,88410.062987482379,81254.270348706326,74265.95396288624,20410.545963558183,17384.328260183476,14438.695364716788,11573.647277158008,8789.1839975077528,118984.47157601017,117117.66318629554,115250.85479658141,113384.04640686658,111517.23801715234,123091.45003338209,120995.80706686377,118900.16410034563,116804.52113382732,114708.87816730951,0,0,0,0,0]
[null,null,"Tech9","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":7.004556342925342E-13},{"$f":"SUM(O132:O176)","v":119070.94355565973},{"$f":"SUM(P132:P176)","v":108710.30748159383},{"$f":"SUM(Q132:Q176)","v":98781.294810566818},{"$f":"SUM(R132:R176)","v":363766.60413961322},{"$f":"SUM(S132:S176)","v":328575.57600488578},{"$f":"SUM(T132:T176)","v":295016.08433364524},{"$f":"SUM(U132:U176)","v":263088.12912589207},{"$f":"SUM(V132:V176)","v":232791.71038162394},{"$f":"SUM(W132:W176)","v":468639.38422347931},{"$f":"SUM(X132:X176)","v":434631.25072213385},{"$f":"SUM(Y132:Y176)","v":401383.46277504717},{"$f":"SUM(Z132:Z176)","v":368896.02038221929},{"$f":"SUM(AA132:AA176)","v":337168.92354364769},{"$f":"SUM(AB132:AB176)","v":92664.28887333993},{"$f":"SUM(AC132:AC176)","v":78925.199680928985},{"$f":"SUM(AD132:AD176)","v":65551.967135965082},{"$f":"SUM(AE132:AE176)","v":52544.591238447712},{"$f":"SUM(AF132:AF176)","v":39903.071988379706},{"$f":"SUM(AG132:AG176)","v":540191.89223290177},{"$f":"SUM(AH132:AH176)","v":531716.54462561337},{"$f":"SUM(AI132:AI176)","v":523241.19701832731},{"$f":"SUM(AJ132:AJ176)","v":514765.84941103822},{"$f":"SUM(AK132:AK176)","v":506290.50180375163},{"$f":"SUM(AL132:AL176)","v":558837.65696893481},{"$f":"SUM(AM132:AM176)","v":549323.3957839791},{"$f":"SUM(AN132:AN176)","v":539809.1345990242},{"$f":"SUM(AO132:AO176)","v":530294.87341406848},520780.61222911504,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech9"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech9"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech9","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech9","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech9","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech9","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,3.4854074963019226E-14,5924.8685989913374,5409.3321842478417,4915.2729819198121,18100.715975438838,16349.640428916418,14679.748745324456,13091.040924662972,11583.516966931851,23319.096069297495,21626.880350873813,19972.498778752193,18355.951352932647,16777.238073415054,4610.8959835098049,3927.2506229873584,3261.809977212788,2614.5740461860682,1985.5428299073399,26879.487842676976,26457.761774129569,26036.035705582268,25614.309637034818,25192.583568487495,27807.285193481221,27333.863671369942,26860.442149258706,26387.020627147427,25913.599105036268,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,2.0099231749098853E-13,34166.824734392496,31193.890899246042,28344.809288013465,104381.04743877734,94283.154077075204,84653.422121767464,75491.851572854284,66798.442430334966,134473.77862519806,124715.31109158741,115175.02099500857,105852.90833546154,96748.973112945634,26589.564359944405,22647.199930558152,18809.816276312835,15077.413397208309,11449.991293245377,155005.4207493017,152573.4612164883,150141.50168367554,147709.5421508619,145277.582618049,160355.73172149085,157625.66102013906,154895.59031878752,152165.51961743578,149435.44891608469,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech9","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech9","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,1.1792137434755178E-13,20045.536964128631,18301.328787114475,16629.784205616001,61239.935553106319,55315.542630574229,49665.818099091397,44290.761958657888,39190.374209273337,78895.218419991332,73169.965248854962,67572.715891732878,62103.470348625073,56762.228619531168,15599.989152659544,13287.01999296531,11035.642626625297,8845.8570536394127,6717.663274008135,90941.049261236985,89514.228504867322,88087.407748498023,86660.586992128199,85233.766235758827,94080.054925250064,92478.333560035113,90876.612194820293,89274.890829605341,87673.169464390783,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech9","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech9","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech9","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech9","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech9","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech9","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech9","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech9","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech9","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech9","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech9","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,1.9072489054321372E-13,32421.457640878933,29600.392202266114,26896.852160366852,99048.879559485562,89466.823736809485,80329.013913710645,71635.450090189188,63386.132266244465,127604.36333778356,118344.39422328821,109291.4572397536,100445.55238717968,91806.679665565811,25231.271600067517,21490.297648116029,17848.941667128995,14307.203657106285,10865.083618048662,147087.17365448968,144779.44756081869,142471.72146714831,140163.99537347705,137856.26927980653,152164.17106056557,149573.56241347684,146982.95376638841,144392.34511929972,141801.73647221166,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech9","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,1.6782779230613107E-15,285.2916388478726,260.46775858950411,236.6780395155601,871.57762888310185,787.26061761657979,706.85273562718191,630.35398291490935,557.76435947975665,1122.8507473049181,1041.3679283145675,961.70688231759016,883.86760931398601,807.85010930374949,222.02181360047894,189.10322611865746,157.06122396837628,125.89580714963421,95.606975662437961,1294.2891491862424,1273.9823830140365,1253.6756168418362,1233.3688506696285,1213.0620844974271,1338.964034765092,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":1316.1680520943582},1293.3720694236265,1270.5760867528929,1247.7801040821651,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech9","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,1.5428469902469959E-13,26226.96397842047,23944.895650129863,21757.898135135125,80124.447983922015,72373.154513893867,64981.22871812409,57948.670596612828,51275.480149359537,103224.07702390398,95733.331879214922,88410.062987482379,81254.270348706326,74265.95396288624,20410.545963558183,17384.328260183476,14438.695364716788,11573.647277158008,8789.1839975077528,118984.47157601017,117117.66318629554,115250.85479658141,113384.04640686658,111517.23801715234,123091.45003338209,120995.80706686377,118900.16410034563,116804.52113382732,114708.87816730951,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech9","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech9","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech9","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech9","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech9","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech9","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech9","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":7.004556342925342E-13},{"$f":"SUM(N184:N228)","v":119070.94355565973},{"$f":"SUM(O184:O228)","v":108710.30748159383},{"$f":"SUM(P184:P228)","v":98781.294810566818},{"$f":"SUM(Q184:Q228)","v":363766.60413961322},{"$f":"SUM(R184:R228)","v":328575.57600488578},{"$f":"SUM(S184:S228)","v":295016.08433364524},{"$f":"SUM(T184:T228)","v":263088.12912589207},{"$f":"SUM(U184:U228)","v":232791.71038162394},{"$f":"SUM(V184:V228)","v":468639.38422347931},{"$f":"SUM(W184:W228)","v":434631.25072213385},{"$f":"SUM(X184:X228)","v":401383.46277504717},{"$f":"SUM(Y184:Y228)","v":368896.02038221929},{"$f":"SUM(Z184:Z228)","v":337168.92354364769},{"$f":"SUM(AA184:AA228)","v":92664.28887333993},{"$f":"SUM(AB184:AB228)","v":78925.199680928985},{"$f":"SUM(AC184:AC228)","v":65551.967135965082},{"$f":"SUM(AD184:AD228)","v":52544.591238447712},{"$f":"SUM(AE184:AE228)","v":39903.071988379706},{"$f":"SUM(AF184:AF228)","v":540191.89223290177},{"$f":"SUM(AG184:AG228)","v":531716.54462561337},{"$f":"SUM(AH184:AH228)","v":523241.19701832731},{"$f":"SUM(AI184:AI228)","v":514765.84941103822},{"$f":"SUM(AJ184:AJ228)","v":506290.50180375163},{"$f":"SUM(AK184:AK228)","v":558837.65696893481},{"$f":"SUM(AL184:AL228)","v":549323.3957839791},{"$f":"SUM(AM184:AM228)","v":539809.1345990242},{"$f":"SUM(AN184:AN228)","v":530294.87341406848},{"$f":"SUM(AO184:AO228)","v":520780.61222911504},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech9"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech9"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech9","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech9","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech9","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech9","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech9","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech9","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech9","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech9","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech9","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech9","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech9","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech9","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech9","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech9","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech9","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech9","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech9","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech9","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,4.8041347591796383E-14,8166.5823035575895,7455.9892345061508,6774.9994249888978,24949.243058640383,22535.636354711631,20233.929971822097,18044.123909971815,15966.218169160626,32142.032200833073,29809.555335061978,27529.227418166025,25301.048450145205,23125.018430999353,6355.4593512650144,5413.1521912205999,4495.9376216391402,3603.815642520603,2736.7862538651802,37049.522040382064,36468.233090120033,35886.944139858148,35305.655189596044,34724.366239334122,38328.357730958473,37675.81400614819,37023.270281337973,36370.726556527698,35718.182831717575,0,0,0,0,0,0]
[null,6,"Tech9","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech9","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech9"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech9"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech9"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech9","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech9","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech9"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech9","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech9","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech9","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech9"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":159.9570292928027},{"$f":"SUM(H496:H540)","v":159.9570292928027},159.9570292928027,159.9570292928027,159.9570292928027,159.9570292928027,155.06945339774484,146.13657440497153,1970.3603213523938,3570.6801323469731,4957.6281574656005,10331.681970113459,14948.802125087424,18848.800149678151,22071.487571176294,24656.675916872475,31511.312608141452,37802.006520378462,43541.629616546801,48743.053859609776,53419.151212530633,54287.032543813541,54932.48204648387,55361.693342888022,55580.860055372323,55596.175806283187,63491.585654941067,71195.688871342863,78708.485455488641,86029.975407378341,93160.158727012007,101083.95601142402,108792.99617317437,116287.27921226312,123566.80512869018,{"$f":"SUM(AP496:AP540)","v":130631.57392245559},130631.57392245559,130631.57392245559,130631.57392245559,130631.57392245559,130631.57392245559]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech9","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech9","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech9","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech9"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech9","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech9","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech9","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech9","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":159.9570292928027},{"$f":"SUM(H652:H696)","v":159.9570292928027},159.9570292928027,159.9570292928027,159.9570292928027,159.9570292928027,155.06945339774484,146.13657440497153,1970.3603213523938,3570.6801323469731,4957.6281574656005,10331.681970113459,14948.802125087424,18848.800149678151,22071.487571176294,24656.675916872475,31511.312608141452,37802.006520378462,43541.629616546801,48743.053859609776,53419.151212530633,54287.032543813541,54932.48204648387,55361.693342888022,55580.860055372323,55596.175806283187,63491.585654941067,71195.688871342863,78708.485455488641,86029.975407378341,93160.158727012007,101083.95601142402,108792.99617317437,116287.27921226312,123566.80512869018,{"$f":"SUM(AP652:AP696)","v":130631.57392245559},130631.57392245559,130631.57392245559,130631.57392245559,130631.57392245559,130631.57392245559]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech9","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech9","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech9","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech9","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech9","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech9","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech9","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech9","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech9","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":58.928221671834699},{"$f":"SUM(H704:H748)","v":58.928221671834699},58.928221671834699,58.928221671834699,58.928221671834699,58.928221671834699,57.127637120750862,53.83676159135949,725.88138391530936,1315.4397233334093,1826.3918273631468,3806.1950016793539,5507.1435700586735,6943.9041121172049,8131.1432074710528,9083.5274357363051,11608.777824599114,13926.271510052567,16040.750527443328,17956.956912118047,19679.632699423371,19999.360464441244,20237.144271376725,20395.265852718803,20476.006940956453,20481.649268578665,23390.320827488598,26228.514960787914,28996.231668476641,31693.470950554754,34320.232807022265,37239.362306506679,40079.375212079824,42840.271523741714,45522.051241492343,{"$f":"SUM(AP704:AP748)","v":48124.714365331682},48124.714365331682,48124.714365331682,48124.714365331682,48124.714365331682,48124.714365331682]
[]
[null,null,"Tech9","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech9"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech9"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech9","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech9"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech9","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech9","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,1828.9796709665191,3434.0554059801957,4825.7593551179198,10204.569091784873,14826.445170777937,18731.199119387758,21958.642464904999,24548.586734620279,31404.30431771178,37696.079121771312,43436.783109762182,48639.288244647665,53316.466489391045,54185.428712496476,54831.959106989336,55262.251295216003,55482.498899522827,55498.895542256214,63395.38628273661,71100.570390960944,78614.447866929244,85937.018710641452,93068.282922097656,100993.16109833219,108703.28215190505,116198.64608281633,123479.25289106593,{"$f":"SUM(AP964:AP1008)","v":130545.10257665384},130545.10257665384,130545.10257665384,130545.10257665384,130545.10257665384,130545.10257665384]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech9","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech9","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech9","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech9","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech9"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech9","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech9","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech9","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech9","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech9","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,1828.9796709665191,3434.0554059801957,4825.7593551179198,10204.569091784873,14826.445170777937,18731.199119387758,21958.642464904999,24548.586734620279,31404.30431771178,37696.079121771312,43436.783109762182,48639.288244647665,53316.466489391045,54185.428712496476,54831.959106989336,55262.251295216003,55482.498899522827,55498.895542256214,63395.38628273661,71100.570390960944,78614.447866929244,85937.018710641452,93068.282922097656,100993.16109833219,108703.28215190505,116198.64608281633,123479.25289106593,{"$f":"SUM(AP1120:AP1164)","v":130545.10257665384},130545.10257665384,130545.10257665384,130545.10257665384,130545.10257665384,130545.10257665384]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech9","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech9","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,673.79670628106521,1265.1071296562809,1777.8113176431332,3759.3665759164555,5462.0672282528903,6900.579854268537,8089.5710335795002,9043.7073458018676,11569.355935564021,13887.247821916822,16002.125040206927,17918.729625780987,19641.803613985656,19961.929579902873,20200.111587737701,20358.631369979124,20439.770659116115,20445.811187637675,23354.880947446949,26193.473281645616,28961.588190233688,31659.225673211138,34286.385730577997,37205.913430961758,40046.324537434244,42807.619049995483,45489.796968645453,{"$f":"SUM(AP1172:AP1216)","v":48092.858293384139},48092.858293384139,48092.858293384139,48092.858293384139,48092.858293384139,48092.858293384139,null,{"$f":"SUM(AW1172:AW1216)","v":575495.58971676405}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech9","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech9"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,4.900289839714636E-13,83300.369979942567,76052.21360841101,69106.014944540802,254486.03837604143,229866.88633054623,206389.1344200109,184052.78264443568,162857.83100381904,327853.57138570119,304061.95591349219,280802.2675772495,258074.50637697295,235878.67231266102,64826.642979185403,55214.967966462602,45859.241157238444,36759.462551512588,27915.63214928699,377910.70717543754,371981.47229820053,366052.2374209651,360123.0025437274,354193.76766649168,390955.02390535816,384298.97959155671,377642.93527775584,370986.89096395444,364330.84665015462,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,6.3963597320115166E-13,108732.16679615706,99271.131416076983,90204.242134540327,332181.21814656607,300045.78168649646,269400.21747892094,240244.52552383995,212578.70582125138,427948.02972915233,396892.7786840832,366531.85336752178,336865.25377946789,307892.97991991963,84618.367948965169,72072.226186023719,59860.174208766221,47982.212017192192,36438.339611304218,493287.72557129618,485548.28148718755,477808.83740308095,470069.3933189715,462329.9492348645,510314.50255633408,501626.3524232058,492938.20229007839,484250.05215695011,475561.90202382399,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech9","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech9","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D27: Electrical equipment","USDk/yr",636.07570014144278,636.07570014144278,636.07570014144278,636.07570014144278,636.07570014144278,636.07570014144278,616.64005374823194,581.11809335219243,7835.2187864215002,14198.956277227724,19714.212093352195,41084.357916831694,59444.525945686022,74953.028354172609,87768.177316548885,98048.285007072147,125306.0294893918,150321.23233663366,173145.07943847243,193828.7566845828,212423.44996463929,215874.61574257424,218441.27221357846,220148.04857142852,221019.57400990091,221080.47772277234,252476.8994342293,283112.58246110339,312987.52680339484,342101.73246110347,370455.19943422935,401964.50495049538,432619.81994342327,462421.14441301313,491368.4783592649,519461.82178217836,519461.82178217836,519461.82178217836,519461.82178217836,519461.82178217836,519461.82178217836]
[null,null,"Tech9","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":1425.6},{"$f":"SUM(H1330:H1374)","v":1425.6},1425.6,1425.6,1425.6,1425.6,1382.04,1302.4266666666667,17560.626666666667,31823.306666666667,44184.333333333336,92080.016000000018,133229.60800000004,167987.92533333343,196709.78400000016,219750,280841.21999999997,336906.36,388060.14,434417.28,476092.49999999988,483827.39999999991,489579.89999999985,493405.19999999984,495358.49999999977,495495.00000000012,565862.00000000023,634524.00000000023,701481.00000000047,766733.00000000047,830280.00000000047,900900.0000000007,969606.00000000081,1036398.0000000009,1101276.0000000009,{"$f":"SUM(AP1330:AP1374)","v":1164240.0000000002},1164240.0000000002,1164240.0000000002,1164240.0000000002,1164240.0000000002,1164240.0000000002]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech9","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech9","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech9"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech9"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech9","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech9"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":1425.6},{"$f":"H1375+H1427+H1479+H1323","v":1425.6},1425.6,1425.6,1425.6,1425.6,1382.0400000000052,902440.73066666664,840288.81866666686,779407.94666666666,2797198.7205333342,2578765.9232000015,2365934.6320000016,2159059.6629333375,1958495.8319999913,3766449.8688000003,3570164.8487999998,3374608.1040000007,3179894.3544000038,2986138.3199999919,1177383.1560000002,1081139.5439999965,985682.36399999657,891066.8159999965,797348.10000001767,4583709.9000000069,4589934.8000000007,4594454.7000000114,4597269.5999999987,4598379.5000000056,5059607.5200000126,5058222.8400000073,5054924.1600000076,5049711.4800000014,5042584.8000000138,1164240.0000000002,1164240.0000000002,1164240.0000000002,1164240.0000000002,1164240.0000000002,1164240.0000000002]

{"sheet":"Tech10","index":58,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech10",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Solar rooftop"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech10"},{"$f":"$C$3","v":"Solar rooftop"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":1},1,1,1,1,1,1,1.4444444444444444,27.074074074074073,64.555555555555557,113.88888888888889,294.51111111111112,519.93333333333339,790.15555555555568,1105.1777777777781,1465,2331.6,3389.3999999999996,4638.3999999999996,6078.5999999999995,7709.9999999999973,8986.9999999999964,10355.999999999995,11816.999999999995,13369.999999999995,15014.999999999998,17918,20976,24189,27557.000000000004,31080.000000000004,35100,39294.000000000007,43662.000000000007,48204.000000000015,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007,52920.000000000007]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0.44444444444444442,25.62962962962963,37.481481481481481,49.333333333333329,180.62222222222223,225.42222222222227,270.22222222222229,315.02222222222247,359.82222222222185,866.59999999999991,1057.7999999999997,1249,1440.1999999999998,1631.3999999999978,1276.9999999999991,1368.9999999999982,1461,1553,1645.0000000000036,2903.0000000000018,3058,3213,3368.0000000000036,3523,4019.9999999999964,4194.0000000000073,4368,4542.0000000000073,4715.9999999999927,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,25.62962962962963,63.111111111111114,112.44444444444444,293.06666666666666,518.48888888888894,788.71111111111122,1103.7333333333336,1463.5555555555554,2330.1555555555551,3387.9555555555548,4636.9555555555544,6077.1555555555542,7708.555555555552,8985.5555555555511,10354.555555555549,11815.555555555549,13368.555555555549,15013.555555555553,17916.555555555555,20974.555555555555,24187.555555555555,27555.555555555558,31078.555555555558,35098.555555555555,39292.555555555562,43660.555555555562,48202.555555555569,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562,52918.555555555562]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":2},2,2,2,2,2,2,2.8888888888888888,33.370370370370367,77.777777777777786,136.11111111111111,404.06666666666666,739.93333333333328,1143.7111111111112,1615.4,2155.0000000000005,3426,4976.9999999999991,6807.9999999999991,8918.9999999999964,11309.999999999996,13221.999999999996,15275.999999999995,17471.999999999993,19809.999999999996,22290,26501.899999999998,30937.599999999999,35597.1,40480.399999999994,45587.500000000007,51548.400000000009,57768.100000000006,64246.6,70983.900000000009,77980,77980,77980,77980,77980,77980]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,31.590008613264427,76.037483266398937,134.38482384823848,402.08490153172863,737.87769942015348,1141.6203491733149,1613.288705688376,2152.8752370117559,3423.8775661920276,4974.8789756299029,6805.8799202790215,8916.8805975060004,11307.881106787716,13219.874881000946,15273.869318913345,17469.8643197653,19807.859802210583,22287.8556998557,26499.763571703188,30935.469582167978,35594.974321661357,40478.27815477414,45585.381318818829,51546.278666666673,57765.976449047921,64244.474567256548,70981.772950377563,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":77977.871546149327},77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327,77977.871546149327]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.97099999999999997,0.94199999999999995,0.91299999999999992,0.8839999999999999,0.85499999999999987,0.82599999999999985,0.79699999999999982,0.76799999999999979,0.73899999999999977,0.71,0.70050000000000001,0.69100000000000006,0.68150000000000011,0.67200000000000015,0.6625000000000002,0.65300000000000025,0.64350000000000029,0.63400000000000034,0.62450000000000039,0.61500000000000044,0.60550000000000048,0.59600000000000053,0.58650000000000058,0.57700000000000062,0.56750000000000067,0.55800000000000072,0.54850000000000076,0.53900000000000081,0.52950000000000086,0.52,0.52,0.52,0.52,0.52,0.52]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.96944444444444444,0.93888888888888888,0.90833333333333333,0.87777777777777777,0.84722222222222221,0.81666666666666665,0.78611111111111109,0.75555555555555554,0.72499999999999998,0.69444444444444442,0.6875,0.68055555555555558,0.67361111111111116,0.66666666666666674,0.65972222222222232,0.6527777777777779,0.64583333333333348,0.63888888888888906,0.63194444444444464,0.62500000000000022,0.6180555555555558,0.61111111111111138,0.60416666666666696,0.59722222222222254,0.59027777777777812,0.5833333333333337,0.57638888888888928,0.56944444444444486,0.56250000000000044,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"Not applicable"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech10"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech10"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,21.660259357328737,1210.6214809733606,1714.2110140783038,2182.2366393920206,7718.7414933418231,9295.0197305643287,10736.866396336,12044.281490656838,13217.26501352682,31406.684526406745,37816.112203648074,44037.592292848101,50071.124794006777,55916.70970712405,43141.907802106631,45577.160759302002,47921.978684594738,50176.361577984688,52340.309439472017,90940.314362159334,94292.903446738768,97493.129162351688,100540.99150899815,103436.49048667785,116052.7724044241,119014.62317181546,121805.43377017287,124425.20419949727,126873.93445978743,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,116.95640124013346,6536.8530146772264,9256.0272647410929,11783.171188635739,41677.997122352375,50189.244699649229,57974.617644026424,65034.115955483991,71367.739634021753,169583.047760224,204191.29426237952,237784.70187657702,270363.27060281619,301927.0004410969,232948.37776080504,246097.73194370387,258758.77452779491,270931.50551307725,282615.9248995519,491039.91415716254,509142.50229799631,526422.39154953382,542879.58191177517,558514.07338471874,626636.75399478804,642629.51756468567,657698.73528466048,671844.40715471725,685066.53317484958,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,68.51090502164655,3829.1680598952762,5422.0102370492896,6902.3645871330828,24414.202831696868,29399.934849790199,33960.462881558095,38095.786927000583,41805.906986117559,99338.62495074149,119611.49812342672,139289.89737311206,158373.82269979743,176863.27410348266,136456.867811359,144159.51722574126,151576.12270227866,158706.68424097073,165551.20184181802,287642.13470955152,298246.29731725896,308368.5380731622,318008.85697726149,327167.25402955577,367072.26522696676,376440.53147279,385267.8015752958,393554.07553448708,401299.35335035995,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,48.81036487494088,2728.0779623609474,3862.8930378663404,4917.5665376393454,17393.817056852818,20945.885138495014,24195.018063868785,27141.215832974151,29784.47844581103,70773.470712269773,85216.811320739595,99236.620973355108,112832.89967011624,126005.64741102287,97218.238548440844,102705.96533151221,107989.90106887982,113070.0457605433,117946.39940650309,204929.6757084743,212484.57585045704,219696.13238282994,226564.34530559313,233089.2146187459,261519.40622501378,268193.79614235251,274482.75516890205,280386.2833046646,285904.38054963737,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,1.4405909699979633,80.516596999365987,114.00957240693012,145.13724629262919,513.3617798207265,618.19765261828525,714.09268566319429,801.04687895545385,879.06023249506211,2088.8109131070014,2515.0922185321274,2928.8734151774565,3330.154503042987,3718.9354821287152,2869.3027993301066,3031.267776845923,3187.2180576685373,3337.1536417979396,3481.0745292341417,6048.3022625754666,6271.2778734249614,6484.1200278891638,6686.8287259680774,6879.4039676616803,7718.4937267371806,7915.4819252437637,8101.0945017435906,8275.3314562367268,8438.1927887230904,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,66.682044688922943,3726.9505578806406,5277.2727030314909,6718.1098208091626,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":23762.4793272438},28615.120014627082,33053.907298539743,37078.841178981806,40689.921655953178,96686.835857861821,116418.5360075933,135571.63138356866,154146.12198578779,172142.00781425057,132814.2279631618,140311.25945487339,147529.882791849,154470.09797408819,161131.90500159154,279963.68862824491,290284.77903965215,300136.81223384093,309519.78821081138,318433.70697056258,357273.47618886421,366391.66180127638,374983.29286016407,383048.36936553015,390586.89131737093,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,324.06056615297052,18112.187672786818,25646.423829173444,32648.586019901981,115480.59961130841,139063.40208574414,160634.96496999226,180195.28826405283,197744.3719679254,469877.47472061089,565769.34413631924,658849.31731463841,749117.39425556746,836573.57495910581,645448.92268520338,681882.9024919786,716963.87783306569,750691.84870846209,783066.81511817069,1360564.029828168,1410722.335825528,1458601.1234296081,1504200.3926404072,1547520.1434579226,1736273.1677667941,1780585.6120781638,1822339.1131609387,1861533.6710151329,{"$f":"SUM(AP26:AP70)","v":1898169.2856407282},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech10_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech10"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech10"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech10","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech10","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech10","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech10","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,21.660259357328737,1210.6214809733606,1714.2110140783038,2182.2366393920206,7718.7414933418231,9295.0197305643287,10736.866396336,12044.281490656838,13217.26501352682,31406.684526406745,37816.112203648074,44037.592292848101,50071.124794006777,55916.70970712405,43141.907802106631,45577.160759302002,47921.978684594738,50176.361577984688,52340.309439472017,90940.314362159334,94292.903446738768,97493.129162351688,100540.99150899815,103436.49048667785,116052.7724044241,119014.62317181546,121805.43377017287,124425.20419949727,126873.93445978743,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1610190.3605380126]
[null,2,"Tech10","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,116.95640124013346,6536.8530146772264,9256.0272647410929,11783.171188635739,41677.997122352375,50189.244699649229,57974.617644026424,65034.115955483991,71367.739634021753,169583.047760224,204191.29426237952,237784.70187657702,270363.27060281619,301927.0004410969,232948.37776080504,246097.73194370387,258758.77452779491,270931.50551307725,282615.9248995519,491039.91415716254,509142.50229799631,526422.39154953382,542879.58191177517,558514.07338471874,626636.75399478804,642629.51756468567,657698.73528466048,671844.40715471725,685066.53317484958,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,8694358.9535718262]
[null,2,"Tech10","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech10","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech10","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech10","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,68.51090502164655,3829.1680598952762,5422.0102370492896,6902.3645871330828,24414.202831696868,29399.934849790199,33960.462881558095,38095.786927000583,41805.906986117559,99338.62495074149,119611.49812342672,139289.89737311206,158373.82269979743,176863.27410348266,136456.867811359,144159.51722574126,151576.12270227866,158706.68424097073,165551.20184181802,287642.13470955152,298246.29731725896,308368.5380731622,318008.85697726149,327167.25402955577,367072.26522696676,376440.53147279,385267.8015752958,393554.07553448708,401299.35335035995,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,5092995.2886397634]
[null,2,"Tech10","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech10","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech10","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,48.81036487494088,2728.0779623609474,3862.8930378663404,4917.5665376393454,17393.817056852818,20945.885138495014,24195.018063868785,27141.215832974151,29784.47844581103,70773.470712269773,85216.811320739595,99236.620973355108,112832.89967011624,126005.64741102287,97218.238548440844,102705.96533151221,107989.90106887982,113070.0457605433,117946.39940650309,204929.6757084743,212484.57585045704,219696.13238282994,226564.34530559313,233089.2146187459,261519.40622501378,268193.79614235251,274482.75516890205,280386.2833046646,285904.38054963737,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3628487.4395735618]
[null,6,"Tech10","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,1.4405909699979633,80.516596999365987,114.00957240693012,145.13724629262919,513.3617798207265,618.19765261828525,714.09268566319429,801.04687895545385,879.06023249506211,2088.8109131070014,2515.0922185321274,2928.8734151774565,3330.154503042987,3718.9354821287152,2869.3027993301066,3031.267776845923,3187.2180576685373,3337.1536417979396,3481.0745292341417,6048.3022625754666,6271.2778734249614,6484.1200278891638,6686.8287259680774,6879.4039676616803,7718.4937267371806,7915.4819252437637,8101.0945017435906,8275.3314562367268,8438.1927887230904,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,107091.31664132091]
[null,5,"Tech10","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,66.682044688922943,3726.9505578806406,5277.2727030314909,6718.1098208091626,23762.4793272438,28615.120014627082,33053.907298539743,37078.841178981806,40689.921655953178,96686.835857861821,116418.5360075933,135571.63138356866,154146.12198578779,172142.00781425057,132814.2279631618,140311.25945487339,147529.882791849,154470.09797408819,161131.90500159154,279963.68862824491,290284.77903965215,300136.81223384093,309519.78821081138,318433.70697056258,357273.47618886421,366391.66180127638,374983.29286016407,383048.36936553015,390586.89131737093,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4957040.6248501306]
[null,5,"Tech10","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":324.06056615297052},{"$f":"SUM(N80:N124)","v":18112.187672786818},{"$f":"SUM(O80:O124)","v":25646.423829173444},{"$f":"SUM(P80:P124)","v":32648.586019901981},{"$f":"SUM(Q80:Q124)","v":115480.59961130841},{"$f":"SUM(R80:R124)","v":139063.40208574414},{"$f":"SUM(S80:S124)","v":160634.96496999226},{"$f":"SUM(T80:T124)","v":180195.28826405283},{"$f":"SUM(U80:U124)","v":197744.3719679254},{"$f":"SUM(V80:V124)","v":469877.47472061089},{"$f":"SUM(W80:W124)","v":565769.34413631924},{"$f":"SUM(X80:X124)","v":658849.31731463841},{"$f":"SUM(Y80:Y124)","v":749117.39425556746},{"$f":"SUM(Z80:Z124)","v":836573.57495910581},{"$f":"SUM(AA80:AA124)","v":645448.92268520338},{"$f":"SUM(AB80:AB124)","v":681882.9024919786},{"$f":"SUM(AC80:AC124)","v":716963.87783306569},{"$f":"SUM(AD80:AD124)","v":750691.84870846209},{"$f":"SUM(AE80:AE124)","v":783066.81511817069},{"$f":"SUM(AF80:AF124)","v":1360564.029828168},{"$f":"SUM(AG80:AG124)","v":1410722.335825528},{"$f":"SUM(AH80:AH124)","v":1458601.1234296081},{"$f":"SUM(AI80:AI124)","v":1504200.3926404072},{"$f":"SUM(AJ80:AJ124)","v":1547520.1434579226},{"$f":"SUM(AK80:AK124)","v":1736273.1677667941},{"$f":"SUM(AL80:AL124)","v":1780585.6120781638},{"$f":"SUM(AM80:AM124)","v":1822339.1131609387},{"$f":"SUM(AN80:AN124)","v":1861533.6710151329},{"$f":"SUM(AO80:AO124)","v":1898169.2856407282},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":24090163.983814616}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech10"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech10"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,3.6335370142545536,203.08334673195066,287.56115368438054,366.07306829918087,1294.8290441421016,1559.2517929756245,1801.1234687729072,2020.4440715339513,2217.2136012587512,5268.5126636354471,6343.7025919390617,7387.3640649909667,8399.4970827911548,9380.1016453396187,7237.1118128589187,7645.628701464334,8038.9749944465557,8417.1506918055584,8780.1557935413693,15255.357420780303,15817.758652060273,16354.600727670713,16865.883647611634,17351.607411882978,19468.005307870815,19964.859672191873,20433.021823051553,20872.491760450019,21283.269484387056,0,0,0,0,0]
[null,null,"Tech10","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,20.953447364739542,1171.1167932814035,1658.2733227242491,2111.0264566354631,7466.8655132260137,8991.7070458668059,10386.503743398029,11651.255605819688,12785.962633131756,30381.829703363321,36582.106590987059,42600.568947751031,48437.216773655222,54092.05006869958,41734.112202125092,44089.898613387741,46358.201045366484,48539.019498061185,50632.353971471995,87972.773496622234,91215.961759535014,94311.758535610687,97260.163824849311,100061.17762725057,112265.76828986268,115130.96870749988,117830.71029475165,120364.99305161885,122733.81697810034,0,0,0,0,0]
[null,null,"Tech10","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,12.293302258579882,687.08945450829219,972.90220691291847,1238.5306272298551,4380.7795958540864,5275.3979147820783,6093.7194584186036,6835.7442267636652,7501.4722198172467,17824.895789733371,21462.572995762563,24993.580356779898,28417.917872785354,31735.585543778911,24485.233711831643,25867.364007920365,27198.167809547362,28477.645116712545,29705.795929416014,51613.268036240654,53516.033385705668,55332.324749936197,57062.142128932275,58705.485522693707,65865.869174417341,67546.870594006963,69130.797991462037,70617.651366783131,72007.430719969518,0,0,0,0,0]
[null,null,"Tech10","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,19.883068193997591,1111.291839410377,1573.5626212752829,2003.1874596086425,7085.4305551991001,8532.3775730705693,9855.922924392793,11056.066609165779,12132.808627389499,28829.814079517386,34713.358015382866,40424.375175447829,45962.865559712256,51328.829168176097,39602.180227736229,41837.624403115733,43990.053602691725,46059.467826464061,48045.867074432899,83478.800609771934,86556.314885822867,89493.966974378636,92291.7568754393,94949.684589004581,106530.81986476351,109249.65530514161,111811.48416084719,114216.30643188114,116464.12211824229,0,0,0,0,0]
[null,null,"Tech10","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0.17496045900284832,9.7787790300923181,13.846516835422872,17.626987645079954,62.348032510630297,75.080399161971357,86.726896569666692,97.287524733716367,106.76228365412014,253.687079635017,305.45914708148922,355.7130703668177,404.44884949100225,451.66648445404246,348.47819071756561,368.14891432941312,387.08915016497878,405.29889822426134,422.77815850726222,734.56918867793945,761.64968274817738,787.49946371707006,812.11853158461793,835.50688635081838,937.41473698287291,961.3390474545015,983.88178321880878,1005.0429442758025,1024.8225306254724,0,0,0,0,0]
[null,null,"Tech10","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,16.084178542514032,898.9667079304844,1272.9153217941785,1620.4553764090169,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":5731.6772737725933},6902.1683644800487,7972.8351012268295,8943.6774840129419,9814.6955128383615,23321.545371072454,28080.97033526154,32700.831755320276,37181.129631248637,41521.863963046591,32035.726641425499,33844.06340755304,35585.246167090729,37259.27492003845,38866.149666396341,67529.212313813783,70018.731969441273,72395.111722661866,74658.351573475607,76808.451521882249,86176.877243851413,88376.247794919473,90448.60968134967,92393.962903142703,94212.30746029767,0,0,0,0,0]
[null,null,"Tech10","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":73.022493833088447},{"$f":"SUM(O132:O176)","v":4081.3269208925999},{"$f":"SUM(P132:P176)","v":5779.0611432264332},{"$f":"SUM(Q132:Q176)","v":7356.8999758272384},{"$f":"SUM(R132:R176)","v":26021.930014704529},{"$f":"SUM(S132:S176)","v":31335.983090337097},{"$f":"SUM(T132:T176)","v":36196.831592778828},{"$f":"SUM(U132:U176)","v":40604.475522029737},{"$f":"SUM(V132:V176)","v":44558.914878089738},{"$f":"SUM(W132:W176)","v":105880.28468695699},{"$f":"SUM(X132:X176)","v":127488.16967641457},{"$f":"SUM(Y132:Y176)","v":148462.43337065683},{"$f":"SUM(Z132:Z176)","v":168803.07576968358},{"$f":"SUM(AA132:AA176)","v":188510.09687349485},{"$f":"SUM(AB132:AB176)","v":145442.84278669494},{"$f":"SUM(AC132:AC176)","v":153652.72804777062},{"$f":"SUM(AD132:AD176)","v":161557.73276930783},{"$f":"SUM(AE132:AE176)","v":169157.85695130605},{"$f":"SUM(AF132:AF176)","v":176453.10059376588},{"$f":"SUM(AG132:AG176)","v":306583.98106590688},{"$f":"SUM(AH132:AH176)","v":317886.45033531333},{"$f":"SUM(AI132:AI176)","v":328675.26217397518},{"$f":"SUM(AJ132:AJ176)","v":338950.41658189276},{"$f":"SUM(AK132:AK176)","v":348711.91355906491},{"$f":"SUM(AL132:AL176)","v":391244.75461774867},{"$f":"SUM(AM132:AM176)","v":401229.94112121436},{"$f":"SUM(AN132:AN176)","v":410638.50573468092},{"$f":"SUM(AO132:AO176)","v":419470.44845815166},427725.76929162233,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech10"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech10"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech10","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech10","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech10","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech10","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,3.6335370142545536,203.08334673195066,287.56115368438054,366.07306829918087,1294.8290441421016,1559.2517929756245,1801.1234687729072,2020.4440715339513,2217.2136012587512,5268.5126636354471,6343.7025919390617,7387.3640649909667,8399.4970827911548,9380.1016453396187,7237.1118128589187,7645.628701464334,8038.9749944465557,8417.1506918055584,8780.1557935413693,15255.357420780303,15817.758652060273,16354.600727670713,16865.883647611634,17351.607411882978,19468.005307870815,19964.859672191873,20433.021823051553,20872.491760450019,21283.269484387056,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,20.953447364739542,1171.1167932814035,1658.2733227242491,2111.0264566354631,7466.8655132260137,8991.7070458668059,10386.503743398029,11651.255605819688,12785.962633131756,30381.829703363321,36582.106590987059,42600.568947751031,48437.216773655222,54092.05006869958,41734.112202125092,44089.898613387741,46358.201045366484,48539.019498061185,50632.353971471995,87972.773496622234,91215.961759535014,94311.758535610687,97260.163824849311,100061.17762725057,112265.76828986268,115130.96870749988,117830.71029475165,120364.99305161885,122733.81697810034,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech10","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech10","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,12.293302258579882,687.08945450829219,972.90220691291847,1238.5306272298551,4380.7795958540864,5275.3979147820783,6093.7194584186036,6835.7442267636652,7501.4722198172467,17824.895789733371,21462.572995762563,24993.580356779898,28417.917872785354,31735.585543778911,24485.233711831643,25867.364007920365,27198.167809547362,28477.645116712545,29705.795929416014,51613.268036240654,53516.033385705668,55332.324749936197,57062.142128932275,58705.485522693707,65865.869174417341,67546.870594006963,69130.797991462037,70617.651366783131,72007.430719969518,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech10","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech10","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech10","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech10","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech10","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech10","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech10","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech10","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech10","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech10","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech10","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,19.883068193997591,1111.291839410377,1573.5626212752829,2003.1874596086425,7085.4305551991001,8532.3775730705693,9855.922924392793,11056.066609165779,12132.808627389499,28829.814079517386,34713.358015382866,40424.375175447829,45962.865559712256,51328.829168176097,39602.180227736229,41837.624403115733,43990.053602691725,46059.467826464061,48045.867074432899,83478.800609771934,86556.314885822867,89493.966974378636,92291.7568754393,94949.684589004581,106530.81986476351,109249.65530514161,111811.48416084719,114216.30643188114,116464.12211824229,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech10","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0.17496045900284832,9.7787790300923181,13.846516835422872,17.626987645079954,62.348032510630297,75.080399161971357,86.726896569666692,97.287524733716367,106.76228365412014,253.687079635017,305.45914708148922,355.7130703668177,404.44884949100225,451.66648445404246,348.47819071756561,368.14891432941312,387.08915016497878,405.29889822426134,422.77815850726222,734.56918867793945,761.64968274817738,787.49946371707006,812.11853158461793,835.50688635081838,937.41473698287291,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":961.3390474545015},983.88178321880878,1005.0429442758025,1024.8225306254724,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech10","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,16.084178542514032,898.9667079304844,1272.9153217941785,1620.4553764090169,5731.6772737725933,6902.1683644800487,7972.8351012268295,8943.6774840129419,9814.6955128383615,23321.545371072454,28080.97033526154,32700.831755320276,37181.129631248637,41521.863963046591,32035.726641425499,33844.06340755304,35585.246167090729,37259.27492003845,38866.149666396341,67529.212313813783,70018.731969441273,72395.111722661866,74658.351573475607,76808.451521882249,86176.877243851413,88376.247794919473,90448.60968134967,92393.962903142703,94212.30746029767,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech10","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech10","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech10","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech10","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech10","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech10","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech10","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":73.022493833088447},{"$f":"SUM(N184:N228)","v":4081.3269208925999},{"$f":"SUM(O184:O228)","v":5779.0611432264332},{"$f":"SUM(P184:P228)","v":7356.8999758272384},{"$f":"SUM(Q184:Q228)","v":26021.930014704529},{"$f":"SUM(R184:R228)","v":31335.983090337097},{"$f":"SUM(S184:S228)","v":36196.831592778828},{"$f":"SUM(T184:T228)","v":40604.475522029737},{"$f":"SUM(U184:U228)","v":44558.914878089738},{"$f":"SUM(V184:V228)","v":105880.28468695699},{"$f":"SUM(W184:W228)","v":127488.16967641457},{"$f":"SUM(X184:X228)","v":148462.43337065683},{"$f":"SUM(Y184:Y228)","v":168803.07576968358},{"$f":"SUM(Z184:Z228)","v":188510.09687349485},{"$f":"SUM(AA184:AA228)","v":145442.84278669494},{"$f":"SUM(AB184:AB228)","v":153652.72804777062},{"$f":"SUM(AC184:AC228)","v":161557.73276930783},{"$f":"SUM(AD184:AD228)","v":169157.85695130605},{"$f":"SUM(AE184:AE228)","v":176453.10059376588},{"$f":"SUM(AF184:AF228)","v":306583.98106590688},{"$f":"SUM(AG184:AG228)","v":317886.45033531333},{"$f":"SUM(AH184:AH228)","v":328675.26217397518},{"$f":"SUM(AI184:AI228)","v":338950.41658189276},{"$f":"SUM(AJ184:AJ228)","v":348711.91355906491},{"$f":"SUM(AK184:AK228)","v":391244.75461774867},{"$f":"SUM(AL184:AL228)","v":401229.94112121436},{"$f":"SUM(AM184:AM228)","v":410638.50573468092},{"$f":"SUM(AN184:AN228)","v":419470.44845815166},{"$f":"SUM(AO184:AO228)","v":427725.76929162233},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech10"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech10"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech10","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech10","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech10","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech10","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech10","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech10","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech10","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech10","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech10","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech10","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech10","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech10","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech10","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech10","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech10","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech10","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech10","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech10","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,5.0083100720553393,279.92129071870795,396.36184155531521,504.57926474353707,1784.7362825605067,2149.2051488657485,2482.5905926600935,2784.8926139435439,3056.1112127160923,7261.8897054086747,8743.8849420528222,10182.422721301044,11577.503043153332,12929.125907609678,9975.3215235563148,10538.403512202838,11080.57500879695,11601.836013338614,12102.186525827867,21027.324043642056,21802.513546351351,22542.473415711444,23247.203651722346,23916.704254383993,26833.855464725304,27518.698004490736,28163.992439722097,28769.738770419601,29335.936996582957,0,0,0,0,0,0]
[null,6,"Tech10","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech10","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech10"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech10"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech10"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech10","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech10","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech10"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech10","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech10","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech10","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech10"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":1.6157275686141688},{"$f":"SUM(H496:H540)","v":1.6157275686141688},1.6157275686141688,1.6157275686141688,1.6157275686141688,1.6157275686141688,1.566358115128736,2.1912058445958822,39.734431154200109,91.555900829409552,155.90025652407547,388.61060587975385,660.38884889944427,964.59973103470429,1294.6079977370923,1643.7783944581649,2589.9708992992973,3726.9583893330882,5048.3048830778907,6547.5743990520577,8218.3309557739431,9478.6882219356958,10806.389910783711,12198.339211144819,13651.439311845836,15162.593401713595,17893.083230028846,20711.473126208835,23612.545636646588,26591.083307735127,29641.868685867463,33082.021967375134,36594.007803704109,40171.969182418172,43810.049091081077,{"$f":"SUM(AP496:AP540)","v":47502.390517256572},47502.390517256572,47502.390517256572,47502.390517256572,47502.390517256572,47502.390517256572]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech10","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech10","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech10","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech10"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech10","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech10","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech10","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech10","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":1.6157275686141688},{"$f":"SUM(H652:H696)","v":1.6157275686141688},1.6157275686141688,1.6157275686141688,1.6157275686141688,1.6157275686141688,1.566358115128736,2.1912058445958822,39.734431154200109,91.555900829409552,155.90025652407547,388.61060587975385,660.38884889944427,964.59973103470429,1294.6079977370923,1643.7783944581649,2589.9708992992973,3726.9583893330882,5048.3048830778907,6547.5743990520577,8218.3309557739431,9478.6882219356958,10806.389910783711,12198.339211144819,13651.439311845836,15162.593401713595,17893.083230028846,20711.473126208835,23612.545636646588,26591.083307735127,29641.868685867463,33082.021967375134,36594.007803704109,40171.969182418172,43810.049091081077,{"$f":"SUM(AP652:AP696)","v":47502.390517256572},47502.390517256572,47502.390517256572,47502.390517256572,47502.390517256572,47502.390517256572]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech10","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech10","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech10","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech10","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech10","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech10","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech10","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech10","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech10","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0.59523456234176464},{"$f":"SUM(H704:H748)","v":0.59523456234176464},0.59523456234176464,0.59523456234176464,0.59523456234176464,0.59523456234176464,0.57704683960354408,0.80724094658324508,14.63817737433008,33.729223675215628,57.433705262992028,143.16427373372406,243.28746695038311,355.35885497695227,476.9340078774149,605.56849571575356,954.14612256979012,1373.0126840896899,1859.7971626021251,2412.1285404337668,3027.6357999112874,3491.9518271246611,3981.0775615823063,4493.872137039737,5029.1946872524622,5585.9043459759987,6591.8176877467868,7630.1134431383034,8698.8695005429909,9796.1637483532886,10920.074074961631,12187.427663947639,13481.244389517762,14799.366526383505,16139.636349256378,{"$f":"SUM(AP704:AP748)","v":17499.896132847884},17499.896132847884,17499.896132847884,17499.896132847884,17499.896132847884,17499.896132847884]
[]
[null,null,"Tech10","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech10"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech10"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech10","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech10"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech10","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech10","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,37.614536742416519,89.507317850438255,153.92298497791646,386.70464576640717,658.55420021890973,962.83639378698217,1292.9159719221825,1642.1576800760672,2588.3663920610202,3725.3700892386319,5046.7327901272547,6546.0185132452434,8216.7912771109495,9477.164750416523,10804.88264640836,12196.848153913288,13649.964461758127,15161.134758769706,17891.640794228777,20710.046897552587,23611.135615134168,26589.689493366524,29640.491078642677,33080.660567294166,36592.662610766973,40170.640196624852,43808.736312431582,{"$f":"SUM(AP964:AP1008)","v":47501.093945750894},47501.093945750894,47501.093945750894,47501.093945750894,47501.093945750894,47501.093945750894]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech10","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech10","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech10","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech10","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech10"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech10","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech10","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech10","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech10","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech10","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,37.614536742416519,89.507317850438255,153.92298497791646,386.70464576640717,658.55420021890973,962.83639378698217,1292.9159719221825,1642.1576800760672,2588.3663920610202,3725.3700892386319,5046.7327901272547,6546.0185132452434,8216.7912771109495,9477.164750416523,10804.88264640836,12196.848153913288,13649.964461758127,15161.134758769706,17891.640794228777,20710.046897552587,23611.135615134168,26589.689493366524,29640.491078642677,33080.660567294166,36592.662610766973,40170.640196624852,43808.736312431582,{"$f":"SUM(AP1120:AP1164)","v":47501.093945750894},47501.093945750894,47501.093945750894,47501.093945750894,47501.093945750894,47501.093945750894]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech10","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech10","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,13.857207582813153,32.974525038765023,56.705277781607734,142.46211740740608,242.61158177913143,354.70924096076692,476.31066501629579,604.97142400970085,953.55502158079787,1372.4275538177583,1859.2180030472534,2411.5553515959559,3027.0685817905373,3491.3905797209709,3980.5222848956764,4493.3228310701679,5028.6513519999544,5585.3669814405512,6591.2862939283987,7629.5880200369775,8698.3500481587271,9795.6502666860833,10919.566564011486,12186.926123714555,13480.748820001736,14798.876927584541,16139.152721174476,{"$f":"SUM(AP1172:AP1216)","v":17499.418475483038},17499.418475483038,17499.418475483038,17499.418475483038,17499.418475483038,17499.418475483038,null,{"$f":"SUM(AW1172:AW1216)","v":151867.2448413161}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech10","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech10"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,51.085517352190422,2855.2393419183031,4042.9505049016602,5146.7845268679739,18204.578993730713,21922.216345670589,25322.798104566034,28406.324270417077,31172.79484322363,74072.369166053642,89188.943876528487,103862.24597369834,118092.27545756316,131879.03232812279,101749.78255213828,107493.30367759908,113023.53463347818,118340.47541977522,123444.12603649062,214481.87349565883,222388.92322344051,229936.62538290495,237124.97997405223,243953.98699688172,273709.36887835868,280694.86597126286,287276.96643908694,293455.67028183315,299230.97749949864,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,66.682044688922943,3726.9505578806406,5277.2727030314909,6718.1098208091626,23762.4793272438,28615.120014627082,33053.907298539743,37078.841178981806,40689.921655953178,96686.835857861821,116418.5360075933,135571.63138356866,154146.12198578779,172142.00781425057,132814.2279631618,140311.25945487339,147529.882791849,154470.09797408819,161131.90500159154,279963.68862824491,290284.77903965215,300136.81223384093,309519.78821081138,318433.70697056258,357273.47618886421,366391.66180127638,374983.29286016407,383048.36936553015,390586.89131737093,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech10","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech10","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D27: Electrical equipment","USDk/yr",6.4250070721357853,6.4250070721357853,6.4250070721357853,6.4250070721357853,6.4250070721357853,6.4250070721357853,6.2286874115983029,8.7134200848656302,158.00559830268742,364.07580198019804,619.94377652050912,1545.3260435643565,2626.0633951909476,3835.7704690240462,5148.0619026874137,6536.5523338048097,10299.12571145686,14820.403188118813,20074.791818953327,26036.698659123056,32680.530763790659,37692.393224893909,42972.053550212149,48507.197142857134,54285.509405940589,60294.675742574269,71152.580749646426,82360.023988684625,93896.258041018446,105740.53548797744,117872.10891089117,131552.01980198029,145517.57579915147,159745.48625176819,174212.46050919397,188895.20792079211,188895.20792079211,188895.20792079211,188895.20792079211,188895.20792079211,188895.20792079211]
[null,null,"Tech10","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":14.399999999999999},{"$f":"SUM(H1330:H1374)","v":14.399999999999999},14.399999999999999,14.399999999999999,14.399999999999999,14.399999999999999,13.959999999999999,19.528888888888886,354.12888888888887,815.98222222222216,1389.4444444444443,3463.4506666666666,5885.6453333333329,8596.8924444444456,11538.056000000004,14650,23082.839999999997,33216.119999999995,44992.479999999996,58354.559999999998,73244.999999999971,84477.799999999974,96310.799999999959,108716.39999999997,121666.99999999997,135135,159470.20000000007,184588.80000000008,210444.3000000001,236990.20000000016,264180.00000000017,294840.00000000023,326140.2000000003,358028.40000000037,390452.40000000037,{"$f":"SUM(AP1330:AP1374)","v":423360},423360,423360,423360,423360,423360]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech10","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech10","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech10"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech10"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech10","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech10"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":14.399999999999999},{"$f":"H1375+H1427+H1479+H1323","v":14.399999999999999},14.399999999999999,14.399999999999999,14.399999999999999,14.399999999999999,566.6,30907.333333333332,44090.52,56493.582222222205,198325.46577777778,240616.64533333335,279826.12533333333,315894.76977777795,348763.44266666623,815960.35599999991,987923.3759999997,1156791.5400000005,1322507.4880000001,1485013.8599999987,1173967.9199999997,1247333.7799999991,1318992.4800000007,1388916.4200000006,1457078.0000000042,2455386.7800000031,2565259.9600000023,2672029.1400000029,2775647.8200000059,2876069.5000000033,3225151.2000000011,3331379.8800000092,3433884.8400000045,3532613.8800000106,3627514.7999999956,423360,423360,423360,423360,423360,423360]

{"sheet":"Tech11","index":59,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech11",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Solar floating"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech11"},{"$f":"$C$3","v":"Solar floating"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,2.2222222222222223,63.703703703703709,184.44444444444443,364.4444444444444,1015.5555555555558,1890.666666666667,2989.7777777777783,4312.8888888888896,5860,8160.5999999999985,10652.399999999998,13335.399999999998,16209.599999999999,19274.999999999993,21241.999999999989,23300.999999999989,25451.999999999989,27694.999999999985,30029.999999999989,34101.999999999993,38018.999999999993,41780.999999999985,45387.999999999985,48839.999999999985,52649.999999999985,56285.999999999978,59747.999999999978,63035.999999999978,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985,66149.999999999985]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,2.2222222222222223,61.481481481481488,120.74074074074072,179.99999999999997,651.11111111111131,875.1111111111112,1099.1111111111113,1323.1111111111113,1547.1111111111104,2300.5999999999985,2491.7999999999993,2683,2874.2000000000007,3065.3999999999942,1966.9999999999964,2059,2151,2242.9999999999964,2335.0000000000036,4072.0000000000036,3917,3761.9999999999927,3607,3452,3810,3635.9999999999927,3462,3288,3114.0000000000073,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,61.481481481481488,182.2222222222222,362.22222222222217,1013.3333333333335,1888.4444444444448,2987.5555555555561,4310.6666666666679,5857.7777777777783,8158.3777777777768,10650.177777777775,13333.177777777775,16207.377777777776,19272.77777777777,21239.777777777766,23298.777777777766,25449.777777777766,27692.777777777763,30027.777777777766,34099.777777777766,38016.777777777766,41778.777777777759,45385.777777777759,48837.777777777759,52647.777777777759,56283.777777777752,59745.777777777752,63033.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752,66147.777777777752]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,4.4444444444444446,78.518518518518519,222.2222222222222,435.5555555555556,1393.3333333333335,2690.6666666666665,4327.5555555555557,6304,8620.0000000000018,11991,15641.999999999998,19572.999999999993,23783.999999999993,28274.999999999989,31251.999999999985,34370.999999999978,37631.999999999985,41034.999999999985,44579.999999999993,50439.099999999984,56074.39999999998,61485.89999999998,66673.599999999977,71637.499999999971,77322.599999999962,82748.899999999965,87916.399999999965,92825.099999999962,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971,97474.999999999971]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,75.779500430663219,219.54484605087012,432.89972899729003,1390.2844638949673,2687.5041529540822,4324.3389987281762,6300.7518549051947,8616.731133864243,11987.734717218505,15638.736885584465,19569.738338890798,23780.739380778461,28271.740164288789,31248.730586155296,34367.722029097444,37628.714338100464,41031.707388016272,44576.701076701072,50435.813187235661,56071.12243410456,61482.62972563284,66670.335622729428,71634.240490490454,77319.336410256365,82745.63299853522,87913.130103471573,92821.827615965434,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":97471.725455614302},97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302,97471.725455614302]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.97399999999999998,0.94799999999999995,0.92199999999999993,0.89599999999999991,0.86999999999999988,0.84399999999999986,0.81799999999999984,0.79199999999999982,0.76599999999999979,0.74,0.73001000000000005,0.7200200000000001,0.71003000000000016,0.70004000000000022,0.69005000000000027,0.68006000000000033,0.67007000000000039,0.66008000000000044,0.6500900000000005,0.64010000000000056,0.63011000000000061,0.62012000000000067,0.61013000000000073,0.60014000000000078,0.59015000000000084,0.5801600000000009,0.57017000000000095,0.56018000000000101,0.55019000000000107,0.54020000000000001,0.54020000000000001,0.54020000000000001,0.54020000000000001,0.54020000000000001,0.54020000000000001]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.98333333333333328,0.96666666666666656,0.94999999999999984,0.93333333333333313,0.91666666666666641,0.89999999999999969,0.88333333333333297,0.86666666666666625,0.84999999999999953,0.83333333333333326,0.82654320987654317,0.81975308641975309,0.812962962962963,0.80617283950617291,0.79938271604938282,0.79259259259259274,0.78580246913580265,0.77901234567901256,0.77222222222222248,0.76543209876543239,0.7586419753086423,0.75185185185185222,0.74506172839506213,0.73827160493827204,0.73148148148148195,0.72469135802469187,0.71790123456790178,0.71111111111111169,0.70432098765432161,0.69753086419753085,0.69753086419753085,0.69753086419753085,0.69753086419753085,0.69753086419753085,0.69753086419753085]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"Not applicable"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech11"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech11"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,73.569001925449371,1979.5855982232558,3777.9907149114024,5468.7843519898906,19190.955299734422,24998.591645402874,30399.456598146822,35393.55015796626,39980.872324861179,58650.12815702425,62655.151169250457,66526.766015891437,70264.972696947181,73869.77121241753,46714.384570733149,48180.97249673865,49583.368209177941,50921.571708051037,52195.582993358265,89603.130288044442,84825.875463463322,80156.770563911996,75595.815589390855,71143.01053989942,77191.912081534188,72398.118200317622,67725.731331715506,63174.751475727426,58745.178632353542,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,397.24204433949802,10688.939762701979,20399.580201017929,29529.163359287362,103623.1852624506,134982.00860317674,164144.43542532707,191110.4657289015,215880.0995139,316686.32440438744,338311.78468473308,359216.89629863406,379401.65924609039,398866.07352710114,252238.26803772684,260157.23350799936,267729.58769525419,274955.33059949119,281834.46222071227,483819.67572307453,458024.48449878179,432813.25793609378,408185.99603501265,384142.69879553595,416804.2539548988,390919.75869633385,365690.81086434663,341117.41045893484,317199.55748009932,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,232.69707071842694,6261.3839781288116,11949.698236387063,17297.639845493188,60700.552755381061,79069.973708031335,96152.786046886598,111948.98977194678,126458.58488321189,185509.01415285867,198176.81035389073,210422.63957794712,222246.50182502775,233648.39709513215,147756.53013532827,152395.31420743401,156831.05977597379,161063.76684094756,165093.43540235638,283412.65206177585,268302.30429761851,253534.03227316408,239107.83598841375,225023.715443366,244156.25269361897,228993.59227153787,214214.93945402771,199820.29424108699,185809.6566327163,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,165.78424885071482,4460.9020490681442,8513.5224951298151,12323.645587035729,43245.905555686688,56333.13800367363,68503.73045295183,79757.682903521258,90094.995355381892,132165.27595907074,141190.40494457172,149914.9049702764,158338.77603618478,166462.01814229647,105268.64513440404,108573.53131367735,111733.76339095643,114749.34136624129,117620.26523953267,201916.39495842523,191151.07829062274,180629.47233813611,170351.57710096621,160317.392579112,173948.30467804254,163145.71803227041,152616.71631853114,142361.29953682373,132379.46768714851,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,4.8929626417287517,131.65923316488553,251.26842753136452,363.72054574116572,1276.3613054835305,1662.6183829534345,2021.8217125510976,2353.9712942765177,2659.0671281296954,3900.730993954834,4167.0989949499362,4424.5942213630005,4673.2166731940251,4912.9663504429991,3106.9028062602902,3204.4433429665928,3297.7145529911554,3386.7164363339784,3471.4489929950832,5959.3681796258443,5641.6402130240858,5331.1051337665494,5027.7629418532588,4731.6136372841856,5133.9168967018732,4815.0889425492605,4504.3355845121223,4201.6568225904275,3907.052656784188,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,226.48535242272715,6094.2398310483895,11630.707718225896,16835.889013955253,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":59080.185412785919},76959.244936043484,93586.041143627051,108960.57403553657,123082.84361177206,180556.95466335648,192886.59112226032,204805.52477688715,216313.755627237,227411.28367330934,143812.25211447888,148327.20643745395,152644.54225627877,156764.25957095335,160686.35838147864,275847.10965675267,261140.12418405534,246766.08293030612,232724.98589550628,219016.83307965432,237638.63793730072,222880.73626385597,208496.59132652191,194486.20312529724,180849.57166018238,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,1100.670680898545,29616.710452335465,56522.767793203471,81818.842703502596,287117.14559152222,374005.57527928147,454808.2713794905,529525.23389214894,598156.4628172568,877468.42833065242,937387.8412696562,995311.32586099918,1051238.8821046811,1105170.5100006994,698896.98279893142,720838.70130626997,741820.03588063235,761840.98652201833,780901.55323043326,1340558.3308676984,1269085.5069475656,1199230.7211753787,1130993.973551143,1064375.2640748518,1154873.2782420972,1083153.0124068651,1013249.1248796551,945161.61566046055,{"$f":"SUM(AP26:AP70)","v":878890.48474928411},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech11_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech11"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech11"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech11","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech11","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech11","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech11","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,73.569001925449371,1979.5855982232558,3777.9907149114024,5468.7843519898906,19190.955299734422,24998.591645402874,30399.456598146822,35393.55015796626,39980.872324861179,58650.12815702425,62655.151169250457,66526.766015891437,70264.972696947181,73869.77121241753,46714.384570733149,48180.97249673865,49583.368209177941,50921.571708051037,52195.582993358265,89603.130288044442,84825.875463463322,80156.770563911996,75595.815589390855,71143.01053989942,77191.912081534188,72398.118200317622,67725.731331715506,63174.751475727426,58745.178632353542,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1479333.1644889612]
[null,2,"Tech11","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,397.24204433949802,10688.939762701979,20399.580201017929,29529.163359287362,103623.1852624506,134982.00860317674,164144.43542532707,191110.4657289015,215880.0995139,316686.32440438744,338311.78468473308,359216.89629863406,379401.65924609039,398866.07352710114,252238.26803772684,260157.23350799936,267729.58769525419,274955.33059949119,281834.46222071227,483819.67572307453,458024.48449878179,432813.25793609378,408185.99603501265,384142.69879553595,416804.2539548988,390919.75869633385,365690.81086434663,341117.41045893484,317199.55748009932,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,7987784.462759302]
[null,2,"Tech11","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech11","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech11","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech11","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,232.69707071842694,6261.3839781288116,11949.698236387063,17297.639845493188,60700.552755381061,79069.973708031335,96152.786046886598,111948.98977194678,126458.58488321189,185509.01415285867,198176.81035389073,210422.63957794712,222246.50182502775,233648.39709513215,147756.53013532827,152395.31420743401,156831.05977597379,161063.76684094756,165093.43540235638,283412.65206177585,268302.30429761851,253534.03227316408,239107.83598841375,225023.715443366,244156.25269361897,228993.59227153787,214214.93945402771,199820.29424108699,185809.6566327163,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4679096.9699715599]
[null,2,"Tech11","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech11","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech11","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,165.78424885071482,4460.9020490681442,8513.5224951298151,12323.645587035729,43245.905555686688,56333.13800367363,68503.73045295183,79757.682903521258,90094.995355381892,132165.27595907074,141190.40494457172,149914.9049702764,158338.77603618478,166462.01814229647,105268.64513440404,108573.53131367735,111733.76339095643,114749.34136624129,117620.26523953267,201916.39495842523,191151.07829062274,180629.47233813611,170351.57710096621,160317.392579112,173948.30467804254,163145.71803227041,152616.71631853114,142361.29953682373,132379.46768714851,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3333606.9683706709]
[null,6,"Tech11","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,4.8929626417287517,131.65923316488553,251.26842753136452,363.72054574116572,1276.3613054835305,1662.6183829534345,2021.8217125510976,2353.9712942765177,2659.0671281296954,3900.730993954834,4167.0989949499362,4424.5942213630005,4673.2166731940251,4912.9663504429991,3106.9028062602902,3204.4433429665928,3297.7145529911554,3386.7164363339784,3471.4489929950832,5959.3681796258443,5641.6402130240858,5331.1051337665494,5027.7629418532588,4731.6136372841856,5133.9168967018732,4815.0889425492605,4504.3355845121223,4201.6568225904275,3907.052656784188,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,98388.203170810535]
[null,5,"Tech11","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,226.48535242272715,6094.2398310483895,11630.707718225896,16835.889013955253,59080.185412785919,76959.244936043484,93586.041143627051,108960.57403553657,123082.84361177206,180556.95466335648,192886.59112226032,204805.52477688715,216313.755627237,227411.28367330934,143812.25211447888,148327.20643745395,152644.54225627877,156764.25957095335,160686.35838147864,275847.10965675267,261140.12418405534,246766.08293030612,232724.98589550628,219016.83307965432,237638.63793730072,222880.73626385597,208496.59132652191,194486.20312529724,180849.57166018238,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4554191.0905550718]
[null,5,"Tech11","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":1100.670680898545},{"$f":"SUM(N80:N124)","v":29616.710452335465},{"$f":"SUM(O80:O124)","v":56522.767793203471},{"$f":"SUM(P80:P124)","v":81818.842703502596},{"$f":"SUM(Q80:Q124)","v":287117.14559152222},{"$f":"SUM(R80:R124)","v":374005.57527928147},{"$f":"SUM(S80:S124)","v":454808.2713794905},{"$f":"SUM(T80:T124)","v":529525.23389214894},{"$f":"SUM(U80:U124)","v":598156.4628172568},{"$f":"SUM(V80:V124)","v":877468.42833065242},{"$f":"SUM(W80:W124)","v":937387.8412696562},{"$f":"SUM(X80:X124)","v":995311.32586099918},{"$f":"SUM(Y80:Y124)","v":1051238.8821046811},{"$f":"SUM(Z80:Z124)","v":1105170.5100006994},{"$f":"SUM(AA80:AA124)","v":698896.98279893142},{"$f":"SUM(AB80:AB124)","v":720838.70130626997},{"$f":"SUM(AC80:AC124)","v":741820.03588063235},{"$f":"SUM(AD80:AD124)","v":761840.98652201833},{"$f":"SUM(AE80:AE124)","v":780901.55323043326},{"$f":"SUM(AF80:AF124)","v":1340558.3308676984},{"$f":"SUM(AG80:AG124)","v":1269085.5069475656},{"$f":"SUM(AH80:AH124)","v":1199230.7211753787},{"$f":"SUM(AI80:AI124)","v":1130993.973551143},{"$f":"SUM(AJ80:AJ124)","v":1064375.2640748518},{"$f":"SUM(AK80:AK124)","v":1154873.2782420972},{"$f":"SUM(AL80:AL124)","v":1083153.0124068651},{"$f":"SUM(AM80:AM124)","v":1013249.1248796551},{"$f":"SUM(AN80:AN124)","v":945161.61566046055},{"$f":"SUM(AO80:AO124)","v":878890.48474928411},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":22132400.859316375}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech11"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech11"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,12.341296897141662,332.07808943412903,633.76291463915084,917.3957725122076,3219.3080087425701,4193.5466491573925,5099.5488530573875,5937.314620442552,6706.843951312886,9838.6361877618056,10510.484069072674,11159.95255502816,11787.041645628267,12391.751340872963,7836.3994925319212,8082.4215472953956,8317.6752737497809,8542.1606718950788,8755.8777417313431,15031.043032479856,14229.652248312332,13446.403756404648,12681.29755675687,11934.33364936892,12949.044843936164,12144.879611250994,11361.080564715641,10597.647704330037,9854.5810300942048,0,0,0,0,0]
[null,null,"Tech11","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,71.168317243613785,1914.9882719355801,3654.7082970447623,5290.3283925711639,18564.720999797199,24182.84405525076,29407.46937688141,34238.596964689132,38676.226818673931,56736.272313269008,60610.604448302212,64355.881758575415,67972.104244088579,71459.271904841575,45190.012830934669,46608.743438281766,47965.376535807016,49259.912123510418,50492.350201392299,86679.224068071446,82057.859389862293,77541.11551624407,73128.992447217184,68821.490182781155,74673.005530599548,70035.641493982141,65515.722747680084,61113.249291692977,56828.221126020966,0,0,0,0,0]
[null,null,"Tech11","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,41.754161970622441,1123.5158224204827,2144.2024780187994,3103.8141287655726,10891.846225779711,14187.976148668198,17253.242553217857,20087.645439428677,22691.184807300659,33286.939968924904,35559.994858510341,37757.333807845651,39878.956816930819,41924.863885765764,26512.796540326639,27345.160011407104,28141.091126300224,28900.589885005986,29623.656287524591,50854.347853094652,48143.01201191212,45493.056770827723,42904.482129841672,40377.288088953719,43810.348319534292,41089.625719913769,38437.807793952008,35854.894541648762,33340.885963004119,0,0,0,0,0]
[null,null,"Tech11","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,67.532777799039593,1817.1636265292912,3468.0123530218466,5020.0789572767071,17616.366758945256,22947.495421898886,27905.227662794034,32489.563481630696,36700.502878408857,53837.974813457011,57514.391810914611,61068.346578802011,64499.839117119198,67808.86942586604,42881.540739550212,44227.797368531639,45515.128656924811,46743.534604729735,47913.015211946717,82251.330444482417,77866.042074188197,73580.030092928326,69393.294500703152,65305.835297512269,70858.433715979845,66457.96329336011,62168.938623592177,57991.359706675656,53925.22654261069,0,0,0,0,0]
[null,null,"Tech11","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0.59425264180426052,15.99007653541239,30.516670123146486,44.174033405006568,155.01468807706667,201.92579398753116,245.55120934179186,285.89093413984875,322.9449683817017,473.74563589687045,506.096156404326,537.36907421550427,567.56438933040545,596.68210174902811,377.33482465276489,389.18116926336796,400.50900211634746,411.31832321170344,421.60913254943847,723.76810197260954,685.17988919576294,647.46525601056305,610.62420241701284,574.65672841510877,623.51665076083907,584.79484397236604,547.05370072548646,510.29322102019688,474.51340485649854,0,0,0,0,0]
[null,null,"Tech11","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,54.629861196150379,1469.9735435642067,2805.4085682051223,4060.9349351188989,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":14250.556576918167},18563.111581580175,22573.611860033601,26282.057412278435,29688.448238314671,43551.608374427386,46525.603474524294,49400.534167362552,52176.40045294218,54853.202331263026,34688.527479940429,35777.566242635876,36818.938031127305,37812.642845414739,38758.680685498402,66536.264489992202,62988.836074013838,59521.716147183375,56134.904709501097,52828.401760966655,57320.112168341046,53760.402406351954,50290.845399922713,46911.441149053004,43622.189653742949,0,0,0,0,0]
[null,null,"Tech11","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":248.02066774837215},{"$f":"SUM(O132:O176)","v":6673.7094304191023},{"$f":"SUM(P132:P176)","v":12736.611281052828},{"$f":"SUM(Q132:Q176)","v":18436.726219649558},{"$f":"SUM(R132:R176)","v":64697.813258259965},{"$f":"SUM(S132:S176)","v":84276.899650542939},{"$f":"SUM(T132:T176)","v":102484.65151532608},{"$f":"SUM(U132:U176)","v":119321.06885260934},{"$f":"SUM(V132:V176)","v":134786.15166239272},{"$f":"SUM(W132:W176)","v":197725.17729373698},{"$f":"SUM(X132:X176)","v":211227.17481772846},{"$f":"SUM(Y132:Y176)","v":224279.41794182928},{"$f":"SUM(Z132:Z176)","v":236881.90666603943},{"$f":"SUM(AA132:AA176)","v":249034.64099035837},{"$f":"SUM(AB132:AB176)","v":157486.61190793663},{"$f":"SUM(AC132:AC176)","v":162430.86977741515},{"$f":"SUM(AD132:AD176)","v":167158.71862602548},{"$f":"SUM(AE132:AE176)","v":171670.15845376765},{"$f":"SUM(AF132:AF176)","v":175965.18926064277},{"$f":"SUM(AG132:AG176)","v":302075.97799009318},{"$f":"SUM(AH132:AH176)","v":285970.58168748458},{"$f":"SUM(AI132:AI176)","v":270229.78753959871},{"$f":"SUM(AJ132:AJ176)","v":254853.59554643696},{"$f":"SUM(AK132:AK176)","v":239842.00570799786},{"$f":"SUM(AL132:AL176)","v":260234.46122915176},{"$f":"SUM(AM132:AM176)","v":244073.30736883133},{"$f":"SUM(AN132:AN176)","v":228321.44883058811},{"$f":"SUM(AO132:AO176)","v":212978.88561442064},198045.61772032944,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech11"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech11"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech11","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech11","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech11","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech11","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,12.341296897141662,332.07808943412903,633.76291463915084,917.3957725122076,3219.3080087425701,4193.5466491573925,5099.5488530573875,5937.314620442552,6706.843951312886,9838.6361877618056,10510.484069072674,11159.95255502816,11787.041645628267,12391.751340872963,7836.3994925319212,8082.4215472953956,8317.6752737497809,8542.1606718950788,8755.8777417313431,15031.043032479856,14229.652248312332,13446.403756404648,12681.29755675687,11934.33364936892,12949.044843936164,12144.879611250994,11361.080564715641,10597.647704330037,9854.5810300942048,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,71.168317243613785,1914.9882719355801,3654.7082970447623,5290.3283925711639,18564.720999797199,24182.84405525076,29407.46937688141,34238.596964689132,38676.226818673931,56736.272313269008,60610.604448302212,64355.881758575415,67972.104244088579,71459.271904841575,45190.012830934669,46608.743438281766,47965.376535807016,49259.912123510418,50492.350201392299,86679.224068071446,82057.859389862293,77541.11551624407,73128.992447217184,68821.490182781155,74673.005530599548,70035.641493982141,65515.722747680084,61113.249291692977,56828.221126020966,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech11","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech11","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,41.754161970622441,1123.5158224204827,2144.2024780187994,3103.8141287655726,10891.846225779711,14187.976148668198,17253.242553217857,20087.645439428677,22691.184807300659,33286.939968924904,35559.994858510341,37757.333807845651,39878.956816930819,41924.863885765764,26512.796540326639,27345.160011407104,28141.091126300224,28900.589885005986,29623.656287524591,50854.347853094652,48143.01201191212,45493.056770827723,42904.482129841672,40377.288088953719,43810.348319534292,41089.625719913769,38437.807793952008,35854.894541648762,33340.885963004119,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech11","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech11","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech11","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech11","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech11","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech11","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech11","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech11","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech11","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech11","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech11","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,67.532777799039593,1817.1636265292912,3468.0123530218466,5020.0789572767071,17616.366758945256,22947.495421898886,27905.227662794034,32489.563481630696,36700.502878408857,53837.974813457011,57514.391810914611,61068.346578802011,64499.839117119198,67808.86942586604,42881.540739550212,44227.797368531639,45515.128656924811,46743.534604729735,47913.015211946717,82251.330444482417,77866.042074188197,73580.030092928326,69393.294500703152,65305.835297512269,70858.433715979845,66457.96329336011,62168.938623592177,57991.359706675656,53925.22654261069,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech11","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0.59425264180426052,15.99007653541239,30.516670123146486,44.174033405006568,155.01468807706667,201.92579398753116,245.55120934179186,285.89093413984875,322.9449683817017,473.74563589687045,506.096156404326,537.36907421550427,567.56438933040545,596.68210174902811,377.33482465276489,389.18116926336796,400.50900211634746,411.31832321170344,421.60913254943847,723.76810197260954,685.17988919576294,647.46525601056305,610.62420241701284,574.65672841510877,623.51665076083907,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":584.79484397236604},547.05370072548646,510.29322102019688,474.51340485649854,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech11","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,54.629861196150379,1469.9735435642067,2805.4085682051223,4060.9349351188989,14250.556576918167,18563.111581580175,22573.611860033601,26282.057412278435,29688.448238314671,43551.608374427386,46525.603474524294,49400.534167362552,52176.40045294218,54853.202331263026,34688.527479940429,35777.566242635876,36818.938031127305,37812.642845414739,38758.680685498402,66536.264489992202,62988.836074013838,59521.716147183375,56134.904709501097,52828.401760966655,57320.112168341046,53760.402406351954,50290.845399922713,46911.441149053004,43622.189653742949,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech11","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech11","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech11","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech11","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech11","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech11","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech11","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":248.02066774837215},{"$f":"SUM(N184:N228)","v":6673.7094304191023},{"$f":"SUM(O184:O228)","v":12736.611281052828},{"$f":"SUM(P184:P228)","v":18436.726219649558},{"$f":"SUM(Q184:Q228)","v":64697.813258259965},{"$f":"SUM(R184:R228)","v":84276.899650542939},{"$f":"SUM(S184:S228)","v":102484.65151532608},{"$f":"SUM(T184:T228)","v":119321.06885260934},{"$f":"SUM(U184:U228)","v":134786.15166239272},{"$f":"SUM(V184:V228)","v":197725.17729373698},{"$f":"SUM(W184:W228)","v":211227.17481772846},{"$f":"SUM(X184:X228)","v":224279.41794182928},{"$f":"SUM(Y184:Y228)","v":236881.90666603943},{"$f":"SUM(Z184:Z228)","v":249034.64099035837},{"$f":"SUM(AA184:AA228)","v":157486.61190793663},{"$f":"SUM(AB184:AB228)","v":162430.86977741515},{"$f":"SUM(AC184:AC228)","v":167158.71862602548},{"$f":"SUM(AD184:AD228)","v":171670.15845376765},{"$f":"SUM(AE184:AE228)","v":175965.18926064277},{"$f":"SUM(AF184:AF228)","v":302075.97799009318},{"$f":"SUM(AG184:AG228)","v":285970.58168748458},{"$f":"SUM(AH184:AH228)","v":270229.78753959871},{"$f":"SUM(AI184:AI228)","v":254853.59554643696},{"$f":"SUM(AJ184:AJ228)","v":239842.00570799786},{"$f":"SUM(AK184:AK228)","v":260234.46122915176},{"$f":"SUM(AL184:AL228)","v":244073.30736883133},{"$f":"SUM(AM184:AM228)","v":228321.44883058811},{"$f":"SUM(AN184:AN228)","v":212978.88561442064},{"$f":"SUM(AO184:AO228)","v":198045.61772032944},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech11"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech11"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech11","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech11","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech11","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech11","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech11","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech11","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech11","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech11","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech11","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech11","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech11","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech11","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech11","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech11","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech11","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech11","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech11","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech11","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,17.010709209703883,457.72205801047801,873.55135677174121,1264.4986054934939,4437.3547488249933,5780.2031018852067,7028.9973057960715,8183.7373605575867,9244.4232661697479,13561.150064289272,14487.196089872026,15382.395326024771,16246.7477727475,17080.253430040182,10801.35370938248,11140.459855813864,11464.723404820745,11774.144356403125,12068.72271056108,20718.138804624326,19613.536451530657,18533.940648445605,17479.35139536926,16449.768692301524,17848.402661362943,16739.976128578568,15659.621464836215,14607.338670135783,13583.12774447731,0,0,0,0,0,0]
[null,6,"Tech11","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech11","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech11"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech11"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech11"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech11","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech11","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech11"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech11","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech11","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech11","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech11"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,3.9046749574842416,110.00411862981468,312.91257245494398,607.24427787082504,1661.3718724275193,3035.7097422907309,4709.899720095922,6663.5836384785534,8876.4033300740921,12260.50365612743,15872.713746757363,19705.95402233407,23753.144903227749,28007.206809808573,30603.145802814433,33281.937959099196,36040.176786372365,38874.455792343419,41781.368484721905,47025.928165734738,51958.143023007702,56583.752255508487,60908.495062204776,64938.110642064254,69354.096053032859,73448.975806333998,77229.192615647538,80701.189194653314,{"$f":"SUM(AP496:AP540)","v":83871.408257031115},83871.408257031115,83871.408257031115,83871.408257031115,83871.408257031115,83871.408257031115]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech11","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech11","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech11","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech11"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech11","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech11","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech11","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech11","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,3.9046749574842416,110.00411862981468,312.91257245494398,607.24427787082504,1661.3718724275193,3035.7097422907309,4709.899720095922,6663.5836384785534,8876.4033300740921,12260.50365612743,15872.713746757363,19705.95402233407,23753.144903227749,28007.206809808573,30603.145802814433,33281.937959099196,36040.176786372365,38874.455792343419,41781.368484721905,47025.928165734738,51958.143023007702,56583.752255508487,60908.495062204776,64938.110642064254,69354.096053032859,73448.975806333998,77229.192615647538,80701.189194653314,{"$f":"SUM(AP652:AP696)","v":83871.408257031115},83871.408257031115,83871.408257031115,83871.408257031115,83871.408257031115,83871.408257031115]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech11","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech11","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech11","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech11","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech11","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech11","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech11","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech11","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech11","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,1.4384835256592647,40.525553119435145,115.27709357352173,223.70898968011315,612.04993872791954,1118.3564574558245,1735.1285903783219,2454.866382009905,3270.06987686507,4516.7735388114361,5847.5129122980152,7259.6798778841458,8750.6663161291672,10317.864107592417,11274.208877826855,12261.07678038938,13277.212862411052,14321.362171022931,15392.269753356086,17324.36724741599,19141.396806713859,20845.472754018017,22438.709412096778,23923.221103718461,25550.071566918799,27058.626601285734,28451.259704636621,29730.344374788783,{"$f":"SUM(AP704:AP748)","v":30898.254109559537},30898.254109559537,30898.254109559537,30898.254109559537,30898.254109559537,30898.254109559537]
[]
[null,null,"Tech11","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech11"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech11"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech11","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech11"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech11","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech11","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,106.16676565435603,309.14254146151092,603.54156885941757,1657.7364853981376,3032.1416772433749,4706.3989770305916,6660.1502173952495,8873.0372309728118,12257.16498450031,15869.402502604396,19702.670205655264,23749.888514023107,28003.977848078088,30599.944268558109,33278.763852317024,36037.030107064355,38871.336540509568,41778.276660362208,47022.863768849202,51955.106053596326,56580.742713571264,60905.512947741707,64935.155955075345,69351.168793518111,73446.075974293402,77226.320211081096,80698.34421756104,{"$f":"SUM(AP964:AP1008)","v":83868.590707412994},83868.590707412994,83868.590707412994,83868.590707412994,83868.590707412994,83868.590707412994]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech11","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech11","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech11","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech11","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech11"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech11","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech11","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech11","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech11","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech11","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,106.16676565435603,309.14254146151092,603.54156885941757,1657.7364853981376,3032.1416772433749,4706.3989770305916,6660.1502173952495,8873.0372309728118,12257.16498450031,15869.402502604396,19702.670205655264,23749.888514023107,28003.977848078088,30599.944268558109,33278.763852317024,36037.030107064355,38871.336540509568,41778.276660362208,47022.863768849202,51955.106053596326,56580.742713571264,60905.512947741707,64935.155955075345,69351.168793518111,73446.075974293402,77226.320211081096,80698.34421756104,{"$f":"SUM(AP1120:AP1164)","v":83868.590707412994},83868.590707412994,83868.590707412994,83868.590707412994,83868.590707412994,83868.590707412994]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech11","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech11","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,39.111871033873456,113.88821292805761,222.34491047474663,610.71066096265065,1117.0419811306531,1733.8389154932481,2453.6015085649292,3268.8298048601919,4515.5435710969678,5846.2930488739557,7258.470118750497,8749.466661285931,10316.674557039587,11273.029431564439,12259.907438417371,13276.053624729455,14320.213037631744,15391.130724255308,17323.238322605623,19140.277986193905,20844.364037788466,22437.610800157636,23922.132596069732,25548.993163560481,27057.558302217829,28450.201509859122,29729.296284301694,{"$f":"SUM(AP1172:AP1216)","v":30897.216123362858},30897.216123362858,30897.216123362858,30897.216123362858,30897.216123362858,30897.216123362858,null,{"$f":"SUM(AW1172:AW1216)","v":358117.03920521098}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech11","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech11"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,173.51179699398438,4668.8339580737165,8910.3554596967042,12898.07630186295,45261.687027675522,58958.942559912437,71696.831599402896,83475.354146146841,94294.510200144287,138325.77395524585,147771.58294634541,156902.7500374798,165719.27522864903,174221.15851985264,110175.4353083329,113634.36909608172,116941.90615372156,120098.04648125246,123102.79007867517,211328.13747180294,200061.02703647013,189048.98717903777,178292.01789950675,167790.11919787602,182056.39641871274,170750.27877433403,159730.49842385735,148997.05536728169,138549.94960460742,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,226.48535242272715,6094.2398310483895,11630.707718225896,16835.889013955253,59080.185412785919,76959.244936043484,93586.041143627051,108960.57403553657,123082.84361177206,180556.95466335648,192886.59112226032,204805.52477688715,216313.755627237,227411.28367330934,143812.25211447888,148327.20643745395,152644.54225627877,156764.25957095335,160686.35838147864,275847.10965675267,261140.12418405534,246766.08293030612,232724.98589550628,219016.83307965432,237638.63793730072,222880.73626385597,208496.59132652191,194486.20312529724,180849.57166018238,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech11","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech11","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,15.52710042432815,437.43589816124478,1244.3097029702969,2414.7318246110322,6606.5135219236217,12071.624537482319,18729.109782178217,26498.014166902401,35297.382602545978,48754.396612871285,63118.4984758133,78361.535952050937,94455.356802263108,111371.80878712873,121694.66686845827,132346.9939582744,143315.24400000001,154585.870937058,166145.32871287133,187000.53580056585,206613.69086138628,225007.61605586996,242205.13354455461,258229.06548797752,275789.4129420087,292072.87055304117,307105.05803677533,320911.5951089111,333518.10148514854,333518.10148514854,333518.10148514854,333518.10148514854,333518.10148514854,333518.10148514854]
[null,null,"Tech11","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,34.800000000000004,980.40000000000009,2788.7999999999993,5411.9999999999982,14806.800000000001,27055.439999999995,41976.479999999996,59388.479999999989,79110,109270.43399999998,141463.87199999997,175627.21799999999,211697.37600000002,249611.25,272747.27999999991,296621.73,321204.24,346464.44999999995,372372,419113.58000000013,463071.42000000022,504296.67000000016,542840.48000000021,578754.00000000023,618111.00000000035,654606.18000000028,688296.96000000043,719240.76000000047,{"$f":"SUM(AP1330:AP1374)","v":747495},747495,747495,747495,747495,747495]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech11","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech11","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech11"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech11"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech11","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech11"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,1877.0400000000004,50541.960000000014,97372.079999999987,142319.39999999997,495050.16000000015,652621.03200000012,802667.37600000005,945007.75200000009,1079460.7199999997,1575509.7563459997,1707854.3738759998,1838828.2185900006,1968368.1944880011,2096411.2055699972,1441482.3658199986,1502036.9298300007,1561692.1132800009,1620417.5561699991,1678182.8985000032,2658506.8567200047,2583361.5256400029,2508191.7924599992,2433048.8071800033,2357983.7198000029,2548228.9536000034,2465277.0649200003,2382560.9355600039,2300137.9855200043,2218065.6348000048,747495,747495,747495,747495,747495,747495]

{"sheet":"Tech12","index":60,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech12",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Wind onshore"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech12"},{"$f":"$C$3","v":"Wind onshore"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":100},100,100,100,100,100,100,100,300,500,700,2280,3859.9999999999995,5439.9999999999991,7020,8600,11465.400000000001,14137.6,16616.599999999999,18902.399999999998,20994.999999999996,20991.999999999993,20934.999999999993,20823.999999999993,20658.999999999989,20439.999999999996,21127.799999999996,21787.199999999997,22418.199999999997,23020.799999999999,23594.999999999996,24217.599999999995,24809.399999999994,25370.399999999994,25900.599999999991,26400,26400,26400,26400,26400,26400]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,200,200,200,1580,1579.9999999999995,1579.9999999999995,1580.0000000000009,1580,2865.4000000000015,2672.1999999999989,2478.9999999999982,2285.7999999999993,2092.5999999999985,2.8421709430404007E-14,2.1600499167107046E-12,6.5369931689929217E-13,-9.3791641120333225E-13,-2.1884716261411086E-12,687.79999999999927,659.40000000000146,631,602.60000000000218,574.19999999999709,622.59999999999854,591.79999999999927,561,530.19999999999709,499.40000000000873,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,200,400,600,2180,3759.9999999999995,5339.9999999999991,6920,8500,11365.400000000001,14037.6,16516.599999999999,18802.399999999998,20894.999999999996,20894.999999999996,20895,20895,20895,20894.999999999996,21582.799999999996,22242.199999999997,22873.199999999997,23475.8,24049.999999999996,24672.599999999995,25264.399999999994,25825.399999999994,26355.599999999991,26855,26855,26855,26855,26855,26855]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":400},400,400,400,400,400,400,400,1066.6666666666667,1733.3333333333335,2400,8340,14280.000000000002,20220.000000000004,26160.000000000004,32100,42001,51230,59787,67672,74884.999999999971,74800.39999999998,74528.599999999977,74069.599999999977,73423.39999999998,72590,74492.400000000009,76309.600000000006,78041.600000000006,79688.399999999994,81249.999999999985,83033.599999999991,84722.4,86316.400000000009,87815.6,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985,89219.999999999985]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,711.11111111111109,1386.666666666667,2057.1428571428569,7974.2105263157891,13910.051813471504,19848.308823529413,25787.35042735043,31726.744186046511,41634.671742808801,50867.632978723406,59427.197152245346,67313.992551210424,74528.319838056646,74454.76171875,74386.2,74322.142335766432,74262.159010600721,74205.873287671231,76096.639059438283,77903.236079900133,79625.533054393309,81263.420068807332,82816.804407713484,84593.634355179689,86276.193803961389,87864.422971652006,89358.27074894018,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":90757.693181818177},90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177,90757.693181818177]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.98499999999999999,0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,0.85,0.84350000000000003,0.83700000000000008,0.83050000000000013,0.82400000000000018,0.81750000000000023,0.81100000000000028,0.80450000000000033,0.79800000000000038,0.79150000000000043,0.78500000000000048,0.77850000000000052,0.77200000000000057,0.76550000000000062,0.75900000000000067,0.75250000000000072,0.74600000000000077,0.73950000000000082,0.73300000000000087,0.72650000000000092,0.72,0.72,0.72,0.72,0.72,0.72]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.98499999999999999,0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,0.85,0.84350000000000003,0.83700000000000008,0.83050000000000013,0.82400000000000018,0.81750000000000023,0.81100000000000028,0.80450000000000033,0.79800000000000038,0.79150000000000043,0.78500000000000048,0.77850000000000052,0.77200000000000057,0.76550000000000062,0.75900000000000067,0.75250000000000072,0.74600000000000077,0.73950000000000082,0.73300000000000087,0.72650000000000092,0.72,0.72,0.72,0.72,0.72,0.72]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"Not applicable"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech12"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech12"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,8592.6846236279434,8457.7209907960914,8322.7573579642376,64683.570428545834,63617.357729174182,62551.145029802552,61484.932330430966,60418.719631059306,108734.12111035844,100621.29968326405,92621.469809576563,84734.631489295978,76960.784722422133,1.0369708645103745E-12,7.817814130443072E-11,2.3468018800522091E-11,-3.3397238588876364E-11,-7.7286934531849074E-11,24088.862538723635,22901.385015252661,21730.517016195394,20576.258541552099,19438.609591322387,20895.051639876336,19688.319304787961,18499.600115894878,17328.894073196967,16176.201176694796,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,7232.6821645888176,7119.0798269251191,7005.4774892614205,54445.81369762199,53548.355230078763,52650.896762535544,51753.438294992367,50855.979827449119,91524.287563702645,84695.518510677037,77961.85733474353,71323.304035902125,64779.858614152712,8.7284486810081491E-13,6.5804538748976609E-11,1.9753630960693413E-11,-2.8111308917828902E-11,-6.5054387240880116E-11,20276.210995801361,19276.680827867371,18291.13132095509,17319.562475064726,16361.974290195963,17587.898770115458,16572.161335341403,15571.586025900864,14586.172841793739,13615.921783020509,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,26685.448288729724,26266.305121891037,25847.16195505235,200881.34842688794,197570.11740886225,194258.88639083662,190947.65537281116,187636.42435478544,337684.77410798345,312489.58934894839,287645.31124919094,263151.939808711,239009.47502750819,3.2204175521255734E-12,2.4279009860920072E-10,7.2882298090891219E-11,-1.0371849106380263E-10,-2.4002236613838509E-10,74810.390904352826,71122.559750922868,67486.31114989148,63901.645101259433,60368.561605025548,64891.689204209826,61144.060292310722,57452.373021745705,53816.627392514376,50236.823404618517,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,29910.866926814622,29441.062734246851,28971.258541679083,225161.48935797939,221450.03623669394,217738.58311540858,214027.12999412336,210315.67687283791,378500.08110304637,350259.60298290616,322412.4449327839,294958.60695267958,267898.08904259279,3.6096632070103921E-12,2.7213566930089941E-10,8.1691440815621134E-11,-1.162547449266436E-10,-2.6903340634740222E-10,83852.578486684899,79719.006298377644,75643.251346035293,71625.313629658718,67665.193149246625,72735.022452782883,68534.424866335787,64396.530479456735,60321.339292145305,56308.851304403492,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,12390.517589381016,12195.902129861943,12001.286670342868,93272.702565507978,91735.240435307263,90197.778305106578,88660.31617490598,87122.854044705266,156792.91155165731,145094.34922859623,133558.71896824462,122186.02077060245,110976.25463566958,1.4952958591149345E-12,1.1273166389396466E-10,3.3840518123545639E-11,-4.8158298633973541E-11,-1.1144655758841213E-10,34735.765138348259,33023.441017769801,31335.067573075979,29670.644804267147,28030.17271134277,30130.339494014996,28390.250234545074,26676.135651738961,24987.995745596494,23325.830516118487,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,10294.695044556769,10132.998263752212,9971.301482947656,77495.877146930477,76218.472578574467,74941.068010218471,73663.663441862533,72386.258873506493,130271.81454920242,120552.03240879615,110967.62281327952,101518.58576265257,92204.921256915084,1.2423706080018391E-12,9.3663407786003017E-11,2.8116485991696373E-11,-4.0012452645750972E-11,-9.2595673736955834E-11,28860.304394798546,27437.615268889749,26034.825626805145,24651.935468545038,23288.944794108986,25033.874044590644,23588.116177953671,22163.939441661401,20761.343835713713,19380.329360111275,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,8534.6670591826951,8400.6146969965775,8266.5623348104637,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":64246.828783732351},63187.815122462009,62128.801461191702,61069.78779992144,60010.774138651097,107999.95138864298,99941.907503212933,91996.092255405165,84162.505645219659,76441.147672656327,1.0299692664540298E-12,7.7650284697327119E-11,2.3309563398886888E-11,-3.3171741375025941E-11,-7.6765095327760614E-11,23926.215217662873,22746.755508968407,21583.793177646858,20437.328223698471,19307.360647122874,20753.968840006102,19555.384327639706,18374.691337213077,17211.889868726106,16066.979922179355,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,103641.56169688157,102013.68376446984,100385.8058320581,780187.6304072059,767327.39474115288,754467.15907509997,741606.92340904789,728746.68774299463,1311507.9413745934,1213654.299666401,1117163.5173632244,1022035.5944650634,928270.53097191686,1.2507532225317957E-11,9.4295380434080222E-10,2.8306195618185676E-10,-4.0282427615190192E-10,-9.3220442091164525E-10,290550.32767637237,276227.44368804852,262104.89721060521,248182.68824404565,234460.81678836513,252027.84444559627,237472.7165389143,223134.85607361162,209014.26304968671,{"$f":"SUM(AP26:AP70)","v":195110.93746714643},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":2},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech12_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech12"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech12"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech12","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech12","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech12","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech12","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,4296.3423118139717,8525.2028072120174,8390.2391743801636,36503.163893255034,64150.464078860008,63084.251379488371,62018.038680116762,60951.82598074514,84576.420370708875,104677.71039681125,96621.384746420314,88678.050649436278,80847.708105859056,38480.392361211067,3.9607556084470544E-11,5.0823080052476409E-11,-4.9646098941771365E-12,-5.5342086560362716E-11,12044.431269361779,23495.123776988148,22315.951015724029,21153.387778873745,20007.434066437243,20166.830615599363,20291.685472332148,19093.95971034142,17914.247094545921,16752.547624945881,8088.1005883473981,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,990303.34883078944]
[null,2,"Tech12","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,3616.3410822944088,7175.8809957569683,7062.2786580932698,30725.645593441706,53997.084463850377,53099.62599630715,52202.167528763952,51304.709061220739,71190.133695575874,88109.903037189841,81328.687922710291,74642.580685322828,68051.581325027422,32389.929307076356,3.3338691808538713E-11,4.2779084854835013E-11,-4.1788389785677445E-12,-4.6582848079354511E-11,10138.105497900648,19776.445911834366,18783.906074411228,17805.346898009906,16840.768382630344,16974.936530155712,17080.030052728431,16071.873680621135,15078.879433847302,14101.047312407125,6807.9608915102544,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,833563.62794063636]
[null,2,"Tech12","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,13342.724144364862,26475.87670531038,26056.733538471693,113364.25519097014,199225.73291787511,195914.50189984945,192603.2708818239,189292.0398637983,262660.59923138446,325087.18172846595,300067.45029906963,275398.62552895094,251080.70741810958,119504.73751375409,1.2300525808066315E-10,1.5783619835004597E-10,-1.5418096486455706E-11,-1.7187042860109386E-10,37405.195452176296,72966.475327637847,69304.435450407182,65693.978125575464,62135.103353142491,62630.125404617691,63017.874748260278,59298.216657028213,55634.500207130041,52026.725398566443,25118.411702309259,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3075486.8778393744]
[null,2,"Tech12","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech12","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech12","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech12","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,14955.433463407311,29675.964830530735,29206.160637962967,127066.37394982923,223305.76279733668,219594.30967605126,215882.85655476595,212171.40343348065,294407.87898794212,364379.84204297629,336336.02395784506,308685.52594273177,281428.34799763619,133949.0445212964,1.378726662539549E-10,1.7691355505826027E-10,-1.7281652055511233E-11,-1.926440756370229E-10,41926.289243342319,81785.792392531264,77681.128822206461,73634.282487846998,69645.253389452671,70200.107801014761,70634.723659559328,66465.477672896261,62358.93488580102,58315.095298274398,28154.425652201746,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3447215.041804981]
[null,2,"Tech12","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,6195.2587946905078,12293.209859621478,12098.594400102405,52636.994617925426,92503.971500407613,90966.509370206913,89429.047240006272,87891.58510980563,121957.88279818129,150943.63039012678,139326.53409842041,127872.36986942354,116581.13770313602,55488.127317834791,5.71134798765398E-11,7.328609100875515E-11,-7.1588902552139506E-12,-7.980242811119284E-11,17367.882569174075,33879.60307805903,32179.254295422892,30502.856188671562,28850.408757804958,29080.256102678883,29260.294864280033,27533.192943142018,25832.065698667728,24156.913130857491,11662.915258059244,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1428002.0273023951]
[null,6,"Tech12","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech12","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech12","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,5147.3475222783845,10213.846654154491,10052.149873349934,43733.589314939069,76857.174862752465,75579.770294396469,74302.365726040502,73024.961157684505,101329.03671135445,125411.92347899929,115759.82761103784,106243.10428796604,96861.753509783826,46102.460628457542,4.7452889197002429E-11,6.0889946888849697E-11,-5.9479833270272995E-12,-6.6304063191353403E-11,14430.152197399228,28148.959831844149,26736.220447847445,25343.380547675093,23970.440131327014,24161.409419349817,24310.995111272157,22876.027809807536,21462.641638687557,20070.836597912494,9690.1646800556373,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1186459.3458699402]
[null,6,"Tech12","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech12","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,4267.3335295913475,8467.6408780896363,8333.5885159035206,36256.695559271408,63717.321953097184,62658.308291826856,61599.294630556571,60540.280969286265,84005.362763647034,103970.92944592796,95968.999879309049,88079.298950312412,80301.826658937993,38220.573836328163,3.9340126981890573E-11,5.0479924048107E-11,-4.9310889880695267E-12,-5.4968418351393274E-11,11963.107608831398,23336.485363315638,22165.274343307632,21010.560700672664,19872.344435410672,20030.664743564488,20154.676583822904,18965.037832426391,17793.290602969591,16639.43489545273,8033.4899610896773,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,983616.84852526814]
[null,5,"Tech12","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":51820.780848440787},{"$f":"SUM(N80:N124)","v":102827.62273067571},{"$f":"SUM(O80:O124)","v":101199.74479826396},{"$f":"SUM(P80:P124)","v":440286.71811963199},{"$f":"SUM(Q80:Q124)","v":773757.51257417933},{"$f":"SUM(R80:R124)","v":760897.27690812643},{"$f":"SUM(S80:S124)","v":748037.04124207399},{"$f":"SUM(T80:T124)","v":735176.8055760212},{"$f":"SUM(U80:U124)","v":1020127.314558794},{"$f":"SUM(V80:V124)","v":1262581.1205204972},{"$f":"SUM(W80:W124)","v":1165408.9085148126},{"$f":"SUM(X80:X124)","v":1069599.5559141438},{"$f":"SUM(Y80:Y124)","v":975153.06271849002},{"$f":"SUM(Z80:Z124)","v":464135.26548595843},{"$f":"SUM(AA80:AA124)","v":4.7773066828306013E-10},{"$f":"SUM(AB80:AB124)","v":6.1300788026132952E-10},{"$f":"SUM(AC80:AC124)","v":-5.9881159985022591E-11},{"$f":"SUM(AD80:AD124)","v":-6.6751434853177348E-10},{"$f":"SUM(AE80:AE124)","v":145275.16383818575},{"$f":"SUM(AF80:AF124)","v":283388.88568221044},{"$f":"SUM(AG80:AG124)","v":269166.17044932686},{"$f":"SUM(AH80:AH124)","v":255143.7927273254},{"$f":"SUM(AI80:AI124)","v":241321.75251620539},{"$f":"SUM(AJ80:AJ124)","v":243244.33061698073},{"$f":"SUM(AK80:AK124)","v":244750.28049225526},{"$f":"SUM(AL80:AL124)","v":230303.78630626301},{"$f":"SUM(AM80:AM124)","v":216074.55956164913},{"$f":"SUM(AN80:AN124)","v":202062.60025841653},{"$f":"SUM(AO80:AO124)","v":97555.468733573216},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":11944647.118113386}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech12"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech12"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,1898.9196453319018,1869.0936823162172,1839.2677193005329,14294.589874650306,14058.964766826393,13823.339659002488,13587.714551178591,13352.089443354682,24029.435239202397,22236.561805372741,20468.65866777983,18725.725826423666,17007.763281304218,2.2916287894948551E-13,1.7276790067483901E-11,5.186258298691563E-12,-7.3805423140827217E-12,-1.7079839972998342E-11,5323.4601654876997,5061.0364298942177,4802.2832761491727,4547.2007042526175,4295.7887142044719,4617.6516172931715,4350.9727109761079,4088.2745765228706,3829.5572139334331,3574.8206232079224,0,0,0,0,0]
[null,null,"Tech12","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,1213.2919520412077,1194.2350103861099,1175.1780687310124,9133.3569038997284,8982.8070648244538,8832.2572257491847,8681.7073866739211,8531.1575475986483,15353.319693906198,14207.784697919675,13078.204173486813,11964.578120607604,10866.906539282036,1.4642087537485393E-13,1.1038797980480049E-11,3.3136975914057576E-12,-4.7157090682533887E-12,-1.0912959077722625E-11,3401.3610800625866,3233.6885789102221,3068.3613520441936,2905.3793994645371,2744.7427211711988,2950.3931661166371,2780.0018746214719,2612.1540496058724,2446.8496910698241,2284.0887990134061,0,0,0,0,0]
[null,null,"Tech12","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,4780.8596211363647,4705.7675852022858,4630.6755492682069,35989.10975533961,35395.882671460371,34802.655587581154,34209.428503701951,33616.201419822712,60498.271707402608,55984.401820029816,51533.398985141073,47145.263202736365,42819.994472815641,5.7695730165636521E-13,4.3497316076292826E-11,1.3057304950186101E-11,-1.8581795611113977E-11,-4.3001460047618988E-11,13402.734450861752,12742.037172695798,12090.581221085398,11448.366596030688,10815.393297531456,11625.738991042643,10954.328582416734,10292.940457520159,9641.5746163528547,9000.231058915133,0,0,0,0,0]
[null,null,"Tech12","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,5367.0773701108428,5282.7777255541287,5198.4780809974136,40402.009647881518,39736.042455883457,39070.075263885417,38404.1080718874,37738.140879889339,67916.427325351964,62849.077341462464,57852.303019995888,52926.104360952231,48070.481364331419,6.4770244739042698E-13,4.8830854547898255E-11,1.4658360936379654E-11,-2.0860251633309813E-11,-4.8274197820609578E-11,15046.146189025138,14304.43576639293,13573.099820017424,12852.138349898776,12141.551356036751,13051.259730317965,12297.522558395634,11555.036579033471,10823.801792231405,10103.818197989789,0,0,0,0,0]
[null,null,"Tech12","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,2177.042976317714,2142.8485840195299,2108.6541917213458,16388.232415442977,16118.096716287317,15847.961017131665,15577.825317976025,15307.689618820365,27548.881987180353,25493.417172678812,23466.579903409329,21468.370179371894,19498.788000566488,2.6272698651370492E-13,1.98072175208643E-11,5.9458583359710731E-12,-8.4615259238529189E-12,-1.9581421331468434E-11,6103.155334388297,5802.2959737527453,5505.6448029959911,5213.2018221180979,4924.9670311189711,5293.9712563525309,4988.2334957490921,4687.0595467043822,4390.4494092183741,4098.4030832912113,0,0,0,0,0]
[null,null,"Tech12","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,4193.5790509203653,4127.7113171362753,4061.8435833521858,31568.209211587964,31047.854114693644,30527.499017799339,30007.143920905055,29486.788824010739,53066.666866229541,49107.280542778462,45203.038686051455,41353.941296048521,37559.988372769592,5.060838939518117E-13,3.8154107822443496E-11,1.1453346226376761E-11,-1.6299208715258135E-11,-3.7719162724928811E-11,11756.343183492805,11176.805927793532,10605.374794531892,10042.049783708007,9486.8308953216965,10197.63376208822,9608.6993763690571,9028.5561375189445,8457.204045537821,7894.6431004259703,0,0,0,0,0]
[null,null,"Tech12","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,2058.6217687414601,2026.2873954104425,1993.9530220794247,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":15496.787325112417},15241.345775797372,14985.904226482331,14730.462677167305,14475.021127852257,26050.348468188637,24106.691563825589,22190.104996815284,20300.588767157726,18438.142874852874,2.4843583684680809E-13,1.8729795236112871E-11,5.6224307638548907E-12,-8.0012575098892774E-12,-1.8516281329476348E-11,5771.1715230506952,5486.6775392977534,5206.1628390893866,4929.6274224256522,4657.0712893064638,5006.0033678583759,4716.8963468435313,4432.1048868559328,4151.6289878955513,3875.468649962525,0,0,0,0,0]
[null,null,"Tech12","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":21689.392384599858},{"$f":"SUM(P132:P176)","v":21348.72130002499},{"$f":"SUM(Q132:Q176)","v":21008.050215450123},{"$f":"SUM(R132:R176)","v":163272.29513391454},{"$f":"SUM(S132:S176)","v":160580.99356577301},{"$f":"SUM(T132:T176)","v":157889.69199763157},{"$f":"SUM(U132:U176)","v":155198.39042949022},{"$f":"SUM(V132:V176)","v":152507.08886134875},{"$f":"SUM(W132:W176)","v":274463.3512874617},{"$f":"SUM(X132:X176)","v":253985.21494406756},{"$f":"SUM(Y132:Y176)","v":233792.28843267969},{"$f":"SUM(Z132:Z176)","v":213884.57175329802},{"$f":"SUM(AA132:AA176)","v":194262.06490592225},{"$f":"SUM(AB132:AB176)","v":2.6174902206834562E-12},{"$f":"SUM(AC132:AC176)","v":1.9733487925157572E-10},{"$f":"SUM(AD132:AD176)","v":5.9237257102865797E-11},{"$f":"SUM(AE132:AE176)","v":-8.430029077576023E-11},{"$f":"SUM(AF132:AF176)","v":-1.9508532230482311E-10},{"$f":"SUM(AG132:AG176)","v":60804.371926368978},{"$f":"SUM(AH132:AH176)","v":57806.977388737199},{"$f":"SUM(AI132:AI176)","v":54851.508105913461},{"$f":"SUM(AJ132:AJ176)","v":51937.964077898374},{"$f":"SUM(AK132:AK176)","v":49066.345304691014},{"$f":"SUM(AL132:AL176)","v":52742.651891069545},{"$f":"SUM(AM132:AM176)","v":49696.654945371629},{"$f":"SUM(AN132:AN176)","v":46696.126233761628},{"$f":"SUM(AO132:AO176)","v":43741.065756239266},40831.473512805955,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech12"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech12"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech12","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech12","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech12","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech12","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,949.45982266595092,1884.0066638240596,1854.1807008083751,8066.9287969754196,14176.777320738351,13941.15221291444,13705.527105090539,13469.901997266636,18690.76234127854,23132.998522287569,21352.610236576285,19597.192247101746,17866.744553863944,8503.8816406521091,8.7529764732166928E-12,1.1231524183087732E-11,-1.0971420076955794E-12,-1.2230191143540532E-11,2661.7300827438412,5192.2482976909587,4931.6598530216952,4674.7419902008951,4421.4947092285447,4456.7201657488222,4484.3121641346397,4219.623643749489,3958.9158952281518,3702.1889185706777,1787.4103116039612,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,606.64597602060383,1203.7634812136589,1184.7065395585612,5154.2674863153707,9058.081984362092,8907.5321452868193,8756.9823062115538,8606.4324671362847,11942.238620752423,14780.552195912936,13642.994435703244,12521.391147047209,11415.74232994482,5433.4532696410179,5.5926094279274512E-12,7.1762477859429034E-12,-7.0100573842381557E-13,-7.8143340729880078E-12,1700.6805400312878,3317.5248294864041,3151.0249654772078,2986.8703757543653,2825.0610603178679,2847.5679436439177,2865.1975203690545,2696.0779621136721,2529.5018703378482,2365.4692450416151,1142.044399506703,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,2390.4298105681823,4743.3136031693248,4668.2215672352468,20309.892652303908,35692.496213399994,35099.269129520762,34506.042045641552,33912.814961762328,47057.236563612663,58241.336763716216,53758.900402585445,49339.331093938716,44982.628837776007,21409.99723640782,2.2037136688974594E-11,2.8277310513239465E-11,-2.7622453304639383E-12,-3.0791627829366483E-11,6701.367225430854,13072.385811778775,12416.309196890597,11769.473908558044,11131.879946781071,11220.56614428705,11290.033786729688,10623.634519968447,9967.2575369365077,9320.9028376339938,4500.1155294575665,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech12","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech12","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,2683.5386850554214,5324.9275478324853,5240.6279032757711,22800.243864439464,40069.026051882487,39403.058859884433,38737.091667886409,38071.124475888369,52827.284102620652,65382.752333407218,60350.690180729172,55389.20369047406,50498.292862641829,24035.24068216571,2.4739278497644342E-11,3.1744607742138951E-11,-3.1009453484650797E-12,-3.4567224726959697E-11,7523.0730945125442,14675.290977709034,13938.767793205177,13212.6190849581,12496.844852967763,12596.405543177358,12674.391144356799,11926.279568714552,11189.419185632438,10463.809995110598,5051.9090989948945,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech12","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech12","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,1088.521488158857,2159.9457801686222,2125.7513878704376,9248.4433035821621,16253.164565865147,15983.02886670949,15712.893167553844,15442.757468398195,21428.285803000359,26521.149579929581,24479.99853804407,22467.475041390611,20483.579089969193,9749.3940002832442,1.0034972253689002E-11,1.2876537928417687E-11,-1.2578337939409229E-12,-1.4021473627660675E-11,3051.5776671941385,5952.7256540705212,5653.9703883743678,5359.4233125570445,5069.0844266185341,5109.4691437357505,5141.1023760508115,4837.6465212267376,4538.7544779613781,4244.4262462547922,2049.2015416456056,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech12","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech12","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech12","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech12","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech12","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech12","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech12","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech12","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech12","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,2096.7895254601826,4160.6451840283207,4094.7774502442307,17815.026397470076,31308.031663140806,30787.67656624649,30267.321469352195,29746.966372457897,41276.727845120142,51086.973704504002,47155.159614414959,43278.489991049988,39456.964834409053,18779.994186384796,1.9330095858197652E-11,2.4803727024410129E-11,-2.4229312444406867E-12,-2.7009185720093475E-11,5878.1715917463835,11466.574555643168,10891.090361162711,10323.712289119951,9764.4403395148511,9842.2323287049585,9903.1665692286388,9318.6277569440008,8742.8800915283828,8175.9235729818956,3947.3215502129851,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech12","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech12","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,1029.31088437073,2042.4545820759513,2010.1202087449337,8745.3701735959203,15369.066550454894,15113.625001139852,14858.183451824818,14602.741902509781,20262.684798020447,25078.520016007111,23148.398280320434,21245.346881986505,19369.3658210053,9219.0714374264371,9.4891155364798388E-12,1.2176112999983882E-11,-1.1894133730171934E-12,-1.3258769419682813E-11,2885.5857615253385,5628.9245311742243,5346.42018919357,5067.8951307575189,4793.3493558660575,4831.5373285824198,4861.4498573509536,4574.5006168497321,4291.8669373757421,4013.5488189290381,1937.7343249812625,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech12","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech12","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech12","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech12","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech12","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech12","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech12","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":10844.696192299929},{"$f":"SUM(N184:N228)","v":21519.056842312424},{"$f":"SUM(O184:O228)","v":21178.385757737557},{"$f":"SUM(P184:P228)","v":92140.172674682326},{"$f":"SUM(Q184:Q228)","v":161926.64434984376},{"$f":"SUM(R184:R228)","v":159235.34278170226},{"$f":"SUM(S184:S228)","v":156544.04121356094},{"$f":"SUM(T184:T228)","v":153852.7396454195},{"$f":"SUM(U184:U228)","v":213485.22007440525},{"$f":"SUM(V184:V228)","v":264224.28311576461},{"$f":"SUM(W184:W228)","v":243888.75168837362},{"$f":"SUM(X184:X228)","v":223838.43009298883},{"$f":"SUM(Y184:Y228)","v":204073.31832961016},{"$f":"SUM(Z184:Z228)","v":97131.032452961124},{"$f":"SUM(AA184:AA228)","v":9.9976184736129567E-11},{"$f":"SUM(AB184:AB228)","v":1.2828606817722077E-10},{"$f":"SUM(AC184:AC228)","v":-1.2531516836447217E-11},{"$f":"SUM(AD184:AD228)","v":-1.396928065402917E-10},{"$f":"SUM(AE184:AE228)","v":30402.185963184387},{"$f":"SUM(AF184:AF228)","v":59305.674657553085},{"$f":"SUM(AG184:AG228)","v":56329.242747325319},{"$f":"SUM(AH184:AH228)","v":53394.736091905914},{"$f":"SUM(AI184:AI228)","v":50502.154691294694},{"$f":"SUM(AJ184:AJ228)","v":50904.49859788028},{"$f":"SUM(AK184:AK228)","v":51219.653418220587},{"$f":"SUM(AL184:AL228)","v":48196.390589566632},{"$f":"SUM(AM184:AM228)","v":45218.595995000454},{"$f":"SUM(AN184:AN228)","v":42286.269634522614},{"$f":"SUM(AO184:AO228)","v":20415.736756402977},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech12"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech12"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech12","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech12","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech12","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech12","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech12","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech12","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech12","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech12","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech12","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech12","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech12","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech12","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,392.87779504977806,779.5847346799261,767.24302384066596,3338.0213916585335,5866.2208570809526,5768.721341450796,5671.221825820644,5573.722310190491,7734.0665935945544,9572.2233162084067,8835.5149191551482,8109.1390024165248,7393.0955659925321,3518.8284839295948,3.6219016485227833E-12,4.6475020330083649E-12,-4.5398733316552345E-13,-5.0607412918430189E-12,1101.3995758027827,2148.5048801959615,2040.675763983709,1934.3655009854081,1829.5740912010533,1844.1500630925752,1855.5673797899781,1746.0416897276896,1638.1632066720758,1531.9319306231569,739.61404717518883,0,0,0,0,0,0]
[null,2,"Tech12","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech12","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech12","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech12","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech12","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech12","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,528.15651975244839,1048.0173873621882,1031.426083076771,4487.3947657291792,7886.1234485968971,7755.0521447420988,7623.9808408873059,7492.9095370325122,10397.120293064732,12868.205372465296,11877.827835321068,10901.340538124601,9938.7434808758844,4730.4587561192311,4.869022870908443E-12,6.2477659216783309E-12,-6.1030776724354767E-13,-6.803294922098268E-12,1480.6420066044132,2888.2947178312188,2743.3370453330062,2600.4212093488532,2459.5472098787495,2479.1420932832962,2494.4907088777409,2347.2522850837609,2202.2282473684004,2059.4185957316877,994.283683216501,0,0,0,0,0,0]
[null,6,"Tech12","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech12","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech12"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech12"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech12"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech12","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech12","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech12"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech12","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech12","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":377.99379913833803},377.99379913833803,377.99379913833803,377.99379913833803,377.99379913833803,377.99379913833803,372.32389215126295,366.65398516418787,1082.9522345313385,1776.5708559501884,2447.5098494207386,7842.6153445222371,13058.551778832159,18095.319152350512,22952.917465077295,27631.346717012508,36556.02563264432,44728.653377423667,52163.470489739309,58874.717507979978,64876.634970534404,64351.599693562253,63662.49998801211,62813.316128588878,61808.028389997497,60650.61704694292,62172.390976751332,63577.492584530119,64868.015199938898,66046.05215263729,67113.696772284922,68289.605619894166,69348.8262697342,70293.628952562663,71126.283899137183,{"$f":"AP324+AP376+AP428","v":71849.061340215296},71849.061340215296,71849.061340215296,71849.061340215296,71849.061340215296,71849.061340215296,null,1340058.4003908087]
[null,6,"Tech12","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech12","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech12"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":264.95262228044038},{"$f":"SUM(H496:H540)","v":264.95262228044038},264.95262228044038,264.95262228044038,264.95262228044038,264.95262228044038,260.97833294623376,257.0040436120272,759.08926283346159,1245.2773247180696,1715.5682292658514,5497.2370070745765,9153.3182419223722,12683.811933809237,16088.718082735179,19368.036688700187,25623.740054993254,31352.297393333858,36563.6905288138,41267.901286524881,45474.911491558887,45106.890974448244,44623.870421162996,44028.639782815771,43323.989010519159,42512.708055385803,43579.386911334936,44564.284960985751,45468.869511960438,46294.60787188117,47042.967348370148,47867.214025027431,48609.668767376272,49271.922880866055,49855.567670946206,{"$f":"SUM(AP496:AP540)","v":50362.19444306611},50362.19444306611,50362.19444306611,50362.19444306611,50362.19444306611,50362.19444306611]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech12","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech12","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech12","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech12"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech12","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech12","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech12","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":45.907526823916974},45.907526823916974,45.907526823916974,45.907526823916974,45.907526823916974,45.907526823916974,45.218913921558226,44.53030101919947,131.52506435052214,215.76537607240979,297.25123618486242,952.48936654262945,1585.9673291858594,2197.6851241145528,2787.6427513287103,3355.8402108283312,4439.7467131259209,5432.3162427600191,6335.2783198961924,7150.3624647000051,7879.2981973370206,7815.5324130409645,7731.8409258022575,7628.7071418783526,7506.614467526706,7366.0463090047779,7550.8664771183021,7721.5167361873046,7878.2513220953324,8021.3244707259391,8150.9904179626728,8293.8051072172602,8422.4479593111955,8537.1946948505865,8638.3210344415347,{"$f":"AP584+AP532+AP636","v":8726.1026986901379},8726.1026986901379,8726.1026986901379,8726.1026986901379,8726.1026986901379,8726.1026986901379,null,3.5643155374701276]
[null,null,"Tech12","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":264.95262228044038},{"$f":"SUM(H652:H696)","v":264.95262228044038},264.95262228044038,264.95262228044038,264.95262228044038,264.95262228044038,260.97833294623376,257.0040436120272,759.08926283346159,1245.2773247180696,1715.5682292658514,5497.2370070745765,9153.3182419223722,12683.811933809237,16088.718082735179,19368.036688700187,25623.740054993254,31352.297393333858,36563.6905288138,41267.901286524881,45474.911491558887,45106.890974448244,44623.870421162996,44028.639782815771,43323.989010519159,42512.708055385803,43579.386911334936,44564.284960985751,45468.869511960438,46294.60787188117,47042.967348370148,47867.214025027431,48609.668767376272,49271.922880866055,49855.567670946206,{"$f":"SUM(AP652:AP696)","v":50362.19444306611},50362.19444306611,50362.19444306611,50362.19444306611,50362.19444306611,50362.19444306611]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech12","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech12","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech12","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech12","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech12","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech12","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech12","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech12","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech12","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":88.085382160138053},{"$f":"SUM(H704:H748)","v":88.085382160138053},88.085382160138053,88.085382160138053,88.085382160138053,88.085382160138053,86.764101427735966,85.442820695333921,252.36461988879552,414.00129615264882,570.35284948689389,1827.5955090585439,3043.0856974862886,4216.8234147701278,5348.8086609100619,6439.0414359060906,8518.7944761199742,10423.294073183395,12155.858755783856,13719.80705260886,15118.457492345904,14996.106456098561,14835.522840578431,14637.634184859666,14403.368028016403,14133.651909122798,14488.276875125088,14815.713230899066,15116.448793291132,15390.971379147699,15639.768805315152,15913.795470470155,16160.629825810791,16380.800912142317,16574.837770269987,{"$f":"SUM(AP704:AP748)","v":16743.26944099904},16743.26944099904,16743.26944099904,16743.26944099904,16743.26944099904,16743.26944099904]
[]
[null,null,"Tech12","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech12"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech12"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech12","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech12"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech12","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech12","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,506.05950855564106,996.22185977445577,1470.487053656444,5256.1301207993747,8916.1856449813768,12450.653626202451,15859.534064462596,19142.826959761816,25400.252518099704,31130.532048485129,36343.647376009896,41049.580325765804,45258.312722844632,44898.460695078895,44538.608667313172,44178.756639547435,43818.904611781705,43459.052584015961,44517.895466161157,45494.957542008029,46391.706119178765,47209.60850529556,47950.132007980588,48766.542710833935,49501.161479378825,50155.579619064672,50731.388435340879,{"$f":"SUM(AP964:AP1008)","v":51230.179233656832},51230.179233656832,51230.179233656832,51230.179233656832,51230.179233656832,51230.179233656832]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech12","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech12","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech12","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech12","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech12"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech12","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech12","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech12","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech12","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,87.683376233681415,172.61230085792783,254.78677387273922,910.71351713286492,1544.8800926784538,2157.2865005095059,2747.9327406260222,3316.8188130280018,4401.0237142499464,5393.8916428084012,6297.1521188689294,7112.5346625970978,7841.7687941584682,7779.4183389143955,7717.0678836703237,7654.7174284262501,7592.3669731821774,7530.0165179381029,7713.47897094581,7882.7715149089954,8038.1483857112062,8179.8638192359958,8308.1720513669115,8449.6290255156819,8576.914162503801,8690.303182937374,8790.0718074225042,{"$f":"AP1000+AP1052+AP1104","v":8876.4957565652912},8876.4957565652912,8876.4957565652912,8876.4957565652912,8876.4957565652912,8876.4957565652912,null,3.5643155374701276]
[null,null,"Tech12","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,506.05950855564106,996.22185977445577,1470.487053656444,5256.1301207993747,8916.1856449813768,12450.653626202451,15859.534064462596,19142.826959761816,25400.252518099704,31130.532048485129,36343.647376009896,41049.580325765804,45258.312722844632,44898.460695078895,44538.608667313172,44178.756639547435,43818.904611781705,43459.052584015961,44517.895466161157,45494.957542008029,46391.706119178765,47209.60850529556,47950.132007980588,48766.542710833935,49501.161479378825,50155.579619064672,50731.388435340879,{"$f":"SUM(AP1120:AP1164)","v":51230.179233656832},51230.179233656832,51230.179233656832,51230.179233656832,51230.179233656832,51230.179233656832]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech12","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech12","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,168.24307992586367,331.2010369221191,488.8738709887661,1747.4378112928182,2964.2492804529652,4139.308278469206,5272.6148053415418,6364.168861069973,8444.4944562678975,10349.566608315359,12082.703845899861,13647.224697708905,15046.447692429992,14926.812328514648,14807.176964599304,14687.541600683962,14567.90623676862,14448.270872853271,14800.290713678174,15125.121944274768,15423.252381489448,15695.169842168627,15941.362143158696,16212.783683136309,16457.012913299561,16674.578874453702,16866.010607403987,{"$f":"SUM(AP1172:AP1216)","v":17031.837152955653},17031.837152955653,17031.837152955653,17031.837152955653,17031.837152955653,17031.837152955653,null,{"$f":"SUM(AW1172:AW1216)","v":314711.66258452408}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech12","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech12"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,18081.705411472045,35879.404978784842,35311.393290466345,153628.22796720854,269985.42231925187,265498.12998153572,261010.83764381974,256523.54530610371,355950.66847787937,440549.51518594916,406643.43961355137,373212.90342661412,340257.90662513708,161949.64653538176,1.6669345904269354E-10,2.1389542427417504E-10,-2.0894194892838735E-11,-2.3291424039677253E-10,50690.527489503234,98882.229559171814,93919.530372056135,89026.734490049508,84203.8419131517,84874.68265077853,85400.150263642136,80359.368403105662,75394.397169236501,70505.236562035629,34039.804457551269,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,5689.7780394551291,11290.187837452848,11111.451354538027,48342.260745695203,84956.42927079623,83544.411055769131,82132.392840742075,80720.37462571502,112007.15035152936,138627.90592790392,127958.66650574538,117439.06526708321,107069.10221191731,50960.765115104216,5.2453502642520763E-11,6.7306565397476E-11,-6.5747853174260357E-12,-7.3291224468524361E-11,15950.810145108528,31115.313817754184,29553.699124410177,28014.080934230216,26496.459247214232,26707.552991419318,26872.902111763869,25286.717109901852,23724.387470626119,22185.913193936969,10711.319948119568,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech12","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech12","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D27: Electrical equipment","USDk/yr",3384.3538833839971,3384.3538833839971,3384.3538833839971,3384.3538833839971,3384.3538833839971,3384.3538833839971,3333.5885751332371,3282.8232668824776,9696.1738758951524,15906.463251904786,21913.69139491138,70218.57437245117,116919.27360926692,162015.78910535865,205508.12086072643,247396.26887537021,327303.06050773675,400476.38903467677,467043.75660439301,527132.66536508803,580870.61746496439,576169.73299917462,569999.90357384086,562396.76643535518,553395.95883010945,543033.11800449609,556658.2661437511,569238.79284465313,580793.44065900811,591340.95213862252,600900.06983530219,611428.52740255301,620912.22138858773,629371.47822282987,636826.62433470308,643297.98615363019,643297.98615363019,643297.98615363019,643297.98615363019,643297.98615363019,643297.98615363019]
[null,null,"Tech12","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":6000},{"$f":"SUM(H1330:H1374)","v":6000},6000,6000,6000,6000,5910,5820.0000000000009,17190,28200,38850,124488,207281.99999999997,287231.99999999994,364337.99999999994,438600.00000000006,580263.89400000009,709990.272,828005.17800000019,934534.65600000008,1029804.75,1021470.7200000001,1010532.4500000001,997053.12000000023,981095.91000000015,962724.00000000047,986879.53800000052,1009183.1040000007,1029667.9260000008,1048367.232000001,1065314.2500000009,1083979.7760000008,1100793.0780000009,1115790.192000001,1129007.1540000013,{"$f":"SUM(AP1330:AP1374)","v":1140480.0000000002},1140480.0000000002,1140480.0000000002,1140480.0000000002,1140480.0000000002,1140480.0000000002]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech12","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech12","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech12"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech12"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech12","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech12"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":6000},{"$f":"H1375+H1427+H1479+H1323","v":6000},6000,6000,6000,6000,149159.99999999997,290070,296940,1245299.9999999995,2177774.9999999991,2227862.9999999986,2275107,2319507,3184311.6750000007,3928797.2250000001,3801844.5689999983,3666721.7969999989,3523654.9529999993,2217560.0309999995,1029804.7500000013,1021470.7200000018,1010532.45,997053.11999999837,1382685.1349999986,1746105.8250000016,1730945.0130000019,1714486.0290000024,1696762.1010000012,1720776.0569999991,1741886.0250000004,1720616.6010000012,1698095.5530000001,1674358.9170000046,1398683.1540000059,1140480.0000000002,1140480.0000000002,1140480.0000000002,1140480.0000000002,1140480.0000000002,1140480.0000000002]

{"sheet":"Tech13","index":61,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech13",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Wind offshore"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech13"},{"$f":"$C$3","v":"Wind offshore"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354.60000000000008,902.4000000000002,1643.4000000000005,2577.6000000000004,3705.0000000000005,4608.0000000000009,5564.9999999999991,6576,7640.9999999999991,8760.0000000000018,9492.2000000000007,10252.800000000003,11041.800000000003,11859.200000000003,12705.000000000002,13622.400000000003,14570.600000000002,15549.600000000004,16559.400000000005,17600,17600,17600,17600,17600,17600]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354.60000000000008,547.80000000000018,741.00000000000034,934.19999999999982,1127.4000000000001,903.00000000000045,956.99999999999818,1011.0000000000009,1064.9999999999991,1119.0000000000027,732.19999999999891,760.60000000000218,789,817.39999999999964,845.79999999999927,917.40000000000146,948.19999999999891,979.00000000000182,1009.8000000000011,1040.5999999999949,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354.60000000000008,902.40000000000032,1643.4000000000005,2577.6000000000004,3705.0000000000005,4608.0000000000009,5564.9999999999991,6576,7640.9999999999991,8760.0000000000018,9492.2000000000007,10252.800000000003,11041.800000000003,11859.200000000003,12705.000000000002,13622.400000000003,14570.600000000002,15549.600000000004,16559.400000000005,17600,17600,17600,17600,17600,17600]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1299.0000000000002,3270.0000000000005,5913.0000000000018,9228.0000000000036,13215.000000000002,16419.600000000002,19811.400000000001,23390.400000000001,27156.600000000006,31110.000000000007,33467.600000000013,35910.400000000009,38438.400000000016,41051.600000000013,43750.000000000015,46706.400000000016,49757.60000000002,52903.600000000028,56144.400000000031,59480,59480,59480,59480,59480,59480]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1299.0000000000002,3270.0000000000014,5913.0000000000018,9228.0000000000036,13215.000000000002,16419.600000000002,19811.400000000001,23390.400000000001,27156.600000000006,31110.000000000007,33467.600000000013,35910.400000000009,38438.400000000016,41051.600000000013,43750.000000000015,46706.400000000016,49757.60000000002,52903.600000000028,56144.400000000031,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":59480},59480,59480,59480,59480,59480]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.98499999999999999,0.97,0.95499999999999996,0.94,0.92499999999999993,0.90999999999999992,0.89499999999999991,0.87999999999999989,0.86499999999999988,0.85000000000000009,0.84350000000000014,0.83700000000000019,0.83050000000000024,0.82400000000000029,0.81750000000000034,0.81100000000000039,0.80450000000000044,0.79800000000000049,0.79150000000000054,0.78500000000000059,0.77850000000000064,0.77200000000000069,0.76550000000000074,0.75900000000000079,0.75250000000000083,0.74600000000000088,0.73950000000000093,0.73300000000000098,0.72650000000000103,0.72,0.72,0.72,0.72,0.72,0.72]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.98498622589531681,0.96997245179063363,0.95495867768595044,0.93994490358126725,0.92493112947658407,0.90991735537190088,0.8949035812672177,0.87988980716253451,0.86487603305785132,0.84986225895316803,0.84338842975206607,0.83691460055096412,0.83044077134986216,0.82396694214876021,0.81749311294765825,0.8110192837465563,0.80454545454545434,0.79807162534435239,0.79159779614325043,0.78512396694214848,0.77865013774104652,0.77217630853994457,0.76570247933884261,0.75922865013774066,0.7527548209366387,0.74628099173553675,0.73980716253443479,0.73333333333333284,0.72685950413223088,0.72038567493112948,0.72038567493112948,0.72038567493112948,0.72038567493112948,0.72038567493112948,0.72038567493112948]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,0.9872727272727273,0.9745454545454546,0.96181818181818191,0.94909090909090921,0.93636363636363651,0.92363636363636381,0.91090909090909111,0.89818181818181841,0.88545454545454572,0.87272727272727268,0.86454545454545451,0.85636363636363633,0.84818181818181815,0.84,0.83181818181818179,0.82363636363636361,0.81545454545454543,0.80727272727272725,0.79909090909090907,0.79090909090909089,0.78272727272727272,0.77454545454545454,0.76636363636363636,0.75818181818181818,0.75,0.74181818181818182,0.73363636363636364,0.72545454545454546,0.71727272727272728,0.70909090909090899,0.70909090909090899,0.70909090909090899,0.70909090909090899,0.70909090909090899,0.70909090909090899]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"Not applicable"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech13"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech13"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45841.06248235661,70271.357396774096,94316.722691032381,117977.15836513136,141252.6644190712,112237.88163722947,117996.42323742533,123647.37581335372,129190.73936501343,134626.5138924057,87361.322163176679,89992.119023681604,92566.332026978213,95083.961173067364,97545.00646194884,104888.631715408,107465.48080305988,109980.96429909277,112435.08220350568,114827.8345162982,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120004.6578071195,183959.30943545073,246906.27614450661,308845.55793428683,369777.15480479196,293821.03837701626,308895.99032573123,323689.29121005407,338200.94102998177,352430.93978551734,228698.13664996423,235585.1471141403,242324.02998148531,248914.78525200163,255357.41292568861,274581.86340486922,281327.64712450415,287912.78542222729,294337.27829803585,300601.12575192889,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46970.26031647341,72002.343989927904,96640.016114362166,120883.27668977609,144732.12571616989,115002.62499149611,120903.01611154363,126693.16797876006,132373.08059314417,137942.7539546972,89513.283972748759,92208.884962041644,94846.508270214938,97426.153897269542,99947.821843205238,107472.34180725196,110112.66613415557,112690.11325759283,115204.68317756266,117656.37589406472,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86048.647063300305,131906.96078698739,177042.71985692839,221455.92427312318,265146.57403557212,210682.67926494044,221492.08652824941,232099.53752187898,242505.03224582694,252708.57070009553,163986.67855256944,168924.96964545053,173757.04670020207,178482.90971682573,183102.55869532109,196887.33992379409,201724.36519483977,206446.20059355025,211052.84611992366,215544.30177395928,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,51722.690800516328,79287.509798989136,106418.0108596716,133114.19398256362,159376.05916766543,126638.54050637902,133135.93063042944,139511.92754205468,145766.53124125337,151899.74172802697,98570.1990635447,101538.53978704422,104443.03667289682,107283.68972110347,110060.4989316639,118346.34654886785,121253.81774134965,124092.04984230033,126861.04285171877,129560.79676960454,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,350587.31846976612,537427.48140812921,721323.74566650123,902276.11124488106,1080284.5781432707,858382.7647770613,902423.44683337898,945641.30006610148,988036.32447521959,1029608.5200607427,668129.62040200387,688249.66053235834,707936.95365177735,727191.49976026779,746013.29885782779,802176.52340019122,821883.97699790902,841122.11341476347,859890.93265074654,{"$f":"SUM(AP26:AP70)","v":878190.43470585567},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":3},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech13_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech13"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech13"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech13","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech13","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech13","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech13","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,15280.354160785537,38704.139959710235,70143.047523387693,94188.412817645934,117848.848491745,123822.56814047733,123828.98976457534,117960.56022933619,123611.51280526417,129154.87635692429,117059.52514019859,103993.31835975467,89973.257737945489,92547.470741242403,95065.099887331482,99172.533116808059,103299.70632680558,107445.02560585355,109960.50910188611,112414.62700629888,75754.305573267964,38275.944838766067,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2099504.6336860107]
[null,2,"Tech13","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,40001.552602373165,101321.32241419009,183623.41446235895,246570.38117141472,308509.66296119516,324147.91703869839,324164.72783584648,308802.10663760052,323595.40752192237,338107.05734185106,306443.33915515448,272238.07451654063,235535.77124852993,242274.65411587575,248865.40938639184,259618.02052751984,270422.30781835405,281274.09865053353,287859.23694825574,294283.72982406401,198312.80134998824,100200.37525064296,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,5496171.3687793016]
[null,2,"Tech13","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech13","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech13","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech13","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,15656.753438824469,39657.534768800433,71870.873473587824,96508.545598022058,120751.80617343605,126872.67579914736,126879.25560640321,120866.26969393327,126656.4215611493,132336.33417553382,119943.03950686338,106554.97429649586,92189.559068335118,94827.182376508717,97406.828003563234,101615.43918257557,105844.27659487091,110091.70706633346,112669.15418977036,115183.72410974007,77620.353023875796,39218.791964688244,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2151221.4996724585]
[null,2,"Tech13","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech13","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech13","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,28682.882354433434,72651.869283429231,131666.1092357387,176801.86830567964,221215.07272187457,232428.39252454523,232440.44660958732,221424.7677716896,232032.21876531842,242437.71348926716,219733.42716616395,195206.73963270514,168889.56496607399,173721.64202082611,178447.50503744962,186157.60277864695,193904.75460465168,201685.96857072806,206407.80396943787,211014.44949581104,142199.04929796097,71848.100591319759,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3940997.9491933384]
[null,6,"Tech13","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech13","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,17240.896933505443,43670.066866501824,79142.737153059032,106273.23821374145,132969.42133663353,139709.59788553603,139716.84343482464,133095.46622628771,139471.46313791248,145726.06683711169,132078.82401094169,117336.16019287198,101517.25850782858,104421.75539368151,107262.40844188805,111896.84506721173,116553.55440729379,121230.7380441726,124068.97014512292,126837.96315454121,85473.946540441102,43186.932256534848,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2368881.1541876434]
[null,5,"Tech13","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":0},{"$f":"SUM(N80:N124)","v":0},{"$f":"SUM(O80:O124)","v":0},{"$f":"SUM(P80:P124)","v":0},{"$f":"SUM(Q80:Q124)","v":0},{"$f":"SUM(R80:R124)","v":0},{"$f":"SUM(S80:S124)","v":0},{"$f":"SUM(T80:T124)","v":116862.43948992205},{"$f":"SUM(U80:U124)","v":296004.93329263182},{"$f":"SUM(V80:V124)","v":536446.18184813217},{"$f":"SUM(W80:W124)","v":720342.44610650383},{"$f":"SUM(X80:X124)","v":901294.81168488425},{"$f":"SUM(Y80:Y124)","v":946981.15138840431},{"$f":"SUM(Z80:Z124)","v":947030.26325123687},{"$f":"SUM(AA80:AA124)","v":902149.17055884725},{"$f":"SUM(AB80:AB124)","v":945367.02379156661},{"$f":"SUM(AC80:AC124)","v":987762.04820068809},{"$f":"SUM(AD80:AD124)","v":895258.15497932199},{"$f":"SUM(AE80:AE124)","v":795329.2669983682},{"$f":"SUM(AF80:AF124)","v":688105.41152871307},{"$f":"SUM(AG80:AG124)","v":707792.70464813442},{"$f":"SUM(AH80:AH124)","v":727047.25075662427},{"$f":"SUM(AI80:AI124)","v":758460.44067276223},{"$f":"SUM(AJ80:AJ124)","v":790024.59975197597},{"$f":"SUM(AK80:AK124)","v":821727.53793762124},{"$f":"SUM(AL80:AL124)","v":840965.67435447301},{"$f":"SUM(AM80:AM124)","v":859734.49359045515},{"$f":"SUM(AN80:AN124)","v":579360.45578553411},{"$f":"SUM(AO80:AO124)","v":292730.14490195189},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":16056776.605518753}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech13"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech13"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10130.535207968702,15529.449399078916,20843.296995776887,26072.077998062592,31215.792405936078,24803.740359015435,26076.335392121167,27325.154047906846,28550.196326372206,29751.462227517521,19306.205006251428,19887.591622903616,20456.473626298368,21012.851016435881,21556.723793316112,23179.610571146128,23749.075129654702,24304.97834702523,24847.320223257484,25376.100758351382,0,0,0,0,0]
[null,null,"Tech13","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21499.560983603573,32957.424019873615,44234.754202085271,55331.55153023851,66247.816004333406,52639.817889448779,55340.586798495766,57990.896214172695,60590.746136479,63140.136565415261,40972.655775121973,42206.505395419663,43413.817059944486,44594.590768696864,45748.826521676681,49193.003214532422,50401.551208524434,51581.31860259438,52732.305396741795,53854.511590966475,0,0,0,0,0]
[null,null,"Tech13","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8428.1415790982082,12919.79105683624,17340.669021851612,21690.775474144306,25970.110413714359,20635.576615195569,21694.317431123585,22733.277389458428,23752.456490199875,24751.854733348155,16061.878845235082,16545.565897966822,17018.849684853081,17481.730205894022,17934.207461089602,19284.374974414939,19758.143420490087,20220.629451493623,20671.833067425356,21111.754268285214,0,0,0,0,0]
[null,null,"Tech13","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35052.209135179153,53732.749249271263,72118.954266890883,90210.82418803795,108008.35901271259,85822.306181316089,90225.555005694521,94546.5362565252,98785.249933807252,102941.69603754158,66800.531422412358,68812.161100107609,70780.524128010351,72705.620506121239,74587.450234440097,80202.727766318989,82173.106466963916,84096.562181215151,85973.094909071893,87802.704650533895,0,0,0,0,0]
[null,null,"Tech13","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,12475.877088288335,19124.705454782154,25668.773277591015,32108.080556714893,38442.627292153833,30546.107357238197,32113.323589180683,33651.258923820082,35159.913361156083,36639.286901189014,23775.825832955728,24491.810509108178,25192.395602234297,25877.581112334319,26547.367039408189,28545.971807346741,29247.274324167462,29931.875884748719,30599.776489090233,31250.976137191898,0,0,0,0,0]
[null,null,"Tech13","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":0},{"$f":"SUM(P132:P176)","v":0},{"$f":"SUM(Q132:Q176)","v":0},{"$f":"SUM(R132:R176)","v":0},{"$f":"SUM(S132:S176)","v":0},{"$f":"SUM(T132:T176)","v":0},{"$f":"SUM(U132:U176)","v":0},{"$f":"SUM(V132:V176)","v":0},{"$f":"SUM(W132:W176)","v":87586.323994137972},{"$f":"SUM(X132:X176)","v":134264.11917984218},{"$f":"SUM(Y132:Y176)","v":180206.44776419565},{"$f":"SUM(Z132:Z176)","v":225413.30974719825},{"$f":"SUM(AA132:AA176)","v":269884.7051288503},{"$f":"SUM(AB132:AB176)","v":214447.54840221407},{"$f":"SUM(AC132:AC176)","v":225450.11821661572},{"$f":"SUM(AD132:AD176)","v":236247.12283188323},{"$f":"SUM(AE132:AE176)","v":246838.56224801438},{"$f":"SUM(AF132:AF176)","v":257224.43646501153},{"$f":"SUM(AG132:AG176)","v":166917.09688197658},{"$f":"SUM(AH132:AH176)","v":171943.63452550588},{"$f":"SUM(AI132:AI176)","v":176862.06010134058},{"$f":"SUM(AJ132:AJ176)","v":181672.37360948234},{"$f":"SUM(AK132:AK176)","v":186374.57504993069},{"$f":"SUM(AL132:AL176)","v":200405.6883337592},{"$f":"SUM(AM132:AM176)","v":205329.1505498006},{"$f":"SUM(AN132:AN176)","v":210135.36446707707},{"$f":"SUM(AO132:AO176)","v":214824.33008558676},219396.04740532886,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech13"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech13"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech13","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech13","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech13","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech13","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,3376.8450693229006,8553.3282023492065,15501.09386760817,20814.941464306132,26043.722466591851,27363.870254338035,27365.289385690892,26068.409933014482,27317.228588800073,28542.270867265524,25869.287853380385,22981.752952224186,19883.423418484468,20452.305421879289,21008.682812016788,21916.395126966043,22828.469831372309,23744.554682608683,24300.457899979141,24842.799776211366,16741.140327202957,8458.700252783794,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,7166.5203278678573,18152.328334492395,32897.24640185415,44174.576584065799,55271.373912219067,58073.061808006896,58076.07356409265,55323.766967372409,57974.076383049156,60573.926305355657,54901.179492338742,48773.099245318968,42197.659410162036,43404.971074687004,44585.744783439346,46512.140168301994,48447.793648244515,50391.957675217076,51571.725069286862,52722.711863434211,35528.938995902754,17951.503863655493,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech13","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech13","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,2809.3805263660693,7115.9775453114826,12896.200552595352,17317.07851761072,21667.184969903425,22765.48750101808,22766.668153344508,21687.723811925858,22726.683770260628,23745.862871002155,21522.063356261035,19119.766492183353,16542.098142684994,17015.381929571307,17478.262450612234,18233.437547132853,18992.24195199821,19754.382615466217,20216.868646469691,20668.072262401398,13927.862445236859,7037.2514227617385,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech13","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech13","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech13","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech13","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech13","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech13","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech13","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech13","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech13","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech13","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech13","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,11684.069711726384,29594.986128150136,53634.6375504471,72020.842568066699,90112.712489213809,94680.496460688883,94685.406733241063,90198.132481178603,94519.113732008977,98757.827409291334,89509.159131253735,79518.129520020506,68797.738883510101,70766.101911413076,72691.198289523891,75831.93283562678,78987.761489241006,82157.465471499352,84080.921185750325,85957.45391360698,57925.266519868594,29267.568216844633,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech13","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech13","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,4158.6256960961118,10533.527514356829,19089.785273553833,25633.853096362687,32073.160375486579,33698.938402035645,33700.686079524239,32103.563290079659,33641.498624718944,35150.153062055062,31858.342031766941,28302.307747750976,24486.677314766072,25187.262407892264,25872.447917992267,26990.306653029751,28113.537723640795,29241.707338754306,29926.308899335472,30594.20950367695,20616.917542094045,10416.992045730633,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech13","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech13","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech13","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech13","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech13","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech13","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech13","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":0},{"$f":"SUM(N184:N228)","v":0},{"$f":"SUM(O184:O228)","v":0},{"$f":"SUM(P184:P228)","v":0},{"$f":"SUM(Q184:Q228)","v":0},{"$f":"SUM(R184:R228)","v":0},{"$f":"SUM(S184:S228)","v":0},{"$f":"SUM(T184:T228)","v":29195.441331379323},{"$f":"SUM(U184:U228)","v":73950.147724660055},{"$f":"SUM(V184:V228)","v":134018.9636460586},{"$f":"SUM(W184:W228)","v":179961.29223041204},{"$f":"SUM(X184:X228)","v":225168.15421341476},{"$f":"SUM(Y184:Y228)","v":236581.85442608755},{"$f":"SUM(Z184:Z228)","v":236594.12391589332},{"$f":"SUM(AA184:AA228)","v":225381.59648357099},{"$f":"SUM(AB184:AB228)","v":236178.60109883777},{"$f":"SUM(AC184:AC228)","v":246770.04051496973},{"$f":"SUM(AD184:AD228)","v":223660.03186500084},{"$f":"SUM(AE184:AE228)","v":198695.055957498},{"$f":"SUM(AF184:AF228)","v":171907.59716960767},{"$f":"SUM(AG184:AG228)","v":176826.02274544293},{"$f":"SUM(AH184:AH228)","v":181636.33625358454},{"$f":"SUM(AI184:AI228)","v":189484.21233105741},{"$f":"SUM(AJ184:AJ228)","v":197369.80464449682},{"$f":"SUM(AK184:AK228)","v":205290.06778354564},{"$f":"SUM(AL184:AL228)","v":210096.28170082151},{"$f":"SUM(AM184:AM228)","v":214785.2473193309},{"$f":"SUM(AN184:AN228)","v":144740.12583030522},{"$f":"SUM(AO184:AO228)","v":73132.015801776288},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech13"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech13"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech13","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech13","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech13","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech13","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech13","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech13","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech13","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech13","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech13","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech13","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech13","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech13","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,1397.3076199634679,3539.2890191398174,6414.2109378210052,8613.032496335516,10776.654275725899,11322.919362049664,11323.506585630364,10786.869723648966,11303.619467228891,11810.53076322756,10704.474827388154,9509.6392819406865,8227.5788445275939,8462.9770170481515,8693.2008949148367,9068.8039529099115,9446.2121277831375,9825.2796647555551,10055.30733426593,10279.723444785483,6927.3308268089677,3500.1328386592654,0,0,0,0,0,0]
[null,2,"Tech13","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech13","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech13","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech13","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech13","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech13","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,2943.0791791732395,7454.6275082785305,13509.931809016973,18141.199723916416,22698.32810391915,23848.898943796758,23850.135783465546,22719.844391140923,23808.248540266613,24875.93045914172,22546.300140618856,20029.67776906514,17329.337968520103,17825.145370170711,18310.054413689471,19101.16835583487,19896.084325410855,20694.495326413748,21178.991106081379,21651.667539606016,14590.690576896332,7372.1548030117601,0,0,0,0,0,0]
[null,6,"Tech13","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech13","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech13"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech13"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech13"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech13","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech13","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech13"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech13","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech13","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech13","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech13"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,831.54820458793165,2099.9129476246571,3794.6611938721226,5905.3599080922713,8421.5760550470513,10391.176251689083,12449.067290125862,14592.333104607635,16818.057629384617,19123.324798707061,20550.874407547966,22013.039792630098,23508.287319373932,25035.083353199971,26591.894259528701,28266.827505807501,29972.089980613076,31706.018446443726,33466.949665797722,{"$f":"SUM(AP496:AP540)","v":35253.220401173348},35253.220401173348,35253.220401173348,35253.220401173348,35253.220401173348,35253.220401173348]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech13","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech13","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech13","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech13"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech13","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech13","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech13","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech13","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,831.54820458793165,2099.9129476246571,3794.6611938721226,5905.3599080922713,8421.5760550470513,10391.176251689083,12449.067290125862,14592.333104607635,16818.057629384617,19123.324798707061,20550.874407547966,22013.039792630098,23508.287319373932,25035.083353199971,26591.894259528701,28266.827505807501,29972.089980613076,31706.018446443726,33466.949665797722,{"$f":"SUM(AP652:AP696)","v":35253.220401173348},35253.220401173348,35253.220401173348,35253.220401173348,35253.220401173348,35253.220401173348]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech13","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech13","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech13","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech13","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech13","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech13","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech13","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech13","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech13","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,297.11231343607506,750.29924956942693,1355.8330831537792,2109.9860889428546,3009.0305416903766,3712.7690234040747,4448.0538377490302,5213.8430739421265,6009.0948212002377,6832.767168740249,7342.8308842138067,7865.2628223636566,8399.5150152964525,8945.0394951188464,9501.2882939374977,10099.742224698484,10709.032793916031,11328.565726550885,11957.746747563779,{"$f":"SUM(AP704:AP748)","v":12595.981581915456},12595.981581915456,12595.981581915456,12595.981581915456,12595.981581915456,12595.981581915456]
[]
[null,null,"Tech13","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech13"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech13"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech13","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech13"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech13","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech13","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,831.54820458793165,2099.9129476246571,3794.6611938721226,5905.3599080922713,8421.5760550470513,10391.176251689083,12449.067290125862,14592.333104607635,16818.057629384617,19123.324798707061,20550.874407547966,22013.039792630098,23508.287319373932,25035.083353199971,26591.894259528701,28266.827505807501,29972.089980613076,31706.018446443726,33466.949665797722,{"$f":"SUM(AP964:AP1008)","v":35253.220401173348},35253.220401173348,35253.220401173348,35253.220401173348,35253.220401173348,35253.220401173348]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech13","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech13","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech13","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech13","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech13"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech13","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech13","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech13","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech13","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech13","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,831.54820458793165,2099.9129476246571,3794.6611938721226,5905.3599080922713,8421.5760550470513,10391.176251689083,12449.067290125862,14592.333104607635,16818.057629384617,19123.324798707061,20550.874407547966,22013.039792630098,23508.287319373932,25035.083353199971,26591.894259528701,28266.827505807501,29972.089980613076,31706.018446443726,33466.949665797722,{"$f":"SUM(AP1120:AP1164)","v":35253.220401173348},35253.220401173348,35253.220401173348,35253.220401173348,35253.220401173348,35253.220401173348]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech13","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech13","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,297.11231343607506,750.29924956942705,1355.8330831537792,2109.9860889428546,3009.0305416903766,3712.7690234040747,4448.0538377490302,5213.8430739421265,6009.0948212002377,6832.767168740249,7342.8308842138067,7865.2628223636566,8399.5150152964525,8945.0394951188464,9501.2882939374977,10099.742224698484,10709.032793916031,11328.565726550885,11957.746747563779,{"$f":"SUM(AP1172:AP1216)","v":12595.981581915456},12595.981581915456,12595.981581915456,12595.981581915456,12595.981581915456,12595.981581915456,null,{"$f":"SUM(AW1172:AW1216)","v":132483.79478740311}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech13","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech13"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,22987.862578007258,58226.755822002422,105523.64953741203,141697.65095165526,177292.56178217803,186279.46384738138,186289.12457976618,177460.62163505028,185961.95085055,194301.42244948223,176105.09868125556,156448.21359049596,135356.34467710479,139229.00719157534,143016.54458918408,149195.79342294895,155404.73920972506,161640.98405889681,165425.29352683056,169117.28420605496,113965.26205392147,57582.576342046465,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech13","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech13","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14901.329608561378,37630.404117518367,68000.263713787092,105823.94858428366,150914.49891592423,186209.70076389681,223087.07298725107,261494.35973760975,301379.30516659521,342689.65342583013,368271.31800828525,394473.29670912906,421268.1068229184,448628.26564421039,476526.29046756204,506541.06560318533,537099.33999544522,568171.30845674861,599727.16579950217,631737.1068361135,631737.1068361135,631737.1068361135,631737.1068361135,631737.1068361135,631737.1068361135]
[null,null,"Tech13","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,21712.158000000003,54829.824000000008,99080.586000000025,154192.03200000001,219891.74999999997,271319.03999999998,325051.64999999985,381013.43999999989,439128.26999999979,499319.99999999988,536594.06599999988,574771.96799999988,613813.66199999978,653679.10399999982,694328.24999999977,738061.63199999963,782586.92599999963,827860.70399999968,873839.53799999959,{"$f":"SUM(AP1330:AP1374)","v":920480},920480,920480,920480,920480,920480]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech13","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech13","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech13"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech13"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech13","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech13"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,348955.95000000013,883882.65000000026,1601849.9000000008,2172683.7080000006,2746132.424000001,2926804.4360000012,2982062.5320000006,2913745.5000000009,3094223.04,3274548.9000000041,3054290.3400000026,2814013.4866666719,2554030.4666666691,2650091.58266667,2745764.3346666675,2878607.0786666693,3012724.3706666688,3148039.7666666713,3249218.9986666706,3349788.7426666669,2557854.3539999975,1747943.5379999953,920480,920480,920480,920480,920480,920480]

{"sheet":"Tech14","index":62,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech14",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Geothermal"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech14"},{"$f":"$C$3","v":"Geothermal"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":2300},2300,2300,2300,2300,2300,2300,2300,2699.9999999999995,3099.9999999999995,3500,4080,4660,5240,5820,6400,7940,9480,11020,12559.999999999998,14100,15520,16939.999999999996,18360,19780,21200,21259.999999999996,21319.999999999996,21379.999999999996,21439.999999999993,21500,21540,21580,21619.999999999996,21659.999999999996,21700,21700,21700,21700,21700,21700]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,165,399.99999999999955,400,565.00000000000045,640,580,780,580,580,1540,1540,1540,1539.9999999999982,1540.0000000000018,1480,1657.9999999999964,1420.0000000000036,1420,1530,59.999999999996362,115,95,114.99999999999636,335.00000000000728,235,225,39.999999999996362,176,385.00000000000364,270,330,165,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,399.99999999999955,799.99999999999955,1365,2005,2585,3365,3945,4525,6065,7605,9145,10684.999999999998,12225,13705,15362.999999999996,16783,18203,19733,19792.999999999996,19907.999999999996,20002.999999999996,20117.999999999993,20453,20688,20913,20952.999999999996,21128.999999999996,21514,21784,22114,22279,22279,22279]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":16700},16700,16700,16700,16700,16700,16700,16700,20266.666666666664,23833.333333333332,27400,31880,36360,40839.999999999993,45319.999999999993,49800,61940,74080,86220,98360,110500,121800,133100,144400,155700.00000000003,167000,167420,167839.99999999997,168259.99999999997,168679.99999999994,169100,169160,169220,169280,169340,169400,169400,169400,169400,169400,169400]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,3002.4691358024656,6150.5376344085989,10686,15666.519607843136,20169.656652360518,26226.450381679384,30719.484536082469,35210.15625,47313.110831234255,59428.101265822777,71550.08166969147,83676.480891719752,95805.851063829788,107555.99226804123,120709.28571428571,131997.01525054467,143286.50657229527,155443.91509433961,155867.54750705551,156724.14258911816,157423.0486435921,158279.11567164172,160865.22325581397,162468.99164345404,163989.7062094532,164057.53191489363,165188.59002770085,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":167948},170055.74193548388,172631.87096774194,173919.93548387097,173919.93548387097,173919.93548387097]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.98599999999999999,0.97199999999999998,0.95799999999999996,0.94399999999999995,0.92999999999999994,0.91599999999999993,0.90199999999999991,0.8879999999999999,0.87399999999999989,0.86,0.85250000000000004,0.84500000000000008,0.83750000000000013,0.83000000000000018,0.82250000000000023,0.81500000000000028,0.80750000000000033,0.80000000000000038,0.79250000000000043,0.78500000000000048,0.77750000000000052,0.77000000000000057,0.76250000000000062,0.75500000000000067,0.74750000000000072,0.74000000000000077,0.73250000000000082,0.72500000000000087,0.71750000000000091,0.71,0.71,0.71,0.71,0.71,0.71]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.98599999999999999,0.97199999999999998,0.95799999999999996,0.94399999999999995,0.92999999999999994,0.91599999999999993,0.90199999999999991,0.8879999999999999,0.87399999999999989,0.86,0.85250000000000004,0.84500000000000008,0.83750000000000013,0.83000000000000018,0.82250000000000023,0.81500000000000028,0.80750000000000033,0.80000000000000038,0.79250000000000043,0.78500000000000048,0.77750000000000052,0.77000000000000057,0.76250000000000062,0.75500000000000067,0.74750000000000072,0.74000000000000077,0.73250000000000082,0.72500000000000087,0.71750000000000091,0.71,0.71,0.71,0.71,0.71,0.71]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,0.98799999999999999,0.97599999999999998,0.96399999999999997,0.95199999999999996,0.94,0.92799999999999994,0.91599999999999993,0.90399999999999991,0.8919999999999999,0.88,0.872,0.86399999999999999,0.85599999999999998,0.84799999999999998,0.84,0.83199999999999996,0.82399999999999995,0.81599999999999995,0.80799999999999994,0.79999999999999993,0.79199999999999993,0.78399999999999992,0.77599999999999991,0.7679999999999999,0.7599999999999999,0.75199999999999989,0.74399999999999988,0.73599999999999988,0.72799999999999987,0.72,0.72,0.72,0.72,0.72,0.72]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"Not applicable"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech14"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech14"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,172127.18671605818,411267.85103874182,405257.67367491935,563937.08853942412,629179.71031563752,561479.35529600317,743373.08022827352,544049.84094091656,535335.08376337332,1409010.9557312443,1396614.9649183596,1384218.9741054748,1371822.9832925885,1359426.9924797069,1294549.2743291522,1436899.2519453382,1219207.4080898035,1207777.3386389585,1289022.0576463512,50066.923932557882,95035.929565450569,77743.254069986753,93184.580288198602,268754.20341399114,186637.47206585953,176884.34942412004,31124.132776937517,135529.49955420784,293371.78257161082,205741.2501151537,251461.5279185212,125730.7639592606,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,8677.0054570595621,20732.189120496449,20429.213496606128,28428.310995211064,31717.219598120697,28304.415606155882,37473.756452037254,27425.786296873877,26986.471642232882,71028.847825792793,70403.960601518949,69779.07337724512,69154.186152971204,68529.298928697535,65258.785274381145,72434.70882343383,61460.76941775591,60884.574704464292,64980.155905982007,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":2523.8951525863845},4790.8020527660856,3919.0708492065878,4697.4747400497154,13548.014895971923,9408.4751775948353,8916.8160736477785,1568.9809094320035,6832.1003187272909,14788.997641147609,10371.504839246278,12676.283692412117,6338.1418462060583,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,10655.304462099353,25458.989087644764,25086.937055048729,34909.775094214419,38948.53278377057,34757.632388027792,46017.521403095743,33678.681493499207,33139.206046234925,87222.948391739221,86455.591074509852,85688.233757280468,84920.876440050997,84153.519122821832,80137.350306673179,88949.336260847747,75473.412326629885,74765.849086067552,79795.195312410739,3099.3263072509353,5883.0727654252296,4812.592698424507,5768.4674518128686,16636.871359368466,11553.544369366999,10949.790289685445,1926.698025943718,8389.7733350412018,18160.789841095433,12736.138330118754,15566.391292367367,7783.1956461836835,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,9030.9612454951675,21577.904659394841,21262.569935771142,29587.969737158248,33011.040781637908,29459.02035910495,39002.400530488674,28544.549660596153,28087.31431134175,73926.284269536933,73275.906402063003,72625.528534589073,71975.150667115071,71324.772799641301,67920.847077667262,75389.493696922946,63967.90107795575,63368.202005349754,67630.851751477603,2626.8508673296196,4986.2303173001492,4078.9391147309939,4889.0959604694717,14100.670799897807,9792.2693639581703,9280.5543102205647,1632.9833901941415,7110.7980177149984,15392.2761968832,10794.583306904999,13193.379597328332,6596.6897986641661,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,34867.027821120428,83308.673531944965,82091.219012689064,114234.19234697433,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":127450.09595868336},113736.34040963562,150581.73182454702,110205.72230379327,108440.41325087211,285416.9938580743,282905.99391210882,280394.9939661434,277883.99402017763,275372.99407421285,262231.00734402961,291066.20023001422,246969.34533478567,244654.00772227143,261111.38399149964,10141.830950587171,19250.99958573523,15748.100310465226,18875.980113285248,54440.326750570632,37806.310874752766,35830.664813370851,6304.6751890036267,27453.599409222428,59426.998721183176,41676.077025244951,50937.427475299381,25468.71373764969,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,235357.48570183269,562345.60743822285,554127.61317503441,771097.33671298227,860306.59943785006,767736.76405892731,1016448.4904384422,743904.58069567918,731988.48901405488,1926606.0300763876,1909656.4169085603,1892706.8037407328,1875757.1905729035,1858807.5774050804,1770097.2643319033,1964738.990956557,1667078.836246931,1651449.9721571116,1762539.6446077214,68458.827210311982,129947.03428667726,106301.95704281406,127415.5985538159,367480.08721979999,255198.07185153232,241862.17491104468,42557.470291511003,185315.77063491376,{"$f":"SUM(AP26:AP70)","v":401140.84497192025},281319.55361666868,343835.00997592841,171917.5049879642,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":2},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech14_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech14"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech14"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech14","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech14","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech14","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech14","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,86063.593358029088,291697.51887739997,408262.76235683059,484597.38110717176,596558.39942753082,595329.53280582034,652426.21776213835,643711.4605845951,539692.462352145,972173.0197473088,1402812.960324802,1390416.9695119173,1378020.9786990318,1365624.9878861476,1326988.1334044295,1365724.2631372451,1328053.3300175709,1213492.373364381,1248399.6981426547,669544.49078945455,72551.426749004226,86389.591817718669,85463.917179092678,180969.39185109487,227695.83773992534,181760.91074498979,104004.24110052877,83326.816165572673,214450.64106290933,249556.51634338225,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":228601.38901683746},188596.1459388909,62865.3819796303,0,0,0,null,18888337.3388354]
[null,2,"Tech14","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech14","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,4338.5027285297811,14704.597288778004,20580.701308551288,24428.762245908598,30072.765296665879,30010.81760213829,32889.086029096565,32449.771374455566,27206.128969553378,49007.659734012836,70716.404213655871,70091.516989382042,69466.62976510817,68841.74254083437,66894.042101539337,68846.747048907491,66947.739120594866,61172.672061110105,62932.365305223153,33752.025529284198,3657.3486026762348,4354.9364509863371,4308.272794628152,9122.7448180108186,11478.245036783379,9162.645625621306,5242.8984915398905,4200.5406140796476,10810.54897993745,12580.251240196943,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":11523.894265829196},9507.2127693090879,3169.0709231030291,0,0,0,null,952169.20284776005]
[null,3,"Tech14","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech14","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,5327.6522310496766,18057.146774872061,25272.963071346749,29998.356074631574,36929.153938992495,36853.082585899181,40387.576895561768,39848.101448297472,33408.943769867066,60181.077218987077,86839.269733124529,86071.91241589516,85304.555098665733,84537.197781436407,82145.434714747505,84543.343283760463,82211.374293738816,75119.630706348718,77280.522199239145,41447.260809830834,4491.1995363380829,5347.8327319248683,5290.5300751186878,11202.669405590666,14095.207864367732,11251.667329526223,6438.2441578145817,5158.2356804924602,13275.281588068317,15448.464085607095,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":14151.264811243062},11674.793469275526,3891.5978230918417,0,0,0,null,1169257.3902351155]
[null,2,"Tech14","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech14","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech14","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,4515.4806227475838,15304.432952445004,21420.237297582993,25425.269836464693,31299.50525939808,31235.030570371429,34230.710444796816,33773.47509554241,28315.931985968949,51006.79929043934,73601.095335799968,72950.717468326038,72300.339600852079,71649.961733378179,69622.809938654274,71655.170387295104,69678.697387439344,63668.051541652749,65499.526878413679,35128.85130940361,3806.5405923148846,4532.5847160155718,4484.0175376002326,9494.883380183639,11946.47008192799,9536.4118370893666,5456.7688502073534,4371.8907039545702,11251.5371072991,13093.429751894098,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":11993.981452116666},9895.0346979962487,3298.3448993320831,0,0,0,null,991010.46007480018]
[null,6,"Tech14","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech14","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,17433.513910560214,59087.850676532697,82699.946272317015,98162.705679831706,120842.14415282884,120593.21818415949,132159.03611709131,130393.72706417015,109323.06777733269,196928.70355447321,284161.49388509156,281650.49393912614,279139.49399316055,276628.49404719524,268802.00070912123,276648.60378702194,269017.77278239996,245811.67652852857,252882.69585688552,135626.60747104339,14696.415268161199,17499.549948100226,17312.040211875239,36658.153431927938,46123.318812661702,36818.487844061805,21067.670001187238,16879.137299113027,43440.299065202802,50551.537873214067,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":46306.752250272169},38203.070606474532,12734.356868824845,0,0,0,null,3826125.2975352397]
[null,5,"Tech14","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":117678.74285091634},{"$f":"SUM(M80:M124)","v":398851.54657002771},{"$f":"SUM(N80:N124)","v":558236.61030662863},{"$f":"SUM(O80:O124)","v":662612.47494400828},{"$f":"SUM(P80:P124)","v":815701.96807541617},{"$f":"SUM(Q80:Q124)","v":814021.68174838868},{"$f":"SUM(R80:R124)","v":892092.62724868488},{"$f":"SUM(S80:S124)","v":880176.5355670607},{"$f":"SUM(T80:T124)","v":737946.53485486715},{"$f":"SUM(U80:U124)","v":1329297.2595452212},{"$f":"SUM(V80:V124)","v":1918131.2234924741},{"$f":"SUM(W80:W124)","v":1901181.6103246466},{"$f":"SUM(X80:X124)","v":1884231.9971568182},{"$f":"SUM(Y80:Y124)","v":1867282.3839889918},{"$f":"SUM(Z80:Z124)","v":1814452.4208684922},{"$f":"SUM(AA80:AA124)","v":1867418.1276442299},{"$f":"SUM(AB80:AB124)","v":1815908.913601744},{"$f":"SUM(AC80:AC124)","v":1659264.4042020212},{"$f":"SUM(AD80:AD124)","v":1706994.8083824161},{"$f":"SUM(AE80:AE124)","v":915499.23590901657},{"$f":"SUM(AF80:AF124)","v":99202.930748494633},{"$f":"SUM(AG80:AG124)","v":118124.49566474566},{"$f":"SUM(AH80:AH124)","v":116858.77779831499},{"$f":"SUM(AI80:AI124)","v":247447.84288680789},{"$f":"SUM(AJ80:AJ124)","v":311339.0795356661},{"$f":"SUM(AK80:AK124)","v":248530.12338128849},{"$f":"SUM(AL80:AL124)","v":142209.82260127785},{"$f":"SUM(AM80:AM124)","v":113936.6204632124},{"$f":"SUM(AN80:AN124)","v":293228.30780341703},{"$f":"SUM(AO80:AO124)","v":341230.19929429441},312577.28179629857,257876.25748194629,85958.752493982101,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":25826899.689528316}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech14"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech14"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,30837.627600138563,73681.125429436855,72604.365767628886,101032.743624472,112721.35431042043,100592.42583419685,133179.78788477348,97469.822814953484,95908.521305331815,252432.84321512605,250212.02641264696,247991.20961016786,245770.39280768848,243549.57600520994,231926.34001301377,257429.200324426,218428.38853820623,216380.62239566,230936.10568117248,8969.7925398826392,17026.262152339892,13928.174643253766,16694.581720800277,48148.942645092116,33437.233069360904,31689.902100310777,5576.0768200769298,24280.930373771684,52559.330992006202,36859.790565822186,45050.855136004895,22525.427568002448,0,0]
[null,null,"Tech14","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,505.55015344506182,1207.9237984795327,1190.2714673952821,1656.3245300393314,1847.9468883628447,1649.1059875066626,2183.3411789636339,1597.9142273623315,1572.3183472901662,4138.3683685643437,4101.9604357030748,4065.5525028418047,4029.1445699805299,3992.7366371192702,3802.1860274687228,4220.2783369972458,3580.9014485197158,3547.3304974398343,3785.9521872751711,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":147.05022233576955},279.12748526973598,228.33763087776967,273.68993685538186,789.35077814917327,548.16792420561387,519.52228871844591,91.413857400582842,398.06006594988463,861.65441105006209,604.27711943770021,738.56092375718913,369.28046187859456,0,0]
[null,null,"Tech14","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,1911.9420239507174,4568.2515499308765,4501.4921327085094,6264.0599606241749,6988.7572772220256,6236.7601275100205,8257.1862044470927,6043.1578175651421,5946.3566625927033,15650.910875069831,15513.219577048691,15375.528279027549,15237.836981006387,15100.145682985281,14379.501616718768,15960.686492306111,13542.624636538356,13415.662530570775,14318.106795523199,556.12978811133326,1055.6332848287575,863.55094375813815,1035.0690000593336,2985.2486723567145,2073.118331244732,1964.7832948146774,345.71841061582387,1505.4248583644899,3258.694053167063,2285.3179074158406,2793.1663312860273,1396.5831656430137,0,0]
[null,null,"Tech14","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,3678.7927884087007,8789.8328751603221,8661.3802026632075,12052.760136359602,13447.159772270335,12000.232168499162,15887.760549715687,11627.7194182575,11441.463043136673,30114.123408544474,29849.189771519155,29584.256134493837,29319.322497468493,29054.388860443243,27667.78813679122,30710.166746908304,26057.542135130916,25813.252677614,27549.657554048335,1070.0566378554408,2031.1578838607722,1661.5697257161457,1991.5898731361492,5743.9562235154917,3988.9142405803318,3780.4653724879008,665.20133971718883,2896.6077648101464,6270.096076265917,4397.2102353033288,5374.3680653707352,2687.1840326853676,0,0]
[null,null,"Tech14","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,8410.1725335195806,20094.638451457162,19800.979851957807,27554.091269097564,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":30741.860244734497},27434.005877516545,36321.373635222611,26582.395938968359,26156.590969694269,68844.587920134567,68238.91705866711,67633.246197199653,67027.575335732123,66421.904474264826,63251.964770740255,70207.216260847155,59570.744469873251,59012.268740468047,62981.9037372721,2446.2810119008914,4643.4766045838596,3798.5526430778468,4553.0192681307844,13131.390008417633,9119.1482951680791,8642.6085589269078,1520.7320331216233,6622.0014187108991,14334.210388063342,10052.56312929108,12286.466046911321,6143.2330234556603,0,0]
[null,null,"Tech14","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":45344.085099462631},{"$f":"SUM(O132:O176)","v":108341.77210446476},{"$f":"SUM(P132:P176)","v":106758.48942235368},{"$f":"SUM(Q132:Q176)","v":148559.97952059266},{"$f":"SUM(R132:R176)","v":165747.07849301014},{"$f":"SUM(S132:S176)","v":147912.52999522924},{"$f":"SUM(T132:T176)","v":195829.44945312251},{"$f":"SUM(U132:U176)","v":143321.01021710681},{"$f":"SUM(V132:V176)","v":141025.25032804563},{"$f":"SUM(W132:W176)","v":371180.83378743927},{"$f":"SUM(X132:X176)","v":367915.31325558497},{"$f":"SUM(Y132:Y176)","v":364649.79272373067},{"$f":"SUM(Z132:Z176)","v":361384.27219187602},{"$f":"SUM(AA132:AA176)","v":358118.75166002254},{"$f":"SUM(AB132:AB176)","v":341027.78056473273},{"$f":"SUM(AC132:AC176)","v":378527.54816148488},{"$f":"SUM(AD132:AD176)","v":321180.20122826844},{"$f":"SUM(AE132:AE176)","v":318169.13684175268},{"$f":"SUM(AF132:AF176)","v":339571.72595529124},{"$f":"SUM(AG132:AG176)","v":13189.310200086074},{"$f":"SUM(AH132:AH176)","v":25035.657410883014},{"$f":"SUM(AI132:AI176)","v":20480.185586683667},{"$f":"SUM(AJ132:AJ176)","v":24547.949798981928},{"$f":"SUM(AK132:AK176)","v":70798.888327531124},{"$f":"SUM(AL132:AL176)","v":49166.581860559658},{"$f":"SUM(AM132:AM176)","v":46597.281615258711},{"$f":"SUM(AN132:AN176)","v":8199.1424609321475},{"$f":"SUM(AO132:AO176)","v":35703.024481607106},77283.985920552586,54199.158957270134,66243.416503330169,33121.708251665084,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech14"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech14"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech14","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech14","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech14","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech14","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,15418.813800069282,52259.376514787713,73142.745598532871,86818.554696050443,106877.04896744622,106656.89007230864,116886.10685948517,115324.80534986348,96689.17206014265,174170.68226022893,251322.4348138865,249101.61801140741,246880.80120892817,244659.98440644919,237737.95800911187,244677.77016871987,237928.79443131611,217404.50546693313,223658.36403841624,119952.94911052757,12998.027346111267,15477.218397796829,15311.378182027021,32421.762182946197,40793.087857226506,32563.567584835841,18632.989460193854,14928.503596924307,38420.130682888943,44709.560778914194,40955.322850913537,33788.141352003673,11262.713784001224,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,252.77507672253091,856.73697596229727,1199.0976329374075,1423.2979987173067,1752.135709201088,1748.5264379347536,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":1916.2235832351482},1890.6277031629827,1585.1162873262488,2855.3433579272551,4120.1644021337088,4083.75646927244,4047.3485364111675,4010.9406035499001,3897.4613322939967,4011.2321822329841,3900.5898927584808,3564.1159729797751,3666.6413423575027,1966.5012048054703,213.08885380275277,253.73255807375284,251.01378386657575,531.52035750227753,668.75935117739357,533.84510646202989,305.46807305951438,244.73696167523374,629.85723849997339,732.96576524388115,671.41902159744473,553.9206928178919,184.64023093929728,0,0,0,null,3.9069537245355597]
[null,null,"Tech14","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech14","Capex","D41T43: Construction","USDk",0,0,0,0,0,955.97101197535869,3240.0967869407968,4534.871841319693,5382.7760466663422,6626.4086189231002,6612.7587023660235,7246.9731659785566,7150.1720110061178,5994.7572400789231,10798.633768831267,15582.065226059261,15444.37392803812,15306.682630016967,15168.991331995834,14739.823649852024,15170.094054512439,14751.655564422234,13479.143583554565,13866.884663046987,7437.1182918172663,805.88153647004538,959.59211429344782,949.30997190873586,2010.158836208024,2529.1835018007232,2018.9508130297047,1155.2508527152506,925.57163449015684,2382.0594557657764,2772.005980291452,2539.242119350934,2094.8747484645205,698.29158282150684,0,0,0,null,2.5323754370861065]
[null,null,"Tech14","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech14","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech14","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech14","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech14","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech14","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech14","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech14","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech14","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech14","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech14","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,1839.3963942043504,6234.3128317845112,8725.6065389117648,10357.070169511404,12749.959954314969,12723.69597038475,13943.996359107425,13757.739983986594,11534.591230697086,20777.793225840574,29981.656590031816,29716.722953006494,29451.789315981165,29186.855678955868,28361.088498617231,29188.977441849762,28383.854441019612,25935.39740637246,26681.455115831166,14309.857095951887,1550.6072608581067,1846.363804788459,1826.5797994261475,3867.7730483258206,4866.435232047912,3884.6898065341165,2222.8333561025447,1780.9045522636675,4583.3519205380317,5333.6531557846229,4885.789150337032,4030.7760490280516,1343.5920163426838,0,0,0,null,3.9700154159660213]
[null,null,"Tech14","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech14","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,4205.0862667597903,14252.405492488371,19947.809151707486,23677.535560527685,29147.975756916028,29087.933061125521,31877.689756369578,31451.884787095485,26369.493454331314,47500.589444914418,68541.752489400838,67936.081627933381,67330.41076646588,66724.739904998482,64836.934622502537,66729.590515793709,64888.980365360199,59291.506605170653,60997.086238870077,32714.092374586497,3544.8788082423753,4221.0146238308535,4175.7859556043159,8842.2046382742083,11125.269151792856,8880.8784270474935,5081.6702960242656,4071.3667259162612,10478.105903387121,12193.38675867721,11169.514588101199,9214.8495351834899,3071.6165117278301,0,0,0,null,2.9754722862492553]
[null,null,"Tech14","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech14","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech14","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech14","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech14","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech14","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech14","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":22672.042549731315},{"$f":"SUM(M184:M228)","v":76842.928601963693},{"$f":"SUM(N184:N228)","v":107550.13076340922},{"$f":"SUM(O184:O228)","v":127659.23447147319},{"$f":"SUM(P184:P228)","v":157153.5290068014},{"$f":"SUM(Q184:Q228)","v":156829.80424411967},{"$f":"SUM(R184:R228)","v":171870.98972417586},{"$f":"SUM(S184:S228)","v":169575.22983511465},{"$f":"SUM(T184:T228)","v":142173.13027257624},{"$f":"SUM(U184:U228)","v":256103.04205774245},{"$f":"SUM(V184:V228)","v":369548.07352151215},{"$f":"SUM(W184:W228)","v":366282.55298965785},{"$f":"SUM(X184:X228)","v":363017.03245780332},{"$f":"SUM(Y184:Y228)","v":359751.51192594925},{"$f":"SUM(Z184:Z228)","v":349573.26611237763},{"$f":"SUM(AA184:AA228)","v":359777.66436310875},{"$f":"SUM(AB184:AB228)","v":349853.87469487666},{"$f":"SUM(AC184:AC228)","v":319674.66903501062},{"$f":"SUM(AD184:AD228)","v":328870.43139852199},{"$f":"SUM(AE184:AE228)","v":176380.5180776887},{"$f":"SUM(AF184:AF228)","v":19112.483805484546},{"$f":"SUM(AG184:AG228)","v":22757.92149878334},{"$f":"SUM(AH184:AH228)","v":22514.067692832796},{"$f":"SUM(AI184:AI228)","v":47673.41906325653},{"$f":"SUM(AJ184:AJ228)","v":59982.735094045398},{"$f":"SUM(AK184:AK228)","v":47881.931737909181},{"$f":"SUM(AL184:AL228)","v":27398.212038095426},{"$f":"SUM(AM184:AM228)","v":21951.083471269627},{"$f":"SUM(AN184:AN228)","v":56493.505201079839},{"$f":"SUM(AO184:AO228)","v":65741.57243891136},60221.287730300151,49682.562377497627,16560.854125832542,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech14"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech14"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech14","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech14","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech14","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech14","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech14","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech14","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech14","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech14","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech14","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech14","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech14","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech14","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech14","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech14","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech14","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech14","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech14","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech14","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,463.32222963340087,1570.3497791752327,2197.8772434536172,2608.823665484741,3211.5643438156599,3204.9487564240858,3512.3280133949911,3465.4122320678525,2905.4273150449167,5233.6807414599743,7552.0252313016272,7485.2915768276789,7418.5579223537297,7351.8242678797887,7143.823266922037,7352.3587148961306,7149.5577389623277,6532.8203266086357,6720.7434531683766,3604.4840124304351,390.57965735400006,465.07723807898225,460.09388076436147,974.24635500683007,1225.7975655401242,978.50748662366527,559.90547219617383,448.58882539888606,1154.4922223992844,1343.4842429917337,1230.6725890000546,1015.304885925045,338.43496197501503,0,0,0]
[null,6,"Tech14","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech14","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech14"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech14"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech14"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech14","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech14","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech14"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech14","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech14","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech14","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech14"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":3722.8082793414419},{"$f":"SUM(H496:H540)","v":3722.8082793414419},3722.8082793414419,3722.8082793414419,3722.8082793414419,3722.8082793414419,3670.6889634306617,3618.569647519882,4186.702563193292,4736.707021158606,5268.5830214158223,6049.2073592248626,6803.5454333571606,7531.5972438127155,8233.3627905915309,8908.8420736936059,10956.143835487095,12966.055653257634,14938.577527005222,16873.709456729855,18771.451442431542,20473.503201623498,22141.078518924158,23774.177394333532,25372.79982785161,26936.945819478395,26755.094728094038,26571.786885643862,26387.022292127855,26200.800947546009,26013.122851898348,25800.032543213438,25585.971067151309,25370.938423711952,25154.934612895384,{"$f":"SUM(AP496:AP540)","v":24937.959634701561},24937.959634701561,24937.959634701561,24937.959634701561,24937.959634701561,24937.959634701561]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech14","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech14","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech14","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech14"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech14","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech14","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech14","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech14","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":3722.8082793414419},{"$f":"SUM(H652:H696)","v":3722.8082793414419},3722.8082793414419,3722.8082793414419,3722.8082793414419,3722.8082793414419,3670.6889634306617,3618.569647519882,4186.702563193292,4736.707021158606,5268.5830214158223,6049.2073592248626,6803.5454333571606,7531.5972438127155,8233.3627905915309,8908.8420736936059,10956.143835487095,12966.055653257634,14938.577527005222,16873.709456729855,18771.451442431542,20473.503201623498,22141.078518924158,23774.177394333532,25372.79982785161,26936.945819478395,26755.094728094038,26571.786885643862,26387.022292127855,26200.800947546009,26013.122851898348,25800.032543213438,25585.971067151309,25370.938423711952,25154.934612895384,{"$f":"SUM(AP652:AP696)","v":24937.959634701561},24937.959634701561,24937.959634701561,24937.959634701561,24937.959634701561,24937.959634701561]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech14","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech14","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech14","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech14","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech14","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech14","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech14","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech14","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech14","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":1196.7602517730729},{"$f":"SUM(H704:H748)","v":1196.7602517730729},1196.7602517730729,1196.7602517730729,1196.7602517730729,1196.7602517730729,1180.0056082482497,1163.2509647234269,1345.8869857548825,1522.6953046907479,1693.6759215310224,1944.6209364115089,2187.1157832533881,2421.1604620566609,2646.7549728213271,2863.8993155473881,3522.0394044409409,4168.159857762339,4802.2606755115803,5424.3418576886652,6034.4034042935964,6581.5569880988041,7117.627531311502,7642.6150339316973,8156.5194959593819,8659.340917394562,8600.8817807481664,8541.9543466119503,8482.5586149859082,8422.6945858700419,8362.3622592643551,8293.8607431139535,8225.0470286370019,8155.9211158335002,8086.4830047034502,{"$f":"SUM(AP704:AP748)","v":8016.7326952468393},8016.7326952468393,8016.7326952468393,8016.7326952468393,8016.7326952468393,8016.7326952468393]
[]
[null,null,"Tech14","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech14"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech14"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech14","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech14"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech14","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech14","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,620.25223158419078,1222.3760054602849,2054.7473783521709,2972.7109694230021,3774.0697307356777,4836.6077720285857,5580.8618915607549,6298.8297474161827,8368.893244613253,10401.566797787375,12396.850406938542,14354.744072066758,16275.247793172031,18079.211429010957,20079.89311016717,21732.136122499986,23349.902692941498,25072.959993196564,24908.917683591972,24811.9668536303,24687.540079954793,24585.247829418404,24746.344264645439,24779.529863231182,24795.153518412204,24588.217982980412,24538.255467953211,{"$f":"SUM(AP964:AP1008)","v":24724.20569497555},25034.493671997181,25413.734532801398,25603.354963203506,25603.354963203506,25603.354963203506]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech14","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech14","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech14","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech14","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech14"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech14","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech14","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech14","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech14","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech14","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,620.25223158419078,1222.3760054602849,2054.7473783521709,2972.7109694230021,3774.0697307356777,4836.6077720285857,5580.8618915607549,6298.8297474161827,8368.893244613253,10401.566797787375,12396.850406938542,14354.744072066758,16275.247793172031,18079.211429010957,20079.89311016717,21732.136122499986,23349.902692941498,25072.959993196564,24908.917683591972,24811.9668536303,24687.540079954793,24585.247829418404,24746.344264645439,24779.529863231182,24795.153518412204,24588.217982980412,24538.255467953211,{"$f":"SUM(AP1120:AP1164)","v":24724.20569497555},25034.493671997181,25413.734532801398,25603.354963203506,25603.354963203506,25603.354963203506]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech14","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech14","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,199.39066455627869,392.953627016967,660.53360939709887,955.62867095712613,1213.2391201094438,1554.8101058818061,1794.0632934330133,2024.8663129456145,2690.3235501176709,3343.7611517175719,3985.1791177453179,4614.5774482009074,5231.9561430843423,5811.8710387818373,6455.0243071746527,6986.1660193069547,7506.2246908467459,8060.1308642899467,8007.3966644566535,7976.2301656824902,7936.2310559196985,7903.3474663495099,7955.1346645922713,7965.8027415757406,7970.8252321541067,7904.3022728982105,7888.2409698236006,{"$f":"SUM(AP1172:AP1216)","v":7948.017843573296},8047.7652089058593,8169.6786554234386,8230.6353786822292,8230.6353786822292,8230.6353786822292,null,{"$f":"SUM(AW1172:AW1216)","v":142936.22881258887}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech14","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech14"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech14","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,116223.42607040143,393919.00451021799,551332.97514878004,654418.03786554467,805614.29435219243,803954.78789439658,881060.24078060873,869291.51376113435,728820.45184888458,1312858.0236964882,1894409.9592339441,1877669.9595941743,1860929.9599544033,1844189.960314635,1792013.3380608084,1844324.025246813,1793451.8185493331,1638744.5101901905,1685884.6390459037,904177.38314028934,97976.10178774134,116663.66632066818,115413.60141250159,244387.68954618627,307488.79208441137,245456.58562707872,140451.13334124826,112527.58199408685,289601.99376801873,337010.2524880938,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":308711.68166848121},254687.13737649698,84895.71245883232,0,0,0]
[null,null,"Tech14","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech14","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D27: Electrical equipment","USDk/yr",57500,57500,57500,57500,57500,57500,56695,55890,64664.999999999985,73159.999999999985,81375,93432,105082.99999999999,116327.99999999997,127166.99999999999,137600,169221.25,200265.00000000003,230731.25000000003,260620,289931.25000000012,316220.00000000012,341976.25000000006,367200.00000000017,391891.25000000023,416050.00000000023,413241.25000000023,410410.00000000023,407556.25000000023,404680.00000000023,401781.25000000041,398490.00000000041,395183.75000000047,391862.50000000041,388526.25000000041,385175,385175,385175,385175,385175,385175]
[null,null,"Tech14","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":115000},{"$f":"SUM(H1330:H1374)","v":115000},115000,115000,115000,115000,113390,111780,129329.99999999997,146319.99999999997,162750,186864,210165.99999999997,232655.99999999994,254333.99999999997,275200,338442.5,400530.00000000006,461462.50000000006,521240,579862.50000000023,632440.00000000023,683952.50000000012,734400.00000000035,783782.50000000047,832100.00000000047,826482.50000000047,820820.00000000047,815112.50000000047,809360.00000000047,803562.50000000081,796980.00000000081,790367.50000000093,783725.00000000081,777052.50000000081,{"$f":"SUM(AP1330:AP1374)","v":770350},770350,770350,770350,770350,770350]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech14","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech14","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech14"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech14"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech14","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech14"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":115000},{"$f":"H1375+H1427+H1479+H1323","v":115000},115000,115000,115000,435760,1200549.9999999991,1633379.9999999988,1935430.0000000007,2369700.0000000009,2381549.9999999995,2618463.9999999995,2609285.9999999995,2244095.9999999995,3877634.0000000005,5503500,5520542.5,5536429.9999999981,5551162.5000000009,5466940.0000000037,5669932.4999999963,5582110.0000000019,5206652.5000000084,5387200.0000000028,3279182.4999999963,1102499.9999999949,1148457.5000000007,1139344.9999999953,1489587.5000000065,1657985.0000000121,1480987.5000000014,1184604.999999996,1100927.499999996,1582985.0000000065,1707152.5000000061,1622350,1473250,1004650,770350,770350,770350]

{"sheet":"Tech15","index":63,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech15",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Hydro large"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech15"},{"$f":"$C$3","v":"Hydro large"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":4939.9999999999991},4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4939.9999999999991,4911.1111111111113,5289.0740740740739,5662.2222222222226,6030.5555555555557,7488.4444444444443,8928.3333333333321,10350.222222222221,11754.111111111109,13140,14266.3,15379.2,16478.7,17564.800000000003,18637.5,21889.199999999997,25102.3,28276.800000000003,31412.7,34510,35912.5,37296,38660.5,40005.999999999993,41332.499999999993,43591.199999999997,45819.299999999996,48016.800000000003,50183.700000000004,52320.000000000007,51993.000000000007,51666.000000000007,51339.000000000007,51012.000000000007,50685.000000000007]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,128.25,-28.888888888887777,377.96296296296259,373.14814814814872,368.33333333333303,1509.1888888888886,1596.6388888888878,1421.8888888888887,1403.8888888888887,1958.7388888888904,1247.4249999999993,1112.9000000000015,1764.5,1086.1000000000022,1072.6999999999971,4408.7049999999972,3213.1000000000022,3174.5000000000036,3255.5999999999976,3097.2999999999993,1436.7,1383.5,1364.5,1345.4999999999927,1492.75,2533.2500000000045,2351.5999999999985,2197.5000000000073,2255.0600000000013,2183.8000000000029,-321.01499999999999,-327,-327,-49.600000000000023,-327]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,377.96296296296259,751.11111111111131,1119.4444444444443,2628.6333333333332,4225.272222222221,5647.1611111111097,7051.0499999999984,9009.7888888888883,10257.213888888888,11370.113888888889,13134.613888888889,14220.713888888891,15293.413888888888,19702.118888888886,22915.218888888889,26089.718888888892,29345.318888888891,32442.61888888889,33879.318888888891,35262.818888888891,36627.318888888891,37972.818888888884,39465.568888888884,41998.818888888891,44350.418888888889,46547.918888888897,48802.978888888902,50986.778888888904,50665.763888888905,50338.763888888905,50011.763888888905,49962.163888888907,49635.163888888907]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":21279.999999999996},21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21279.999999999996,21155.555555555555,21970,22773.333333333332,23565.555555555555,30765.333333333336,37876.666666666672,44899.555555555555,51834.000000000007,58680.000000000007,63992.5,69242,74428.5,79551.999999999985,84612.5,100902.6,116999.9,132904.4,148616.09999999998,164135,171112.49999999997,177996,184785.5,191481,198082.49999999997,209395.19999999998,220555.3,231562.8,242417.69999999995,253120,251537.99999999997,249956,248374,246792,245209.99999999997]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,1569.9999999999984,3020.9523809523816,4374.4444444444443,10799.40985221675,17924.871480720965,24497.543974960874,31094.152696456091,40235.495585996956,46009.46004112644,51191.832208076128,59324.437596968608,64406.439657091956,69430.663054251432,90820.816722310556,106806.08225055516,122624.85270951608,138835.14777535835,154302.20954296662,161424.98999999996,168292.59735485486,175067.5090736741,181749.57090594745,189135.39102239962,201746.01940305994,213484.70935096248,224479.06632853503,235747.97982996469,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":246669.98226979276},245116.93722392118,243534.93722392121,241952.93722392121,241712.9763676521,240130.9763676521]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.996,0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,0.96,0.95650000000000002,0.95300000000000007,0.94950000000000012,0.94600000000000017,0.94250000000000023,0.93900000000000028,0.93550000000000033,0.93200000000000038,0.92850000000000044,0.92500000000000049,0.92150000000000054,0.91800000000000059,0.91450000000000065,0.9110000000000007,0.90750000000000075,0.9040000000000008,0.90050000000000086,0.89700000000000091,0.89350000000000096,0.89,0.89,0.89,0.89,0.89,0.89]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.99602122015915118,0.99204244031830235,0.98806366047745353,0.98408488063660471,0.98010610079575589,0.97612732095490706,0.97214854111405824,0.96816976127320942,0.96419098143236059,0.96021220159151199,0.95676392572944302,0.95331564986737405,0.94986737400530508,0.9464190981432361,0.94297082228116713,0.93952254641909816,0.93607427055702919,0.93262599469496021,0.92917771883289124,0.92572944297082227,0.9222811671087533,0.91883289124668432,0.91538461538461535,0.91193633952254638,0.90848806366047741,0.90503978779840843,0.90159151193633946,0.89814323607427049,0.89469496021220152,0.89124668435013266,0.89124668435013266,0.89124668435013266,0.89124668435013266,0.89124668435013266,0.89124668435013266]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,0.996,0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,0.96,0.95650000000000002,0.95300000000000007,0.94950000000000012,0.94600000000000017,0.94250000000000023,0.93900000000000028,0.93550000000000033,0.93200000000000038,0.92850000000000044,0.92500000000000049,0.92150000000000054,0.91800000000000059,0.91450000000000065,0.9110000000000007,0.90750000000000075,0.9040000000000008,0.90050000000000086,0.89700000000000091,0.89350000000000096,0.89,0.89,0.89,0.89,0.89,0.89]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"Not applicable"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech15"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech15"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,27848.46318600533,-6247.7987539799387,81412.428723318924,80049.921535371162,78695.81192639342,321127.82532734994,338343.22880329727,300072.04588141455,295049.09861702903,409951.33066136268,260126.10582717825,231224.34854238963,365259.19131085934,223998.68643806534,220416.52996547002,902528.97514533519,655318.69154898974,645023.83827601897,659018.29220078187,624610.85393475078,288632.9796783718,276889.42291407852,272045.64082313492,267230.85460342321,295337.25568531721,499264.8637968417,461670.03803442424,429740.06805051427,439275.70040755963,423728.22107911325,-62287.349981551131,-63448.634624448139,-63448.634624448139,-9624.013080650242,-63448.634624448139]
[null,null,"Tech15","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,14589.881567518829,-3273.2378540754412,42652.181029299827,41938.36000534326,41228.93849463122,168239.69453062554,177258.8887379865,157208.5174643675,154576.98245944467,214774.55767834719,136280.73661693488,121139.03155903627,191360.23079906125,117353.48857790769,115476.78757855952,472837.25391503063,343323.14982055657,337929.64968360437,345261.38012778183,327235.23462775367,151215.56122722509,145063.08160103965,142525.41169179848,140002.93279415442,154727.94868946919,261566.14765298326,241870.1216366961,225141.92814866969,230137.67049292248,221992.30604101723,-32632.503033133551,-33240.903047629152,-33240.903047629152,-5042.0452329125583,-33240.903047629152]
[null,null,"Tech15","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,66917.277477337673,-15012.881682201423,195626.52511898885,192352.54655321341,189098.74659184861,771640.41870443849,813007.43862183241,721045.33105905133,708975.65405030956,985075.07444274379,625058.93723730079,555610.6916055358,877684.00334491837,538248.09487037605,529640.50467615807,2168693.5274578361,1574670.1146692573,1549932.5358501121,1583559.9123474187,1500882.0253001573,693558.31455555826,665339.63543785433,653700.47574510972,642130.9904450943,709668.06879387749,1199687.2215974804,1109350.3376390117,1032625.5773897602,1055538.8186733562,1018179.6659852595,-149670.73242799597,-152461.19185693716,-152461.19185693716,-23125.611975853477,-152461.19185693716]
[null,null,"Tech15","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,45796.616928250718,-10274.464492698078,133882.21053842531,131641.57631269938,129414.75185107594,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":528092.62411684287},556403.24337749335,493466.53150373901,485206.32733443071,674162.30203179561,427775.69239768561,380246.9401615517,600666.3689934673,368364.38573711191,362473.55267186248,1484203.0407677419,1077667.3341842853,1060737.5148069733,1083751.303439823,1027168.4945707248,474655.06139069842,455342.85852631298,447377.29032166098,439459.4056390202,485680.19976262969,821037.82748519431,759213.38056953903,706704.75220765139,722386.0377172837,696818.30888969917,-102431.14269998466,-104340.86775663125,-104340.86775663125,-15826.627035868234,-104340.86775663125]
[null,null,"Tech15","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,155152.23915911256,-34808.382782954883,453573.3454100329,445982.40440662717,438438.24886394921,1789100.5626792568,1885012.7995406096,1671792.4259085725,1643808.0624612139,2283963.2648142492,1449241.4720790996,1288221.0118685134,2034969.7944483063,1247964.6556234611,1228007.3748920502,5028262.7972859442,3650979.290223089,3593623.5386167089,3671590.8881158056,3479896.6084333863,1608061.9168518535,1542634.9984792855,1515648.8185817041,1488824.1834816923,1645413.4729312938,2781556.0605324996,2572103.8778796708,2394212.3257965953,2447338.2272911221,{"$f":"SUM(AP26:AP70)","v":2360718.501995089},-347021.72814266535,-353491.59728564566,-353491.59728564566,-53618.297325284511,-353491.59728564566]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":4},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech15_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech15"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech15"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech15","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech15","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech15","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech15","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},6962.1157965013326,5400.1661080063477,25753.273288836077,45765.753672678868,58477.590857775896,140321.49687810836,204554.19689810293,259559.7279846138,313648.0496572727,335853.92599077587,316299.64524674613,299087.72091198986,316640.24408544746,270152.08302962314,260224.68906419608,428050.84571493242,500565.72077446501,605822.00873395347,715472.44929278141,645992.91899013531,554321.49102248088,462287.88718199579,365544.72433758399,276199.72450475214,277875.79350648844,333469.65372717928,380875.75303000154,421503.05639177433,457487.66757233499,438603.50689290283,307614.15988890902,184316.98422016841,58635.900462166464,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":-49702.158077774409},-49992.479238498665,-34130.32058238663,-18268.161926274595,-15862.158656112035,0,null,9940958.3710359968]
[null,2,"Tech15","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},3647.4703918797072,2829.1609283608468,13492.206185685804,23976.796187021617,30636.560418799716,73514.793514974968,107166.47044214663,135984.00980690267,164321.02079810604,175954.73658503647,165710.19855477355,156692.82707844075,165888.63916334492,141533.37188823504,136332.38462864119,224256.94021763979,262247.66997301363,317391.71024943772,374837.85838674329,338437.35356492409,290410.45641659125,242193.81439595006,191509.82228695421,144701.7468285544,145579.84369411541,174705.61020710133,199541.78769332578,220826.53653195454,239678.96698281786,229785.50657982635,161159.85041236898,96564.142613294243,30719.49922815635,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":-26039.088590326104},-26191.188593950003,-17880.962832042715,-9570.7370701354266,-8310.225761907288,0,null,5208093.686618071]
[null,2,"Tech15","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech15","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech15","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech15","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},16729.319369334418,12976.098948784063,61882.730228531276,109970.86686683464,140516.23414546234,337179.55924212234,491524.78761783324,623697.98374429264,753667.21060890798,807025.8745434843,760038.7491973514,718680.08933397254,760857.17665762478,649150.43176453281,625295.8236242471,1028566.5325873222,1202813.060418407,1455734.1706633409,1719214.0225811559,1552261.1470417364,1331983.1970133116,1110834.9719102471,878370.11275967001,663682.35404590413,667709.7926054839,801296.68914539041,915209.15461886581,1012832.8013550325,1099300.4888249021,1053923.5999218468,739168.33240509487,442896.64009342063,140896.6374608473,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":-119429.68202943093},-120127.29688666624,-82011.998922431958,-43896.70095819766,-38115.297964234291,0,null,23887202.150514789]
[null,2,"Tech15","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech15","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech15","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech15","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},11449.15423206268,8880.5381088881604,42351.090743494489,75261.484821669335,96166.018552375637,230757.79070476088,336388.04891452787,426844.2877122878,515792.18158312654,552309.60106186464,520152.71331691276,491847.81548136589,520712.82589612505,444263.34682245413,427937.81189099833,703926.8370425459,823177.0783402503,996270.36060771567,1176589.7982997058,1062331.1617504517,911578.09355205484,760229.42948188982,601135.92620234925,454208.65396942315,456964.93856240599,548388.6808021263,626347.70336409577,693159.04000625364,752335.49949491711,721280.61984604329,505869.48902866238,303108.08403759176,96426.357669113029,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":-81734.876312278851},-82212.307576440508,-56127.090637282687,-30041.873698124873,-26085.216939157814,0,null,16347841.508424984]
[null,5,"Tech15","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":38788.059789778141},{"$f":"SUM(J80:J124)","v":30085.964094039417},{"$f":"SUM(K80:K124)","v":143479.30044654766},{"$f":"SUM(L80:L124)","v":254974.90154820448},{"$f":"SUM(M80:M124)","v":325796.40397441358},{"$f":"SUM(N80:N124)","v":781773.64033996663},{"$f":"SUM(O80:O124)","v":1139633.5038726106},{"$f":"SUM(P80:P124)","v":1446086.009248097},{"$f":"SUM(Q80:Q124)","v":1747428.4626474134},{"$f":"SUM(R80:R124)","v":1871144.1381811611},{"$f":"SUM(S80:S124)","v":1762201.3063157839},{"$f":"SUM(T80:T124)","v":1666308.4528057689},{"$f":"SUM(U80:U124)","v":1764098.8858025421},{"$f":"SUM(V80:V124)","v":1505099.2335048451},{"$f":"SUM(W80:W124)","v":1449790.7092080826},{"$f":"SUM(X80:X124)","v":2384801.1555624404},{"$f":"SUM(Y80:Y124)","v":2788803.5295061357},{"$f":"SUM(Z80:Z124)","v":3375218.250254448},{"$f":"SUM(AA80:AA124)","v":3986114.1285603866},{"$f":"SUM(AB80:AB124)","v":3599022.5813472476},{"$f":"SUM(AC80:AC124)","v":3088293.2380044386},{"$f":"SUM(AD80:AD124)","v":2575546.1029700828},{"$f":"SUM(AE80:AE124)","v":2036560.5855865576},{"$f":"SUM(AF80:AF124)","v":1538792.4793486337},{"$f":"SUM(AG80:AG124)","v":1548130.3683684936},{"$f":"SUM(AH80:AH124)","v":1857860.6338817975},{"$f":"SUM(AI80:AI124)","v":2121974.398706289},{"$f":"SUM(AJ80:AJ124)","v":2348321.4342850149},{"$f":"SUM(AK80:AK124)","v":2548802.6228749719},{"$f":"SUM(AL80:AL124)","v":2443593.2332406193},{"$f":"SUM(AM80:AM124)","v":1713811.8317350354},{"$f":"SUM(AN80:AN124)","v":1026885.850964475},{"$f":"SUM(AO80:AO124)","v":326678.39482028317},-276905.80500981031,-278523.27229555545,-190150.372974144,-101777.47365273256,-88372.899321411416,0,null,{"$f":"SUM(AW80:AW124)","v":55384095.716593839}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech15"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech15"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,4989.220781159047,-1119.3309724725123,14585.529496476205,14341.42808480464,14098.83115024654,57531.994093547248,60616.237852513354,53759.7237289853,52859.832316423192,73445.262833294037,46603.166725808085,41425.241929952725,65438.395491542811,40130.720818042879,39488.955798728733,161693.53002775862,117404.31105014116,115559.92575873662,118067.11690519411,111902.81602881409,51710.345763814301,49606.416471135191,48738.623584104833,47876.025482953759,52911.457399780171,89446.323020421303,82710.982376842599,76990.534942401631,78698.901210209573,75913.476160287741,-11159.155851998688,-11367.207026474063,-11367.207026474063,-1724.2002095202256,-11367.207026474063]
[null,null,"Tech15","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,3724.0727552166791,-835.49519283584323,10886.985242937628,10704.782158209669,10523.702050891385,42943.245279134142,45245.397991354752,40127.53318576936,39455.832886429736,54821.286592504337,34785.709256603412,30920.783348007684,48844.770853883761,29954.522078888956,29475.493443254258,120691.88682632287,87633.363065012338,86256.670127353558,88128.097079614789,83526.916663751908,38597.828853169805,37027.406115543752,36379.664917165719,35735.801230208956,39494.367073399684,66764.857524961611,61737.439479527267,57467.561802696582,58742.726914230661,56663.6195756089,-8329.4586674897273,-8484.7529999194448,-8484.7529999194448,-1286.9839412721856,-8484.7529999194448]
[null,null,"Tech15","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,12007.348583269397,-2693.846946457455,35102.38264001262,34514.914001487523,33931.066124987061,138459.83933614104,145882.55954718686,129381.27432481086,127215.54337168719,176757.63637469881,112157.88847712666,99696.393849232918,157487.8442669886,96580.924135444846,95036.415156296527,389141.04303309711,282552.03563674341,278113.23084394285,284147.18271355884,269311.81810625183,124449.12225416971,119385.68378956024,117297.20301276156,115221.2243094537,127339.78729647971,215266.71741081143,199057.05532491682,185289.89419687283,189401.34770539121,182697.78195955697,-26856.272770284413,-27356.980813616199,-27356.980813616199,-4149.5603925240493,-27356.980813616199]
[null,null,"Tech15","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,11046.466357674053,-2478.2731558429364,32293.331555926354,31752.874809238892,31215.749074857515,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":127379.65809094401},134208.378730236,119027.60082549987,117035.18143769362,162612.69256359414,103182.50804650111,91718.238460360459,144884.95618940494,88852.082693910503,87431.172294002565,358000.2204853833,259940.94652191375,255857.35492199336,261408.44273037193,247760.27095439902,114490.141823503,109831.90255730928,107910.55143807044,106000.70191997688,117149.48280288246,198040.10313474087,183127.61136694174,170462.16060677008,174244.59704958904,168077.48088949075,-24707.112614589158,-25167.751740481457,-25167.751740481457,-3817.493841981287,-25167.751740481457]
[null,null,"Tech15","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":31767.108477319176},{"$f":"SUM(N132:N176)","v":-7126.9462676087478},{"$f":"SUM(O132:O176)","v":92868.228935352803},{"$f":"SUM(P132:P176)","v":91313.999053740728},{"$f":"SUM(Q132:Q176)","v":89769.348400982504},{"$f":"SUM(R132:R176)","v":366314.73679976643},{"$f":"SUM(S132:S176)","v":385952.57412129093},{"$f":"SUM(T132:T176)","v":342296.13206506538},{"$f":"SUM(U132:U176)","v":336566.39001223375},{"$f":"SUM(V132:V176)","v":467636.87836409133},{"$f":"SUM(W132:W176)","v":296729.27250603924},{"$f":"SUM(X132:X176)","v":263760.65758755378},{"$f":"SUM(Y132:Y176)","v":416655.96680182009},{"$f":"SUM(Z132:Z176)","v":255518.24972628721},{"$f":"SUM(AA132:AA176)","v":251432.03669228207},{"$f":"SUM(AB132:AB176)","v":1029526.6803725619},{"$f":"SUM(AC132:AC176)","v":747530.65627381066},{"$f":"SUM(AD132:AD176)","v":735787.18165202637},{"$f":"SUM(AE132:AE176)","v":751750.83942873962},{"$f":"SUM(AF132:AF176)","v":712501.82175321691},{"$f":"SUM(AG132:AG176)","v":329247.43869465683},{"$f":"SUM(AH132:AH176)","v":315851.40893354849},{"$f":"SUM(AI132:AI176)","v":310326.04295210255},{"$f":"SUM(AJ132:AJ176)","v":304833.7529425933},{"$f":"SUM(AK132:AK176)","v":336895.094572542},{"$f":"SUM(AL132:AL176)","v":569518.0010909352},{"$f":"SUM(AM132:AM176)","v":526633.08854822838},{"$f":"SUM(AN132:AN176)","v":490210.15154874115},{"$f":"SUM(AO132:AO176)","v":501087.57287942048},483352.35858494433,-71051.99990436199,-72376.692580491159,-72376.692580491159,-10978.238385297747,-72376.692580491159]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech15"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech15"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech15","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech15","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech15","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech15","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D27: Electrical equipment","USDk",0,0,1247.3051952897617,967.47245217163368,4613.8548262906852,8199.2118474918461,10476.614439763718,25139.445706268656,36647.122795277945,46501.696706323113,56191.946997867271,60170.264182803963,56666.996401127653,53583.375951369511,56728.01674514942,48399.381241336625,46620.828509566789,76687.900534018263,89679.379423667851,108536.68065884129,128181.22093545763,115733.54243572149,99310.051114139787,82821.673792239424,65489.550461967112,49482.852825502021,49783.13073449349,59743.107371815015,68236.197069999456,75514.824434861424,81961.68538746878,78578.473672435386,55110.939115225068,33021.503623006145,10504.976563835233,-8904.4425286167607,-8956.4553222356044,-6114.6535656170881,-3272.8518089985723,-2841.8017566185158,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D28: Machinery and equipment, nec","USDk",0,0,931.01818880416977,722.14439059520896,3443.8907013296157,6120.0862408820331,7819.9935648007095,18764.678682793208,27354.281869897488,34709.96962678741,41943.002335671998,44912.512664014546,42297.590480326711,39995.90302088629,42343.137512749796,36126.446384345953,34798.892431008666,57241.668300587466,66938.816353369606,81014.35336548576,95677.504274575884,86386.261733933148,74127.378180972504,61820.06217802006,48882.954137407796,36935.175279022056,37159.309834079526,44593.672686433994,50933.116327024378,56366.056470146286,61178.146430354027,58652.836943015856,41136.112406261607,24648.033705607595,7841.1637270700703,-6646.4871521502009,-6685.3107352576299,-4564.1224852777686,-2442.9342352979074,-2121.1882499798612,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech15","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech15","Capex","D41T43: Construction","USDk",0,0,3001.8371458173492,2328.3754092029853,11103.97106920614,19732.699569578021,25213.628955007436,60502.050525657061,88197.094752450619,111913.68483328144,135234.80414495649,144809.25340459592,136378.08563708089,128956.8655181864,136524.94074201173,116480.76268219827,112200.39435199072,184561.55664795678,215827.60449039549,261210.68116751997,308488.37305683555,278531.0668251242,239005.33847948079,199323.45171588514,157610.95679068583,119088.30834148629,119810.9746020638,143781.23300737661,164221.19608541543,181738.3635572702,197253.75365949806,189111.51979668447,132633.18777288415,79471.469020261895,25281.886890510039,-21429.948697510215,-21555.125708343163,-14715.880504939112,-7876.6353015350624,-6839.2452034040498,0,null,2.5323754370861065]
[null,null,"Tech15","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech15","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech15","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech15","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech15","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech15","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech15","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech15","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech15","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech15","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech15","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech15","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech15","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,2761.6165894185133,2142.0483004577791,10215.381189439368,18153.599891749091,23195.920571044953,55660.403382741686,81139.165176319104,102957.84668038435,124412.70477109338,133220.96338925592,125464.4957183222,118637.15512703732,125599.59881496517,107159.44634754426,103221.61240941961,169792.10791567533,198556.10549880253,240307.42355582322,283801.74116491555,256241.75378216952,219879.05260756682,183372.6895163958,144998.21669332046,109558.32443471489,110223.15967955976,132275.20982391766,151079.47480613549,167194.8394778338,181468.61803951045,173977.96247819788,122019.28148281517,73111.803396002288,23258.716198484668,-19715.027484383339,-19830.187265856417,-13538.249330736049,-7246.3113956156858,-6291.9379351203643,0,null,2.9754722862492553]
[null,null,"Tech15","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech15","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech15","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech15","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech15","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech15","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech15","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":7941.777119329794},{"$f":"SUM(J184:J228)","v":6160.0405524276066},{"$f":"SUM(K184:K228)","v":29377.097786265811},{"$f":"SUM(L184:L228)","v":52205.597549700993},{"$f":"SUM(M184:M228)","v":66706.157530616823},{"$f":"SUM(N184:N228)","v":160066.57829746063},{"$f":"SUM(O184:O228)","v":233337.66459394517},{"$f":"SUM(P184:P228)","v":296083.19784677634},{"$f":"SUM(Q184:Q228)","v":357782.45824958914},{"$f":"SUM(R184:R228)","v":383112.99364067032},{"$f":"SUM(S184:S228)","v":360807.16823685745},{"$f":"SUM(T184:T228)","v":341173.2996174795},{"$f":"SUM(U184:U228)","v":361195.69381487614},{"$f":"SUM(V184:V228)","v":308166.03665542509},{"$f":"SUM(W184:W228)","v":296841.7277019858},{"$f":"SUM(X184:X228)","v":488283.23339823785},{"$f":"SUM(Y184:Y228)","v":571001.90576623543},{"$f":"SUM(Z184:Z228)","v":691069.13874767022},{"$f":"SUM(AA184:AA228)","v":816148.83943178458},{"$f":"SUM(AB184:AB228)","v":736892.62477694836},{"$f":"SUM(AC184:AC228)","v":632321.8203821599},{"$f":"SUM(AD184:AD228)","v":527337.8772025404},{"$f":"SUM(AE184:AE228)","v":416981.67808338115},{"$f":"SUM(AF184:AF228)","v":315064.66088072525},{"$f":"SUM(AG184:AG228)","v":316976.5748501966},{"$f":"SUM(AH184:AH228)","v":380393.22288954328},{"$f":"SUM(AI184:AI228)","v":434469.98428857478},{"$f":"SUM(AJ184:AJ228)","v":480814.08394011168},{"$f":"SUM(AK184:AK228)","v":521862.20351683133},{"$f":"SUM(AL184:AL228)","v":500320.79289033357},{"$f":"SUM(AM184:AM228)","v":350899.52077718597},{"$f":"SUM(AN184:AN228)","v":210252.80974487792},{"$f":"SUM(AO184:AO228)","v":66886.743379899999},-56695.905862660518,-57027.079031692811,-38932.905886570021,-20838.732741447227,-18094.17314512279,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech15"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech15"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech15","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech15","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech15","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech15","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech15","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech15","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech15","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech15","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech15","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech15","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech15","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech15","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech15","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech15","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech15","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech15","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech15","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech15","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech15","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech15","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech15"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech15"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech15"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech15","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech15","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech15"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech15","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech15","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech15","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech15"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":12930.358892659942},{"$f":"SUM(H496:H540)","v":12930.358892659942},12930.358892659942,12930.358892659942,12930.358892659942,12930.358892659942,12878.911841362888,12752.45037608884,13678.806516605751,14584.888039441272,15470.845374569952,19132.94006105289,22718.866265651493,26229.186365039859,29664.462735892095,33025.257754882303,35727.265289939161,38375.504477190108,40970.338153733748,43512.129156668721,46001.240323093632,53829.547163034229,61504.579559604776,69027.382700268427,76399.001772488366,83620.481963727827,86694.712316950638,89697.92977066309,92630.64879537822,95493.383861608978,98286.649439868313,103264.2814160688,108128.92733611466,112881.41576830574,117522.57528094189,{"$f":"SUM(AP496:AP540)","v":122053.23444232294},121290.4017270584,120527.56901179389,119764.73629652937,119001.90358126487,118239.07086600034]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech15","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech15","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech15","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech15"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech15","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech15","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech15","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech15","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":12930.358892659942},{"$f":"SUM(H652:H696)","v":12930.358892659942},12930.358892659942,12930.358892659942,12930.358892659942,12930.358892659942,12878.911841362888,12752.45037608884,13678.806516605751,14584.888039441272,15470.845374569952,19132.94006105289,22718.866265651493,26229.186365039859,29664.462735892095,33025.257754882303,35727.265289939161,38375.504477190108,40970.338153733748,43512.129156668721,46001.240323093632,53829.547163034229,61504.579559604776,69027.382700268427,76399.001772488366,83620.481963727827,86694.712316950638,89697.92977066309,92630.64879537822,95493.383861608978,98286.649439868313,103264.2814160688,108128.92733611466,112881.41576830574,117522.57528094189,{"$f":"SUM(AP652:AP696)","v":122053.23444232294},121290.4017270584,120527.56901179389,119764.73629652937,119001.90358126487,118239.07086600034]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech15","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech15","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech15","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech15","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech15","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech15","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech15","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech15","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech15","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":5065.0208055705825},{"$f":"SUM(H704:H748)","v":5065.0208055705825},5065.0208055705825,5065.0208055705825,5065.0208055705825,5065.0208055705825,5044.8682028958992,4995.3312984655358,5358.1992717396333,5713.1253648823513,6060.1685036325025,7494.6674168478858,8899.3299621267324,10274.376431077228,11620.027115307557,12936.502306425911,13994.920289676189,15032.276382643387,16048.712714209516,17044.371413256606,18019.394608666673,21085.863014210903,24092.291458677781,27039.089358100573,29926.666128512559,32755.43118594704,33959.654582176918,35136.061131521899,36284.852360008757,37406.229793664235,38500.394958515062,40450.210097539595,42355.766857511153,44217.389801399106,46035.403492172845,{"$f":"SUM(AP704:AP748)","v":47810.1324928018},47511.319164721775,47212.505836641765,46913.692508561762,46614.879180481752,46316.065852401734]
[]
[null,null,"Tech15","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech15"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech15"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech15","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech15"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech15","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech15","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,977.50233186486162,1934.7300460483323,2871.8335725249603,6716.1457071988089,10751.546897812816,14310.846476196431,17795.102326043914,22644.642341904884,25687.26311264882,28371.687503200228,32656.069504663934,35228.043554914722,37747.337768655445,48451.114610910954,56145.887160834856,63688.430454851878,71370.912713853279,78611.052670368867,81786.503433803096,84808.071970483899,87759.142078167366,90640.22822736646,93847.179201045074,99492.050067094475,104662.51604373952,109428.26230082054,114289.13691903274,{"$f":"SUM(AP964:AP1008)","v":118943.06722447321},118194.1964474376,117431.36373217309,116668.53101690857,116552.82305765133,115789.99034238682]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech15","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech15","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech15","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech15","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech15"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech15","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech15","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech15","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech15","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech15","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,977.50233186486162,1934.7300460483323,2871.8335725249603,6716.1457071988089,10751.546897812816,14310.846476196431,17795.102326043914,22644.642341904884,25687.26311264882,28371.687503200228,32656.069504663934,35228.043554914722,37747.337768655445,48451.114610910954,56145.887160834856,63688.430454851878,71370.912713853279,78611.052670368867,81786.503433803096,84808.071970483899,87759.142078167366,90640.22822736646,93847.179201045074,99492.050067094475,104662.51604373952,109428.26230082054,114289.13691903274,{"$f":"SUM(AP1120:AP1164)","v":118943.06722447321},118194.1964474376,117431.36373217309,116668.53101690857,116552.82305765133,115789.99034238682]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech15","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech15","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,382.9027244711524,757.86356881092433,1124.9414587581291,2630.8177539848393,4211.5465766694815,5605.7790622043858,6970.6157630191237,8870.2553075739452,10062.096743315333,11113.627137946707,12791.885580467148,13799.367444199705,14786.213804295236,18979.048114175406,21993.209080861496,24947.739502503504,27957.08617286992,30793.16054786745,32037.033538352618,33220.628489644609,34376.608120078468,35505.173955680941,36761.38606386516,38972.56895667177,40997.920144802221,42864.736382972384,44768.815865908531,{"$f":"SUM(AP1172:AP1216)","v":46591.832072992504},46298.487851238358,45999.674523158341,45700.861195078331,45655.536604641733,45356.72327656173,null,{"$f":"SUM(AW1172:AW1216)","v":603874.85993496305}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech15","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,29179.763135037658,-6546.4757081508824,85304.362058599654,83876.72001068652,82457.87698926244,336479.38906125107,354517.77747597301,314417.034928735,309153.96491888934,429549.11535669438,272561.47323386976,242278.06311807255,382720.46159812249,234706.97715581537,230953.57515711905,945674.50783006125,686646.29964111315,675859.29936720873,690522.76025556365,654470.46925550734,302431.12245445017,290126.1632020793,285050.82338359696,280005.86558830884,309455.89737893839,523132.29530596652,483740.2432733922,450283.85629733937,460275.34098584496,443984.61208203447,-65265.006066267102,-66481.806095258304,-66481.806095258304,-10084.090465825117,-66481.806095258304]
[null,null,"Tech15","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech15"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech15","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,22898.308464125359,17761.076217776321,84702.181486988979,150522.96964333867,192332.03710475127,461515.58140952175,672776.09782905574,853688.5754245756,1031584.3631662531,1104619.2021237293,1040305.4266338255,983695.63096273178,1041425.6517922501,888526.69364490826,855875.62378199666,1407853.6740850918,1646354.1566805006,1992540.7212154313,2353179.5965994117,2124662.3235009033,1823156.1871041097,1520458.8589637796,1202271.8524046985,908417.30793884629,913929.87712481199,1096777.3616042526,1252695.4067281915,1386318.0800125073,1504670.9989898342,1442561.2396920866,1011738.9780573248,606216.16807518352,192852.71533822606,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":-163469.7526245577},-164424.61515288102,-112254.18127456537,-60083.747396249746,-52170.433878315627,0]
[null,null,"Tech15","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech15","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D27: Electrical equipment","USDk/yr",124158.66666666664,124158.66666666664,124158.66666666664,124158.66666666664,124158.66666666664,124158.66666666664,123664.66666666663,122450.37037037038,131345.33950617284,140045.62962962964,148552.68518518517,183716.5037037037,218148.94444444438,251855.40740740733,284841.29259259254,317112,343056.96066666668,368485.63200000004,393401.49800000002,417808.04266666673,441708.75,516876.97599999991,590573.44466666668,662808.19200000016,733591.25399999996,802932.66666666663,832451.75,861288.95999999996,889449.23666666658,916937.51999999979,943758.74999999977,991554.49599999993,1038265.3379999998,1083899.2319999998,1128464.1340000001,1171968,1164643.2000000002,1157318.4000000001,1149993.6000000001,1142668.8,1135344]
[null,null,"Tech15","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":186237.99999999997},{"$f":"SUM(H1330:H1374)","v":186237.99999999997},186237.99999999997,186237.99999999997,186237.99999999997,186237.99999999997,185496.99999999994,183675.55555555556,197018.00925925927,210068.44444444444,222829.02777777775,275574.75555555557,327223.41666666657,377783.11111111101,427261.93888888881,475668,514585.44099999999,552728.44800000009,590102.24699999997,626712.06400000013,662563.125,775315.46399999992,885860.16700000002,994212.28800000018,1100386.8810000001,1204399,1248677.625,1291933.44,1334173.855,1375406.2799999998,1415638.1249999995,1487331.7439999999,1557398.0069999998,1625848.8479999998,1692696.2010000001,{"$f":"SUM(AP1330:AP1374)","v":1757952},1746964.8000000003,1735977.6,1724990.4000000001,1714003.2000000002,1703016]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech15","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech15","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech15"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech15"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech15","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech15"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":186237.99999999997},{"$f":"H1375+H1427+H1479+H1323","v":186237.99999999997},252661.23999999996,237759.1955555561,431941.44740740769,622873.89185185253,743412.31851851894,1522436.463407407,2148601.8252592585,2686441.8071111101,3215241.1459999988,3479845.7822222221,3344933.5298333331,3231279.9571666671,3448221.5927222231,3053099.5125000016,2997302.9770000009,4636619.7373999991,5365833.9324000012,6406659.1174000017,7488648.7004000023,6938519.8620000035,6174457.8450000035,5404747.8460000008,4587927.9770000018,3839529.055999998,3899798.4999999981,4473456.915000001,4967983.216,5396827.2810000079,5780376.3782000095,5671902.4772000071,4492242.7822000068,3384356.1232000026,2252121.8990000016,1283760.1780000001,1270003.1200000003,1410351.52,1550699.9200000002,1562667.6,1703016]

{"sheet":"Tech16","index":64,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech16",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Hydro small"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech16"},{"$f":"$C$3","v":"Hydro small"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":260.00000000000023},260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,260.00000000000023,288.88888888888908,344.25925925925947,404.44444444444468,469.44444444444457,631.55555555555566,811.66666666666663,1009.7777777777777,1225.8888888888887,1459.9999999999998,1673.6999999999998,1900.7999999999997,2141.2999999999997,2395.1999999999998,2662.5,3270.7999999999997,3917.7000000000003,4603.2000000000007,5327.3000000000011,6090.0000000000009,6587.5000000000009,7104.0000000000009,7639.5000000000009,8194,8767.5000000000018,9568.8000000000029,10400.700000000004,11263.200000000004,12156.300000000005,13079.999999999998,13406.999999999998,13733.999999999998,14061,14388,14715]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,6.7500000000000062,28.888888888888857,55.370370370370381,60.185185185185219,64.999999999999886,164.81111111111107,188.36111111111097,198.11111111111109,216.11111111111097,264.26111111111112,220.07500000000005,227.09999999999991,275.5,253.90000000000009,267.30000000000018,669.19499999999982,646.90000000000055,685.50000000000045,730.40000000000032,762.69999999999982,499.3,516.5,535.5,554.49999999999909,582.25000000000182,815.75000000000114,838.40000000000146,862.5,897.74000000000035,926.19999999999345,327.315,327,327.00000000000182,341.6,327]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,55.370370370370381,115.5555555555556,180.55555555555549,345.36666666666656,533.72777777777753,731.83888888888862,947.94999999999959,1212.2111111111108,1432.2861111111108,1659.3861111111107,1934.8861111111107,2188.7861111111106,2456.0861111111108,3125.2811111111105,3772.181111111111,4457.681111111111,5188.0811111111116,5950.7811111111114,6450.0811111111116,6966.5811111111116,7502.0811111111116,8056.5811111111107,8638.8311111111125,9454.5811111111143,10292.981111111116,11155.481111111116,12053.221111111116,12979.421111111109,13306.736111111109,13633.736111111109,13960.736111111111,14302.336111111112,14629.336111111112]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":1120.0000000000009},1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1120.0000000000009,1244.444444444445,1430.0000000000007,1626.6666666666672,1834.4444444444448,2594.6666666666674,3443.3333333333339,4380.4444444444443,5406,6519.9999999999991,7507.4999999999982,8557.9999999999982,9671.4999999999982,10847.999999999998,12087.5,15077.400000000001,18260.100000000002,21635.599999999999,25203.9,28965.000000000004,31387.500000000007,33904.000000000007,36514.500000000015,39219.000000000015,42017.500000000015,45964.80000000001,50064.700000000019,54317.200000000012,58722.300000000017,63279.999999999978,64861.999999999978,66443.999999999985,68025.999999999985,69607.999999999985,71189.999999999985]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,230.00000000000003,464.76190476190482,705.5555555555552,1418.8955665024628,2264.2332420716398,3174.7377151799674,4180.3280431432959,5413.4359208523574,6424.6208873553578,7471.078671553496,8739.2009637188185,9913.1395012246685,11150.400326030254,14406.601878643349,17581.847590933456,20951.643519194371,24545.24384140809,28302.853018609741,30732.739411764709,33248.165257757762,35857.67926325895,38561.271002766262,41400.865265025517,45416.136804615009,49546.185490730873,53797.72166066878,58224.366464549261,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":62793.407332653725},64376.931277607859,65958.931277607873,67540.931277607873,69193.564916751609,70775.564916751609]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.996,0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,0.96,0.95650000000000002,0.95300000000000007,0.94950000000000012,0.94600000000000017,0.94250000000000023,0.93900000000000028,0.93550000000000033,0.93200000000000038,0.92850000000000044,0.92500000000000049,0.92150000000000054,0.91800000000000059,0.91450000000000065,0.9110000000000007,0.90750000000000075,0.9040000000000008,0.90050000000000086,0.89700000000000091,0.89350000000000096,0.89,0.89,0.89,0.89,0.89,0.89]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.99594272076372314,0.99188544152744629,0.98782816229116943,0.98377088305489258,0.97971360381861572,0.97565632458233886,0.97159904534606201,0.96754176610978515,0.96348448687350829,0.95942720763723155,0.95596658711217186,0.95250596658711217,0.94904534606205249,0.9455847255369928,0.94212410501193311,0.93866348448687342,0.93520286396181374,0.93174224343675405,0.92828162291169436,0.92482100238663467,0.92136038186157498,0.9178997613365153,0.91443914081145561,0.91097852028639592,0.90751789976133623,0.90405727923627655,0.90059665871121686,0.89713603818615717,0.89367541766109748,0.89021479713603813,0.89021479713603813,0.89021479713603813,0.89021479713603813,0.89021479713603813,0.89021479713603813]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,0.996,0.99199999999999999,0.98799999999999999,0.98399999999999999,0.98,0.97599999999999998,0.97199999999999998,0.96799999999999997,0.96399999999999997,0.96,0.95650000000000002,0.95300000000000007,0.94950000000000012,0.94600000000000017,0.94250000000000023,0.93900000000000028,0.93550000000000033,0.93200000000000038,0.92850000000000044,0.92500000000000049,0.92150000000000054,0.91800000000000059,0.91450000000000065,0.9110000000000007,0.90750000000000075,0.9040000000000008,0.90050000000000086,0.89700000000000091,0.89350000000000096,0.89,0.89,0.89,0.89,0.89,0.89]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"Not applicable"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech16"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech16"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,1613.6887827923144,6878.5861281800935,13130.795629768534,14214.820123759289,15289.599206287396,38609.392992537345,43945.476450259695,46029.98781178533,50004.696877384908,60892.128975026579,50525.701704899897,51947.745442695799,62787.507220956199,57651.486021956887,60469.58477927465,150825.56070737157,145257.18108610739,153348.67941143102,162779.36180789437,169337.11171173883,110436.73906324831,113807.18359283464,117543.8344255455,121248.56191925402,126827.31542556913,177003.63358691067,181213.96196363491,185698.42301309816,192531.5033149576,197857.014733569,69921.797427681493,69854.506389416449,69854.506389416842,72973.392607414862,69854.506389416449]
[null,null,"Tech16","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,845.41570823932557,3603.7089835735774,6879.2576396779295,7447.1808632316988,8010.2603919150524,20227.560400460061,23023.148263336778,24115.22913285096,26197.589446420548,31901.543155392901,26470.545217041643,27215.557592758669,32894.536698665383,30203.761968255036,31680.171163269428,79017.899601045196,76100.611179971529,80339.767986641353,85280.52677631953,88716.148835872867,57858.091948336965,59623.87651562567,61581.517508031262,63522.43378093715,66445.157107099731,92732.659386076542,94938.461263418212,97287.881953846096,100867.75031784162,103657.79946220717,36632.209707377006,36596.955759168632,36596.955759168835,38230.948279302771,36596.955759168632]
[null,null,"Tech16","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,3877.5446716372321,16528.605313578144,31552.085613722302,34156.896061325861,36739.490641572367,92774.795034705923,105596.90931073103,110605.7970275215,120156.65474120955,146318.14558640926,121408.58108188363,124825.62046216866,150872.5639455207,138531.18074575986,145302.81102361085,362419.85164919862,349039.55120940489,368482.67218260077,391143.72843226534,406901.39401731163,265369.25439036358,273468.12039606989,282446.94622707996,291349.0632314753,304754.29115613009,425323.33594568213,435440.36503896257,446216.10955236357,462635.3685804251,475432.07922573766,168015.60247438287,167853.90834249332,167853.90834249425,175348.30302689824,167853.90834249332]
[null,null,"Tech16","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,2653.7007278768788,11311.790234749751,21593.508173257196,23376.179416569583,25143.646640749179,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":63492.896139420816},72268.050745916,75696.016148127106,82232.39940427689,100136.71081197432,83089.188460969395,85427.730156432997,103253.64803336463,94807.494512614983,99441.839625048946,248031.65548378412,238874.49134431864,252180.90781352785,267689.60379427654,278473.78094084735,181612.50047817262,187155.1746274934,193300.07266503695,199392.47297882478,208566.69690491341,291081.32639655995,298005.18408030743,305379.8511648142,316616.80736358534,325374.57632039202,114985.9419653529,114875.28228975268,114875.28228975332,120004.27042868355,114875.28228975268]
[null,null,"Tech16","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,8990.3498905457509,38322.690660081564,73155.647056425965,79195.076464886428,85182.996880523991,215104.64456712414,244833.58477024353,256447.03012028488,278591.3404692919,339248.52852880303,281494.01646479452,289416.65365405614,349808.2558985069,321193.92324858677,336894.40659120388,840294.96744139958,809271.83481980243,854352.02739420102,906893.22081075585,943428.43550577073,615276.58588012145,634054.35513202357,654872.37082569371,675512.53191049129,706593.46059371228,986140.95531522937,1009597.9723463231,1034582.2656841221,1072651.4295768098,{"$f":"SUM(AP26:AP70)","v":1102321.4697419058},389555.55157479428,389180.65278083109,389180.65278083325,406556.91434229939,389180.65278083109]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":2},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech16_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech16"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech16"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech16","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech16","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech16","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech16","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,806.84439139615722,4246.1374554862041,10004.690878974314,13672.807876763913,14752.209665023343,26949.496099412368,41277.434721398517,44987.732131022509,48017.342344585122,55448.412926205739,55708.915339963234,51236.723573797848,57367.626331826003,60219.496621456543,59060.535400615772,105647.57274332311,148041.37089673948,149302.9302487692,158064.02060966269,166058.23675981659,139886.92538749357,112121.96132804148,115675.50900919008,119396.19817239976,124037.93867241158,151915.4745062399,179108.7977752728,183456.19248836653,189114.9631640279,195194.2590242633,133889.40608062525,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":69888.151908548971},69854.506389416638,71413.949498415852,71413.949498415663,34927.253194708224,0,null,2955825.8339304994]
[null,2,"Tech16","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,422.70785411966278,2224.5623459064514,5241.4833116257532,7163.2192514548142,7728.7206275733752,14118.910396187557,21625.354331898419,23569.188698093869,25156.409289635754,29049.566300906725,29186.044186217274,26843.051404900158,30055.047145712026,31549.149333460209,30941.966565762232,55349.035382157308,77559.255390508362,78220.189583306434,82810.147381480434,86998.337806096199,73287.120392104916,58740.984231981318,60602.697011828466,62551.975644484206,64983.79544401844,79588.908246588137,93835.560324747377,96113.171608632154,99077.816135843867,102262.77489002439,70145.004584792085,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":36614.582733272822},36596.955759168733,37413.952019235803,37413.952019235701,18298.477879584316,0,null,1548564.7650722144]
[null,2,"Tech16","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech16","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech16","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech16","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,1938.7723358186161,10203.074992607688,24040.345463650221,32854.490837524078,35448.19335144911,64757.142838139145,99185.852172718471,108101.35316912626,115381.22588436553,133237.40016380942,133863.36333414644,123117.10077202614,137849.09220384469,144701.87234564027,141916.99588468537,253861.33133640472,355729.70142930176,358761.11169600283,379813.20030743303,399022.56122478849,336135.3242038376,269418.68739321677,277957.53331157495,286898.00472927763,298051.67719380266,365038.81355090614,430381.85049232235,440828.2372956631,454425.73906639434,469033.72390308138,321723.84085006028,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":167934.7554084381},167853.90834249379,171601.10568469623,171601.10568469577,83926.95417124666,0,null,7102575.685512457]
[null,2,"Tech16","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech16","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech16","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech16","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,1326.8503639384394,6982.7454813133154,16452.649204003472,22484.843794913388,24259.913028659379,44318.271390084999,67880.473442668415,73982.03344702156,78964.207776202005,91184.555108125613,91612.949636471865,84258.459308701189,94340.689094898815,99030.571272989808,97124.667068831972,173736.74755441654,243453.07341405138,245527.69957892323,259935.2558039022,273081.69236756198,230043.14070950999,184383.83755283302,190227.62364626519,196346.27282193088,203979.58494186908,249824.01165073668,294543.25523843372,301692.51762256084,310998.32926419977,320995.69184198871,220180.25914287247,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":114930.6121275528},114875.282289753,117439.77635921843,117439.77635921811,57437.641144876339,0,null,4860836.3958542645]
[null,5,"Tech16","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":4495.1749452728754},{"$f":"SUM(L80:L124)","v":23656.520275313658},{"$f":"SUM(M80:M124)","v":55739.168858253761},{"$f":"SUM(N80:N124)","v":76175.361760656204},{"$f":"SUM(O80:O124)","v":82189.036672705202},{"$f":"SUM(P80:P124)","v":150143.82072382406},{"$f":"SUM(Q80:Q124)","v":229969.11466868382},{"$f":"SUM(R80:R124)","v":250640.30744526419},{"$f":"SUM(S80:S124)","v":267519.18529478845},{"$f":"SUM(T80:T124)","v":308919.93449904746},{"$f":"SUM(U80:U124)","v":310371.27249679883},{"$f":"SUM(V80:V124)","v":285455.33505942533},{"$f":"SUM(W80:W124)","v":319612.45477628155},{"$f":"SUM(X80:X124)","v":335501.08957354684},{"$f":"SUM(Y80:Y124)","v":329044.16491989535},{"$f":"SUM(Z80:Z124)","v":588594.68701630167},{"$f":"SUM(AA80:AA124)","v":824783.40113060107},{"$f":"SUM(AB80:AB124)","v":831811.93110700161},{"$f":"SUM(AC80:AC124)","v":880622.62410247838},{"$f":"SUM(AD80:AD124)","v":925160.82815826323},{"$f":"SUM(AE80:AE124)","v":779352.51069294603},{"$f":"SUM(AF80:AF124)","v":624665.47050607251},{"$f":"SUM(AG80:AG124)","v":644463.36297885864},{"$f":"SUM(AH80:AH124)","v":665192.45136809256},{"$f":"SUM(AI80:AI124)","v":691052.99625210185},{"$f":"SUM(AJ80:AJ124)","v":846367.20795447088},{"$f":"SUM(AK80:AK124)","v":997869.46383077628},{"$f":"SUM(AL80:AL124)","v":1022090.1190152226},{"$f":"SUM(AM80:AM124)","v":1053616.8476304659},{"$f":"SUM(AN80:AN124)","v":1087486.4496593578},{"$f":"SUM(AO80:AO124)","v":745938.51065835007},389368.10217781266,389180.65278083214,397868.78356156626,397868.78356156527,194590.32639041555,0,null,{"$f":"SUM(AW80:AW124)","v":16467802.680369435}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech16"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech16"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,289.10211510258671,1232.3403495010332,2352.4615341113499,2546.6710851583894,2739.2242647679195,6917.1065052920558,7873.0981626933217,8246.5509932506702,8958.6441862106403,10909.193561671656,9051.9853553502089,9306.7531003758559,11248.762049511983,10328.612756986644,10833.492210817112,27021.312335444705,26023.703413967305,27473.344326852781,29162.908173829819,30337.7687713204,19785.410414126116,20389.245957094474,21058.689576369841,21722.41393619126,22721.881401981565,31711.272580250126,32465.578399294842,33268.996746326789,34493.184451539106,35447.282064127947,12526.913332779228,12514.857735877695,12514.857735877764,13073.625084329726,12514.857735877695]
[null,null,"Tech16","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,215.79267736452942,919.84807288180411,1755.9330988042796,1900.8957151287314,2044.621976516509,5163.0923968263314,5876.6672498348262,6155.4213023492321,6686.9445552571569,8142.8808838899795,6756.6166183266905,6946.7813073179832,8396.3428591290285,7709.5215975873707,8086.3755996750333,20169.348580171027,19424.709613929092,20506.75598255463,21767.886521112312,22644.830343445192,14768.299721727342,15219.01689637952,15718.705495671751,16214.125104023975,16960.151331833127,23670.046171403254,24233.077929872205,24832.768444375321,25746.531190146881,26458.692283173103,9350.3852997914764,9341.3867162574661,9341.3867162575189,9758.4639213258433,9341.3867162574661]
[null,null,"Tech16","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,695.76994574106629,2965.8218785518284,5661.5705954479026,6128.9665837008642,6592.3762522245743,16647.110368474674,18947.855430000654,19846.628707953092,21560.393555548657,26254.699000696335,21785.033835902886,22398.172691944008,27071.924250937769,24857.439507002709,26072.511731821105,65031.060083436081,62630.15649640825,66118.946534988398,70185.149045198821,73012.636813246718,47616.71814616926,49069.943844011497,50681.065749828915,52278.423353581165,54683.79982132552,76318.190874222986,78133.547080118195,80067.100349084896,83013.301600259467,85309.488343504345,30147.997384100978,30118.983684221679,30118.983684221846,31463.745646881122,30118.983684221679]
[null,null,"Tech16","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,640.09129451097181,2728.4834263848734,5208.5061644127973,5638.4990162187496,6064.8245515913732,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":15314.933464501109},17431.562522405195,18258.411906282639,19835.033556153507,24153.679493086118,20041.697107419859,20605.769824962037,24905.506690475249,22868.235010235549,23986.071671719885,59826.981155231741,57618.208709075232,60827.810023045793,64568.616656669743,67169.836092407277,43806.213454768098,45143.145473522789,46625.338133068108,48094.867972121014,50307.755358891962,70210.86479868849,71880.948007862389,73659.769617669925,76370.202547832727,78482.638064657323,27735.418568487898,27708.726675818532,27708.726675818685,28945.874717001869,27708.726675818532]
[null,null,"Tech16","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":1840.7560327191541},{"$f":"SUM(N132:N176)","v":7846.4937273195392},{"$f":"SUM(O132:O176)","v":14978.47139277633},{"$f":"SUM(P132:P176)","v":16215.032400206735},{"$f":"SUM(Q132:Q176)","v":17441.047045100375},{"$f":"SUM(R132:R176)","v":44042.242735094173},{"$f":"SUM(S132:S176)","v":50129.183364933997},{"$f":"SUM(T132:T176)","v":52507.012909835626},{"$f":"SUM(U132:U176)","v":57041.015853169956},{"$f":"SUM(V132:V176)","v":69460.45293934409},{"$f":"SUM(W132:W176)","v":57635.332916999643},{"$f":"SUM(X132:X176)","v":59257.476924599883},{"$f":"SUM(Y132:Y176)","v":71622.535850054031},{"$f":"SUM(Z132:Z176)","v":65763.808871812274},{"$f":"SUM(AA132:AA176)","v":68978.451214033135},{"$f":"SUM(AB132:AB176)","v":172048.70215428356},{"$f":"SUM(AC132:AC176)","v":165696.77823337988},{"$f":"SUM(AD132:AD176)","v":174926.85686744162},{"$f":"SUM(AE132:AE176)","v":185684.5603968107},{"$f":"SUM(AF132:AF176)","v":193165.07202041958},{"$f":"SUM(AG132:AG176)","v":125976.6417367908},{"$f":"SUM(AH132:AH176)","v":129821.35217100829},{"$f":"SUM(AI132:AI176)","v":134083.79895493863},{"$f":"SUM(AJ132:AJ176)","v":138309.83036591741},{"$f":"SUM(AK132:AK176)","v":144673.58791403216},{"$f":"SUM(AL132:AL176)","v":201910.37442456488},{"$f":"SUM(AM132:AM176)","v":206713.1514171476},{"$f":"SUM(AN132:AN176)","v":211828.63515745691},{"$f":"SUM(AO132:AO176)","v":219623.21978977817},225698.10075546271,79760.714585159585,79683.954812175376,79683.954812175813,83241.709369538556,79683.954812175376]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech16"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech16"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech16","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech16","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech16","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech16","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D27: Electrical equipment","USDk",0,0,0,0,144.55105755129335,760.72123230181001,1792.4009418061914,2449.5663096348699,2642.9476749631544,4828.1653850299881,7395.1023339926887,8059.8245779719964,8602.5975897306562,9933.9188739411475,9980.5894585109327,9179.3692278630333,10277.75757494392,10788.687403249314,10581.052483901878,18927.402273130909,26522.507874706003,26748.523870410041,28318.126250341302,29750.338472575109,25061.589592723256,20087.328185610295,20723.967766732159,21390.551756280551,22222.147669086415,27216.576991115846,32088.425489772482,32867.287572810819,33881.090598932948,34970.233257833526,23987.097698453588,12520.885534328461,12514.857735877729,12794.241410103745,12794.24141010371,6257.4288679388474,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,107.89633868226471,567.82037512316674,1337.8905858430419,1828.4144069665053,1972.7588458226201,3603.8571866714201,5519.8798233305788,6016.0442760920287,6421.182928803195,7414.9127195735682,7449.7487511083345,6851.6989628223364,7671.5620832235054,8052.9322283581996,7897.948598631202,14127.86208992303,19797.029097050057,19965.732798241861,21137.321251833469,22206.35843227875,18706.565032586266,14993.658309053431,15468.861196025635,15966.415299847864,16587.13821792855,20315.098751618192,23951.562050637731,24532.923187123764,25289.649817261103,26102.611736659994,17904.53879148229,9345.8860080244704,9341.3867162574934,9549.9253187916802,9549.9253187916547,4670.6933581287331,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech16","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech16","Capex","D41T43: Construction","USDk",0,0,0,0,347.88497287053315,1830.7959121464473,4313.6962369998655,5895.2685895743834,6360.6714179627197,11619.743310349624,17797.482899237664,19397.242068976873,20703.511131750874,23907.546278122496,24019.866418299611,22091.603263923447,24735.048471440889,25964.681878970237,25464.975619411907,45551.785907628597,63830.608289922166,64374.551515698324,68152.047790093609,71598.892929222769,60314.677479707985,48343.330995090379,49875.504796920206,51479.744551705036,53481.111587453343,65500.995347774253,77225.868977170583,79100.323714601545,81540.200974672189,84161.394971881906,57728.742863802661,30133.490534161327,30118.983684221763,30791.364665551482,30791.364665551402,15059.49184211084,0,null,2.5323754370861065]
[null,null,"Tech16","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech16","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech16","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech16","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech16","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech16","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech16","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech16","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech16","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech16","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech16","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech16","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech16","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,320.0456472554859,1684.2873604479225,3968.4947953988353,5423.502590315773,5851.6617839050614,10689.879008046242,16373.247993453151,17844.987214343917,19046.722731218073,21994.356524619812,22097.688300252987,20323.733466190948,22755.638257718645,23886.870850355401,23427.153340977718,41906.526413475811,58722.594932153486,59223.009366060513,62698.213339857772,65869.226374538513,55488.024773587691,44474.679464145447,45884.241803295445,47360.103052594561,49201.311665506488,60259.310078790222,71045.90640327544,72770.35881276615,75014.986082751333,77426.420306245025,53109.028316572614,27722.072622153217,27708.726675818609,28327.300696410275,28327.300696410202,13854.363337909266,0,null,2.9754722862492553]
[null,null,"Tech16","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech16","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech16","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech16","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech16","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech16","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech16","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":920.37801635957703},{"$f":"SUM(L184:L228)","v":4843.6248800193471},{"$f":"SUM(M184:M228)","v":11412.482560047934},{"$f":"SUM(N184:N228)","v":15596.751896491533},{"$f":"SUM(O184:O228)","v":16828.039722653557},{"$f":"SUM(P184:P228)","v":30741.644890097275},{"$f":"SUM(Q184:Q228)","v":47085.713050014085},{"$f":"SUM(R184:R228)","v":51318.098137384819},{"$f":"SUM(S184:S228)","v":54774.014381502799},{"$f":"SUM(T184:T228)","v":63250.734396257023},{"$f":"SUM(U184:U228)","v":63547.892928171867},{"$f":"SUM(V184:V228)","v":58446.404920799767},{"$f":"SUM(W184:W228)","v":65440.006387326961},{"$f":"SUM(X184:X228)","v":68693.172360933153},{"$f":"SUM(Y184:Y228)","v":67371.130042922712},{"$f":"SUM(Z184:Z228)","v":120513.57668415835},{"$f":"SUM(AA184:AA228)","v":168872.74019383173},{"$f":"SUM(AB184:AB228)","v":170311.81755041075},{"$f":"SUM(AC184:AC228)","v":180305.70863212616},{"$f":"SUM(AD184:AD228)","v":189424.81620861514},{"$f":"SUM(AE184:AE228)","v":159570.85687860521},{"$f":"SUM(AF184:AF228)","v":127898.99695389955},{"$f":"SUM(AG184:AG228)","v":131952.57556297345},{"$f":"SUM(AH184:AH228)","v":136196.814660428},{"$f":"SUM(AI184:AI228)","v":141491.70913997479},{"$f":"SUM(AJ184:AJ228)","v":173291.98116929852},{"$f":"SUM(AK184:AK228)","v":204311.76292085624},{"$f":"SUM(AL184:AL228)","v":209270.89328730229},{"$f":"SUM(AM184:AM228)","v":215725.92747361757},{"$f":"SUM(AN184:AN228)","v":222660.66027262044},{"$f":"SUM(AO184:AO228)","v":152729.40767031116},79722.334698667473,79683.954812175594,81462.832090857177,81462.832090856973,39841.977406087688,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech16"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech16"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech16","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech16","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech16","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech16","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech16","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech16","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech16","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech16","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech16","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech16","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech16","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech16","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech16","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech16","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech16","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech16","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech16","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech16","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech16","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech16","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech16"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech16"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech16"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech16","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech16","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech16"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech16","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech16","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech16","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech16"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":756.36191205144792},{"$f":"SUM(H496:H540)","v":756.36191205144792},756.36191205144792,756.36191205144792,756.36191205144792,756.36191205144792,753.29314057057093,833.58263232188199,989.28935609315545,1157.4683961990172,1337.9492653349739,1792.5229596224776,2294.1462127611862,2842.1816645204572,3435.9919546696465,4074.9397229781107,4654.5385578567393,5266.9649855036869,5911.8143030012616,6588.6818074317707,7297.1627958775207,8931.4138933740178,10658.43173100242,12477.050522746087,14386.104482588378,16384.427824512659,17656.575065369932,18969.440113162334,20322.449135394625,21715.028299571564,23146.603773197923,25165.74130069352,27248.914368904356,29395.198805495998,31603.67043813401,{"$f":"SUM(AP496:AP540)","v":33873.405094483955},34720.240221846048,35567.075349208157,36413.910476570258,37260.745603932359,38107.580731294453]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech16","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech16","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech16","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech16"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech16","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech16","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech16","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech16","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":756.36191205144792},{"$f":"SUM(H652:H696)","v":756.36191205144792},756.36191205144792,756.36191205144792,756.36191205144792,756.36191205144792,753.29314057057093,833.58263232188199,989.28935609315545,1157.4683961990172,1337.9492653349739,1792.5229596224776,2294.1462127611862,2842.1816645204572,3435.9919546696465,4074.9397229781107,4654.5385578567393,5266.9649855036869,5911.8143030012616,6588.6818074317707,7297.1627958775207,8931.4138933740178,10658.43173100242,12477.050522746087,14386.104482588378,16384.427824512659,17656.575065369932,18969.440113162334,20322.449135394625,21715.028299571564,23146.603773197923,25165.74130069352,27248.914368904356,29395.198805495998,31603.67043813401,{"$f":"SUM(AP652:AP696)","v":33873.405094483955},34720.240221846048,35567.075349208157,36413.910476570258,37260.745603932359,38107.580731294453]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech16","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech16","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech16","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech16","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech16","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech16","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech16","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech16","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech16","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":296.2786147611443},{"$f":"SUM(H704:H748)","v":296.2786147611443},296.2786147611443,296.2786147611443,296.2786147611443,296.2786147611443,295.07652968932103,326.52716068610857,387.51988347251336,453.39820473710176,524.09534197588357,702.15886197131726,898.65241909507461,1113.3263495245462,1345.9309894371229,1596.2166750101949,1823.2544689272063,2063.1513367298403,2315.7487500496891,2580.8881805183446,2858.411099767397,3498.5724347358446,4175.0719311376743,4887.4529326280681,5635.2587828622054,6418.0328254952701,6916.3525006242417,7430.621968098164,7960.6164488872046,8506.1111639615301,9066.8813342913072,9857.8086141117456,10673.819601871859,11514.552285028862,12379.644651039967,{"$f":"SUM(AP704:AP748)","v":13268.734687362397},13600.453054546455,13932.171421730516,14263.889788914579,14595.60815609864,14927.3265232827]
[]
[null,null,"Tech16","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech16"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech16"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech16","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech16"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech16","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech16","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,159.11646986113684,330.70525605686203,514.59587128268186,980.24263113908239,1508.5620862845988,2059.8780416425188,2656.9688353903575,3383.3474036315743,3983.1695823919149,4598.0263808151049,5341.9359203965596,6020.8814423167623,6731.4404482522059,8534.0525671019823,10262.535377837667,12082.619142688616,14010.150907324092,16009.875798764078,17288.249156137841,18602.497632419781,19956.89008314161,21350.852675808092,22806.911980891251,24865.348042455244,26966.700404532072,29114.069272681521,31335.688302650888,{"$f":"SUM(AP964:AP1008)","v":33612.934953254109},34460.585839225132,35307.420966587226,36154.256093949334,37038.900985407723,37885.736112769824]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech16","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech16","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech16","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech16","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech16"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech16","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech16","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech16","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech16","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech16","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,159.11646986113684,330.70525605686203,514.59587128268186,980.24263113908239,1508.5620862845988,2059.8780416425188,2656.9688353903575,3383.3474036315743,3983.1695823919149,4598.0263808151049,5341.9359203965596,6020.8814423167623,6731.4404482522059,8534.0525671019823,10262.535377837667,12082.619142688616,14010.150907324092,16009.875798764078,17288.249156137841,18602.497632419781,19956.89008314161,21350.852675808092,22806.911980891251,24865.348042455244,26966.700404532072,29114.069272681521,31335.688302650888,{"$f":"SUM(AP1120:AP1164)","v":33612.934953254109},34460.585839225132,35307.420966587226,36154.256093949334,37038.900985407723,37885.736112769824]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech16","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech16","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,62.328372866208419,129.54234421060048,201.57513152918585,383.97614191862147,590.92701269598149,806.88596693011641,1040.7756306473561,1325.3093076631449,1560.2688969741903,1801.1177784563447,2092.5186070583568,2358.4720289952311,2636.8089397125027,3342.9198808040669,4019.9932297439113,4732.9480837723195,5487.9919748447419,6271.3150260177881,6772.0735669165106,7286.8849446452614,7817.4213356891287,8363.4579610182827,8933.8188253696444,9740.1399464853821,10563.272043754225,11404.429515461035,12274.671919578219,{"$f":"SUM(AP1172:AP1216)","v":13166.70451979234},13498.742432192494,13830.460799376553,14162.179166560616,14508.708200903351,14840.426568087412,null,{"$f":"SUM(AW1172:AW1216)","v":135168.54893355072}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech16","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,1690.8314164786511,7207.4179671471547,13758.515279355859,14894.361726463398,16020.520783830105,40455.120800920122,46046.296526673555,48230.45826570192,52395.178892841097,63803.086310785802,52941.090434083286,54431.115185517338,65789.073397330765,60407.523936510072,63360.342326538856,158035.79920209039,152201.22235994306,160679.53597328271,170561.05355263906,177432.29767174573,115716.18389667393,119247.75303125134,123163.03501606252,127044.8675618743,132890.31421419946,185465.31877215308,189876.92252683642,194575.76390769219,201735.50063568325,207315.59892441434,73264.419414754011,73193.911518337263,73193.911518337671,76461.896558605542,73193.911518337263]
[null,null,"Tech16","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech16"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech16","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,2653.7007278768788,13965.490962626631,32905.298408006944,44969.687589826775,48519.826057318758,88636.542780169999,135760.94688533683,147964.06689404312,157928.41555240401,182369.11021625123,183225.89927294373,168516.91861740238,188681.37818979763,198061.14254597962,194249.33413766394,347473.49510883307,486906.14682810276,491055.39915784646,519870.51160780439,546163.38473512395,460086.28141901997,368767.67510566604,380455.24729253037,392692.54564386175,407959.16988373816,499648.02330147335,589086.51047686744,603385.03524512169,621996.65852839954,641991.38368397742,440360.51828574494,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":229861.2242551056},229750.564579506,234879.55271843687,234879.55271843623,114875.28228975268,0]
[null,null,"Tech16","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech16","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D27: Electrical equipment","USDk/yr",7262.6666666666724,7262.6666666666724,7262.6666666666724,7262.6666666666724,7262.6666666666724,7262.6666666666724,7233.2000000000053,8004.1481481481524,9499.2604938271652,11114.133333333339,12847.129629629631,17211.994074074075,22028.633333333331,27290.927407407402,32992.756296296284,39127.999999999993,44693.368999999992,50573.951999999983,56765.86299999999,63265.215999999986,70068.124999999985,85760.375999999975,102343.38299999999,119805.95199999999,138136.889,157324.99999999997,169540.29166666663,182146.55999999994,195138.29499999993,208509.98666666658,222256.12499999997,241644.09599999999,261646.943,282255.79199999996,303461.76899999997,325255.99999999994,333387.39999999991,341518.79999999993,349650.19999999995,357781.6,365912.99999999994]
[null,null,"Tech16","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":10894.000000000009},{"$f":"SUM(H1330:H1374)","v":10894.000000000009},10894.000000000009,10894.000000000009,10894.000000000009,10894.000000000009,10849.800000000008,12006.222222222228,14248.890740740748,16671.200000000008,19270.694444444445,25817.991111111114,33042.949999999997,40936.391111111101,49489.134444444426,58691.999999999985,67040.05349999998,75860.927999999971,85148.794499999989,94897.823999999979,105102.18749999997,128640.56399999995,153515.07449999999,179708.92799999999,207205.33350000001,235987.49999999994,254310.43749999994,273219.83999999991,292707.44249999989,312764.97999999986,333384.18749999994,362466.14399999997,392470.41450000001,423383.68799999997,455192.65349999996,{"$f":"SUM(AP1330:AP1374)","v":487883.99999999988},500081.09999999986,512278.1999999999,524475.29999999993,536672.39999999991,548869.49999999988]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech16","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech16","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech16"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech16"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech16","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech16"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":10894.000000000009},{"$f":"H1375+H1427+H1479+H1323","v":10894.000000000009},10894.000000000009,10894.000000000009,18591.835000000017,51404.990555555538,106301.24074074072,142453.95185185192,154994.8351851851,273787.41288888874,413085.02233333309,455031.03722222208,491160.50333333312,569951.32666666654,580989.43721527781,547524.60293749988,614365.56825000001,650395.19225000008,648625.79375000042,1102846.3104750002,1517515.8554750008,1553090.3517500015,1661551.5225000014,1764015.5435000008,1541820.1387500004,1305705.9827500007,1357932.1412500008,1412339.4062499998,1476112.3168750019,1762140.1868750043,2042201.8815000043,2112760.890500003,2196753.6170500023,2285667.4380499949,1732587.1142499933,1154663.7007499998,1166539.8000000017,1193615.0300000019,1205812.1299999999,869901.74999999988,548869.49999999988]

{"sheet":"Tech17","index":65,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech17",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Hydrogen"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech17"},{"$f":"$C$3","v":"Hydrogen"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520,1040,1560,2080,2600,8360,14120,19880,25640,31400,31400,31400,31400,31400,31400]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520,520,520,520,520,5760,5760,5760,5760,5760,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520,1040,1560,2080,2600,8360,14120,19880,25640,31400,31400,31400,31400,31400,31400]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,40,60,80,100,300.00000000000006,500,700,899.99999999999989,1100,17160.000000000004,33220.000000000007,49280.000000000007,65340,81400,81400,81400,81400,81400,81400]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300.00000000000006,500,700,899.99999999999989,1100,17160.000000000004,33220.000000000007,49280.000000000007,65340,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":81400},81400,81400,81400,81400,81400]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"Not applicable"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech17"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech17"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":2},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech17_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech17"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech17"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech17","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech17","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech17","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech17","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech17","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech17","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech17","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech17","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech17","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech17","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech17","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":0},{"$f":"SUM(N80:N124)","v":0},{"$f":"SUM(O80:O124)","v":0},{"$f":"SUM(P80:P124)","v":0},{"$f":"SUM(Q80:Q124)","v":0},{"$f":"SUM(R80:R124)","v":0},{"$f":"SUM(S80:S124)","v":0},{"$f":"SUM(T80:T124)","v":0},{"$f":"SUM(U80:U124)","v":0},{"$f":"SUM(V80:V124)","v":0},{"$f":"SUM(W80:W124)","v":0},{"$f":"SUM(X80:X124)","v":0},{"$f":"SUM(Y80:Y124)","v":0},{"$f":"SUM(Z80:Z124)","v":0},{"$f":"SUM(AA80:AA124)","v":0},{"$f":"SUM(AB80:AB124)","v":0},{"$f":"SUM(AC80:AC124)","v":0},{"$f":"SUM(AD80:AD124)","v":0},{"$f":"SUM(AE80:AE124)","v":0},{"$f":"SUM(AF80:AF124)","v":0},{"$f":"SUM(AG80:AG124)","v":0},{"$f":"SUM(AH80:AH124)","v":0},{"$f":"SUM(AI80:AI124)","v":0},{"$f":"SUM(AJ80:AJ124)","v":0},{"$f":"SUM(AK80:AK124)","v":0},{"$f":"SUM(AL80:AL124)","v":0},{"$f":"SUM(AM80:AM124)","v":0},{"$f":"SUM(AN80:AN124)","v":0},{"$f":"SUM(AO80:AO124)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech17"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech17"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":0},{"$f":"SUM(P132:P176)","v":0},{"$f":"SUM(Q132:Q176)","v":0},{"$f":"SUM(R132:R176)","v":0},{"$f":"SUM(S132:S176)","v":0},{"$f":"SUM(T132:T176)","v":0},{"$f":"SUM(U132:U176)","v":0},{"$f":"SUM(V132:V176)","v":0},{"$f":"SUM(W132:W176)","v":0},{"$f":"SUM(X132:X176)","v":0},{"$f":"SUM(Y132:Y176)","v":0},{"$f":"SUM(Z132:Z176)","v":0},{"$f":"SUM(AA132:AA176)","v":0},{"$f":"SUM(AB132:AB176)","v":0},{"$f":"SUM(AC132:AC176)","v":0},{"$f":"SUM(AD132:AD176)","v":0},{"$f":"SUM(AE132:AE176)","v":0},{"$f":"SUM(AF132:AF176)","v":0},{"$f":"SUM(AG132:AG176)","v":0},{"$f":"SUM(AH132:AH176)","v":0},{"$f":"SUM(AI132:AI176)","v":0},{"$f":"SUM(AJ132:AJ176)","v":0},{"$f":"SUM(AK132:AK176)","v":0},{"$f":"SUM(AL132:AL176)","v":0},{"$f":"SUM(AM132:AM176)","v":0},{"$f":"SUM(AN132:AN176)","v":0},{"$f":"SUM(AO132:AO176)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech17"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech17"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech17","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech17","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech17","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech17","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech17","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech17","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech17","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech17","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech17","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech17","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech17","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech17","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech17","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech17","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech17","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech17","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech17","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech17","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech17","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech17","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech17","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech17","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech17","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech17","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech17","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech17","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":0},{"$f":"SUM(N184:N228)","v":0},{"$f":"SUM(O184:O228)","v":0},{"$f":"SUM(P184:P228)","v":0},{"$f":"SUM(Q184:Q228)","v":0},{"$f":"SUM(R184:R228)","v":0},{"$f":"SUM(S184:S228)","v":0},{"$f":"SUM(T184:T228)","v":0},{"$f":"SUM(U184:U228)","v":0},{"$f":"SUM(V184:V228)","v":0},{"$f":"SUM(W184:W228)","v":0},{"$f":"SUM(X184:X228)","v":0},{"$f":"SUM(Y184:Y228)","v":0},{"$f":"SUM(Z184:Z228)","v":0},{"$f":"SUM(AA184:AA228)","v":0},{"$f":"SUM(AB184:AB228)","v":0},{"$f":"SUM(AC184:AC228)","v":0},{"$f":"SUM(AD184:AD228)","v":0},{"$f":"SUM(AE184:AE228)","v":0},{"$f":"SUM(AF184:AF228)","v":0},{"$f":"SUM(AG184:AG228)","v":0},{"$f":"SUM(AH184:AH228)","v":0},{"$f":"SUM(AI184:AI228)","v":0},{"$f":"SUM(AJ184:AJ228)","v":0},{"$f":"SUM(AK184:AK228)","v":0},{"$f":"SUM(AL184:AL228)","v":0},{"$f":"SUM(AM184:AM228)","v":0},{"$f":"SUM(AN184:AN228)","v":0},{"$f":"SUM(AO184:AO228)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech17"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech17"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech17","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech17","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech17","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech17","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech17","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech17","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech17","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech17","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech17","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech17","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech17","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech17","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech17","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech17","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech17","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech17","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech17","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech17","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech17","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech17","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech17"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech17"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech17"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech17","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech17","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech17"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech17","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech17","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech17","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech17"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech17","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech17","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech17","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech17"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech17","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech17","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech17","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech17","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech17","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech17","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech17","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech17","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech17","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech17","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech17","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech17","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech17","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech17","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech17"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech17"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech17","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech17"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech17","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech17","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech17","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech17","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech17","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech17","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech17"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech17","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech17","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech17","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech17","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech17","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech17","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech17","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech17","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech17"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech17","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech17","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech17","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech17","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech17"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech17"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech17","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech17"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech18","index":66,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Pumped storage"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech18"},{"$f":"$C$3","v":"Pumped storage"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"Not applicable"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech18"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech18"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":4},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech18_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech18"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech18"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech18","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech18","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech18","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech18","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech18","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech18","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech18","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech18","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech18","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech18","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech18","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":0},{"$f":"SUM(N80:N124)","v":0},{"$f":"SUM(O80:O124)","v":0},{"$f":"SUM(P80:P124)","v":0},{"$f":"SUM(Q80:Q124)","v":0},{"$f":"SUM(R80:R124)","v":0},{"$f":"SUM(S80:S124)","v":0},{"$f":"SUM(T80:T124)","v":0},{"$f":"SUM(U80:U124)","v":0},{"$f":"SUM(V80:V124)","v":0},{"$f":"SUM(W80:W124)","v":0},{"$f":"SUM(X80:X124)","v":0},{"$f":"SUM(Y80:Y124)","v":0},{"$f":"SUM(Z80:Z124)","v":0},{"$f":"SUM(AA80:AA124)","v":0},{"$f":"SUM(AB80:AB124)","v":0},{"$f":"SUM(AC80:AC124)","v":0},{"$f":"SUM(AD80:AD124)","v":0},{"$f":"SUM(AE80:AE124)","v":0},{"$f":"SUM(AF80:AF124)","v":0},{"$f":"SUM(AG80:AG124)","v":0},{"$f":"SUM(AH80:AH124)","v":0},{"$f":"SUM(AI80:AI124)","v":0},{"$f":"SUM(AJ80:AJ124)","v":0},{"$f":"SUM(AK80:AK124)","v":0},{"$f":"SUM(AL80:AL124)","v":0},{"$f":"SUM(AM80:AM124)","v":0},{"$f":"SUM(AN80:AN124)","v":0},{"$f":"SUM(AO80:AO124)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech18"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech18"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":0},{"$f":"SUM(P132:P176)","v":0},{"$f":"SUM(Q132:Q176)","v":0},{"$f":"SUM(R132:R176)","v":0},{"$f":"SUM(S132:S176)","v":0},{"$f":"SUM(T132:T176)","v":0},{"$f":"SUM(U132:U176)","v":0},{"$f":"SUM(V132:V176)","v":0},{"$f":"SUM(W132:W176)","v":0},{"$f":"SUM(X132:X176)","v":0},{"$f":"SUM(Y132:Y176)","v":0},{"$f":"SUM(Z132:Z176)","v":0},{"$f":"SUM(AA132:AA176)","v":0},{"$f":"SUM(AB132:AB176)","v":0},{"$f":"SUM(AC132:AC176)","v":0},{"$f":"SUM(AD132:AD176)","v":0},{"$f":"SUM(AE132:AE176)","v":0},{"$f":"SUM(AF132:AF176)","v":0},{"$f":"SUM(AG132:AG176)","v":0},{"$f":"SUM(AH132:AH176)","v":0},{"$f":"SUM(AI132:AI176)","v":0},{"$f":"SUM(AJ132:AJ176)","v":0},{"$f":"SUM(AK132:AK176)","v":0},{"$f":"SUM(AL132:AL176)","v":0},{"$f":"SUM(AM132:AM176)","v":0},{"$f":"SUM(AN132:AN176)","v":0},{"$f":"SUM(AO132:AO176)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech18"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech18"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech18","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech18","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech18","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech18","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech18","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech18","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech18","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech18","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech18","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech18","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech18","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech18","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech18","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech18","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech18","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech18","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech18","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech18","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech18","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech18","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech18","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech18","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech18","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech18","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech18","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech18","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":0},{"$f":"SUM(N184:N228)","v":0},{"$f":"SUM(O184:O228)","v":0},{"$f":"SUM(P184:P228)","v":0},{"$f":"SUM(Q184:Q228)","v":0},{"$f":"SUM(R184:R228)","v":0},{"$f":"SUM(S184:S228)","v":0},{"$f":"SUM(T184:T228)","v":0},{"$f":"SUM(U184:U228)","v":0},{"$f":"SUM(V184:V228)","v":0},{"$f":"SUM(W184:W228)","v":0},{"$f":"SUM(X184:X228)","v":0},{"$f":"SUM(Y184:Y228)","v":0},{"$f":"SUM(Z184:Z228)","v":0},{"$f":"SUM(AA184:AA228)","v":0},{"$f":"SUM(AB184:AB228)","v":0},{"$f":"SUM(AC184:AC228)","v":0},{"$f":"SUM(AD184:AD228)","v":0},{"$f":"SUM(AE184:AE228)","v":0},{"$f":"SUM(AF184:AF228)","v":0},{"$f":"SUM(AG184:AG228)","v":0},{"$f":"SUM(AH184:AH228)","v":0},{"$f":"SUM(AI184:AI228)","v":0},{"$f":"SUM(AJ184:AJ228)","v":0},{"$f":"SUM(AK184:AK228)","v":0},{"$f":"SUM(AL184:AL228)","v":0},{"$f":"SUM(AM184:AM228)","v":0},{"$f":"SUM(AN184:AN228)","v":0},{"$f":"SUM(AO184:AO228)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech18"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech18"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech18","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech18","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech18","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech18","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech18","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech18","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech18","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech18","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech18","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech18","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech18","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech18","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech18","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech18","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech18","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech18","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech18","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech18","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech18","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech18","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech18"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech18"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech18"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech18","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech18","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech18"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech18","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech18","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech18","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech18"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech18","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech18","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech18","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech18"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech18","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech18","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech18","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech18","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech18","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech18","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech18","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech18","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech18","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech18","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech18","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech18","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech18","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech18","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech18"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech18"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech18","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech18"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech18","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech18","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech18","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech18","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech18","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech18","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech18"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech18","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech18","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech18","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech18","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech18","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech18","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech18","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech18","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech18"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech18","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech18","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech18","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech18","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech18"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech18"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech18","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech18"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech19","index":67,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech19",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"Batteries"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech19"},{"$f":"$C$3","v":"Batteries"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,737.70221859541891,1475.4044371908378,2213.1066557862573,2950.8088743816757,3688.5110929770944,4180.3125720408761,4672.1140511046569,5163.9155301684386,5655.7170092322194,6147.5184882960011,6393.4192278277969,6639.3199673595936,6885.2207068913904,7131.1214464231871,7377.0221859549847,8852.4266231459878,10327.83106033699,11803.235497527992,13278.639934718996,14754.044371909999,19426.158423015,24098.27247412,28770.386525225003,33442.500576330007,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,737.70221859541891,737.70221859541891,737.70221859541948,737.70221859541834,737.7022185954188,491.8014790637817,491.80147906378079,491.8014790637817,491.80147906378079,491.8014790637817,245.90073953179581,245.90073953179672,245.90073953179672,245.90073953179672,245.90073953179763,1475.4044371910031,1475.4044371910022,1475.4044371910022,1475.404437191004,1475.4044371910022,4672.1140511050016,4672.1140511049998,4672.1140511050035,4672.1140511050035,4672.1140511049962,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,737.70221859541891,1475.4044371908378,2213.1066557862573,2950.8088743816757,3688.5110929770944,4180.3125720408761,4672.1140511046569,5163.9155301684386,5655.7170092322194,6147.5184882960011,6393.4192278277969,6639.3199673595936,6885.2207068913904,7131.1214464231871,7377.0221859549847,8852.4266231459878,10327.83106033699,11803.235497527992,13278.639934718996,14754.044371909999,19426.158423015,24098.27247412,28770.386525225003,33442.500576330007,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003,38114.614627435003]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,0.94566087599693061,0.89132175199386121,0.83698262799079182,0.78264350398772242,0.72830437998465303,0.67396525598158363,0.61962613197851424,0.56528700797544484,0.51094788397237545,0.45660875996930594,0.44737085689118083,0.43813295381305573,0.42889505073493062,0.41965714765680551,0.4104192445786804,0.40118134150055529,0.39194343842243018,0.38270553534430507,0.37346763226617996,0.36422972918805485,0.35499182610992974,0.34575392303180463,0.33651601995367952,0.32727811687555441,0.31804021379742931,0.3088023107193042,0.29956440764117909,0.29032650456305398,0.28108860148492887,0.27185069840680431,0.27185069840680431,0.27185069840680431,0.27185069840680431,0.27185069840680431,0.27185069840680431]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":1},1,1,1,1,1,0.95,0.89999999999999991,0.84999999999999987,0.79999999999999982,0.74999999999999978,0.69999999999999973,0.64999999999999969,0.59999999999999964,0.5499999999999996,0.5,0.48749099207302427,0.47498198414604853,0.4624729762190728,0.44996396829209706,0.43745496036512133,0.42494595243814559,0.41243694451116986,0.39992793658419412,0.38741892865721839,0.37490992073024265,0.36240091280326692,0.34989190487629118,0.33738289694931545,0.32487388902233971,0.31236488109536398,0.29985587316838824,0.28734686524141251,0.27483785731443677,0.26232884938746104,0.24981984146048519,0.24981984146048519,0.24981984146048519,0.24981984146048519,0.24981984146048519,0.24981984146048519]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,0.99,0.98,0.97,0.96,0.95,0.94,0.92999999999999994,0.91999999999999993,0.90999999999999992,0.9,0.89500000000000002,0.89,0.88500000000000001,0.88,0.875,0.87,0.86499999999999999,0.86,0.85499999999999998,0.85,0.84499999999999997,0.84,0.83499999999999996,0.83,0.82499999999999996,0.82,0.81499999999999995,0.80999999999999994,0.80499999999999994,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"Not applicable"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"Not applicable"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech19"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech19"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,96036.770547642765,88293.709703887231,80550.64886013174,72807.588016376074,65064.527172620561,42498.780613847593,41621.209779266486,40743.638944685525,39866.068110104417,38988.497275523456,19055.463220463847,18616.677803173563,18177.892385883217,17739.106968592867,17300.321551302583,101169.21680408828,98536.504300345725,95903.79179660324,93271.079292860857,90638.366789118256,278684.57190369949,270347.64897518122,262010.72604666324,253673.80311814506,245336.88018962697,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,70148.597617408625,64492.796653274148,58836.995689139701,53181.194725005138,47525.393760870669,31042.587578810417,30401.579317029431,29760.571055248554,29119.562793467572,28478.554531686699,13918.773134947503,13598.269004057212,13277.764873166869,12957.260742276527,12636.756611386232,73897.514882986216,71974.490097643837,70051.465312301487,68128.440526959224,66205.415741616802,203560.90469487617,197471.32620795842,191381.74772104097,185292.16923412334,179202.59074720577,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":83927.786435113885},77161.024567310131,70394.26269950642,63627.500831702557,56860.738963898824,37140.238710362457,36373.318111445915,35606.397512529518,34839.476913612983,34072.55631469658,16652.817857883616,16269.35755842559,15885.897258967503,15502.436959509416,15118.976660051383,88413.09816357278,86112.336366823845,83811.574570074983,81510.812773326208,79210.050976577229,243546.0824027982,236260.3367130931,228974.59102338826,221688.84533368322,214403.09964397832,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,250113.15460016526,229947.5309244715,209781.90724877786,189616.28357308375,169450.65989739005,110681.60690302047,108396.10720774184,106110.60751246358,103825.10781718497,101539.60812190673,49627.05421329497,48484.304365656368,47341.55451801759,46198.804670378813,45056.054822740196,263479.82985064725,256623.33076481341,249766.83167897968,242910.33259314628,236053.83350731229,725791.55900137383,704079.31189623277,682367.06479109242,660654.8176859516,{"$f":"SUM(AP26:AP70)","v":638942.57058081101},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech19_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech19"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech19"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech19","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech19","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech19","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech19","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,96036.770547642765,88293.709703887231,80550.64886013174,72807.588016376074,65064.527172620561,42498.780613847593,41621.209779266486,40743.638944685525,39866.068110104417,38988.497275523456,19055.463220463847,18616.677803173563,18177.892385883217,17739.106968592867,17300.321551302583,101169.21680408828,98536.504300345725,95903.79179660324,93271.079292860857,90638.366789118256,278684.57190369949,270347.64897518122,262010.72604666324,253673.80311814506,245336.88018962697,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2486933.4901698343]
[null,2,"Tech19","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech19","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech19","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech19","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,70148.597617408625,64492.796653274148,58836.995689139701,53181.194725005138,47525.393760870669,31042.587578810417,30401.579317029431,29760.571055248554,29119.562793467572,28478.554531686699,13918.773134947503,13598.269004057212,13277.764873166869,12957.260742276527,12636.756611386232,73897.514882986216,71974.490097643837,70051.465312301487,68128.440526959224,66205.415741616802,203560.90469487617,197471.32620795842,191381.74772104097,185292.16923412334,179202.59074720577,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1816542.7232544874]
[null,2,"Tech19","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech19","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech19","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech19","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,83927.786435113885,77161.024567310131,70394.26269950642,63627.500831702557,56860.738963898824,37140.238710362457,36373.318111445915,35606.397512529518,34839.476913612983,34072.55631469658,16652.817857883616,16269.35755842559,15885.897258967503,15502.436959509416,15118.976660051383,88413.09816357278,86112.336366823845,83811.574570074983,81510.812773326208,79210.050976577229,243546.0824027982,236260.3367130931,228974.59102338826,221688.84533368322,214403.09964397832,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2173363.6153223333]
[null,5,"Tech19","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":0},{"$f":"SUM(N80:N124)","v":0},{"$f":"SUM(O80:O124)","v":0},{"$f":"SUM(P80:P124)","v":0},{"$f":"SUM(Q80:Q124)","v":250113.15460016526},{"$f":"SUM(R80:R124)","v":229947.5309244715},{"$f":"SUM(S80:S124)","v":209781.90724877786},{"$f":"SUM(T80:T124)","v":189616.28357308375},{"$f":"SUM(U80:U124)","v":169450.65989739005},{"$f":"SUM(V80:V124)","v":110681.60690302047},{"$f":"SUM(W80:W124)","v":108396.10720774184},{"$f":"SUM(X80:X124)","v":106110.60751246358},{"$f":"SUM(Y80:Y124)","v":103825.10781718497},{"$f":"SUM(Z80:Z124)","v":101539.60812190673},{"$f":"SUM(AA80:AA124)","v":49627.05421329497},{"$f":"SUM(AB80:AB124)","v":48484.304365656368},{"$f":"SUM(AC80:AC124)","v":47341.55451801759},{"$f":"SUM(AD80:AD124)","v":46198.804670378813},{"$f":"SUM(AE80:AE124)","v":45056.054822740196},{"$f":"SUM(AF80:AF124)","v":263479.82985064725},{"$f":"SUM(AG80:AG124)","v":256623.33076481341},{"$f":"SUM(AH80:AH124)","v":249766.83167897968},{"$f":"SUM(AI80:AI124)","v":242910.33259314628},{"$f":"SUM(AJ80:AJ124)","v":236053.83350731229},{"$f":"SUM(AK80:AK124)","v":725791.55900137383},{"$f":"SUM(AL80:AL124)","v":704079.31189623277},{"$f":"SUM(AM80:AM124)","v":682367.06479109242},{"$f":"SUM(AN80:AN124)","v":660654.8176859516},{"$f":"SUM(AO80:AO124)","v":638942.57058081101},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":6476839.8287466541}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech19"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech19"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,17205.568873634958,15818.352645097877,14431.136416560807,13043.920188023705,11656.703959486629,7613.9138449507627,7456.6917169077533,7299.4695888647711,7142.2474608217617,6985.0253327787786,3413.9016023665722,3335.2905383451171,3256.6794743236492,3178.0684103021813,3099.4573462807248,18125.077693558211,17653.411309429321,17181.744925300442,16710.078541171584,16238.412157042685,49928.028280895443,48434.418064487269,46940.807848079137,45447.19763167097,43953.587415262824,0,0,0,0,0]
[null,null,"Tech19","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,12587.162777280964,11572.310167400759,10557.457557520564,9542.6049476403459,8527.7523377601447,5570.1484584706541,5455.1286917659108,5340.1089250611885,5225.0891583564471,5110.069391651723,2497.5248124725304,2440.0149291201951,2382.5050457678508,2324.9951624155069,2267.4852790631708,13259.852374266913,12914.793074152789,12569.73377403867,12224.674473924568,11879.615173810434,36526.093600039603,35433.405816344843,34340.718032650126,33248.030248955387,32155.342465260663,0,0,0,0,0]
[null,null,"Tech19","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":20243.972841531697},18611.782248934116,16979.59165633655,15347.401063738949,13715.210471141376,8958.4870007487116,8773.5003540666767,8588.5137073846745,8403.5270607026432,8218.540414020641,4016.7768836677592,3924.2835603268009,3831.7902369858275,3739.2969136448542,3646.8035903038945,21325.861601780663,20770.90166173473,20215.941721688803,19660.981781642906,19106.021841596958,58745.029354913633,56987.656211434791,55230.283067956014,53472.909924477193,51715.536780998402,0,0,0,0,0]
[null,null,"Tech19","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":0},{"$f":"SUM(P132:P176)","v":0},{"$f":"SUM(Q132:Q176)","v":0},{"$f":"SUM(R132:R176)","v":50036.704492447621},{"$f":"SUM(S132:S176)","v":46002.445061432751},{"$f":"SUM(T132:T176)","v":41968.185630417924},{"$f":"SUM(U132:U176)","v":37933.926199403002},{"$f":"SUM(V132:V176)","v":33899.666768388153},{"$f":"SUM(W132:W176)","v":22142.549304170127},{"$f":"SUM(X132:X176)","v":21685.320762740339},{"$f":"SUM(Y132:Y176)","v":21228.092221310635},{"$f":"SUM(Z132:Z176)","v":20770.863679880851},{"$f":"SUM(AA132:AA176)","v":20313.635138451144},{"$f":"SUM(AB132:AB176)","v":9928.2032985068618},{"$f":"SUM(AC132:AC176)","v":9699.5890277921135},{"$f":"SUM(AD132:AD176)","v":9470.974757077327},{"$f":"SUM(AE132:AE176)","v":9242.3604863625424},{"$f":"SUM(AF132:AF176)","v":9013.7462156477905},{"$f":"SUM(AG132:AG176)","v":52710.791669605787},{"$f":"SUM(AH132:AH176)","v":51339.106045316839},{"$f":"SUM(AI132:AI176)","v":49967.420421027913},{"$f":"SUM(AJ132:AJ176)","v":48595.73479673906},{"$f":"SUM(AK132:AK176)","v":47224.049172450075},{"$f":"SUM(AL132:AL176)","v":145199.15123584867},{"$f":"SUM(AM132:AM176)","v":140855.48009226692},{"$f":"SUM(AN132:AN176)","v":136511.80894868527},{"$f":"SUM(AO132:AO176)","v":132168.13780510356},127824.46666152189,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech19"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech19"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech19","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech19","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech19","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech19","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,17205.568873634958,15818.352645097877,14431.136416560807,13043.920188023705,11656.703959486629,7613.9138449507627,7456.6917169077533,7299.4695888647711,7142.2474608217617,6985.0253327787786,3413.9016023665722,3335.2905383451171,3256.6794743236492,3178.0684103021813,3099.4573462807248,18125.077693558211,17653.411309429321,17181.744925300442,16710.078541171584,16238.412157042685,49928.028280895443,48434.418064487269,46940.807848079137,45447.19763167097,43953.587415262824,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech19","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech19","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,12587.162777280964,11572.310167400759,10557.457557520564,9542.6049476403459,8527.7523377601447,5570.1484584706541,5455.1286917659108,5340.1089250611885,5225.0891583564471,5110.069391651723,2497.5248124725304,2440.0149291201951,2382.5050457678508,2324.9951624155069,2267.4852790631708,13259.852374266913,12914.793074152789,12569.73377403867,12224.674473924568,11879.615173810434,36526.093600039603,35433.405816344843,34340.718032650126,33248.030248955387,32155.342465260663,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech19","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech19","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech19","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech19","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech19","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech19","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech19","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech19","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech19","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech19","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech19","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech19","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech19","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,20243.972841531697,18611.782248934116,16979.59165633655,15347.401063738949,13715.210471141376,8958.4870007487116,8773.5003540666767,8588.5137073846745,8403.5270607026432,8218.540414020641,4016.7768836677592,3924.2835603268009,3831.7902369858275,3739.2969136448542,3646.8035903038945,21325.861601780663,20770.90166173473,20215.941721688803,19660.981781642906,19106.021841596958,58745.029354913633,56987.656211434791,55230.283067956014,53472.909924477193,51715.536780998402,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech19","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech19","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech19","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech19","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech19","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech19","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech19","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":0},{"$f":"SUM(N184:N228)","v":0},{"$f":"SUM(O184:O228)","v":0},{"$f":"SUM(P184:P228)","v":0},{"$f":"SUM(Q184:Q228)","v":50036.704492447621},{"$f":"SUM(R184:R228)","v":46002.445061432751},{"$f":"SUM(S184:S228)","v":41968.185630417924},{"$f":"SUM(T184:T228)","v":37933.926199403002},{"$f":"SUM(U184:U228)","v":33899.666768388153},{"$f":"SUM(V184:V228)","v":22142.549304170127},{"$f":"SUM(W184:W228)","v":21685.320762740339},{"$f":"SUM(X184:X228)","v":21228.092221310635},{"$f":"SUM(Y184:Y228)","v":20770.863679880851},{"$f":"SUM(Z184:Z228)","v":20313.635138451144},{"$f":"SUM(AA184:AA228)","v":9928.2032985068618},{"$f":"SUM(AB184:AB228)","v":9699.5890277921135},{"$f":"SUM(AC184:AC228)","v":9470.974757077327},{"$f":"SUM(AD184:AD228)","v":9242.3604863625424},{"$f":"SUM(AE184:AE228)","v":9013.7462156477905},{"$f":"SUM(AF184:AF228)","v":52710.791669605787},{"$f":"SUM(AG184:AG228)","v":51339.106045316839},{"$f":"SUM(AH184:AH228)","v":49967.420421027913},{"$f":"SUM(AI184:AI228)","v":48595.73479673906},{"$f":"SUM(AJ184:AJ228)","v":47224.049172450075},{"$f":"SUM(AK184:AK228)","v":145199.15123584867},{"$f":"SUM(AL184:AL228)","v":140855.48009226692},{"$f":"SUM(AM184:AM228)","v":136511.80894868527},{"$f":"SUM(AN184:AN228)","v":132168.13780510356},{"$f":"SUM(AO184:AO228)","v":127824.46666152189},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech19"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech19"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech19","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech19","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech19","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech19","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech19","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech19","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech19","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech19","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech19","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech19","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech19","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech19","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech19","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech19","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech19","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech19","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech19","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech19","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech19","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech19","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech19"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech19"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech19"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech19","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech19","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech19"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech19","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech19","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech19","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech19"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,56.051386573750818,104.09543220839436,144.1321369039307,176.16150066035965,200.18352347768155,221.19870610210828,240.87837017611727,259.22251569970865,276.23114267288241,291.90425109563847,294.89955056174898,297.22709075265095,298.88687166834433,299.87889330882911,300.2031556741054,348.22411985517067,392.23852838498379,432.24638126354489,468.24767849085396,500.24242006691094,632.2760283840289,751.62221047218168,858.2809663313692,952.25229596159147,{"$f":"SUM(AP496:AP540)","v":1033.5361993628478},1033.5361993628478,1033.5361993628478,1033.5361993628478,1033.5361993628478,1033.5361993628478]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech19","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech19","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech19","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech19"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech19","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech19","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech19","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech19","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,56.051386573750818,104.09543220839436,144.1321369039307,176.16150066035965,200.18352347768155,221.19870610210828,240.87837017611727,259.22251569970865,276.23114267288241,291.90425109563847,294.89955056174898,297.22709075265095,298.88687166834433,299.87889330882911,300.2031556741054,348.22411985517067,392.23852838498379,432.24638126354489,468.24767849085396,500.24242006691094,632.2760283840289,751.62221047218168,858.2809663313692,952.25229596159147,{"$f":"SUM(AP652:AP696)","v":1033.5361993628478},1033.5361993628478,1033.5361993628478,1033.5361993628478,1033.5361993628478,1033.5361993628478]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech19","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech19","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech19","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech19","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech19","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech19","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech19","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech19","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech19","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,14.346570378284669,26.643630702528665,36.891180972732009,45.089221188894655,51.237751351016684,56.616669072117901,61.65375562638684,66.349011013823514,70.702435234427938,74.714028288200083,75.480686835318295,76.076429799020445,76.501257179306521,76.75516897617652,76.838165189630487,89.129317726066986,100.39497676200689,110.63514229745024,119.84981433239705,128.03899286684728,161.83350839641463,192.38062784107612,219.68035120083169,243.73267847568141,{"$f":"SUM(AP704:AP748)","v":264.53760966562504},264.53760966562504,264.53760966562504,264.53760966562504,264.53760966562504,264.53760966562504]
[]
[null,null,"Tech19","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech19"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech19"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech19","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech19"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech19","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech19","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,56.051386573750818,104.09543220839436,144.1321369039307,176.16150066035965,200.18352347768155,221.19870610210828,240.87837017611727,259.22251569970865,276.23114267288241,291.90425109563847,294.89955056174898,297.22709075265095,298.88687166834433,299.87889330882911,300.2031556741054,348.22411985517067,392.23852838498379,432.24638126354489,468.24767849085396,500.24242006691094,632.2760283840289,751.62221047218168,858.2809663313692,952.25229596159147,{"$f":"SUM(AP964:AP1008)","v":1033.5361993628478},1033.5361993628478,1033.5361993628478,1033.5361993628478,1033.5361993628478,1033.5361993628478]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech19","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech19","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech19","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech19","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech19"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech19","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech19","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech19","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech19","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech19","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,56.051386573750818,104.09543220839436,144.1321369039307,176.16150066035965,200.18352347768155,221.19870610210828,240.87837017611727,259.22251569970865,276.23114267288241,291.90425109563847,294.89955056174898,297.22709075265095,298.88687166834433,299.87889330882911,300.2031556741054,348.22411985517067,392.23852838498379,432.24638126354489,468.24767849085396,500.24242006691094,632.2760283840289,751.62221047218168,858.2809663313692,952.25229596159147,{"$f":"SUM(AP1120:AP1164)","v":1033.5361993628478},1033.5361993628478,1033.5361993628478,1033.5361993628478,1033.5361993628478,1033.5361993628478]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech19","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech19","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,14.346570378284669,26.643630702528665,36.891180972732009,45.089221188894655,51.237751351016684,56.616669072117901,61.65375562638684,66.349011013823514,70.702435234427938,74.714028288200083,75.480686835318295,76.076429799020445,76.501257179306521,76.75516897617652,76.838165189630487,89.129317726066986,100.39497676200689,110.63514229745024,119.84981433239705,128.03899286684728,161.83350839641463,192.38062784107612,219.68035120083169,243.73267847568141,{"$f":"SUM(AP1172:AP1216)","v":264.53760966562504},264.53760966562504,264.53760966562504,264.53760966562504,264.53760966562504,264.53760966562504,null,{"$f":"SUM(AW1172:AW1216)","v":2516.1089813722629}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech19","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech19"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,111903.71524681851,102881.36608974684,93859.016932675237,84836.667775603419,75814.318618531775,49520.318280483276,48497.757481927896,47475.196683372684,46452.635884817311,45430.075086262099,22203.757143844821,21692.476744567455,21181.196345290002,20669.915946012552,20158.635546735175,117884.13088476371,114816.44848909849,111748.76609343331,108681.08369776828,105613.40130210297,324728.1098703976,315013.78228412411,305299.45469785098,295585.1271115776,285870.79952530441,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech19","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech19","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,1282.7166176937139,2382.1880042883254,3298.4141597838357,4031.3950841802421,4581.1307774775514,5062.055971732143,5512.4182853414013,5932.2177183053282,6321.4542706239208,6680.127942297182,6748.6743357944015,6801.9392889689607,6839.9228018208587,6862.6248743500973,6870.0455065566757,7968.9886820600868,8976.243215627519,9891.8091072589759,10715.686356954457,11447.874964713959,14469.418477461659,17200.614624078753,19641.463404565246,21791.964818921133,{"$f":"SUM(AP1330:AP1374)","v":23652.118867146401},23652.118867146401,23652.118867146401,23652.118867146401,23652.118867146401,23652.118867146401]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech19","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech19","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech19"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech19"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech19","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech19"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,685619.03147491044,631623.02676457551,577443.77682314184,523081.28165060782,468535.54124697571,307985.46889894601,302201.30143936502,296386.57109913975,290541.27787826816,284665.42177675216,142719.5653683912,139655.56543497261,136576.28406123086,133481.72124716645,130371.87699277981,729130.2802557433,711433.94546974555,693645.92204181221,675766.20997194387,657794.80926013773,2001013.3839467769,1944516.5472481027,1887729.3631833005,1830651.8317523659,1773283.9529553014,23652.118867146401,23652.118867146401,23652.118867146401,23652.118867146401,23652.118867146401,23652.118867146401]

{"sheet":"Tech20","index":68,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech20",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned1"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech20"},{"$f":"$C$3","v":"unassigned1"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech20"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech20"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech20_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech20"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech20"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech20","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech20","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech20","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech20","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech20","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech20","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech20","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech20","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech20","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech20","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech20","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":0},{"$f":"SUM(N80:N124)","v":0},{"$f":"SUM(O80:O124)","v":0},{"$f":"SUM(P80:P124)","v":0},{"$f":"SUM(Q80:Q124)","v":0},{"$f":"SUM(R80:R124)","v":0},{"$f":"SUM(S80:S124)","v":0},{"$f":"SUM(T80:T124)","v":0},{"$f":"SUM(U80:U124)","v":0},{"$f":"SUM(V80:V124)","v":0},{"$f":"SUM(W80:W124)","v":0},{"$f":"SUM(X80:X124)","v":0},{"$f":"SUM(Y80:Y124)","v":0},{"$f":"SUM(Z80:Z124)","v":0},{"$f":"SUM(AA80:AA124)","v":0},{"$f":"SUM(AB80:AB124)","v":0},{"$f":"SUM(AC80:AC124)","v":0},{"$f":"SUM(AD80:AD124)","v":0},{"$f":"SUM(AE80:AE124)","v":0},{"$f":"SUM(AF80:AF124)","v":0},{"$f":"SUM(AG80:AG124)","v":0},{"$f":"SUM(AH80:AH124)","v":0},{"$f":"SUM(AI80:AI124)","v":0},{"$f":"SUM(AJ80:AJ124)","v":0},{"$f":"SUM(AK80:AK124)","v":0},{"$f":"SUM(AL80:AL124)","v":0},{"$f":"SUM(AM80:AM124)","v":0},{"$f":"SUM(AN80:AN124)","v":0},{"$f":"SUM(AO80:AO124)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech20"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech20"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":0},{"$f":"SUM(P132:P176)","v":0},{"$f":"SUM(Q132:Q176)","v":0},{"$f":"SUM(R132:R176)","v":0},{"$f":"SUM(S132:S176)","v":0},{"$f":"SUM(T132:T176)","v":0},{"$f":"SUM(U132:U176)","v":0},{"$f":"SUM(V132:V176)","v":0},{"$f":"SUM(W132:W176)","v":0},{"$f":"SUM(X132:X176)","v":0},{"$f":"SUM(Y132:Y176)","v":0},{"$f":"SUM(Z132:Z176)","v":0},{"$f":"SUM(AA132:AA176)","v":0},{"$f":"SUM(AB132:AB176)","v":0},{"$f":"SUM(AC132:AC176)","v":0},{"$f":"SUM(AD132:AD176)","v":0},{"$f":"SUM(AE132:AE176)","v":0},{"$f":"SUM(AF132:AF176)","v":0},{"$f":"SUM(AG132:AG176)","v":0},{"$f":"SUM(AH132:AH176)","v":0},{"$f":"SUM(AI132:AI176)","v":0},{"$f":"SUM(AJ132:AJ176)","v":0},{"$f":"SUM(AK132:AK176)","v":0},{"$f":"SUM(AL132:AL176)","v":0},{"$f":"SUM(AM132:AM176)","v":0},{"$f":"SUM(AN132:AN176)","v":0},{"$f":"SUM(AO132:AO176)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech20"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech20"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech20","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech20","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech20","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech20","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech20","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech20","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech20","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech20","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech20","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech20","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech20","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech20","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech20","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech20","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech20","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech20","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech20","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech20","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech20","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech20","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech20","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech20","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech20","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech20","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech20","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech20","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":0},{"$f":"SUM(N184:N228)","v":0},{"$f":"SUM(O184:O228)","v":0},{"$f":"SUM(P184:P228)","v":0},{"$f":"SUM(Q184:Q228)","v":0},{"$f":"SUM(R184:R228)","v":0},{"$f":"SUM(S184:S228)","v":0},{"$f":"SUM(T184:T228)","v":0},{"$f":"SUM(U184:U228)","v":0},{"$f":"SUM(V184:V228)","v":0},{"$f":"SUM(W184:W228)","v":0},{"$f":"SUM(X184:X228)","v":0},{"$f":"SUM(Y184:Y228)","v":0},{"$f":"SUM(Z184:Z228)","v":0},{"$f":"SUM(AA184:AA228)","v":0},{"$f":"SUM(AB184:AB228)","v":0},{"$f":"SUM(AC184:AC228)","v":0},{"$f":"SUM(AD184:AD228)","v":0},{"$f":"SUM(AE184:AE228)","v":0},{"$f":"SUM(AF184:AF228)","v":0},{"$f":"SUM(AG184:AG228)","v":0},{"$f":"SUM(AH184:AH228)","v":0},{"$f":"SUM(AI184:AI228)","v":0},{"$f":"SUM(AJ184:AJ228)","v":0},{"$f":"SUM(AK184:AK228)","v":0},{"$f":"SUM(AL184:AL228)","v":0},{"$f":"SUM(AM184:AM228)","v":0},{"$f":"SUM(AN184:AN228)","v":0},{"$f":"SUM(AO184:AO228)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech20"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech20"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech20","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech20","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech20","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech20","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech20","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech20","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech20","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech20","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech20","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech20","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech20","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech20","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech20","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech20","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech20","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech20","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech20","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech20","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech20","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech20","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech20"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech20"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech20"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech20","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech20","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech20"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech20","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech20","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech20","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech20"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech20","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech20","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech20","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech20"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech20","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech20","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech20","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech20","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech20","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech20","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech20","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech20","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech20","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech20","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech20","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech20","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech20","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech20","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech20"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech20"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech20","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech20"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech20","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech20","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech20","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech20","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech20","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech20","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech20"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech20","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech20","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech20","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech20","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech20","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech20","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech20","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech20","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech20"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech20","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech20","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech20","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech20","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech20"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech20"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech20","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech20"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech21","index":69,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech21",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned2"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech21"},{"$f":"$C$3","v":"unassigned2"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech21"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech21"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech21_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech21"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech21"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech21","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech21","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech21","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech21","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech21","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech21","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech21","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech21","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech21","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech21","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech21","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},{"$f":"SUM(I80:I124)","v":0},{"$f":"SUM(J80:J124)","v":0},{"$f":"SUM(K80:K124)","v":0},{"$f":"SUM(L80:L124)","v":0},{"$f":"SUM(M80:M124)","v":0},{"$f":"SUM(N80:N124)","v":0},{"$f":"SUM(O80:O124)","v":0},{"$f":"SUM(P80:P124)","v":0},{"$f":"SUM(Q80:Q124)","v":0},{"$f":"SUM(R80:R124)","v":0},{"$f":"SUM(S80:S124)","v":0},{"$f":"SUM(T80:T124)","v":0},{"$f":"SUM(U80:U124)","v":0},{"$f":"SUM(V80:V124)","v":0},{"$f":"SUM(W80:W124)","v":0},{"$f":"SUM(X80:X124)","v":0},{"$f":"SUM(Y80:Y124)","v":0},{"$f":"SUM(Z80:Z124)","v":0},{"$f":"SUM(AA80:AA124)","v":0},{"$f":"SUM(AB80:AB124)","v":0},{"$f":"SUM(AC80:AC124)","v":0},{"$f":"SUM(AD80:AD124)","v":0},{"$f":"SUM(AE80:AE124)","v":0},{"$f":"SUM(AF80:AF124)","v":0},{"$f":"SUM(AG80:AG124)","v":0},{"$f":"SUM(AH80:AH124)","v":0},{"$f":"SUM(AI80:AI124)","v":0},{"$f":"SUM(AJ80:AJ124)","v":0},{"$f":"SUM(AK80:AK124)","v":0},{"$f":"SUM(AL80:AL124)","v":0},{"$f":"SUM(AM80:AM124)","v":0},{"$f":"SUM(AN80:AN124)","v":0},{"$f":"SUM(AO80:AO124)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech21"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech21"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},{"$f":"SUM(I132:I176)","v":0},{"$f":"SUM(J132:J176)","v":0},{"$f":"SUM(K132:K176)","v":0},{"$f":"SUM(L132:L176)","v":0},{"$f":"SUM(M132:M176)","v":0},{"$f":"SUM(N132:N176)","v":0},{"$f":"SUM(O132:O176)","v":0},{"$f":"SUM(P132:P176)","v":0},{"$f":"SUM(Q132:Q176)","v":0},{"$f":"SUM(R132:R176)","v":0},{"$f":"SUM(S132:S176)","v":0},{"$f":"SUM(T132:T176)","v":0},{"$f":"SUM(U132:U176)","v":0},{"$f":"SUM(V132:V176)","v":0},{"$f":"SUM(W132:W176)","v":0},{"$f":"SUM(X132:X176)","v":0},{"$f":"SUM(Y132:Y176)","v":0},{"$f":"SUM(Z132:Z176)","v":0},{"$f":"SUM(AA132:AA176)","v":0},{"$f":"SUM(AB132:AB176)","v":0},{"$f":"SUM(AC132:AC176)","v":0},{"$f":"SUM(AD132:AD176)","v":0},{"$f":"SUM(AE132:AE176)","v":0},{"$f":"SUM(AF132:AF176)","v":0},{"$f":"SUM(AG132:AG176)","v":0},{"$f":"SUM(AH132:AH176)","v":0},{"$f":"SUM(AI132:AI176)","v":0},{"$f":"SUM(AJ132:AJ176)","v":0},{"$f":"SUM(AK132:AK176)","v":0},{"$f":"SUM(AL132:AL176)","v":0},{"$f":"SUM(AM132:AM176)","v":0},{"$f":"SUM(AN132:AN176)","v":0},{"$f":"SUM(AO132:AO176)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech21"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech21"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech21","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech21","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech21","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech21","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AG139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUM(OFFSET(H147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D26: Computer, electronic and optical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(R154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech21","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech21","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech21","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech21","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech21","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech21","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech21","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AB161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech21","Capex","D53: Postal and courier activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech21","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech21","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech21","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech21","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech21","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech21","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AL168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech21","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech21","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech21","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech21","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech21","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech21","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech21","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech21","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,{"$f":"SUM(OFFSET(M176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},{"$f":"SUM(I184:I228)","v":0},{"$f":"SUM(J184:J228)","v":0},{"$f":"SUM(K184:K228)","v":0},{"$f":"SUM(L184:L228)","v":0},{"$f":"SUM(M184:M228)","v":0},{"$f":"SUM(N184:N228)","v":0},{"$f":"SUM(O184:O228)","v":0},{"$f":"SUM(P184:P228)","v":0},{"$f":"SUM(Q184:Q228)","v":0},{"$f":"SUM(R184:R228)","v":0},{"$f":"SUM(S184:S228)","v":0},{"$f":"SUM(T184:T228)","v":0},{"$f":"SUM(U184:U228)","v":0},{"$f":"SUM(V184:V228)","v":0},{"$f":"SUM(W184:W228)","v":0},{"$f":"SUM(X184:X228)","v":0},{"$f":"SUM(Y184:Y228)","v":0},{"$f":"SUM(Z184:Z228)","v":0},{"$f":"SUM(AA184:AA228)","v":0},{"$f":"SUM(AB184:AB228)","v":0},{"$f":"SUM(AC184:AC228)","v":0},{"$f":"SUM(AD184:AD228)","v":0},{"$f":"SUM(AE184:AE228)","v":0},{"$f":"SUM(AF184:AF228)","v":0},{"$f":"SUM(AG184:AG228)","v":0},{"$f":"SUM(AH184:AH228)","v":0},{"$f":"SUM(AI184:AI228)","v":0},{"$f":"SUM(AJ184:AJ228)","v":0},{"$f":"SUM(AK184:AK228)","v":0},{"$f":"SUM(AL184:AL228)","v":0},{"$f":"SUM(AM184:AM228)","v":0},{"$f":"SUM(AN184:AN228)","v":0},{"$f":"SUM(AO184:AO228)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech21"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech21"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech21","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech21","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech21","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech21","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech21","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech21","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech21","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech21","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech21","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech21","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech21","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech21","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech21","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech21","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech21","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech21","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech21","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech21","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech21","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech21","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech21"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech21"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech21"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech21","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech21","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech21"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech21","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech21","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech21","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech21"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech21","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech21","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech21","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech21"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech21","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech21","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech21","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech21","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech21","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech21","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech21","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech21","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech21","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech21","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech21","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech21","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech21","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech21","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech21"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech21"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech21","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech21"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech21","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech21","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech21","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech21","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech21","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech21","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech21"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech21","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech21","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech21","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech21","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech21","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech21","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech21","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech21","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech21"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech21","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech21","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech21","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech21","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech21"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech21"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech21","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech21"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech22","index":70,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech22",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned3"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech22"},{"$f":"$C$3","v":"unassigned3"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech22"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech22"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech22_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech22"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech22"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech22","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech22","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech22","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech22","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech22","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech22","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech22","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech22","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech22","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech22","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech22","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech22"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech22"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech22"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech22"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech22","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech22","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech22","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech22","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech22","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech22","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech22","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech22","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech22","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech22","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech22","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech22","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech22","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech22","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech22","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech22","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech22","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech22","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech22","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech22","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech22","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech22","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech22","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech22","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech22","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech22","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech22"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech22"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech22","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech22","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech22","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech22","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech22","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech22","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech22","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech22","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech22","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech22","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech22","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech22","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech22","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech22","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech22","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech22","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech22","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech22","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech22","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech22","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech22"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech22"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech22"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech22","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech22","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech22"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech22","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech22","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech22","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech22"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech22","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech22","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech22","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech22"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech22","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech22","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech22","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech22","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech22","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech22","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech22","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech22","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech22","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech22","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech22","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech22","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech22","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech22","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech22"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech22"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech22","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech22"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech22","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech22","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech22","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech22","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech22","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech22","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech22"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech22","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech22","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech22","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech22","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech22","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech22","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech22","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech22","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech22"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech22","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech22","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech22","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech22","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech22"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech22"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech22","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech22"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech23","index":71,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech23",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned4"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech23"},{"$f":"$C$3","v":"unassigned4"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech23"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech23"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech23_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech23"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech23"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech23","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech23","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech23","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech23","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech23","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech23","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech23","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech23","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech23","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech23","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech23","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech23"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech23"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech23"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech23"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech23","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech23","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech23","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech23","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech23","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech23","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech23","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech23","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech23","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech23","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech23","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech23","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech23","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech23","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech23","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech23","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech23","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech23","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech23","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech23","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech23","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech23","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech23","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech23","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech23","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech23","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech23"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech23"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech23","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech23","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech23","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech23","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech23","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech23","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech23","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech23","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech23","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech23","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech23","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech23","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech23","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech23","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech23","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech23","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech23","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech23","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech23","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech23","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech23"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech23"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech23"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech23","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech23","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech23"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech23","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech23","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech23","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech23"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech23","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech23","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech23","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech23"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech23","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech23","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech23","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech23","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech23","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech23","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech23","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech23","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech23","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech23","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech23","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech23","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech23","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech23","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech23"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech23"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech23","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech23"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech23","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech23","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech23","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech23","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech23","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech23","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech23"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech23","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech23","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech23","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech23","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech23","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech23","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech23","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech23","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech23"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech23","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech23","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech23","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech23","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech23"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech23"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech23","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech23"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech24","index":72,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech24",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned5"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech24"},{"$f":"$C$3","v":"unassigned5"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech24"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech24"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech24_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech24"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech24"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech24","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech24","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech24","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech24","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech24","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech24","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech24","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech24","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech24","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech24","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech24","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech24"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech24"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech24"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech24"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech24","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech24","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech24","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech24","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech24","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech24","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech24","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech24","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech24","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech24","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech24","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech24","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech24","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech24","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech24","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech24","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech24","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech24","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech24","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech24","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech24","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech24","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech24","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech24","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech24","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech24","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech24"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech24"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech24","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech24","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech24","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech24","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech24","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech24","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech24","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech24","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech24","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech24","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech24","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech24","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech24","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech24","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech24","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech24","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech24","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech24","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech24","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech24","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech24"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech24"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech24"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech24","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech24","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech24"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech24","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech24","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech24","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech24"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech24","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech24","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech24","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech24"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech24","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech24","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech24","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech24","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech24","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech24","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech24","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech24","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech24","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech24","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech24","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech24","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech24","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech24","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech24"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech24"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech24","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech24"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech24","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech24","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech24","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech24","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech24","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech24","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech24"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech24","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech24","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech24","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech24","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech24","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech24","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech24","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech24","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech24"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech24","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech24","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech24","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech24","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech24"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech24"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech24","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech24"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech25","index":73,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech25",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned6"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech25"},{"$f":"$C$3","v":"unassigned6"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech25"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech25"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech25_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech25"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech25"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech25","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech25","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech25","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech25","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech25","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech25","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech25","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech25","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech25","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech25","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech25","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech25"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech25"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech25"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech25"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech25","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech25","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech25","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech25","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech25","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech25","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech25","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech25","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech25","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech25","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech25","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech25","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech25","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech25","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech25","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech25","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech25","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech25","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech25","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech25","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech25","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech25","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech25","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech25","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech25","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech25","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech25"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech25"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech25","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech25","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech25","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech25","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech25","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech25","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech25","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech25","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech25","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech25","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech25","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech25","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech25","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech25","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech25","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech25","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech25","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech25","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech25","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech25","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech25"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech25"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech25"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech25","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech25","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech25"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech25","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech25","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech25","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech25"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech25","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech25","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech25","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech25"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech25","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech25","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech25","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech25","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech25","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech25","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech25","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech25","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech25","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech25","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech25","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech25","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech25","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech25","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech25"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech25"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech25","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech25"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech25","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech25","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech25","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech25","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech25","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech25","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech25"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech25","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech25","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech25","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech25","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech25","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech25","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech25","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech25","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech25"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech25","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech25","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech25","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech25","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech25"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech25"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech25","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech25"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech26","index":74,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech26",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned7"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech26"},{"$f":"$C$3","v":"unassigned7"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech26"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech26"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech26_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech26"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech26"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech26","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech26","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech26","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech26","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech26","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech26","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech26","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech26","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech26","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech26","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech26","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech26"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech26"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech26"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech26"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech26","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech26","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech26","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech26","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech26","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech26","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech26","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech26","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech26","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech26","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech26","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech26","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech26","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech26","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech26","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech26","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech26","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech26","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech26","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech26","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech26","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech26","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech26","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech26","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech26","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech26","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech26"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech26"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech26","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech26","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech26","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech26","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech26","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech26","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech26","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech26","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech26","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech26","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech26","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech26","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech26","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech26","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech26","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech26","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech26","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech26","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech26","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech26","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech26"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech26"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech26"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech26","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech26","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech26"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech26","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech26","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech26","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech26"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech26","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech26","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech26","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech26"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech26","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech26","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech26","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech26","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech26","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech26","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech26","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech26","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech26","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech26","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech26","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech26","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech26","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech26","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech26"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech26"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech26","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech26"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech26","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech26","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech26","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech26","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech26","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech26","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech26"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech26","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech26","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech26","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech26","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech26","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech26","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech26","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech26","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech26"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech26","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech26","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech26","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech26","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech26"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech26"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech26","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech26"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech27","index":75,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech27",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned8"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech27"},{"$f":"$C$3","v":"unassigned8"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech27"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech27"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech27_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech27"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech27"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech27","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech27","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech27","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech27","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech27","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech27","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech27","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech27","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech27","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech27","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech27","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech27"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech27"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech27"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech27"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech27","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech27","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech27","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech27","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech27","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech27","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech27","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech27","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech27","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech27","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech27","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech27","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech27","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech27","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech27","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech27","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech27","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech27","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech27","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech27","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech27","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech27","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech27","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech27","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech27","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech27","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech27"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech27"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech27","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech27","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech27","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech27","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech27","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech27","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech27","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech27","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech27","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech27","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech27","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech27","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech27","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech27","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech27","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech27","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech27","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech27","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech27","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech27","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech27"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech27"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech27"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech27","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech27","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech27"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech27","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech27","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech27","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech27"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech27","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech27","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech27","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech27"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech27","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech27","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech27","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech27","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech27","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech27","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech27","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech27","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech27","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech27","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech27","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech27","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech27","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech27","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech27"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech27"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech27","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech27"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech27","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech27","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech27","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech27","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech27","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech27","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech27"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech27","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech27","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech27","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech27","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech27","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech27","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech27","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech27","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech27"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech27","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech27","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech27","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech27","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech27"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech27"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech27","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech27"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech28","index":76,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech28",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned9"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech28"},{"$f":"$C$3","v":"unassigned9"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech28"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech28"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech28_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech28"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech28"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech28","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech28","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech28","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech28","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech28","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech28","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech28","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech28","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech28","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech28","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech28","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech28"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech28"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech28"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech28"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech28","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech28","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech28","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech28","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech28","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech28","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech28","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech28","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech28","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech28","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech28","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech28","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech28","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech28","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech28","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech28","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech28","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech28","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech28","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech28","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech28","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech28","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech28","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech28","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech28","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech28","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech28"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech28"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech28","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech28","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech28","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech28","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech28","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech28","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech28","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech28","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech28","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech28","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech28","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech28","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech28","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech28","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech28","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech28","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech28","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech28","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech28","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech28","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech28"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech28"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech28"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech28","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech28","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech28"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech28","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech28","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech28","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech28"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech28","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech28","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech28","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech28"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech28","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech28","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech28","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech28","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech28","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech28","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech28","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech28","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech28","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech28","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech28","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech28","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech28","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech28","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech28"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech28"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech28","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech28"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech28","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech28","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech28","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech28","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech28","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech28","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech28"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech28","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech28","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech28","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech28","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech28","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech28","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech28","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech28","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech28"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech28","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech28","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech28","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech28","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech28"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech28"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech28","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech28"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech29","index":77,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech29",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned10"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech29"},{"$f":"$C$3","v":"unassigned10"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech29"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech29"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech29_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech29"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech29"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech29","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech29","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech29","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech29","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech29","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech29","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech29","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech29","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech29","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech29","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech29","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech29"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech29"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech29"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech29"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech29","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech29","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech29","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech29","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech29","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech29","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech29","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech29","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech29","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech29","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech29","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech29","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech29","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech29","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech29","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech29","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech29","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech29","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech29","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech29","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech29","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech29","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech29","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech29","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech29","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech29","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech29"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech29"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech29","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech29","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech29","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech29","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech29","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech29","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech29","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech29","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech29","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech29","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech29","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech29","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech29","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech29","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech29","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech29","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech29","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech29","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech29","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech29","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech29"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech29"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech29"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech29","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech29","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech29"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech29","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech29","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech29","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech29"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech29","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech29","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech29","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech29"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech29","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech29","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech29","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech29","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech29","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech29","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech29","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech29","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech29","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech29","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech29","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech29","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech29","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech29","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech29"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech29"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech29","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech29"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech29","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech29","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech29","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech29","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech29","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech29","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech29"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech29","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech29","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech29","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech29","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech29","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech29","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech29","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech29","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech29"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech29","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech29","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech29","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech29","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech29"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech29"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech29","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech29"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech30","index":78,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech30",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned11"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech30"},{"$f":"$C$3","v":"unassigned11"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech30"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech30"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech30_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech30"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech30"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech30","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech30","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech30","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech30","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech30","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech30","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech30","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech30","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech30","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech30","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech30","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech30"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech30"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech30"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech30"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech30","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech30","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech30","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech30","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech30","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech30","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech30","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech30","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech30","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech30","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech30","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech30","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech30","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech30","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech30","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech30","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech30","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech30","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech30","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech30","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech30","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech30","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech30","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech30","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech30","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech30","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech30"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech30"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech30","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech30","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech30","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech30","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech30","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech30","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech30","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech30","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech30","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech30","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech30","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech30","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech30","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech30","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech30","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech30","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech30","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech30","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech30","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech30","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech30"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech30"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech30"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech30","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech30","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech30"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech30","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech30","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech30","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech30"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech30","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech30","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech30","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech30"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech30","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech30","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech30","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech30","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech30","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech30","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech30","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech30","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech30","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech30","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech30","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech30","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech30","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech30","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech30"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech30"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech30","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech30"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech30","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech30","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech30","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech30","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech30","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech30","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech30"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech30","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech30","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech30","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech30","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech30","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech30","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech30","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech30","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech30"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech30","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech30","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech30","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech30","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech30"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech30"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech30","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech30"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech31","index":79,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech31",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned12"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech31"},{"$f":"$C$3","v":"unassigned12"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech31"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech31"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech31_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech31"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech31"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech31","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech31","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech31","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech31","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech31","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech31","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech31","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech31","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech31","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech31","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech31","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech31"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech31"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech31"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech31"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech31","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech31","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech31","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech31","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech31","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech31","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech31","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech31","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech31","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech31","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech31","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech31","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech31","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech31","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech31","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech31","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech31","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech31","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech31","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech31","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech31","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech31","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech31","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech31","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech31","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech31","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech31"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech31"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech31","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech31","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech31","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech31","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech31","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech31","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech31","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech31","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech31","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech31","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech31","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech31","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech31","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech31","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech31","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech31","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech31","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech31","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech31","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech31","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech31"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech31"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech31"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech31","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech31","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech31"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech31","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech31","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech31","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech31"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech31","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech31","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech31","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech31"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech31","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech31","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech31","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech31","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech31","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech31","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech31","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech31","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech31","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech31","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech31","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech31","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech31","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech31","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech31"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech31"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech31","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech31"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech31","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech31","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech31","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech31","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech31","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech31","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech31"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech31","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech31","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech31","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech31","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech31","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech31","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech31","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech31","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech31"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech31","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech31","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech31","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech31","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech31"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech31"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech31","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech31"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech32","index":80,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech32",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned13"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech32"},{"$f":"$C$3","v":"unassigned13"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech32"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech32"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech32_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech32"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech32"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech32","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech32","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech32","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech32","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech32","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech32","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech32","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech32","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech32","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech32","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech32","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech32"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech32"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech32"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech32"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech32","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech32","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech32","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech32","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech32","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech32","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech32","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech32","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech32","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech32","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech32","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech32","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech32","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech32","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech32","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech32","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech32","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech32","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech32","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech32","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech32","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech32","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech32","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech32","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech32","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech32","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech32"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech32"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech32","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech32","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech32","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech32","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech32","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech32","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech32","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech32","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech32","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech32","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech32","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech32","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech32","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech32","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech32","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech32","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech32","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech32","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech32","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech32","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech32"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech32"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech32"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech32","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech32","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech32"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech32","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech32","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech32","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech32"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech32","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech32","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech32","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech32"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech32","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech32","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech32","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech32","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech32","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech32","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech32","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech32","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech32","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech32","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech32","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech32","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech32","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech32","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech32"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech32"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech32","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech32"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech32","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech32","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech32","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech32","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech32","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech32","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech32"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech32","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech32","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech32","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech32","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech32","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech32","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech32","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech32","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech32"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech32","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech32","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech32","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech32","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech32"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech32"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech32","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech32"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech33","index":81,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech33",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned14"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech33"},{"$f":"$C$3","v":"unassigned14"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech33"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech33"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech33_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech33"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech33"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech33","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech33","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech33","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech33","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech33","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech33","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech33","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech33","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech33","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech33","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech33","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech33"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech33"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech33"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech33"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech33","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech33","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech33","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech33","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech33","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech33","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech33","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech33","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech33","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech33","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech33","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech33","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech33","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech33","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech33","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech33","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech33","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech33","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech33","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech33","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech33","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech33","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech33","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech33","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech33","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech33","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech33"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech33"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech33","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech33","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech33","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech33","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech33","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech33","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech33","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech33","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech33","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech33","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech33","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech33","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech33","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech33","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech33","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech33","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech33","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech33","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech33","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech33","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech33"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech33"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech33"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech33","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech33","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech33"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech33","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech33","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech33","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech33"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech33","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech33","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech33","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech33"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech33","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech33","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech33","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech33","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech33","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech33","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech33","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech33","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech33","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech33","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech33","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech33","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech33","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech33","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech33"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech33"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech33","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech33"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech33","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech33","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech33","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech33","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech33","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech33","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech33"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech33","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech33","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech33","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech33","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech33","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech33","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech33","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech33","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech33"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech33","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech33","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech33","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech33","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech33"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech33"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech33","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech33"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech34","index":82,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech34",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned15"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech34"},{"$f":"$C$3","v":"unassigned15"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech34"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech34"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech34_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech34"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech34"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech34","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech34","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech34","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech34","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech34","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech34","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech34","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech34","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech34","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech34","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech34","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech34"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech34"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech34"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech34"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech34","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech34","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech34","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech34","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech34","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech34","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech34","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech34","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech34","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech34","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech34","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech34","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech34","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech34","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech34","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech34","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech34","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech34","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech34","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech34","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech34","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech34","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech34","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech34","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech34","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech34","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech34"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech34"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech34","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech34","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech34","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech34","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech34","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech34","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech34","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech34","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech34","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech34","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech34","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech34","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech34","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech34","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech34","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech34","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech34","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech34","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech34","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech34","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech34"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech34"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech34"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech34","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech34","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech34"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech34","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech34","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech34","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech34"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech34","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech34","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech34","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech34"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech34","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech34","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech34","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech34","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech34","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech34","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech34","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech34","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech34","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech34","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech34","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech34","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech34","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech34","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech34"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech34"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech34","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech34"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech34","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech34","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech34","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech34","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech34","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech34","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech34"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech34","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech34","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech34","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech34","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech34","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech34","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech34","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech34","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech34"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech34","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech34","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech34","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech34","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech34"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech34"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech34","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech34"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tech35","index":83,"n_rows":1486,"n_cols":49,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($B3,TechRef_List,0))","v":"unassigned16"}]
[]
[]
[null,null,"Capacity and Generation"]
[]
[null,null,null,{"$f":"$B$3","v":"Tech35"},{"$f":"$C$3","v":"unassigned16"},"Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,null,null,"Installed capacity","MW",{"$f":"INDEX(Scenario_Cap_Tbl,MATCH($D$8,Scenario_Cap_L,0),MATCH(G$8,Scenario_Cap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity added in year","MW",{"$f":"INDEX(Scenario_NewCap_Tbl,MATCH($D$8,Scenario_NewCap_L,0),MATCH(G$8,Scenario_NewCap_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative capacity additions (from Period Start)","MW",{"$f":"INDEX(Scenario_CumCapAdd_Tbl,MATCH($D$8,Scenario_CumCapAdd_L,0),MATCH(G$8,Scenario_CumCapAdd_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from all capacity","GWh",{"$f":"INDEX(Scenario_Generation_Tbl,MATCH($D$8,Scenario_Generation_L,0),MATCH(G$8,Scenario_Generation_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation from new capacity","GWh",{"$f":"IF(G9=0,0,G11/G9*G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP11/AP9*AP12)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Learning curve implementation","Capex",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F15&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F15&\"_L\"),0),MATCH(H$8,INDIRECT(\"LearningCurve_\"&$F15&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexFixed",{"$f":"INDEX(INDIRECT(\"LearningCurve_\"&$F16&\"_Tbl\"),MATCH($D$8,INDIRECT(\"LearningCurve_\"&$F16&\"_L\"),0),MATCH(G$8,INDIRECT(\"LearningCurve_\"&$F16&\"_T\"),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OpexVariable",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"INDEX(TechFuelType,MATCH($D$8,TechRef_List,0))","v":"unassigned"},"Fuel",{"$f":"INDEX(FuelSpendIndex_Tbl,MATCH($E18,FuelSpendIndex_L,0),MATCH(G$8,FuelSpendIndex_T,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E18","v":"unassigned"},"FuelCostIndex",{"$f":"INDEX(FuelCostIndex_Tbl,MATCH($E19,FuelCostIndex_L,0),MATCH(G$8,FuelCostIndex_T,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Capex for Capacity Added in Year"]
[null,null,"To calculate capex spending in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech35"},"Capex",{"$f":"Lists!D9","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(G$15:G$18,MATCH($D26,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(W$15:W$18,MATCH($D26,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C26,CostInput_Sector,$E26,CostInput_CostCat,$D26)*INDEX(AP$15:AP$18,MATCH($D26,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech35"},"Capex",{"$f":"Lists!D10","v":"D03: Fishing and aquaculture"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D11","v":"D05T06: Mining and quarrying, energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D12","v":"D07T08: Mining and quarrying, non-energy producing products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D13","v":"D09: Mining support service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D14","v":"D10T12: Food products, beverages and tobacco"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D15","v":"D13T15: Textiles, textile products, leather and footwear"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D16","v":"D16: Wood and products of wood and cork"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C33,CostInput_Sector,$E33,CostInput_CostCat,$D33)*INDEX(AG$15:AG$18,MATCH($D33,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D17","v":"D17T18: Paper products and printing"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D18","v":"D19: Coke and refined petroleum products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D19","v":"D20: Chemical and chemical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D20","v":"D21: Pharmaceuticals, medicinal chemical and botanical products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D21","v":"D22: Rubber and plastics products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D22","v":"D23: Other non-metallic mineral products"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D23","v":"D24: Basic metals"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D24","v":"D25: Fabricated metal products"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C41,CostInput_Sector,$E41,CostInput_CostCat,$D41)*INDEX(H$15:H$18,MATCH($D41,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D25","v":"D26: Computer, electronic and optical equipment"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(G$15:G$18,MATCH($D42,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C42,CostInput_Sector,$E42,CostInput_CostCat,$D42)*INDEX(AP$15:AP$18,MATCH($D42,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D26","v":"D27: Electrical equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D27","v":"D28: Machinery and equipment, nec"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D28","v":"D29: Motor vehicles, trailers and semi-trailers"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D29","v":"D30: Other transport equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D30","v":"D31T33: Manufacturing nec; repair and installation of machinery and equipment"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D31","v":"D35: Electricity, gas, steam and air conditioning supply"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C48,CostInput_Sector,$E48,CostInput_CostCat,$D48)*INDEX(AG$15:AG$18,MATCH($D48,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D32","v":"D36T39: Water supply; sewerage, waste management and remediation activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D33","v":"D41T43: Construction"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D34","v":"D45T47: Wholesale and retail trade; repair of motor vehicles"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D35","v":"D49: Land transport and transport via pipelines"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D36","v":"D50: Water transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D37","v":"D51: Air transport"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D38","v":"D52: Warehousing and support activities for transportation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D39","v":"D53: Postal and courier activities"},"USDk",0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C56,CostInput_Sector,$E56,CostInput_CostCat,$D56)*INDEX(H$15:H$18,MATCH($D56,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D40","v":"D55T56: Accommodation and food service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D41","v":"D58T60: Publishing, audiovisual and broadcasting activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C58,CostInput_Sector,$E58,CostInput_CostCat,$D58)*INDEX(AP$15:AP$18,MATCH($D58,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D42","v":"D61: Telecommunications"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D43","v":"D62T63: IT and other information services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D44","v":"D64T66: Financial and insurance activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D45","v":"D68: Real estate activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D46","v":"D69T75: Professional, scientific and technical activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C63,CostInput_Sector,$E63,CostInput_CostCat,$D63)*INDEX(R$15:R$18,MATCH($D63,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D47","v":"D77T82: Administrative and support services"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D48","v":"D84: Public administration and defence; compulsory social security"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D49","v":"D85: Education"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D50","v":"D86T88: Human health and social work activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D51","v":"D90T93: Arts, entertainment and recreation"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D52","v":"D94T96: Other service activities"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex",{"$f":"Lists!D53","v":"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"},"USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C70,CostInput_Sector,$E70,CostInput_CostCat,$D70)*INDEX(AB$15:AB$18,MATCH($D70,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G26:G70)","v":0},{"$f":"SUM(H26:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP26:AP70)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Capex Allocated to Year of Spending"]
[null,null,"Capex spending in country"]
[]
[null,null,"Construction duration",{"$f":"INDEX(TechInputs_Tbl,MATCH($B$3,TechRef_List,0),MATCH($C77,TechInputs_T,0))","v":1},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech35_CapexDirectTotal"]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Analysis Period"]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E80,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech35"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G26,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP26,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F80,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,6,{"$f":"$B$3","v":"Tech35"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G27,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP27,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech35","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G28,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP28,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech35","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G29,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP29,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,4,"Tech35","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G30,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP30,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech35","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G31,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP31,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G32,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP32,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G33,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP33,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G34,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP34,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G35,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP35,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G36,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP36,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G37,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP37,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G38,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP38,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G39,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP39,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G40,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP40,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G41,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP41,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G42,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP42,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G43,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP43,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G44,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP44,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G45,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP45,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G46,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP46,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G47,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP47,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech35","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G48,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP48,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,3,"Tech35","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G49,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP49,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,1,"Tech35","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G50,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP50,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G51,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP51,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G52,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP52,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G53,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP53,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G54,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP54,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G55,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP55,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G56,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP56,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G57,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP57,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G58,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP58,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G59,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP59,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech35","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G60,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP60,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech35","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G61,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP61,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G62,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP62,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech35","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G63,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP63,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,5,"Tech35","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G64,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP64,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G65,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP65,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G66,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP66,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G67,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP67,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G68,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP68,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G69,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP69,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G70,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP70,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G80:G124)","v":0},{"$f":"SUM(H80:H124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN80:AN124)","v":0},0,{"$f":"SUM(AP80:AP124)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW80:AW124)","v":0}]
[]
[]
[null,null,"Labour Spend Related to Capex for Capacity Added in Year"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech35"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(G$15:G$18,MATCH($D132,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(W$15:W$18,MATCH($D132,$F$15:$F$18,0))*W$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C132,CostInput_Sector,$E132,CostInput_CostCat,$D132)*INDEX(AP$15:AP$18,MATCH($D132,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech35"},"Capex","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D10T12: Food products, beverages and tobacco","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C139,CostInput_Sector,$E139,CostInput_CostCat,$D139)*INDEX(AG$15:AG$18,MATCH($D139,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D25: Fabricated metal products","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C147,CostInput_Sector,$E147,CostInput_CostCat,$D147)*INDEX(H$15:H$18,MATCH($D147,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(G$15:G$18,MATCH($D148,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C148,CostInput_Sector,$E148,CostInput_CostCat,$D148)*INDEX(AP$15:AP$18,MATCH($D148,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C154,CostInput_Sector,$E154,CostInput_CostCat,$D154)*INDEX(AG$15:AG$18,MATCH($D154,$F$15:$F$18,0))*AG$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C162,CostInput_Sector,$E162,CostInput_CostCat,$D162)*INDEX(H$15:H$18,MATCH($D162,$F$15:$F$18,0))*H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C164,CostInput_Sector,$E164,CostInput_CostCat,$D164)*INDEX(AP$15:AP$18,MATCH($D164,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D68: Real estate activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C169,CostInput_Sector,$E169,CostInput_CostCat,$D169)*INDEX(R$15:R$18,MATCH($D169,$F$15:$F$18,0))*R$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D86T88: Human health and social work activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C176,CostInput_Sector,$E176,CostInput_CostCat,$D176)*INDEX(AB$15:AB$18,MATCH($D176,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G132:G176)","v":0},{"$f":"SUM(H132:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP132:AP176)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Labour Spend Related to Capex Allocated to Year of Spending"]
[null,null,"To calculate capex-related jobs in country"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Annual Salary"]
[null,null,{"$f":"$B$3","v":"Tech35"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G132,0,1,1,$D$77))/$D$77","v":0},{"$f":"SUM(OFFSET(H132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP132,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,{"$f":"INDEX(Salaries_Tbl,MATCH($E184,Salaries_L,0))","v":1.6435073761262455}]
[null,null,{"$f":"$B$3","v":"Tech35"},"Capex","D03: Fishing and aquaculture","USDk",{"$f":"SUM(OFFSET(G133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP133,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.6435073761262455]
[null,null,"Tech35","Capex","D05T06: Mining and quarrying, energy producing products","USDk",{"$f":"SUM(OFFSET(G134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP134,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech35","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"SUM(OFFSET(G135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP135,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech35","Capex","D09: Mining support service activities","USDk",{"$f":"SUM(OFFSET(G136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP136,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.6768058627321669]
[null,null,"Tech35","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP137,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"SUM(OFFSET(G138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP138,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP139,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D17T18: Paper products and printing","USDk",{"$f":"SUM(OFFSET(G140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP140,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D19: Coke and refined petroleum products","USDk",{"$f":"SUM(OFFSET(G141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP141,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP142,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"SUM(OFFSET(G143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP143,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D22: Rubber and plastics products","USDk",{"$f":"SUM(OFFSET(G144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP144,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D23: Other non-metallic mineral products","USDk",{"$f":"SUM(OFFSET(G145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP145,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D24: Basic metals","USDk",{"$f":"SUM(OFFSET(G146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP146,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP147,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUM(OFFSET(G148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP148,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D27: Electrical equipment","USDk",{"$f":"SUM(OFFSET(G149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP149,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D28: Machinery and equipment, nec","USDk",{"$f":"SUM(OFFSET(G150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP150,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D29: Motor vehicles, trailers and semi-trailers","USDk",{"$f":"SUM(OFFSET(G151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP151,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP152,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"SUM(OFFSET(G153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP153,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Capex","D35: Electricity, gas, steam and air conditioning supply","USDk",{"$f":"SUM(OFFSET(G154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP154,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9069537245355597]
[null,null,"Tech35","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",{"$f":"SUM(OFFSET(G155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP155,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.3075542474485196]
[null,null,"Tech35","Capex","D41T43: Construction","USDk",{"$f":"SUM(OFFSET(G156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP156,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.5323754370861065]
[null,null,"Tech35","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP157,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1343381631038891]
[null,null,"Tech35","Capex","D49: Land transport and transport via pipelines","USDk",{"$f":"SUM(OFFSET(G158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP158,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech35","Capex","D50: Water transport","USDk",{"$f":"SUM(OFFSET(G159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP159,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech35","Capex","D51: Air transport","USDk",{"$f":"SUM(OFFSET(G160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP160,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech35","Capex","D52: Warehousing and support activities for transportation","USDk",{"$f":"SUM(OFFSET(G161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP161,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech35","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP162,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech35","Capex","D55T56: Accommodation and food service activities","USDk",{"$f":"SUM(OFFSET(G163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP163,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.7993846336534567]
[null,null,"Tech35","Capex","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"SUM(OFFSET(G164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP164,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech35","Capex","D61: Telecommunications","USDk",{"$f":"SUM(OFFSET(G165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP165,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech35","Capex","D62T63: IT and other information services","USDk",{"$f":"SUM(OFFSET(G166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP166,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech35","Capex","D64T66: Financial and insurance activities","USDk",{"$f":"SUM(OFFSET(G167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP167,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.9700154159660213]
[null,null,"Tech35","Capex","D68: Real estate activities","USDk",{"$f":"SUM(OFFSET(G168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP168,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech35","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP169,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech35","Capex","D77T82: Administrative and support services","USDk",{"$f":"SUM(OFFSET(G170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP170,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.9754722862492553]
[null,null,"Tech35","Capex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"SUM(OFFSET(G171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP171,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,3.3550519626199935]
[null,null,"Tech35","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP172,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.1353025621886856]
[null,null,"Tech35","Capex","D86T88: Human health and social work activities","USDk",{"$f":"SUM(OFFSET(G173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP173,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,"Tech35","Capex","D90T93: Arts, entertainment and recreation","USDk",{"$f":"SUM(OFFSET(G174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP174,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech35","Capex","D94T96: Other service activities","USDk",{"$f":"SUM(OFFSET(G175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP175,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,"Tech35","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",{"$f":"SUM(OFFSET(G176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP176,0,1,1,$D$77))/$D$77","v":0},0,0,0,0,0,null,1.4635744260362307]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G184:G228)","v":0},{"$f":"SUM(H184:H228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF184:AF228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP184:AP228)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Direct Employment Impact of Capex - Assigned to Relevant Period"]
[null,null,"Capex-related jobs in country"]
[]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E236,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech35"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"jobs",{"$f":"G184/$AW184","v":0},{"$f":"H184/$AW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP184/$AW184","v":0},0,0,0,0,0]
[null,6,{"$f":"$B$3","v":"Tech35"},"Capex","D03: Fishing and aquaculture","jobs",{"$f":"G185/$AW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech35","Capex","D05T06: Mining and quarrying, energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech35","Capex","D07T08: Mining and quarrying, non-energy producing products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Tech35","Capex","D09: Mining support service activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Tech35","Capex","D10T12: Food products, beverages and tobacco","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech35","Capex","D13T15: Textiles, textile products, leather and footwear","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech35","Capex","D16: Wood and products of wood and cork","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG191/$AW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech35","Capex","D17T18: Paper products and printing","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech35","Capex","D19: Coke and refined petroleum products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech35","Capex","D20: Chemical and chemical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech35","Capex","D21: Pharmaceuticals, medicinal chemical and botanical products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech35","Capex","D22: Rubber and plastics products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech35","Capex","D23: Other non-metallic mineral products","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech35","Capex","D24: Basic metals","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Tech35","Capex","D26: Computer, electronic and optical equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP200/$AW200","v":0},0,0,0,0,0]
[null,2,"Tech35","Capex","D30: Other transport equipment","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP204/$AW204","v":0},0,0,0,0,0]
[null,2,"Tech35","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech35","Capex","D52: Warehousing and support activities for transportation","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB213/$AW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tech35","Capex","D64T66: Financial and insurance activities","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tech35","Capex","D85: Education","jobs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Tech35","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C295,CostInput_Sector,$E295,CostInput_CostCat,$D295)*INDEX(AG$15:AG$18,MATCH($D295,$F$15:$F$18,0))*AG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech35"},"OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C332,CostInput_Sector,$E332,CostInput_CostCat,$D332)*INDEX(AB$15:AB$18,MATCH($D332,$F$15:$F$18,0))*AB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech35"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(G$15:G$18,MATCH($D340,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(W$15:W$18,MATCH($D340,$F$15:$F$18,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C340,CostInput_Sector,$E340,CostInput_CostCat,$D340)*INDEX(AP$15:AP$18,MATCH($D340,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C347,CostInput_Sector,$E347,CostInput_CostCat,$D347)*INDEX(AG$15:AG$18,MATCH($D347,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex spending in country"]
[null,null,{"$f":"$B$3","v":"Tech35"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(G$15:G$18,MATCH($D408,$F$15:$F$18,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C408,CostInput_Sector,$E408,CostInput_CostCat,$D408)*INDEX(AP$15:AP$18,MATCH($D408,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech35","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C424,CostInput_Sector,$E424,CostInput_CostCat,$D424)*INDEX(AP$15:AP$18,MATCH($D424,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech35","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C429,CostInput_Sector,$E429,CostInput_CostCat,$D429)*INDEX(R$15:R$18,MATCH($D429,$F$15:$F$18,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E444,IO_Sectors_List_Short,0))","v":6},{"$f":"$B$3","v":"Tech35"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G288+G340+G392","v":0},{"$f":"H288+H340+H392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP340+AP392","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F444,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,2,"Tech35","Opex","D16: Wood and products of wood and cork","USDk",{"$f":"G295+G347+G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP295+AP347+AP399","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Opex","D20: Chemical and chemical products","USDk",{"$f":"G298+G350+G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP298+AP350+AP402","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Opex","D25: Fabricated metal products","USDk",{"$f":"G303+G355+G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP303+AP355+AP407","v":0},0,0,0,0,0,null,0]
[null,2,"Tech35","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G309+G361+G413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP309+AP361+AP413","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G314+G366+G418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP314+AP366+AP418","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Opex","D53: Postal and courier activities","USDk",{"$f":"G318+G370+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP318+AP370+AP422","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Opex","D68: Real estate activities","USDk",{"$f":"G324+G376+G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324+AP376+AP428","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Opex","D84: Public administration and defence; compulsory social security","USDk",{"$f":"G327+G379+G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP327+AP379+AP431","v":0},0,0,0,0,0,null,0]
[null,6,"Tech35","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G329+G381+G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP329+AP381+AP433","v":0},0,0,0,0,0,null,0]
[]
[null,null,{"$f":"$B$3","v":"Tech35"},"OpexFixed",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(G$15:G$18,MATCH($D496,$F$15:$F$18,0))*G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(W$15:W$18,MATCH($D496,$F$15:$F$18,0))*W$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C496,CostInput_Sector,$E496,CostInput_CostCat,$D496)*INDEX(AP$15:AP$18,MATCH($D496,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D41T43: Construction","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D53: Postal and courier activities","USDk",0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C526,CostInput_Sector,$E526,CostInput_CostCat,$D526)*INDEX(H$15:H$18,MATCH($D526,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C528,CostInput_Sector,$E528,CostInput_CostCat,$D528)*INDEX(AP$15:AP$18,MATCH($D528,$F$15:$F$18,0))*AP$9","v":0},0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G496:G540)","v":0},{"$f":"SUM(H496:H540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP540)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country"]
[]
[null,null,"Tech35","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D20: Chemical and chemical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Variable Fuel Costs for All Generation"]
[null,null,"Tech35","Fuel","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C607,CostInput_Sector,$E607,CostInput_CostCat,$D607)*INDEX(AG$15:AG$18,MATCH($D607,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D30: Other transport equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C622,CostInput_Sector,$E622,CostInput_CostCat,$D622)*INDEX(AG$15:AG$18,MATCH($D622,$F$15:$F$18,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C632,CostInput_Sector,$E632,CostInput_CostCat,$D632)*INDEX(AP$15:AP$18,MATCH($D632,$F$15:$F$18,0))*AP$12","v":0},0,0,0,0,0]
[null,null,"Tech35","Fuel","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex in Year"]
[null,null,{"$f":"$B$3","v":"Tech35"},"Opex total",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G548+G496+G600","v":0},{"$f":"H548+H496+H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP548+AP496+AP600","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech35","Opex total","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G553+G501+G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP553+AP501+AP605","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Opex total","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",{"$f":"G559+G507+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP559+AP507+AP611","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Opex total","D23: Other non-metallic mineral products","USDk",{"$f":"G561+G509+G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561+AP509+AP613","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Opex total","D30: Other transport equipment","USDk",{"$f":"G568+G516+G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP568+AP516+AP620","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Opex total","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G569+G517+G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP569+AP517+AP621","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Opex total","D49: Land transport and transport via pipelines","USDk",{"$f":"G574+G522+G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP574+AP522+AP626","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech35","Opex total","D58T60: Publishing, audiovisual and broadcasting activities","USDk",{"$f":"G580+G528+G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580+AP528+AP632","v":0},0,0,0,0,0,null,4.1231241610809413]
[null,null,"Tech35","Opex total","D68: Real estate activities","USDk",{"$f":"G584+G532+G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584+AP532+AP636","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech35","Opex total","D86T88: Human health and social work activities","USDk",{"$f":"G589+G537+G641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP589+AP537+AP641","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G652:G696)","v":0},{"$f":"SUM(H652:H696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP652:AP696)","v":0},0,0,0,0,0]
[null,"sector summary lookup","Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,3,"Tech35","Opex","D10T12: Food products, beverages and tobacco","jobs",{"$f":"G657/$AW657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657/$AW657","v":0},0,0,0,0,0]
[null,2,"Tech35","Opex","D20: Chemical and chemical products","jobs",{"$f":"G662/$AW662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP662/$AW662","v":0},0,0,0,0,0]
[null,2,"Tech35","Opex","D24: Basic metals","jobs",{"$f":"G666/$AW666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666/$AW666","v":0},0,0,0,0,0]
[null,2,"Tech35","Opex","D30: Other transport equipment","jobs",{"$f":"G672/$AW672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP672/$AW672","v":0},0,0,0,0,0]
[null,3,"Tech35","Opex","D36T39: Water supply; sewerage, waste management and remediation activities","jobs",{"$f":"G675/$AW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP675/$AW675","v":0},0,0,0,0,0]
[null,6,"Tech35","Opex","D52: Warehousing and support activities for transportation","jobs",{"$f":"G681/$AW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681/$AW681","v":0},0,0,0,0,0]
[null,6,"Tech35","Opex","D53: Postal and courier activities","jobs",{"$f":"G682/$AW682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP682/$AW682","v":0},0,0,0,0,0]
[null,5,"Tech35","Opex","D64T66: Financial and insurance activities","jobs",{"$f":"G687/$AW687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP687/$AW687","v":0},0,0,0,0,0]
[null,6,"Tech35","Opex","D90T93: Arts, entertainment and recreation","jobs",{"$f":"G694/$AW694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694/$AW694","v":0},0,0,0,0,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G704:G748)","v":0},{"$f":"SUM(H704:H748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP704:AP748)","v":0},0,0,0,0,0]
[]
[null,null,"Tech35","OpexFixed","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(G$15:G$18,MATCH($D772,$F$15:$F$18,0))*G$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C772,CostInput_Sector,$E772,CostInput_CostCat,$D772)*INDEX(AP$15:AP$18,MATCH($D772,$F$15:$F$18,0))*AP$11","v":0},0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D64T66: Financial and insurance activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C800,CostInput_Sector,$E800,CostInput_CostCat,$D800)*INDEX(AB$15:AB$18,MATCH($D800,$F$15:$F$18,0))*AB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$3","v":"Tech35"},"OpexVariable",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(G$15:G$18,MATCH($D808,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(W$15:W$18,MATCH($D808,$F$15:$F$18,0))*W$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C808,CostInput_Sector,$E808,CostInput_CostCat,$D808)*INDEX(AP$15:AP$18,MATCH($D808,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D05T06: Mining and quarrying, energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D16: Wood and products of wood and cork","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C815,CostInput_Sector,$E815,CostInput_CostCat,$D815)*INDEX(AG$15:AG$18,MATCH($D815,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D27: Electrical equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D35: Electricity, gas, steam and air conditioning supply","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C830,CostInput_Sector,$E830,CostInput_CostCat,$D830)*INDEX(AG$15:AG$18,MATCH($D830,$F$15:$F$18,0))*AG$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C840,CostInput_Sector,$E840,CostInput_CostCat,$D840)*INDEX(AP$15:AP$18,MATCH($D840,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G808:G852)","v":0},{"$f":"SUM(H808:H852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP808:AP852)","v":0},0,0,0,0,0]
[null,null,"Variable Fuel Costs for Generation from New Capacity"]
[null,null,{"$f":"$B$3","v":"Tech35"},"Fuel","D03: Fishing and aquaculture","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(G$15:G$18,MATCH($D876,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C876,CostInput_Sector,$E876,CostInput_CostCat,$D876)*INDEX(AP$15:AP$18,MATCH($D876,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech35","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D55T56: Accommodation and food service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountrySpend,CostInput_Technology,$C897,CostInput_Sector,$E897,CostInput_CostCat,$D897)*INDEX(R$15:R$18,MATCH($D897,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$B$3","v":"Tech35"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G860+G808+G756","v":0},{"$f":"H860+H808+H756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP860+AP808+AP756","v":0},0,0,0,0,0,null,{"$f":"SUM(OFFSET($F912,0,MATCH(Period_Start,$G$443:$AU$443,0),1,Period_End-Period_Start+1))","v":0}]
[null,null,"Tech35","Opex","D07T08: Mining and quarrying, non-energy producing products","USDk",{"$f":"G863+G811+G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP863+AP811+AP759","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"G865+G813+G761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865+AP813+AP761","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D20: Chemical and chemical products","USDk",{"$f":"G870+G818+G766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP870+AP818+AP766","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D26: Computer, electronic and optical equipment","USDk",{"$f":"G876+G824+G772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP876+AP824+AP772","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D30: Other transport equipment","USDk",{"$f":"G880+G828+G776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP880+AP828+AP776","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"G885+G833+G781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP885+AP833+AP781","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D55T56: Accommodation and food service activities","USDk",{"$f":"G891+G839+G787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP891+AP839+AP787","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D64T66: Financial and insurance activities","USDk",{"$f":"G895+G843+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP895+AP843+AP791","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D85: Education","USDk",{"$f":"G900+G848+G796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP900+AP848+AP796","v":0},0,0,0,0,0,null,0]
[]
[null,null,"Labour Spend Related to Fixed Opex for New Capacity"]
[null,null,"Tech35","OpexFixed","D09: Mining support service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D19: Coke and refined petroleum products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D24: Basic metals","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D49: Land transport and transport via pipelines","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D62T63: IT and other information services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D85: Education","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G964:G1008)","v":0},{"$f":"SUM(H964:H1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP964:AP1008)","v":0},0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech35","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D23: Other non-metallic mineral products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D29: Motor vehicles, trailers and semi-trailers","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D51: Air transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D77T82: Administrative and support services","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D94T96: Other service activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"To calculate opex-related jobs in country from new capacity"]
[null,null,"Tech35","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D22: Rubber and plastics products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(G$15:G$18,MATCH($D1084,$F$15:$F$18,0))*G$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1084,CostInput_Sector,$E1084,CostInput_CostCat,$D1084)*INDEX(AP$15:AP$18,MATCH($D1084,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech35","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D50: Water transport","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1100,CostInput_Sector,$E1100,CostInput_CostCat,$D1100)*INDEX(AP$15:AP$18,MATCH($D1100,$F$15:$F$18,0))*AP$13","v":0},0,0,0,0,0]
[null,null,"Tech35","Fuel","D69T75: Professional, scientific and technical activities","USDk",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInput_CountryLabourSpend,CostInput_Technology,$C1105,CostInput_Sector,$E1105,CostInput_CostCat,$D1105)*INDEX(R$15:R$18,MATCH($D1105,$F$15:$F$18,0))*R$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Fuel","D90T93: Arts, entertainment and recreation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Labour Spend Related to Total Opex for New Capacity in Year"]
[null,null,{"$f":"$B$3","v":"Tech35"},"Opex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"G964+G1016+G1068","v":0},{"$f":"H964+H1016+H1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP964+AP1016+AP1068","v":0},0,0,0,0,0,null,{"$f":"AW184","v":1.6435073761262455}]
[null,null,"Tech35","Opex","D13T15: Textiles, textile products, leather and footwear","USDk",{"$f":"G970+G1022+G1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP970+AP1022+AP1074","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Opex","D19: Coke and refined petroleum products","USDk",{"$f":"G973+G1025+G1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP973+AP1025+AP1077","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Opex","D25: Fabricated metal products","USDk",{"$f":"G979+G1031+G1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP979+AP1031+AP1083","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Opex","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk",{"$f":"G985+G1037+G1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP985+AP1037+AP1089","v":0},0,0,0,0,0,null,2.4166797783663321]
[null,null,"Tech35","Opex","D49: Land transport and transport via pipelines","USDk",{"$f":"G990+G1042+G1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP990+AP1042+AP1094","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech35","Opex","D53: Postal and courier activities","USDk",{"$f":"G994+G1046+G1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP994+AP1046+AP1098","v":0},0,0,0,0,0,null,2.8934262673641666]
[null,null,"Tech35","Opex","D68: Real estate activities","USDk",{"$f":"G1000+G1052+G1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1000+AP1052+AP1104","v":0},0,0,0,0,0,null,3.5643155374701276]
[null,null,"Tech35","Opex","D86T88: Human health and social work activities","USDk",{"$f":"G1005+G1057+G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1005+AP1057+AP1109","v":0},0,0,0,0,0,null,2.8582193392975666]
[null,null,null,null,"Total","USDk",{"$f":"SUM(G1120:G1164)","v":0},{"$f":"SUM(H1120:H1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1120:AP1164)","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Opex Direct Total"]
[null,null,"Tech35","Opex","D13T15: Textiles, textile products, leather and footwear","jobs",{"$f":"G1126/$AW1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1126/$AW1126","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D19: Coke and refined petroleum products","jobs",{"$f":"G1129/$AW1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1129/$AW1129","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D25: Fabricated metal products","jobs",{"$f":"G1135/$AW1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1135/$AW1135","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D29: Motor vehicles, trailers and semi-trailers","jobs",{"$f":"G1139/$AW1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1139/$AW1139","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D41T43: Construction","jobs",{"$f":"G1144/$AW1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1144/$AW1144","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D53: Postal and courier activities","jobs",{"$f":"G1150/$AW1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1150/$AW1150","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D58T60: Publishing, audiovisual and broadcasting activities","jobs",{"$f":"G1152/$AW1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1152/$AW1152","v":0},0,0,0,0,0,null,0]
[null,null,"Tech35","Opex","D84: Public administration and defence; compulsory social security","jobs",{"$f":"G1159/$AW1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1159/$AW1159","v":0},0,0,0,0,0,null,0]
[null,null,null,null,"Total","jobs",{"$f":"SUM(G1172:G1216)","v":0},{"$f":"SUM(H1172:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1172:AP1216)","v":0},0,0,0,0,0,null,{"$f":"SUM(AW1172:AW1216)","v":0}]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech35","Capex","D07T08: Mining and quarrying, non-energy producing products","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D17T18: Paper products and printing","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D26: Computer, electronic and optical equipment","USDk",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(G$15:G$18,MATCH($D1240,$F$15:$F$18,0))*G$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1240,CostInput_Sector,$E1240,CostInput_CostCat,$D1240)*INDEX(AP$15:AP$18,MATCH($D1240,$F$15:$F$18,0))*AP$10","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D28: Machinery and equipment, nec","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D36T39: Water supply; sewerage, waste management and remediation activities","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D52: Warehousing and support activities for transportation","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D61: Telecommunications","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D84: Public administration and defence; compulsory social security","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","Capex","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1268,CostInput_Sector,$E1268,CostInput_CostCat,$D1268)*INDEX(AB$15:AB$18,MATCH($D1268,$F$15:$F$18,0))*AB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scenario Total Capex (IMP + DOM) Allocated to Year of Spending"]
[null,null,{"$f":"$B$3","v":"Tech35"},"Capex",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk",{"$f":"SUM(OFFSET(G1224,0,1,1,$D$1275))/$D$1275","v":0},{"$f":"SUM(OFFSET(H1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1224,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D10T12: Food products, beverages and tobacco","USDk",{"$f":"SUM(OFFSET(G1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1229,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D16: Wood and products of wood and cork","USDk",{"$f":"SUM(OFFSET(G1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1231,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D20: Chemical and chemical products","USDk",{"$f":"SUM(OFFSET(G1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1234,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D25: Fabricated metal products","USDk",{"$f":"SUM(OFFSET(G1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1239,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D30: Other transport equipment","USDk",{"$f":"SUM(OFFSET(G1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1244,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk",{"$f":"SUM(OFFSET(G1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1249,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D53: Postal and courier activities","USDk",{"$f":"SUM(OFFSET(G1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1254,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D69T75: Professional, scientific and technical activities","USDk",{"$f":"SUM(OFFSET(G1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1261,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[null,null,"Tech35","Capex","D85: Education","USDk",{"$f":"SUM(OFFSET(G1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP1264,0,1,1,$D$1275))/$D$1275","v":0},0,0,0,0,0]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Tech35","OpexFixed","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1360,CostInput_Sector,$E1360,CostInput_CostCat,$D1360)*INDEX(H$15:H$18,MATCH($D1360,$F$15:$F$18,0))*H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexFixed","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1330:G1374)","v":0},{"$f":"SUM(H1330:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1330:AP1374)","v":0},0,0,0,0,0]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[null,null,"Tech35","OpexVariable","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tech35","OpexVariable","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1426,CostInput_Sector,$E1426,CostInput_CostCat,$D1426)*INDEX(AB$15:AB$18,MATCH($D1426,$F$15:$F$18,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1382:G1426)","v":0},{"$f":"SUM(H1382:H1426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1382:AP1426)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation"]
[null,null,"To calculate total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech35"},"Fuel",{"$f":"E26","v":"D01T02: Agriculture, hunting, forestry"},"USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(G$15:G$19,MATCH($B1434,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(W$15:W$19,MATCH($B1434,$F$15:$F$19,0))*W$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1434,CostInput_Sector,$E1434,CostInput_CostCat,$D1434)*INDEX(AP$15:AP$19,MATCH($B1434,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex",{"$f":"$B$3","v":"Tech35"},"Fuel","D03: Fishing and aquaculture","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D05T06: Mining and quarrying, energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D07T08: Mining and quarrying, non-energy producing products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D09: Mining support service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D10T12: Food products, beverages and tobacco","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D13T15: Textiles, textile products, leather and footwear","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D16: Wood and products of wood and cork","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1441,CostInput_Sector,$E1441,CostInput_CostCat,$D1441)*INDEX(AG$15:AG$19,MATCH($B1441,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D17T18: Paper products and printing","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D19: Coke and refined petroleum products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D20: Chemical and chemical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D21: Pharmaceuticals, medicinal chemical and botanical products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D22: Rubber and plastics products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D23: Other non-metallic mineral products","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D24: Basic metals","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D25: Fabricated metal products","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1449,CostInput_Sector,$E1449,CostInput_CostCat,$D1449)*INDEX(H$15:H$19,MATCH($B1449,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D26: Computer, electronic and optical equipment","USDk/yr",{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(G$15:G$19,MATCH($B1450,$F$15:$F$19,0))*G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1450,CostInput_Sector,$E1450,CostInput_CostCat,$D1450)*INDEX(AP$15:AP$19,MATCH($B1450,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D27: Electrical equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D28: Machinery and equipment, nec","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D29: Motor vehicles, trailers and semi-trailers","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D30: Other transport equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D31T33: Manufacturing nec; repair and installation of machinery and equipment","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D35: Electricity, gas, steam and air conditioning supply","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1456,CostInput_Sector,$E1456,CostInput_CostCat,$D1456)*INDEX(AG$15:AG$19,MATCH($B1456,$F$15:$F$19,0))*AG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D36T39: Water supply; sewerage, waste management and remediation activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D41T43: Construction","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D45T47: Wholesale and retail trade; repair of motor vehicles","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D49: Land transport and transport via pipelines","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D50: Water transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D51: Air transport","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D52: Warehousing and support activities for transportation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D53: Postal and courier activities","USDk/yr",0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1464,CostInput_Sector,$E1464,CostInput_CostCat,$D1464)*INDEX(H$15:H$19,MATCH($B1464,$F$15:$F$19,0))*H$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D55T56: Accommodation and food service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D58T60: Publishing, audiovisual and broadcasting activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1466,CostInput_Sector,$E1466,CostInput_CostCat,$D1466)*INDEX(AP$15:AP$19,MATCH($B1466,$F$15:$F$19,0))*AP$12","v":0},0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D61: Telecommunications","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D62T63: IT and other information services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D64T66: Financial and insurance activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D68: Real estate activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D69T75: Professional, scientific and technical activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1471,CostInput_Sector,$E1471,CostInput_CostCat,$D1471)*INDEX(R$15:R$19,MATCH($B1471,$F$15:$F$19,0))*R$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D77T82: Administrative and support services","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D84: Public administration and defence; compulsory social security","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D85: Education","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D86T88: Human health and social work activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D90T93: Arts, entertainment and recreation","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D94T96: Other service activities","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FuelCostIndex","Tech35","Fuel","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","USDk/yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CostInputs_Value,CostInput_Technology,$C1478,CostInput_Sector,$E1478,CostInput_CostCat,$D1478)*INDEX(AB$15:AB$19,MATCH($B1478,$F$15:$F$19,0))*AB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USDk/yr",{"$f":"SUM(G1434:G1478)","v":0},{"$f":"SUM(H1434:H1478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP1434:AP1478)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Scenario Total Cost in Year"]
[null,null,"Annual total scenario cost, including spending on both domestic goods and services as well as imports"]
[]
[null,null,"Technology","Cost Category","Sector","Unit",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,{"$f":"$B$3","v":"Tech35"},"Total","All","USDk",{"$f":"G1375+G1427+G1479+G1323","v":0},{"$f":"H1375+H1427+H1479+H1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sectoral_IMPACTS","index":84,"n_rows":1965,"n_cols":31,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Return to Cover"]
[]
[null,"Sectoral Impacts by Technology"]
[]
[null,null,"This sheet feeds the estimates of total direct capital and operational expenditures over the period of interest (defined in the General_INPUT sheet) into columns F and G and calculates the corresponding value added, total labour earnings and employment impacts using the country-specific IO table"]
[null,null,"The first set of columns (F to M) calculates the direct impacts, the second set (O to V) calculates the indirect impacts and the third set (X to AE) calculates the induced impacts"]
[]
[null,null,"Tech1",{"$f":"INDEX(TechName_List,MATCH($C8,TechRef_List,0))","v":"Coal"}]
[]
[null,null,null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour"]
[null,null,null,null,null,"Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,"Induced","Induced","Induced","Induced","Induced","Induced","Induced","Induced"]
[null,null,null,null,null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment"]
[null,null,null,null,null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex"]
["Order ref","sector summary lookup",null,"Technology","Sectors ","USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs"]
[1,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E15,IO_Sectors_List_Short,0))","v":6},{"$f":"E15","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"C8","v":"Tech1"},"D01T02: Agriculture, hunting, forestry",{"$f":"IF($C15=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D15,\"_\",F$13,\"DirectTotal\")),$A15))","v":0},{"$f":"IF($C15=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D15,\"_\",G$13,\"DirectTotal\")),$A15))","v":0},{"$f":"INDEX($F15:$G15,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C15,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($F15:$G15,,MATCH(I$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(I$10,IO_Direct_Requirements_L,0),MATCH($C15,IO_Direct_Requirements_T,0))","v":0},0,0,{"$f":"J15/INDEX(Salaries_Tbl,MATCH($E15,Salaries_L,0))","v":0},{"$f":"K15/INDEX(Salaries_Tbl,MATCH($E15,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!F$15:F$59)-Sectoral_IMPACTS!F$15:F$59","v":146834.75511474154},{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!G$15:G$59)-Sectoral_IMPACTS!G$15:G$59","v":1165676.2250476377},{"$f":"INDEX($O15:$P15,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C15,IO_Direct_Requirements_T,0))","v":109460.05535703825},{"$f":"INDEX($O15:$P15,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C15,IO_Direct_Requirements_T,0))","v":868969.91126106936},{"$f":"INDEX($O15:$P15,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C15,IO_Direct_Requirements_T,0))","v":41379.253124495553},{"$f":"INDEX($O15:$P15,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C15,IO_Direct_Requirements_T,0))","v":328497.23854383366},{"$f":"S15/INDEX(Salaries_Tbl,MATCH($E15,Salaries_L,0))","v":25177.406396572824},{"$f":"T15/INDEX(Salaries_Tbl,MATCH($E15,Salaries_L,0))","v":199875.73120487184},null,{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!F$15:F$60)-Sectoral_IMPACTS!F$15:F$60-Sectoral_IMPACTS!O$15:O$60","v":658168.61902170209},{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!G$15:G$60)-Sectoral_IMPACTS!G$15:G$60-Sectoral_IMPACTS!P$15:P$60","v":8481603.6763471998},{"$f":"INDEX($X15:$Y15,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C15,IO_Direct_Requirements_T,0))","v":490641.15247159306},{"$f":"INDEX($X15:$Y15,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C15,IO_Direct_Requirements_T,0))","v":6322732.0207940117},{"$f":"INDEX($X15:$Y15,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C15,IO_Direct_Requirements_T,0))","v":185477.38145384402},{"$f":"INDEX($X15:$Y15,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C15,IO_Direct_Requirements_T,0))","v":2390186.3366814568},{"$f":"AB15/INDEX(Salaries_Tbl,MATCH($E15,Salaries_L,0))","v":112854.60847216583},{"$f":"AC15/INDEX(Salaries_Tbl,MATCH($E15,Salaries_L,0))","v":1454320.4194891641}]
[2,6,{"$f":"E16","v":"D03: Fishing and aquaculture"},{"$f":"D15","v":"Tech1"},"D03: Fishing and aquaculture",{"$f":"IF($C16=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D16,\"_\",F$13,\"DirectTotal\")),$A16))","v":0},{"$f":"IF($C16=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D16,\"_\",G$13,\"DirectTotal\")),$A16))","v":0},{"$f":"INDEX($F16:$G16,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C16,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,6270.270687918548,80193.613477016057,{"$f":"INDEX($O16:$P16,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C16,IO_Direct_Requirements_T,0))","v":5643.1207791937059},{"$f":"INDEX($O16:$P16,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C16,IO_Direct_Requirements_T,0))","v":72172.681068255712},{"$f":"INDEX($O16:$P16,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C16,IO_Direct_Requirements_T,0))","v":1883.4068369712938},{"$f":"INDEX($O16:$P16,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C16,IO_Direct_Requirements_T,0))","v":24087.827690606926},1145.9679854984847,14656.355085781268,null,207813.35034848418,2678022.6607121383,{"$f":"INDEX($X16:$Y16,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C16,IO_Direct_Requirements_T,0))","v":187027.94407344513},{"$f":"INDEX($X16:$Y16,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C16,IO_Direct_Requirements_T,0))","v":2410167.9299004762},{"$f":"INDEX($X16:$Y16,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C16,IO_Direct_Requirements_T,0))","v":62421.082651883473},{"$f":"INDEX($X16:$Y16,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C16,IO_Direct_Requirements_T,0))","v":804400.07135060662},37980.409189893784,489441.10810538696]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D16","v":"Tech1"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C17=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D17,\"_\",F$13,\"DirectTotal\")),$A17))","v":0},{"$f":"IF($C17=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D17,\"_\",G$13,\"DirectTotal\")),$A17))","v":177287430.0900901},{"$f":"INDEX($F17:$G17,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C17,IO_Direct_Requirements_T,0))","v":0},91429073.110644475,0,{"$f":"INDEX($F17:$G17,,MATCH(K$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(K$10,IO_Direct_Requirements_L,0),MATCH($C17,IO_Direct_Requirements_T,0)) *Cost_INPUT_S1!$P$110/Cost_INPUT_S1!$O$110","v":7091497.2036036039},0,1928711.3511981952,null,200396.33306983902,32156689.456368923,{"$f":"INDEX($O17:$P17,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C17,IO_Direct_Requirements_T,0))","v":103346.58795627455},{"$f":"INDEX($O17:$P17,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C17,IO_Direct_Requirements_T,0))","v":16583557.614934292},{"$f":"INDEX($O17:$P17,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C17,IO_Direct_Requirements_T,0))","v":16700.261417170401},{"$f":"INDEX($O17:$P17,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C17,IO_Direct_Requirements_T,0))","v":2679815.1044259504},4542.0568941218844,728843.24178993481,null,204287.44863788525,2632585.5188509822,{"$f":"INDEX($X17:$Y17,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C17,IO_Direct_Requirements_T,0))","v":105353.27895276586},{"$f":"INDEX($X17:$Y17,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C17,IO_Direct_Requirements_T,0))","v":1357653.2399998084},{"$f":"INDEX($X17:$Y17,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C17,IO_Direct_Requirements_T,0))","v":17024.532057233195},{"$f":"INDEX($X17:$Y17,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C17,IO_Direct_Requirements_T,0))","v":219389.57512035227},4630.2504654359363,59668.522981881863]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech1","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C18=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D18,\"_\",F$13,\"DirectTotal\")),$A18))","v":0},{"$f":"IF($C18=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D18,\"_\",G$13,\"DirectTotal\")),$A18))","v":0},{"$f":"INDEX($F18:$G18,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C18,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,250183.84350324015,4115156.9807101027,{"$f":"INDEX($O18:$P18,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C18,IO_Direct_Requirements_T,0))","v":181999.85111388576},{"$f":"INDEX($O18:$P18,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C18,IO_Direct_Requirements_T,0))","v":2993630.3932024552},{"$f":"INDEX($O18:$P18,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C18,IO_Direct_Requirements_T,0))","v":63262.169809472769},{"$f":"INDEX($O18:$P18,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C18,IO_Direct_Requirements_T,0))","v":1040569.8308130284},17205.741116411245,283009.18505384453,null,41986.368111138407,541064.59019152401,{"$f":"INDEX($X18:$Y18,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C18,IO_Direct_Requirements_T,0))","v":30543.590017798349},{"$f":"INDEX($X18:$Y18,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C18,IO_Direct_Requirements_T,0))","v":393605.25235746347},{"$f":"INDEX($X18:$Y18,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C18,IO_Direct_Requirements_T,0))","v":10616.787686753523},{"$f":"INDEX($X18:$Y18,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C18,IO_Direct_Requirements_T,0))","v":136815.06968352929},2887.5029259402845,37210.305572637582]
[5,4,"D09: Mining support service activities","Tech1","D09: Mining support service activities",{"$f":"IF($C19=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D19,\"_\",F$13,\"DirectTotal\")),$A19))","v":0},{"$f":"IF($C19=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D19,\"_\",G$13,\"DirectTotal\")),$A19))","v":0},{"$f":"INDEX($F19:$G19,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C19,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,22893.690471958864,7537755.9830889637,{"$f":"INDEX($O19:$P19,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C19,IO_Direct_Requirements_T,0))","v":15392.305019788795},{"$f":"INDEX($O19:$P19,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C19,IO_Direct_Requirements_T,0))","v":5067922.0721776411},{"$f":"INDEX($O19:$P19,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C19,IO_Direct_Requirements_T,0))","v":4161.0947405755805},{"$f":"INDEX($O19:$P19,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C19,IO_Direct_Requirements_T,0))","v":1370041.9692225303},1131.7145631081939,372617.43490706827,null,8834.2539059854389,113844.13999889977,{"$f":"INDEX($X19:$Y19,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C19,IO_Direct_Requirements_T,0))","v":5939.6072865465603},{"$f":"INDEX($X19:$Y19,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C19,IO_Direct_Requirements_T,0))","v":76541.775985174681},{"$f":"INDEX($X19:$Y19,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C19,IO_Direct_Requirements_T,0))","v":1605.689895656214},{"$f":"INDEX($X19:$Y19,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C19,IO_Direct_Requirements_T,0))","v":20692.000390893689},436.70782619538562,5627.7108891242478]
[6,3,"D10T12: Food products, beverages and tobacco","Tech1","D10T12: Food products, beverages and tobacco",{"$f":"IF($C20=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D20,\"_\",F$13,\"DirectTotal\")),$A20))","v":0},{"$f":"IF($C20=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D20,\"_\",G$13,\"DirectTotal\")),$A20))","v":0},{"$f":"INDEX($F20:$G20,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C20,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,94569.666623304482,917112.71221893467,{"$f":"INDEX($O20:$P20,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C20,IO_Direct_Requirements_T,0))","v":32899.112502517884},{"$f":"INDEX($O20:$P20,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C20,IO_Direct_Requirements_T,0))","v":319047.27355087036},{"$f":"INDEX($O20:$P20,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C20,IO_Direct_Requirements_T,0))","v":8359.0603981856493},{"$f":"INDEX($O20:$P20,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C20,IO_Direct_Requirements_T,0))","v":81064.053909784794},3458.9027776929338,33543.564453782885,null,811489.64656703966,10457401.600020293,{"$f":"INDEX($X20:$Y20,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C20,IO_Direct_Requirements_T,0))","v":282302.87924541114},{"$f":"INDEX($X20:$Y20,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C20,IO_Direct_Requirements_T,0))","v":3637944.8506832076},{"$f":"INDEX($X20:$Y20,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C20,IO_Direct_Requirements_T,0))","v":71727.978011975225},{"$f":"INDEX($X20:$Y20,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C20,IO_Direct_Requirements_T,0))","v":924334.98714599188},29680.381593817576,382481.36779248406]
[7,2,"D13T15: Textiles, textile products, leather and footwear","Tech1","D13T15: Textiles, textile products, leather and footwear",{"$f":"IF($C21=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D21,\"_\",F$13,\"DirectTotal\")),$A21))","v":0},{"$f":"IF($C21=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D21,\"_\",G$13,\"DirectTotal\")),$A21))","v":0},{"$f":"INDEX($F21:$G21,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C21,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,56165.721007743698,466816.57867882476,{"$f":"INDEX($O21:$P21,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C21,IO_Direct_Requirements_T,0))","v":22854.097925920116},{"$f":"INDEX($O21:$P21,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C21,IO_Direct_Requirements_T,0))","v":189949.87709848752},{"$f":"INDEX($O21:$P21,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C21,IO_Direct_Requirements_T,0))","v":13327.229612143834},{"$f":"INDEX($O21:$P21,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C21,IO_Direct_Requirements_T,0))","v":110768.12723458764},5514.6857814786699,45834.83845322136,null,152432.70060345469,1964350.3449853223,{"$f":"INDEX($X21:$Y21,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C21,IO_Direct_Requirements_T,0))","v":62025.58792441227},{"$f":"INDEX($X21:$Y21,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C21,IO_Direct_Requirements_T,0))","v":799303.46018205583},{"$f":"INDEX($X21:$Y21,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C21,IO_Direct_Requirements_T,0))","v":36169.848172363498},{"$f":"INDEX($X21:$Y21,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C21,IO_Direct_Requirements_T,0))","v":466109.00058959337},14966.752523917008,192871.64346808149]
[8,2,"D16: Wood and products of wood and cork","Tech1","D16: Wood and products of wood and cork",{"$f":"IF($C22=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D22,\"_\",F$13,\"DirectTotal\")),$A22))","v":0},{"$f":"IF($C22=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D22,\"_\",G$13,\"DirectTotal\")),$A22))","v":0},{"$f":"INDEX($F22:$G22,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C22,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,48139.566142287644,372352.54897942569,{"$f":"INDEX($O22:$P22,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C22,IO_Direct_Requirements_T,0))","v":15115.778346851484},{"$f":"INDEX($O22:$P22,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C22,IO_Direct_Requirements_T,0))","v":116918.3490483093},{"$f":"INDEX($O22:$P22,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C22,IO_Direct_Requirements_T,0))","v":6028.6876699280056},{"$f":"INDEX($O22:$P22,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C22,IO_Direct_Requirements_T,0))","v":46631.023101942985},2494.6158460445181,19295.491078038238,null,10054.509964750017,129569.18062676844,{"$f":"INDEX($X22:$Y22,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C22,IO_Direct_Requirements_T,0))","v":3157.1066420530988},{"$f":"INDEX($X22:$Y22,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C22,IO_Direct_Requirements_T,0))","v":40684.60046250686},{"$f":"INDEX($X22:$Y22,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C22,IO_Direct_Requirements_T,0))","v":1259.1617479994218},{"$f":"INDEX($X22:$Y22,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C22,IO_Direct_Requirements_T,0))","v":16226.405517209203},521.02962058573235,6714.3382679265032]
[9,2,"D17T18: Paper products and printing","Tech1","D17T18: Paper products and printing",{"$f":"IF($C23=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D23,\"_\",F$13,\"DirectTotal\")),$A23))","v":0},{"$f":"IF($C23=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D23,\"_\",G$13,\"DirectTotal\")),$A23))","v":0},{"$f":"INDEX($F23:$G23,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C23,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,118941.82615071657,999498.44632569386,{"$f":"INDEX($O23:$P23,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C23,IO_Direct_Requirements_T,0))","v":42666.923600054855},{"$f":"INDEX($O23:$P23,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C23,IO_Direct_Requirements_T,0))","v":358541.02150503255},{"$f":"INDEX($O23:$P23,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C23,IO_Direct_Requirements_T,0))","v":20793.509328353175},{"$f":"INDEX($O23:$P23,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C23,IO_Direct_Requirements_T,0))","v":174733.15266752872},8604.1640744019151,72302.981235539526,null,68975.656288246944,888866.7175023217,{"$f":"INDEX($X23:$Y23,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C23,IO_Direct_Requirements_T,0))","v":24743.01221325704},{"$f":"INDEX($X23:$Y23,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C23,IO_Direct_Requirements_T,0))","v":318855.1038240018},{"$f":"INDEX($X23:$Y23,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C23,IO_Direct_Requirements_T,0))","v":12058.381806258356},{"$f":"INDEX($X23:$Y23,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C23,IO_Direct_Requirements_T,0))","v":155392.42149037615},4989.6481586856262,64299.963479406833]
[10,2,"D19: Coke and refined petroleum products","Tech1","D19: Coke and refined petroleum products",{"$f":"IF($C24=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D24,\"_\",F$13,\"DirectTotal\")),$A24))","v":0},{"$f":"IF($C24=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D24,\"_\",G$13,\"DirectTotal\")),$A24))","v":0},{"$f":"INDEX($F24:$G24,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C24,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,278935.83074398618,24089145.409823991,{"$f":"INDEX($O24:$P24,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C24,IO_Direct_Requirements_T,0))","v":62600.265374867944},{"$f":"INDEX($O24:$P24,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C24,IO_Direct_Requirements_T,0))","v":5406214.3658153024},{"$f":"INDEX($O24:$P24,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C24,IO_Direct_Requirements_T,0))","v":9993.9716690752102},{"$f":"INDEX($O24:$P24,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C24,IO_Direct_Requirements_T,0))","v":863088.2454788558},4135.4141159037226,357138.02598302899,null,351439.1718137667,4528881.6353758313,{"$f":"INDEX($X24:$Y24,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C24,IO_Direct_Requirements_T,0))","v":78871.851493535403},{"$f":"INDEX($X24:$Y24,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C24,IO_Direct_Requirements_T,0))","v":1016395.7476158892},{"$f":"INDEX($X24:$Y24,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C24,IO_Direct_Requirements_T,0))","v":12591.688622942407},{"$f":"INDEX($X24:$Y24,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C24,IO_Direct_Requirements_T,0))","v":162264.97196799051},5210.3256441589247,67143.762041026857]
[11,2,"D20: Chemical and chemical products","Tech1","D20: Chemical and chemical products",{"$f":"IF($C25=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D25,\"_\",F$13,\"DirectTotal\")),$A25))","v":0},{"$f":"IF($C25=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D25,\"_\",G$13,\"DirectTotal\")),$A25))","v":0},{"$f":"INDEX($F25:$G25,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C25,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,242038.65438103536,2219442.0679246574,{"$f":"INDEX($O25:$P25,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C25,IO_Direct_Requirements_T,0))","v":81117.221188890442},{"$f":"INDEX($O25:$P25,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C25,IO_Direct_Requirements_T,0))","v":743827.35931240267},{"$f":"INDEX($O25:$P25,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C25,IO_Direct_Requirements_T,0))","v":21703.555538863828},{"$f":"INDEX($O25:$P25,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C25,IO_Direct_Requirements_T,0))","v":199016.90624449227},8980.7328770447875,82351.376473645621,null,107573.77398784534,1386268.033091635,{"$f":"INDEX($X25:$Y25,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C25,IO_Direct_Requirements_T,0))","v":36052.446420225519},{"$f":"INDEX($X25:$Y25,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C25,IO_Direct_Requirements_T,0))","v":464596.08261726121},{"$f":"INDEX($X25:$Y25,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C25,IO_Direct_Requirements_T,0))","v":9646.1178246135605},{"$f":"INDEX($X25:$Y25,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C25,IO_Direct_Requirements_T,0))","v":124306.36472053219},3991.4753750016089,51436.837363931976]
[12,2,"D21: Pharmaceuticals, medicinal chemical and botanical products","Tech1","D21: Pharmaceuticals, medicinal chemical and botanical products",{"$f":"IF($C26=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D26,\"_\",F$13,\"DirectTotal\")),$A26))","v":0},{"$f":"IF($C26=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D26,\"_\",G$13,\"DirectTotal\")),$A26))","v":0},{"$f":"INDEX($F26:$G26,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C26,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1305.4752796361076,32681.650006814245,{"$f":"INDEX($O26:$P26,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C26,IO_Direct_Requirements_T,0))","v":444.46449103328513},{"$f":"INDEX($O26:$P26,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C26,IO_Direct_Requirements_T,0))","v":11126.854076053918},{"$f":"INDEX($O26:$P26,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C26,IO_Direct_Requirements_T,0))","v":124.4614759733541},{"$f":"INDEX($O26:$P26,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C26,IO_Direct_Requirements_T,0))","v":3115.80499496436},51.501020982386699,1289.2916235144048,null,19389.406638165434,249864.94018644813,{"$f":"INDEX($X26:$Y26,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C26,IO_Direct_Requirements_T,0))","v":6601.3526929991212},{"$f":"INDEX($X26:$Y26,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C26,IO_Direct_Requirements_T,0))","v":85069.472551014551},{"$f":"INDEX($X26:$Y26,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C26,IO_Direct_Requirements_T,0))","v":1848.5483456310963},{"$f":"INDEX($X26:$Y26,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C26,IO_Direct_Requirements_T,0))","v":23821.637785640556},764.91240675697179,9857.1759481282661]
[13,2,"D22: Rubber and plastics products","Tech1","D22: Rubber and plastics products",{"$f":"IF($C27=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D27,\"_\",F$13,\"DirectTotal\")),$A27))","v":0},{"$f":"IF($C27=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D27,\"_\",G$13,\"DirectTotal\")),$A27))","v":0},{"$f":"INDEX($F27:$G27,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C27,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,194404.15146096281,1528222.4547883063,{"$f":"INDEX($O27:$P27,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C27,IO_Direct_Requirements_T,0))","v":38044.409316336023},{"$f":"INDEX($O27:$P27,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C27,IO_Direct_Requirements_T,0))","v":299069.33653141133},{"$f":"INDEX($O27:$P27,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C27,IO_Direct_Requirements_T,0))","v":13198.096971000186},{"$f":"INDEX($O27:$P27,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C27,IO_Direct_Requirements_T,0))","v":103751.01560321443},5461.251875050677,42931.221807694266,null,77917.6568710547,1004099.3536765794,{"$f":"INDEX($X27:$Y27,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C27,IO_Direct_Requirements_T,0))","v":15248.291812160593},{"$f":"INDEX($X27:$Y27,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C27,IO_Direct_Requirements_T,0))","v":196499.74817132973},{"$f":"INDEX($X27:$Y27,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C27,IO_Direct_Requirements_T,0))","v":5289.8293756026042},{"$f":"INDEX($X27:$Y27,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C27,IO_Direct_Requirements_T,0))","v":68168.300618843554},2188.8830381899056,28207.4196296396]
[14,2,"D23: Other non-metallic mineral products","Tech1","D23: Other non-metallic mineral products",{"$f":"IF($C28=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D28,\"_\",F$13,\"DirectTotal\")),$A28))","v":0},{"$f":"IF($C28=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D28,\"_\",G$13,\"DirectTotal\")),$A28))","v":0},{"$f":"INDEX($F28:$G28,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C28,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,104548.53734838184,718804.72849316779,{"$f":"INDEX($O28:$P28,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C28,IO_Direct_Requirements_T,0))","v":36863.769592625074},{"$f":"INDEX($O28:$P28,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C28,IO_Direct_Requirements_T,0))","v":253450.24010201215},{"$f":"INDEX($O28:$P28,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C28,IO_Direct_Requirements_T,0))","v":23104.452235526911},{"$f":"INDEX($O28:$P28,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C28,IO_Direct_Requirements_T,0))","v":158850.51993411107},9560.4111237052057,65730.893002917219,null,13641.685309032051,175795.93575980398,{"$f":"INDEX($X28:$Y28,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C28,IO_Direct_Requirements_T,0))","v":4810.0524105040422},{"$f":"INDEX($X28:$Y28,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C28,IO_Direct_Requirements_T,0))","v":61985.571826554449},{"$f":"INDEX($X28:$Y28,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C28,IO_Direct_Requirements_T,0))","v":3014.7113927031755},{"$f":"INDEX($X28:$Y28,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C28,IO_Direct_Requirements_T,0))","v":38849.599468117412},1247.4600150546676,16075.609112920876]
[15,2,"D24: Basic metals","Tech1","D24: Basic metals",{"$f":"IF($C29=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D29,\"_\",F$13,\"DirectTotal\")),$A29))","v":0},{"$f":"IF($C29=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D29,\"_\",G$13,\"DirectTotal\")),$A29))","v":0},{"$f":"INDEX($F29:$G29,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C29,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,269451.1867015771,900748.34504818346,{"$f":"INDEX($O29:$P29,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C29,IO_Direct_Requirements_T,0))","v":86095.2190311663},{"$f":"INDEX($O29:$P29,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C29,IO_Direct_Requirements_T,0))","v":287807.69907973096},{"$f":"INDEX($O29:$P29,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C29,IO_Direct_Requirements_T,0))","v":18718.331307824734},{"$f":"INDEX($O29:$P29,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C29,IO_Direct_Requirements_T,0))","v":62573.507854912874},7745.4743799272683,25892.345529208826,null,16295.517265379603,209994.99999173812,{"$f":"INDEX($X29:$Y29,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C29,IO_Direct_Requirements_T,0))","v":5206.754311840622},{"$f":"INDEX($X29:$Y29,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C29,IO_Direct_Requirements_T,0))","v":67097.739449787463},{"$f":"INDEX($X29:$Y29,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C29,IO_Direct_Requirements_T,0))","v":1132.0228154852221},{"$f":"INDEX($X29:$Y29,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C29,IO_Direct_Requirements_T,0))","v":14588.007686844601},468.42069256294513,6036.3842232776278]
[16,2,"D25: Fabricated metal products","Tech1","D25: Fabricated metal products",{"$f":"IF($C30=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D30,\"_\",F$13,\"DirectTotal\")),$A30))","v":0},{"$f":"IF($C30=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D30,\"_\",G$13,\"DirectTotal\")),$A30))","v":0},{"$f":"INDEX($F30:$G30,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C30,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,459505.13412057946,2417902.811333681,{"$f":"INDEX($O30:$P30,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C30,IO_Direct_Requirements_T,0))","v":148748.58686807973},{"$f":"INDEX($O30:$P30,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C30,IO_Direct_Requirements_T,0))","v":782710.78963801824},{"$f":"INDEX($O30:$P30,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C30,IO_Direct_Requirements_T,0))","v":77082.591003334892},{"$f":"INDEX($O30:$P30,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C30,IO_Direct_Requirements_T,0))","v":405606.37880259228},31896.071499982707,167836.21166258978,null,75553.614449243993,973634.71237284644,{"$f":"INDEX($X30:$Y30,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C30,IO_Direct_Requirements_T,0))","v":24457.818961282079},{"$f":"INDEX($X30:$Y30,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C30,IO_Direct_Requirements_T,0))","v":315179.91168552631},{"$f":"INDEX($X30:$Y30,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C30,IO_Direct_Requirements_T,0))","v":12674.218259956324},{"$f":"INDEX($X30:$Y30,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C30,IO_Direct_Requirements_T,0))","v":163328.50440097947},5244.4756535034421,67583.842039423616]
[17,2,"D26: Computer, electronic and optical equipment","Tech1","D26: Computer, electronic and optical equipment",{"$f":"IF($C31=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D31,\"_\",F$13,\"DirectTotal\")),$A31))","v":0},{"$f":"IF($C31=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D31,\"_\",G$13,\"DirectTotal\")),$A31))","v":0},{"$f":"INDEX($F31:$G31,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C31,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,40932.190362828464,461298.56177261425,{"$f":"INDEX($O31:$P31,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C31,IO_Direct_Requirements_T,0))","v":14450.629115091762},{"$f":"INDEX($O31:$P31,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C31,IO_Direct_Requirements_T,0))","v":162856.03991412354},{"$f":"INDEX($O31:$P31,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C31,IO_Direct_Requirements_T,0))","v":6729.564320238017},{"$f":"INDEX($O31:$P31,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C31,IO_Direct_Requirements_T,0))","v":75841.002271435354},2784.6321968180582,31382.313432813855,null,32538.24001074057,419309.65427548753,{"$f":"INDEX($X31:$Y31,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C31,IO_Direct_Requirements_T,0))","v":11487.243518735559},{"$f":"INDEX($X31:$Y31,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C31,IO_Direct_Requirements_T,0))","v":148032.34922446299},{"$f":"INDEX($X31:$Y31,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C31,IO_Direct_Requirements_T,0))","v":5349.5348545645202},{"$f":"INDEX($X31:$Y31,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C31,IO_Direct_Requirements_T,0))","v":68937.705593839404},2213.5886195815274,28525.792374710512]
[18,2,"D27: Electrical equipment","Tech1","D27: Electrical equipment",{"$f":"IF($C32=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D32,\"_\",F$13,\"DirectTotal\")),$A32))","v":1605321.5563304634},{"$f":"IF($C32=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D32,\"_\",G$13,\"DirectTotal\")),$A32))","v":0},{"$f":"INDEX($F32:$G32,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C32,IO_Direct_Requirements_T,0))","v":624845.47450368083},0,287603.075824717,0,119007.52362778314,0,null,177187.92399310297,1169189.7189536667,{"$f":"INDEX($O32:$P32,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C32,IO_Direct_Requirements_T,0))","v":68967.536134549548},{"$f":"INDEX($O32:$P32,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C32,IO_Direct_Requirements_T,0))","v":455088.20450551476},{"$f":"INDEX($O32:$P32,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C32,IO_Direct_Requirements_T,0))","v":31744.289322258537},{"$f":"INDEX($O32:$P32,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C32,IO_Direct_Requirements_T,0))","v":209467.41671018192},13135.496728373992,86675.70217009935,null,23395.13922838727,301485.50561875245,{"$f":"INDEX($X32:$Y32,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C32,IO_Direct_Requirements_T,0))","v":9106.1798893779142},{"$f":"INDEX($X32:$Y32,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C32,IO_Direct_Requirements_T,0))","v":117348.36118749045},{"$f":"INDEX($X32:$Y32,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C32,IO_Direct_Requirements_T,0))","v":4191.3808326427143},{"$f":"INDEX($X32:$Y32,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C32,IO_Direct_Requirements_T,0))","v":54012.953598359265},1734.3550726758158,22350.066434896828]
[19,2,"D28: Machinery and equipment, nec","Tech1","D28: Machinery and equipment, nec",{"$f":"IF($C33=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D33,\"_\",F$13,\"DirectTotal\")),$A33))","v":2564289.1698906519},{"$f":"IF($C33=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D33,\"_\",G$13,\"DirectTotal\")),$A33))","v":8650738.1193759982},{"$f":"INDEX($F33:$G33,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C33,IO_Direct_Requirements_T,0))","v":669096.28133518284},2257224.6431652699,654535.77466640028,2208104.1572403396,270840.92006135144,913693.31469021144,null,97463.738824459258,981651.82119051181,{"$f":"INDEX($O33:$P33,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C33,IO_Direct_Requirements_T,0))","v":25431.073054545563},{"$f":"INDEX($O33:$P33,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C33,IO_Direct_Requirements_T,0))","v":256140.99643547213},{"$f":"INDEX($O33:$P33,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C33,IO_Direct_Requirements_T,0))","v":24877.655976713217},{"$f":"INDEX($O33:$P33,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C33,IO_Direct_Requirements_T,0))","v":250566.99641367409},10294.146621912165,103682.33253602867,null,4353.4909819597378,56102.014058988541,{"$f":"INDEX($X33:$Y33,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C33,IO_Direct_Requirements_T,0))","v":1135.950134274337},{"$f":"INDEX($X33:$Y33,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C33,IO_Direct_Requirements_T,0))","v":14638.617759277158},{"$f":"INDEX($X33:$Y33,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C33,IO_Direct_Requirements_T,0))","v":1111.2302098525479},{"$f":"INDEX($X33:$Y33,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C33,IO_Direct_Requirements_T,0))","v":14320.060180268676},459.81690242955398,5925.5099945219017]
[20,2,"D29: Motor vehicles, trailers and semi-trailers","Tech1","D29: Motor vehicles, trailers and semi-trailers",{"$f":"IF($C34=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D34,\"_\",F$13,\"DirectTotal\")),$A34))","v":0},{"$f":"IF($C34=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D34,\"_\",G$13,\"DirectTotal\")),$A34))","v":0},{"$f":"INDEX($F34:$G34,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C34,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,38550.751758379272,1251104.78189753,{"$f":"INDEX($O34:$P34,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C34,IO_Direct_Requirements_T,0))","v":20096.02708553397},{"$f":"INDEX($O34:$P34,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C34,IO_Direct_Requirements_T,0))","v":652185.35144101293},{"$f":"INDEX($O34:$P34,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C34,IO_Direct_Requirements_T,0))","v":7895.5495343971097},{"$f":"INDEX($O34:$P34,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C34,IO_Direct_Requirements_T,0))","v":256237.79894372498},3267.1062194820352,106028.85878283011,null,101633.28024015055,1309714.8335716426,{"$f":"INDEX($X34:$Y34,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C34,IO_Direct_Requirements_T,0))","v":52980.164052281929},{"$f":"INDEX($X34:$Y34,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C34,IO_Direct_Requirements_T,0))","v":682738.04191277537},{"$f":"INDEX($X34:$Y34,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C34,IO_Direct_Requirements_T,0))","v":20815.43321149252},{"$f":"INDEX($X34:$Y34,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C34,IO_Direct_Requirements_T,0))","v":268241.67811855709},8613.2359768258939,110995.95425087209]
[21,2,"D30: Other transport equipment","Tech1","D30: Other transport equipment",{"$f":"IF($C35=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D35,\"_\",F$13,\"DirectTotal\")),$A35))","v":0},{"$f":"IF($C35=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D35,\"_\",G$13,\"DirectTotal\")),$A35))","v":0},{"$f":"INDEX($F35:$G35,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C35,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,9927.1448707515046,421755.26092972566,{"$f":"INDEX($O35:$P35,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C35,IO_Direct_Requirements_T,0))","v":4680.4456165578249},{"$f":"INDEX($O35:$P35,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C35,IO_Direct_Requirements_T,0))","v":198848.97299069035},{"$f":"INDEX($O35:$P35,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C35,IO_Direct_Requirements_T,0))","v":8484.5545355919185},{"$f":"INDEX($O35:$P35,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C35,IO_Direct_Requirements_T,0))","v":360466.7362691731},3510.8311045360965,149157.84023022177,null,50146.023136264965,646215.39510487136,{"$f":"INDEX($X35:$Y35,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C35,IO_Direct_Requirements_T,0))","v":23642.823513884203},{"$f":"INDEX($X35:$Y35,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C35,IO_Direct_Requirements_T,0))","v":304677.3319771057},{"$f":"INDEX($X35:$Y35,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C35,IO_Direct_Requirements_T,0))","v":42858.915990664442},{"$f":"INDEX($X35:$Y35,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C35,IO_Direct_Requirements_T,0))","v":552308.82926475292},17734.627638435795,228540.34457064557]
[22,2,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","Tech1","D31T33: Manufacturing nec; repair and installation of machinery and equipment",{"$f":"IF($C36=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D36,\"_\",F$13,\"DirectTotal\")),$A36))","v":0},{"$f":"IF($C36=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D36,\"_\",G$13,\"DirectTotal\")),$A36))","v":0},{"$f":"INDEX($F36:$G36,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C36,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,7618.6464369728001,95163.238954720611,{"$f":"INDEX($O36:$P36,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C36,IO_Direct_Requirements_T,0))","v":3210.0354292291781},{"$f":"INDEX($O36:$P36,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C36,IO_Direct_Requirements_T,0))","v":40096.01589101096},{"$f":"INDEX($O36:$P36,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C36,IO_Direct_Requirements_T,0))","v":1617.6722144994419},{"$f":"INDEX($O36:$P36,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C36,IO_Direct_Requirements_T,0))","v":20206.073187980917},669.37797426888858,8361.0883696143464,null,15785.428998113059,203421.65936461743,{"$f":"INDEX($X36:$Y36,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C36,IO_Direct_Requirements_T,0))","v":6651.022168927233},{"$f":"INDEX($X36:$Y36,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C36,IO_Direct_Requirements_T,0))","v":85709.546838148235},{"$f":"INDEX($X36:$Y36,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C36,IO_Direct_Requirements_T,0))","v":3351.7305331664161},{"$f":"INDEX($X36:$Y36,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C36,IO_Direct_Requirements_T,0))","v":43192.654876929111},1386.9154544886271,17872.725738669113]
[23,3,"D35: Electricity, gas, steam and air conditioning supply","Tech1","D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF($C37=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D37,\"_\",F$13,\"DirectTotal\")),$A37))","v":0},{"$f":"IF($C37=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D37,\"_\",G$13,\"DirectTotal\")),$A37))","v":15825922.089329995},{"$f":"INDEX($F37:$G37,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C37,IO_Direct_Requirements_T,0))","v":0},4421355.0226122802,0,922068.95342689566,0,236007.13457042721,null,189491.72952685301,15016868.427071512,{"$f":"INDEX($O37:$P37,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C37,IO_Direct_Requirements_T,0))","v":52939.108720363278},{"$f":"INDEX($O37:$P37,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C37,IO_Direct_Requirements_T,0))","v":4195326.2671945393},{"$f":"INDEX($O37:$P37,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C37,IO_Direct_Requirements_T,0))","v":11040.395608018242},{"$f":"INDEX($O37:$P37,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C37,IO_Direct_Requirements_T,0))","v":874930.89351392293},2825.8321921462411,223941.96481503773,null,218920.37066820473,2821155.1979592517,{"$f":"INDEX($X37:$Y37,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C37,IO_Direct_Requirements_T,0))","v":61160.713097317363},{"$f":"INDEX($X37:$Y37,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C37,IO_Direct_Requirements_T,0))","v":788158.10122530116},{"$f":"INDEX($X37:$Y37,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C37,IO_Direct_Requirements_T,0))","v":12755.002579088617},{"$f":"INDEX($X37:$Y37,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C37,IO_Direct_Requirements_T,0))","v":164369.54549340022},3264.6925145254627,42071.024404810349]
[24,3,"D36T39: Water supply; sewerage, waste management and remediation activities","Tech1","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"IF($C38=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D38,\"_\",F$13,\"DirectTotal\")),$A38))","v":0},{"$f":"IF($C38=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D38,\"_\",G$13,\"DirectTotal\")),$A38))","v":0},{"$f":"INDEX($F38:$G38,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C38,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,3505.2973971188853,61813.866690488394,{"$f":"INDEX($O38:$P38,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C38,IO_Direct_Requirements_T,0))","v":1684.3419340466148},{"$f":"INDEX($O38:$P38,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C38,IO_Direct_Requirements_T,0))","v":29702.383557507223},{"$f":"INDEX($O38:$P38,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C38,IO_Direct_Requirements_T,0))","v":1196.265578158107},{"$f":"INDEX($O38:$P38,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C38,IO_Direct_Requirements_T,0))","v":21095.442867547743},518.41276515203356,9141.9055005415958,null,8180.1153405527748,105414.47030474243,{"$f":"INDEX($X38:$Y38,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C38,IO_Direct_Requirements_T,0))","v":3930.6540166194486},{"$f":"INDEX($X38:$Y38,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C38,IO_Direct_Requirements_T,0))","v":50653.05241590245},{"$f":"INDEX($X38:$Y38,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C38,IO_Direct_Requirements_T,0))","v":2791.6576822581305},{"$f":"INDEX($X38:$Y38,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C38,IO_Direct_Requirements_T,0))","v":35975.179272657988},1209.7907060451073,15590.177051064355]
[25,1,"D41T43: Construction","Tech1","D41T43: Construction",{"$f":"IF($C39=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D39,\"_\",F$13,\"DirectTotal\")),$A39))","v":1126649.719745094},{"$f":"IF($C39=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D39,\"_\",G$13,\"DirectTotal\")),$A39))","v":0},{"$f":"INDEX($F39:$G39,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C39,IO_Direct_Requirements_T,0))","v":478585.0858490002},0,202161.18207743226,0,79830.651931314846,0,null,71654.551954320166,5990199.2288481798,{"$f":"INDEX($O39:$P39,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C39,IO_Direct_Requirements_T,0))","v":30437.85419508093},{"$f":"INDEX($O39:$P39,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C39,IO_Direct_Requirements_T,0))","v":2544553.0779873119},{"$f":"INDEX($O39:$P39,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C39,IO_Direct_Requirements_T,0))","v":12857.384749176144},{"$f":"INDEX($O39:$P39,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C39,IO_Direct_Requirements_T,0))","v":1074855.5968728757},5077.2032301697627,424445.59409787395,null,63360.55053601088,816506.68663054984,{"$f":"INDEX($X39:$Y39,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C39,IO_Direct_Requirements_T,0))","v":26914.678081646704},{"$f":"INDEX($X39:$Y39,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C39,IO_Direct_Requirements_T,0))","v":346840.65141894872},{"$f":"INDEX($X39:$Y39,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C39,IO_Direct_Requirements_T,0))","v":11369.144791812407},{"$f":"INDEX($X39:$Y39,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C39,IO_Direct_Requirements_T,0))","v":146510.44956608687},4489.5178753172495,57854.948133073834]
[26,2,"D45T47: Wholesale and retail trade; repair of motor vehicles","Tech1","D45T47: Wholesale and retail trade; repair of motor vehicles",{"$f":"IF($C40=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D40,\"_\",F$13,\"DirectTotal\")),$A40))","v":0},{"$f":"IF($C40=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D40,\"_\",G$13,\"DirectTotal\")),$A40))","v":0},{"$f":"INDEX($F40:$G40,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C40,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,621867.88401773584,11050627.340108994,{"$f":"INDEX($O40:$P40,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C40,IO_Direct_Requirements_T,0))","v":430420.81874298758},{"$f":"INDEX($O40:$P40,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C40,IO_Direct_Requirements_T,0))","v":7648602.2024859898},{"$f":"INDEX($O40:$P40,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C40,IO_Direct_Requirements_T,0))","v":187964.47340880512},{"$f":"INDEX($O40:$P40,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C40,IO_Direct_Requirements_T,0))","v":3340139.2839275356},88066.866187434571,1564953.1745569757,null,842583.72713253449,10858100.843975343,{"$f":"INDEX($X40:$Y40,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C40,IO_Direct_Requirements_T,0))","v":583187.50173881021},{"$f":"INDEX($X40:$Y40,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C40,IO_Direct_Requirements_T,0))","v":7515346.5476671895},{"$f":"INDEX($X40:$Y40,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C40,IO_Direct_Requirements_T,0))","v":254677.57805736476},{"$f":"INDEX($X40:$Y40,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C40,IO_Direct_Requirements_T,0))","v":3281946.6317693288},119323.91148692041,1537688.2110361159]
[27,6,"D49: Land transport and transport via pipelines","Tech1","D49: Land transport and transport via pipelines",{"$f":"IF($C41=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D41,\"_\",F$13,\"DirectTotal\")),$A41))","v":0},{"$f":"IF($C41=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D41,\"_\",G$13,\"DirectTotal\")),$A41))","v":0},{"$f":"INDEX($F41:$G41,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C41,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,135317.61099794976,3267494.0680600638,{"$f":"INDEX($O41:$P41,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C41,IO_Direct_Requirements_T,0))","v":91336.398328876036},{"$f":"INDEX($O41:$P41,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C41,IO_Direct_Requirements_T,0))","v":2205486.3187179337},{"$f":"INDEX($O41:$P41,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C41,IO_Direct_Requirements_T,0))","v":23775.621354805393},{"$f":"INDEX($O41:$P41,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C41,IO_Direct_Requirements_T,0))","v":574106.3647838555},8217.116718327281,198417.48561536733,null,144266.51693527857,1859115.4075848106,{"$f":"INDEX($X41:$Y41,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C41,IO_Direct_Requirements_T,0))","v":97376.712159955219},{"$f":"INDEX($X41:$Y41,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C41,IO_Direct_Requirements_T,0))","v":1254861.8332397973},{"$f":"INDEX($X41:$Y41,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C41,IO_Direct_Requirements_T,0))","v":25347.965098805747},{"$f":"INDEX($X41:$Y41,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C41,IO_Direct_Requirements_T,0))","v":326650.93375237664},8760.5360415480918,112894.16199637493]
[28,6,"D50: Water transport","Tech1","D50: Water transport",{"$f":"IF($C42=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D42,\"_\",F$13,\"DirectTotal\")),$A42))","v":0},{"$f":"IF($C42=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D42,\"_\",G$13,\"DirectTotal\")),$A42))","v":0},{"$f":"INDEX($F42:$G42,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C42,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,28243.472278008579,2862946.7393349125,{"$f":"INDEX($O42:$P42,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C42,IO_Direct_Requirements_T,0))","v":10446.724382986518},{"$f":"INDEX($O42:$P42,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C42,IO_Direct_Requirements_T,0))","v":1058949.6650625917},{"$f":"INDEX($O42:$P42,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C42,IO_Direct_Requirements_T,0))","v":2826.2271494101774},{"$f":"INDEX($O42:$P42,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C42,IO_Direct_Requirements_T,0))","v":286485.23532724014},976.77524438346722,99012.454044049475,null,34658.084094094032,446627.39147994155,{"$f":"INDEX($X42:$Y42,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C42,IO_Direct_Requirements_T,0))","v":12819.367555429275},{"$f":"INDEX($X42:$Y42,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C42,IO_Direct_Requirements_T,0))","v":165198.99588678163},{"$f":"INDEX($X42:$Y42,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C42,IO_Direct_Requirements_T,0))","v":3468.1152957789245},{"$f":"INDEX($X42:$Y42,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C42,IO_Direct_Requirements_T,0))","v":44692.46723795039},1198.6188605864438,15446.209133458937]
[29,6,"D51: Air transport","Tech1","D51: Air transport",{"$f":"IF($C43=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D43,\"_\",F$13,\"DirectTotal\")),$A43))","v":0},{"$f":"IF($C43=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D43,\"_\",G$13,\"DirectTotal\")),$A43))","v":0},{"$f":"INDEX($F43:$G43,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C43,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,41840.015099560813,1551662.9873931063,{"$f":"INDEX($O43:$P43,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C43,IO_Direct_Requirements_T,0))","v":23976.326416932203},{"$f":"INDEX($O43:$P43,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C43,IO_Direct_Requirements_T,0))","v":889176.98012971773},{"$f":"INDEX($O43:$P43,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C43,IO_Direct_Requirements_T,0))","v":9729.4721924555488},{"$f":"INDEX($O43:$P43,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C43,IO_Direct_Requirements_T,0))","v":360823.52867177152},3362.6127965302658,124704.58734048613,null,168561.59858091915,2172198.1767224669,{"$f":"INDEX($X43:$Y43,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C43,IO_Direct_Requirements_T,0))","v":96593.844417098124},{"$f":"INDEX($X43:$Y43,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C43,IO_Direct_Requirements_T,0))","v":1244773.2727493574},{"$f":"INDEX($X43:$Y43,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C43,IO_Direct_Requirements_T,0))","v":39197.294317566404},{"$f":"INDEX($X43:$Y43,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C43,IO_Direct_Requirements_T,0))","v":505122.70864705619},13547.016822126967,174575.9739394394]
[30,6,"D52: Warehousing and support activities for transportation","Tech1","D52: Warehousing and support activities for transportation",{"$f":"IF($C44=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D44,\"_\",F$13,\"DirectTotal\")),$A44))","v":0},{"$f":"IF($C44=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D44,\"_\",G$13,\"DirectTotal\")),$A44))","v":0},{"$f":"INDEX($F44:$G44,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C44,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,37381.134750794794,1458858.6344350863,{"$f":"INDEX($O44:$P44,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C44,IO_Direct_Requirements_T,0))","v":23976.123440392013},{"$f":"INDEX($O44:$P44,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C44,IO_Direct_Requirements_T,0))","v":935706.6053366306},{"$f":"INDEX($O44:$P44,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C44,IO_Direct_Requirements_T,0))","v":10512.940551805985},{"$f":"INDEX($O44:$P44,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C44,IO_Direct_Requirements_T,0))","v":410284.33726129273},3633.3880943795366,141798.78778630524,null,31133.625001346096,401208.84016307886,{"$f":"INDEX($X44:$Y44,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C44,IO_Direct_Requirements_T,0))","v":19968.993481752925},{"$f":"INDEX($X44:$Y44,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C44,IO_Direct_Requirements_T,0))","v":257333.88623045906},{"$f":"INDEX($X44:$Y44,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C44,IO_Direct_Requirements_T,0))","v":8755.9126009253341},{"$f":"INDEX($X44:$Y44,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C44,IO_Direct_Requirements_T,0))","v":112834.581229608},3026.1398742680713,38996.874571266424]
[31,6,"D53: Postal and courier activities","Tech1","D53: Postal and courier activities",{"$f":"IF($C45=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D45,\"_\",F$13,\"DirectTotal\")),$A45))","v":0},{"$f":"IF($C45=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D45,\"_\",G$13,\"DirectTotal\")),$A45))","v":0},{"$f":"INDEX($F45:$G45,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C45,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4524.4421824917044,57913.929460308507,{"$f":"INDEX($O45:$P45,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C45,IO_Direct_Requirements_T,0))","v":2811.2609978563696},{"$f":"INDEX($O45:$P45,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C45,IO_Direct_Requirements_T,0))","v":35984.805321284228},{"$f":"INDEX($O45:$P45,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C45,IO_Direct_Requirements_T,0))","v":1848.7608187965891},{"$f":"INDEX($O45:$P45,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C45,IO_Direct_Requirements_T,0))","v":23664.575505704161},638.95211004659893,8178.7380492892089,null,9033.8422453227649,116416.1696334898,{"$f":"INDEX($X45:$Y45,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C45,IO_Direct_Requirements_T,0))","v":5613.1755784923589},{"$f":"INDEX($X45:$Y45,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C45,IO_Direct_Requirements_T,0))","v":72335.157354187497},{"$f":"INDEX($X45:$Y45,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C45,IO_Direct_Requirements_T,0))","v":3691.3751823311654},{"$f":"INDEX($X45:$Y45,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C45,IO_Direct_Requirements_T,0))","v":47569.544357453575},1275.7799374282686,16440.558687810681]
[32,6,"D55T56: Accommodation and food service activities","Tech1","D55T56: Accommodation and food service activities",{"$f":"IF($C46=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D46,\"_\",F$13,\"DirectTotal\")),$A46))","v":0},{"$f":"IF($C46=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D46,\"_\",G$13,\"DirectTotal\")),$A46))","v":0},{"$f":"INDEX($F46:$G46,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C46,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,41102.708819429718,724360.41309525177,{"$f":"INDEX($O46:$P46,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C46,IO_Direct_Requirements_T,0))","v":18859.238970600858},{"$f":"INDEX($O46:$P46,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C46,IO_Direct_Requirements_T,0))","v":332359.75252679334},{"$f":"INDEX($O46:$P46,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C46,IO_Direct_Requirements_T,0))","v":10475.533231007517},{"$f":"INDEX($O46:$P46,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C46,IO_Direct_Requirements_T,0))","v":184612.20188530933},5821.730960177244,102597.40937682353,null,393296.76437280572,5068286.7371558072,{"$f":"INDEX($X46:$Y46,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C46,IO_Direct_Requirements_T,0))","v":180457.14938779434},{"$f":"INDEX($X46:$Y46,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C46,IO_Direct_Requirements_T,0))","v":2325492.2483932399},{"$f":"INDEX($X46:$Y46,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C46,IO_Direct_Requirements_T,0))","v":100236.54019823366},{"$f":"INDEX($X46:$Y46,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C46,IO_Direct_Requirements_T,0))","v":1291715.5015888552},55706.011001502309,717865.13979846879]
[33,6,"D58T60: Publishing, audiovisual and broadcasting activities","Tech1","D58T60: Publishing, audiovisual and broadcasting activities",{"$f":"IF($C47=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D47,\"_\",F$13,\"DirectTotal\")),$A47))","v":0},{"$f":"IF($C47=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D47,\"_\",G$13,\"DirectTotal\")),$A47))","v":0},{"$f":"INDEX($F47:$G47,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C47,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,91969.330646443166,490973.99092940812,{"$f":"INDEX($O47:$P47,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C47,IO_Direct_Requirements_T,0))","v":45708.041937156042},{"$f":"INDEX($O47:$P47,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C47,IO_Direct_Requirements_T,0))","v":244010.25439367117},{"$f":"INDEX($O47:$P47,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C47,IO_Direct_Requirements_T,0))","v":15079.055340299699},{"$f":"INDEX($O47:$P47,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C47,IO_Direct_Requirements_T,0))","v":80498.835077241791},3657.1916709746838,19523.74751094999,null,59114.720933213903,761792.06954388891,{"$f":"INDEX($X47:$Y47,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C47,IO_Direct_Requirements_T,0))","v":29379.556473080793},{"$f":"INDEX($X47:$Y47,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C47,IO_Direct_Requirements_T,0))","v":378604.73287517176},{"$f":"INDEX($X47:$Y47,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C47,IO_Direct_Requirements_T,0))","v":9692.2978792254526},{"$f":"INDEX($X47:$Y47,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C47,IO_Direct_Requirements_T,0))","v":124901.47197671262},2350.71695650428,30292.920391698259]
[34,6,"D61: Telecommunications","Tech1","D61: Telecommunications",{"$f":"IF($C48=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D48,\"_\",F$13,\"DirectTotal\")),$A48))","v":0},{"$f":"IF($C48=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D48,\"_\",G$13,\"DirectTotal\")),$A48))","v":0},{"$f":"INDEX($F48:$G48,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C48,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,124358.00573115397,1659611.4944901362,{"$f":"INDEX($O48:$P48,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C48,IO_Direct_Requirements_T,0))","v":94532.863182866786},{"$f":"INDEX($O48:$P48,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C48,IO_Direct_Requirements_T,0))","v":1261582.038268774},{"$f":"INDEX($O48:$P48,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C48,IO_Direct_Requirements_T,0))","v":23904.709777735887},{"$f":"INDEX($O48:$P48,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C48,IO_Direct_Requirements_T,0))","v":319018.71444728813},5797.717663556582,77373.055475402522,null,214024.67971971942,2758066.0303100049,{"$f":"INDEX($X48:$Y48,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C48,IO_Direct_Requirements_T,0))","v":162694.51770914448},{"$f":"INDEX($X48:$Y48,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C48,IO_Direct_Requirements_T,0))","v":2096591.0249177555},{"$f":"INDEX($X48:$Y48,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C48,IO_Direct_Requirements_T,0))","v":41140.880507792404},{"$f":"INDEX($X48:$Y48,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C48,IO_Direct_Requirements_T,0))","v":530169.06804477575},9978.0843119229958,128584.30824110415]
[35,5,"D62T63: IT and other information services","Tech1","D62T63: IT and other information services",{"$f":"IF($C49=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D49,\"_\",F$13,\"DirectTotal\")),$A49))","v":0},{"$f":"IF($C49=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D49,\"_\",G$13,\"DirectTotal\")),$A49))","v":0},{"$f":"INDEX($F49:$G49,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C49,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,70767.736174424936,597940.05777015106,{"$f":"INDEX($O49:$P49,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C49,IO_Direct_Requirements_T,0))","v":40870.27588647214},{"$f":"INDEX($O49:$P49,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C49,IO_Direct_Requirements_T,0))","v":345326.50676299172},{"$f":"INDEX($O49:$P49,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C49,IO_Direct_Requirements_T,0))","v":14728.114391555328},{"$f":"INDEX($O49:$P49,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C49,IO_Direct_Requirements_T,0))","v":124442.71989181727},3572.0763712568196,30181.657168236394,null,37012.341416732699,476965.93541179865,{"$f":"INDEX($X49:$Y49,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C49,IO_Direct_Requirements_T,0))","v":21375.625202673185},{"$f":"INDEX($X49:$Y49,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C49,IO_Direct_Requirements_T,0))","v":275460.68904454214},{"$f":"INDEX($X49:$Y49,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C49,IO_Direct_Requirements_T,0))","v":7702.9735265425124},{"$f":"INDEX($X49:$Y49,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C49,IO_Direct_Requirements_T,0))","v":99265.699842450063},1868.2371002194263,24075.360324930407]
[36,5,"D64T66: Financial and insurance activities","Tech1","D64T66: Financial and insurance activities",{"$f":"IF($C50=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D50,\"_\",F$13,\"DirectTotal\")),$A50))","v":1770725.0654916724},{"$f":"IF($C50=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D50,\"_\",G$13,\"DirectTotal\")),$A50))","v":0},{"$f":"INDEX($F50:$G50,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C50,IO_Direct_Requirements_T,0))","v":1580817.22714807},0,721310.87977314403,0,181689.69240579836,0,null,181412.08739496651,6422677.8140054373,{"$f":"INDEX($O50:$P50,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C50,IO_Direct_Requirements_T,0))","v":161955.88945776009},{"$f":"INDEX($O50:$P50,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C50,IO_Direct_Requirements_T,0))","v":5733854.4140291624},{"$f":"INDEX($O50:$P50,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C50,IO_Direct_Requirements_T,0))","v":73898.830998934194},{"$f":"INDEX($O50:$P50,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C50,IO_Direct_Requirements_T,0))","v":2616299.6587126036},18614.242831838586,659014.98724432057,null,239693.44272711454,3088850.9817627361,{"$f":"INDEX($X50:$Y50,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C50,IO_Direct_Requirements_T,0))","v":213986.64924429732},{"$f":"INDEX($X50:$Y50,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C50,IO_Direct_Requirements_T,0))","v":2757575.9440147406},{"$f":"INDEX($X50:$Y50,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C50,IO_Direct_Requirements_T,0))","v":97639.939377794843},{"$f":"INDEX($X50:$Y50,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C50,IO_Direct_Requirements_T,0))","v":1258253.9562824622},24594.347665533227,316939.31243244105]
[37,6,"D68: Real estate activities","Tech1","D68: Real estate activities",{"$f":"IF($C51=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D51,\"_\",F$13,\"DirectTotal\")),$A51))","v":0},{"$f":"IF($C51=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D51,\"_\",G$13,\"DirectTotal\")),$A51))","v":0},{"$f":"INDEX($F51:$G51,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C51,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,53616.332007938996,1789764.4657097196,{"$f":"INDEX($O51:$P51,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C51,IO_Direct_Requirements_T,0))","v":44442.21563951423},{"$f":"INDEX($O51:$P51,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C51,IO_Direct_Requirements_T,0))","v":1483523.6829933396},{"$f":"INDEX($O51:$P51,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C51,IO_Direct_Requirements_T,0))","v":6511.7290428187107},{"$f":"INDEX($O51:$P51,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C51,IO_Direct_Requirements_T,0))","v":217367.74625763681},1826.9227217297916,60984.428559296306,null,197532.65209559881,2545538.665612679,{"$f":"INDEX($X51:$Y51,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C51,IO_Direct_Requirements_T,0))","v":163733.48178644272},{"$f":"INDEX($X51:$Y51,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C51,IO_Direct_Requirements_T,0))","v":2109979.815089344},{"$f":"INDEX($X51:$Y51,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C51,IO_Direct_Requirements_T,0))","v":23990.434619165204},{"$f":"INDEX($X51:$Y51,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C51,IO_Direct_Requirements_T,0))","v":309156.88257140893},6730.7269423719663,86736.676178462483]
[38,5,"D69T75: Professional, scientific and technical activities","Tech1","D69T75: Professional, scientific and technical activities",{"$f":"IF($C52=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D52,\"_\",F$13,\"DirectTotal\")),$A52))","v":1286420.6028986399},{"$f":"IF($C52=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D52,\"_\",G$13,\"DirectTotal\")),$A52))","v":0},{"$f":"INDEX($F52:$G52,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C52,IO_Direct_Requirements_T,0))","v":944337.21533121821},0,310293.70431449008,0,104283.84957523237,0,null,8312.148000596324,116467.17119185469,{"$f":"INDEX($O52:$P52,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C52,IO_Direct_Requirements_T,0))","v":6101.7918079181791},{"$f":"INDEX($O52:$P52,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C52,IO_Direct_Requirements_T,0))","v":85496.363998677552},{"$f":"INDEX($O52:$P52,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C52,IO_Direct_Requirements_T,0))","v":2004.9486055367051},{"$f":"INDEX($O52:$P52,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C52,IO_Direct_Requirements_T,0))","v":28092.701484040157},673.82533347808521,9441.4260263376655,null,3512.1623843163252,45260.087658122327,{"$f":"INDEX($X52:$Y52,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C52,IO_Direct_Requirements_T,0))","v":2578.2124744605467},{"$f":"INDEX($X52:$Y52,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C52,IO_Direct_Requirements_T,0))","v":33224.580707438909},{"$f":"INDEX($X52:$Y52,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C52,IO_Direct_Requirements_T,0))","v":847.158288609431},{"$f":"INDEX($X52:$Y52,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C52,IO_Direct_Requirements_T,0))","v":10917.051721181011},284.71388979976689,3669.0147549458607]
[39,5,"D77T82: Administrative and support services","Tech1","D77T82: Administrative and support services",{"$f":"IF($C53=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D53,\"_\",F$13,\"DirectTotal\")),$A53))","v":0},{"$f":"IF($C53=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D53,\"_\",G$13,\"DirectTotal\")),$A53))","v":0},{"$f":"INDEX($F53:$G53,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C53,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,122099.10353854642,4644525.3157524839,{"$f":"INDEX($O53:$P53,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C53,IO_Direct_Requirements_T,0))","v":95010.232280402372},{"$f":"INDEX($O53:$P53,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C53,IO_Direct_Requirements_T,0))","v":3614092.2930080509},{"$f":"INDEX($O53:$P53,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C53,IO_Direct_Requirements_T,0))","v":46313.68482133207},{"$f":"INDEX($O53:$P53,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C53,IO_Direct_Requirements_T,0))","v":1761725.3148017598},15565.15415564935,592082.58229906438,null,46234.857952524879,595813.48890259955,{"$f":"INDEX($X53:$Y53,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C53,IO_Direct_Requirements_T,0))","v":35977.205943481844},{"$f":"INDEX($X53:$Y53,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C53,IO_Direct_Requirements_T,0))","v":463626.48320805875},{"$f":"INDEX($X53:$Y53,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C53,IO_Direct_Requirements_T,0))","v":17537.447670910133},{"$f":"INDEX($X53:$Y53,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C53,IO_Direct_Requirements_T,0))","v":225999.35083570669},5894.0047104310424,75954.110505459001]
[40,6,"D84: Public administration and defence; compulsory social security","Tech1","D84: Public administration and defence; compulsory social security",{"$f":"IF($C54=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D54,\"_\",F$13,\"DirectTotal\")),$A54))","v":0},{"$f":"IF($C54=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D54,\"_\",G$13,\"DirectTotal\")),$A54))","v":0},{"$f":"INDEX($F54:$G54,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C54,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,29464.961253470152,853678.58667368314,{"$f":"INDEX($O54:$P54,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C54,IO_Direct_Requirements_T,0))","v":18678.211616704793},{"$f":"INDEX($O54:$P54,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C54,IO_Direct_Requirements_T,0))","v":541157.653572771},{"$f":"INDEX($O54:$P54,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C54,IO_Direct_Requirements_T,0))","v":11367.180970102945},{"$f":"INDEX($O54:$P54,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C54,IO_Direct_Requirements_T,0))","v":329337.57833734184},3388.0789617416835,98161.692279769894,null,11520.158597173453,148456.5150722682,{"$f":"INDEX($X54:$Y54,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C54,IO_Direct_Requirements_T,0))","v":7302.7742437864254},{"$f":"INDEX($X54:$Y54,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C54,IO_Direct_Requirements_T,0))","v":94108.462609017675},{"$f":"INDEX($X54:$Y54,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C54,IO_Direct_Requirements_T,0))","v":4444.3203726573865},{"$f":"INDEX($X54:$Y54,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C54,IO_Direct_Requirements_T,0))","v":57272.502702461345},1324.6651384757608,17070.526281129987]
[41,6,"D85: Education","Tech1","D85: Education",{"$f":"IF($C55=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D55,\"_\",F$13,\"DirectTotal\")),$A55))","v":0},{"$f":"IF($C55=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D55,\"_\",G$13,\"DirectTotal\")),$A55))","v":0},{"$f":"INDEX($F55:$G55,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C55,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,12237.818317345655,146866.18603151012,{"$f":"INDEX($O55:$P55,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C55,IO_Direct_Requirements_T,0))","v":9271.5494775399256},{"$f":"INDEX($O55:$P55,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C55,IO_Direct_Requirements_T,0))","v":111267.96256148969},{"$f":"INDEX($O55:$P55,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C55,IO_Direct_Requirements_T,0))","v":6692.8489112770458},{"$f":"INDEX($O55:$P55,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C55,IO_Direct_Requirements_T,0))","v":80320.950008808781},3134.3796564440377,37615.723144395888,null,146456.42105450088,1887335.9855516739,{"$f":"INDEX($X55:$Y55,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C55,IO_Direct_Requirements_T,0))","v":110957.51864411928},{"$f":"INDEX($X55:$Y55,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C55,IO_Direct_Requirements_T,0))","v":1429873.2434997694},{"$f":"INDEX($X55:$Y55,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C55,IO_Direct_Requirements_T,0))","v":80096.850009189671},{"$f":"INDEX($X55:$Y55,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C55,IO_Direct_Requirements_T,0))","v":1032181.9027342186},37510.773146401501,483389.06205227983]
[42,6,"D86T88: Human health and social work activities","Tech1","D86T88: Human health and social work activities",{"$f":"IF($C56=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D56,\"_\",F$13,\"DirectTotal\")),$A56))","v":0},{"$f":"IF($C56=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D56,\"_\",G$13,\"DirectTotal\")),$A56))","v":0},{"$f":"INDEX($F56:$G56,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C56,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4298.7513785751044,206716.55703451068,{"$f":"INDEX($O56:$P56,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C56,IO_Direct_Requirements_T,0))","v":2229.1324225123622},{"$f":"INDEX($O56:$P56,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C56,IO_Direct_Requirements_T,0))","v":107193.5869220921},{"$f":"INDEX($O56:$P56,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C56,IO_Direct_Requirements_T,0))","v":1305.4040744406218},{"$f":"INDEX($O56:$P56,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C56,IO_Direct_Requirements_T,0))","v":62773.724749960638},456.71934847429753,21962.52886784674,null,93221.521210154242,1201315.2468222613,{"$f":"INDEX($X56:$Y56,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C56,IO_Direct_Requirements_T,0))","v":48340.342835634903},{"$f":"INDEX($X56:$Y56,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C56,IO_Direct_Requirements_T,0))","v":622946.18379106559},{"$f":"INDEX($X56:$Y56,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C56,IO_Direct_Requirements_T,0))","v":28308.627993653598},{"$f":"INDEX($X56:$Y56,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C56,IO_Direct_Requirements_T,0))","v":364804.02791036241},9904.2881714636715,127633.32152108953]
[43,6,"D90T93: Arts, entertainment and recreation","Tech1","D90T93: Arts, entertainment and recreation",{"$f":"IF($C57=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D57,\"_\",F$13,\"DirectTotal\")),$A57))","v":0},{"$f":"IF($C57=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D57,\"_\",G$13,\"DirectTotal\")),$A57))","v":0},{"$f":"INDEX($F57:$G57,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C57,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,11548.537745086422,29174.328827704332,{"$f":"INDEX($O57:$P57,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C57,IO_Direct_Requirements_T,0))","v":8240.4523309550204},{"$f":"INDEX($O57:$P57,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C57,IO_Direct_Requirements_T,0))","v":20817.325214578959},{"$f":"INDEX($O57:$P57,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C57,IO_Direct_Requirements_T,0))","v":2409.8072341271827},{"$f":"INDEX($O57:$P57,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C57,IO_Direct_Requirements_T,0))","v":6087.7411678997805},1646.5218244169621,4159.502283998695,null,36040.393002038545,464440.7541603084,{"$f":"INDEX($X57:$Y57,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C57,IO_Direct_Requirements_T,0))","v":25716.60127694903},{"$f":"INDEX($X57:$Y57,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C57,IO_Direct_Requirements_T,0))","v":331401.42758239573},{"$f":"INDEX($X57:$Y57,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C57,IO_Direct_Requirements_T,0))","v":7520.4672395907073},{"$f":"INDEX($X57:$Y57,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C57,IO_Direct_Requirements_T,0))","v":96913.801028635775},5138.4248766618848,66217.200372314153]
[44,6,"D94T96: Other service activities","Tech1","D94T96: Other service activities",{"$f":"IF($C58=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D58,\"_\",F$13,\"DirectTotal\")),$A58))","v":0},{"$f":"IF($C58=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D58,\"_\",G$13,\"DirectTotal\")),$A58))","v":0},{"$f":"INDEX($F58:$G58,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C58,IO_Direct_Requirements_T,0))","v":0},0,0,0,{"$f":"J58/INDEX(Salaries_Tbl,MATCH($E58,Salaries_L,0))","v":0},{"$f":"K58/INDEX(Salaries_Tbl,MATCH($E58,Salaries_L,0))","v":0},null,3589.7457266029292,356485.75669980567,{"$f":"INDEX($O58:$P58,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C58,IO_Direct_Requirements_T,0))","v":2582.930925077028},{"$f":"INDEX($O58:$P58,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C58,IO_Direct_Requirements_T,0))","v":256502.3139398706},{"$f":"INDEX($O58:$P58,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C58,IO_Direct_Requirements_T,0))","v":1166.7026120018052},{"$f":"INDEX($O58:$P58,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C58,IO_Direct_Requirements_T,0))","v":115861.37157315947},{"$f":"S58/INDEX(Salaries_Tbl,MATCH($E58,Salaries_L,0))","v":797.15974209904891},{"$f":"T58/INDEX(Salaries_Tbl,MATCH($E58,Salaries_L,0))","v":79163.293312622656},null,30073.799672105437,387551.21786237584,{"$f":"INDEX($X58:$Y58,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C58,IO_Direct_Requirements_T,0))","v":21639.010983979017},{"$f":"INDEX($X58:$Y58,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C58,IO_Direct_Requirements_T,0))","v":278854.85544272378},{"$f":"INDEX($X58:$Y58,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C58,IO_Direct_Requirements_T,0))","v":9774.280214400691},{"$f":"INDEX($X58:$Y58,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C58,IO_Direct_Requirements_T,0))","v":125957.95150995349},{"$f":"AB58/INDEX(Salaries_Tbl,MATCH($E58,Salaries_L,0))","v":6678.3622619535508},{"$f":"AC58/INDEX(Salaries_Tbl,MATCH($E58,Salaries_L,0))","v":86061.869672786575}]
[45,6,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Tech1","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",{"$f":"IF($C59=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D59,\"_\",F$13,\"DirectTotal\")),$A59))","v":0},{"$f":"IF($C59=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D59,\"_\",G$13,\"DirectTotal\")),$A59))","v":0},{"$f":"INDEX($F59:$G59,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C59,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O59:$P59,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C59,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O59:$P59,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C59,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O59:$P59,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C59,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O59:$P59,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C59,IO_Direct_Requirements_T,0))","v":0},0,0,null,28593.506913566402,368475.1693543857,{"$f":"INDEX($X59:$Y59,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C59,IO_Direct_Requirements_T,0))","v":28593.506913566402},{"$f":"INDEX($X59:$Y59,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C59,IO_Direct_Requirements_T,0))","v":368475.1693543857},{"$f":"INDEX($X59:$Y59,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C59,IO_Direct_Requirements_T,0))","v":17275.2437602797},{"$f":"INDEX($X59:$Y59,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C59,IO_Direct_Requirements_T,0))","v":222620.41481827467},11803.461069667565,152107.34135413467]
[46,null,"Labour","Tech1","Labour",{"$f":"IF($C60=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D60,\"_\",F$13,\"DirectTotal\")),$A60))","v":0},{"$f":"IF($C60=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D60,\"_\",G$13,\"DirectTotal\")),$A60))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4405181.8401386393,56768137.237891957]
[null,null,null,null,"TOTAL",{"$f":"SUM(F15:F60)","v":8353406.1143565215},201764090.29879609,4297681.2841671519,98107652.776422024,2175904.6166561833,10221670.314270839,755652.63760148012,3078411.800458834,null,{"$f":"SUM(O15:O60)","v":4754868.4439938189},{"$f":"SUM(P15:P60)","v":143455990.75562739},2336639.2979950337,69800803.873564914,898779.51046519459,21717821.247445717,349036.58375372557,7585293.0502212821,null,{"$f":"SUM(X15:X60)","v":10515912.67510326},{"$f":"SUM(Y15:Y60)","v":135515126.40921128},{"$f":"SUM(Z15:Z60)","v":3428283.9034538432},44179173.115722917,1330497.7130172614,17145688.761145044,596068.60462797782,7681341.1066034157]
[]
[]
[null,null,"Tech2",{"$f":"INDEX(TechName_List,MATCH($C64,TechRef_List,0))","v":"Coal CCS"}]
[]
[null,null,null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour"]
[null,null,null,null,null,"Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,"Induced","Induced","Induced","Induced","Induced","Induced","Induced","Induced"]
[null,null,null,null,null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment"]
[null,null,null,null,null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex"]
["Order ref","sector summary lookup",null,"Technology","Sectors ","USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs"]
[1,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E71,IO_Sectors_List_Short,0))","v":6},{"$f":"E71","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"C64","v":"Tech2"},{"$f":"E15","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"IF($C71=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D71,\"_\",F$13,\"DirectTotal\")),$A71))","v":0},{"$f":"IF($C71=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D71,\"_\",G$13,\"DirectTotal\")),$A71))","v":0},{"$f":"INDEX($F71:$G71,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C71,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($F71:$G71,,MATCH(I$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(I$10,IO_Direct_Requirements_L,0),MATCH($C71,IO_Direct_Requirements_T,0))","v":0},0,0,{"$f":"J71/INDEX(Salaries_Tbl,MATCH($E71,Salaries_L,0))","v":0},{"$f":"K71/INDEX(Salaries_Tbl,MATCH($E71,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!F$71:F$115)-Sectoral_IMPACTS!F$71:F$115","v":0},{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!G$71:G$115)-Sectoral_IMPACTS!G$71:G$115","v":0},{"$f":"INDEX($O71:$P71,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C71,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O71:$P71,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C71,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O71:$P71,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C71,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O71:$P71,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C71,IO_Direct_Requirements_T,0))","v":0},{"$f":"S71/INDEX(Salaries_Tbl,MATCH($E71,Salaries_L,0))","v":0},{"$f":"T71/INDEX(Salaries_Tbl,MATCH($E71,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!F$71:F$116)-Sectoral_IMPACTS!F$71:F$116-Sectoral_IMPACTS!O$71:O$116","v":0},{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!G$71:G$116)-Sectoral_IMPACTS!G$71:G$116-Sectoral_IMPACTS!P$71:P$116","v":0},{"$f":"INDEX($X71:$Y71,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C71,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X71:$Y71,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C71,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X71:$Y71,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C71,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X71:$Y71,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C71,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB71/INDEX(Salaries_Tbl,MATCH($E71,Salaries_L,0))","v":0},{"$f":"AC71/INDEX(Salaries_Tbl,MATCH($E71,Salaries_L,0))","v":0}]
[2,6,{"$f":"E72","v":"D03: Fishing and aquaculture"},{"$f":"D71","v":"Tech2"},{"$f":"E16","v":"D03: Fishing and aquaculture"},{"$f":"IF($C72=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D72,\"_\",F$13,\"DirectTotal\")),$A72))","v":0},{"$f":"IF($C72=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D72,\"_\",G$13,\"DirectTotal\")),$A72))","v":0},{"$f":"INDEX($F72:$G72,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C72,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O72:$P72,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C72,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O72:$P72,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C72,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O72:$P72,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C72,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O72:$P72,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C72,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X72:$Y72,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C72,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X72:$Y72,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C72,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X72:$Y72,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C72,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X72:$Y72,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C72,IO_Direct_Requirements_T,0))","v":0},0,0]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D72","v":"Tech2"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C73=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D73,\"_\",F$13,\"DirectTotal\")),$A73))","v":0},{"$f":"IF($C73=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D73,\"_\",G$13,\"DirectTotal\")),$A73))","v":0},{"$f":"INDEX($F73:$G73,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C73,IO_Direct_Requirements_T,0))","v":0},0,0,{"$f":"INDEX($F73:$G73,,MATCH(K$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(K$10,IO_Direct_Requirements_L,0),MATCH($C73,IO_Direct_Requirements_T,0))*Cost_INPUT_S1!$P$110/Cost_INPUT_S1!$O$110","v":0},0,0,null,0,0,{"$f":"INDEX($O73:$P73,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C73,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O73:$P73,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C73,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O73:$P73,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C73,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O73:$P73,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C73,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X73:$Y73,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C73,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X73:$Y73,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C73,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X73:$Y73,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C73,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X73:$Y73,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C73,IO_Direct_Requirements_T,0))","v":0},0,0]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech2","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C74=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D74,\"_\",F$13,\"DirectTotal\")),$A74))","v":0},{"$f":"IF($C74=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D74,\"_\",G$13,\"DirectTotal\")),$A74))","v":0},{"$f":"INDEX($F74:$G74,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C74,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O74:$P74,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C74,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O74:$P74,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C74,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O74:$P74,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C74,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O74:$P74,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C74,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X74:$Y74,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C74,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X74:$Y74,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C74,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X74:$Y74,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C74,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X74:$Y74,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C74,IO_Direct_Requirements_T,0))","v":0},0,0]
[5,4,"D09: Mining support service activities","Tech2","D09: Mining support service activities",{"$f":"IF($C75=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D75,\"_\",F$13,\"DirectTotal\")),$A75))","v":0},{"$f":"IF($C75=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D75,\"_\",G$13,\"DirectTotal\")),$A75))","v":0},{"$f":"INDEX($F75:$G75,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C75,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O75:$P75,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C75,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O75:$P75,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C75,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O75:$P75,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C75,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O75:$P75,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C75,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X75:$Y75,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C75,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X75:$Y75,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C75,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X75:$Y75,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C75,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X75:$Y75,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C75,IO_Direct_Requirements_T,0))","v":0},0,0]
[6,3,"D10T12: Food products, beverages and tobacco","Tech2","D10T12: Food products, beverages and tobacco",{"$f":"IF($C76=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D76,\"_\",F$13,\"DirectTotal\")),$A76))","v":0},{"$f":"IF($C76=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D76,\"_\",G$13,\"DirectTotal\")),$A76))","v":0},{"$f":"INDEX($F76:$G76,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C76,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O76:$P76,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C76,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O76:$P76,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C76,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O76:$P76,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C76,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O76:$P76,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C76,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X76:$Y76,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C76,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X76:$Y76,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C76,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X76:$Y76,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C76,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X76:$Y76,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C76,IO_Direct_Requirements_T,0))","v":0},0,0]
[7,2,"D13T15: Textiles, textile products, leather and footwear","Tech2","D13T15: Textiles, textile products, leather and footwear",{"$f":"IF($C77=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D77,\"_\",F$13,\"DirectTotal\")),$A77))","v":0},{"$f":"IF($C77=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D77,\"_\",G$13,\"DirectTotal\")),$A77))","v":0},{"$f":"INDEX($F77:$G77,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C77,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O77:$P77,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C77,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O77:$P77,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C77,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O77:$P77,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C77,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O77:$P77,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C77,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X77:$Y77,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C77,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X77:$Y77,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C77,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X77:$Y77,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C77,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X77:$Y77,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C77,IO_Direct_Requirements_T,0))","v":0},0,0]
[8,2,"D16: Wood and products of wood and cork","Tech2","D16: Wood and products of wood and cork",{"$f":"IF($C78=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D78,\"_\",F$13,\"DirectTotal\")),$A78))","v":0},{"$f":"IF($C78=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D78,\"_\",G$13,\"DirectTotal\")),$A78))","v":0},{"$f":"INDEX($F78:$G78,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C78,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O78:$P78,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C78,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O78:$P78,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C78,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O78:$P78,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C78,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O78:$P78,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C78,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X78:$Y78,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C78,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X78:$Y78,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C78,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X78:$Y78,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C78,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X78:$Y78,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C78,IO_Direct_Requirements_T,0))","v":0},0,0]
[9,2,"D17T18: Paper products and printing","Tech2",{"$f":"E23","v":"D17T18: Paper products and printing"},{"$f":"IF($C79=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D79,\"_\",F$13,\"DirectTotal\")),$A79))","v":0},{"$f":"IF($C79=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D79,\"_\",G$13,\"DirectTotal\")),$A79))","v":0},{"$f":"INDEX($F79:$G79,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C79,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O79:$P79,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C79,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O79:$P79,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C79,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O79:$P79,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C79,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O79:$P79,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C79,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X79:$Y79,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C79,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X79:$Y79,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C79,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X79:$Y79,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C79,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X79:$Y79,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C79,IO_Direct_Requirements_T,0))","v":0},0,0]
[10,2,"D19: Coke and refined petroleum products","Tech2","D19: Coke and refined petroleum products",{"$f":"IF($C80=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D80,\"_\",F$13,\"DirectTotal\")),$A80))","v":0},{"$f":"IF($C80=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D80,\"_\",G$13,\"DirectTotal\")),$A80))","v":0},{"$f":"INDEX($F80:$G80,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C80,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O80:$P80,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C80,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O80:$P80,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C80,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O80:$P80,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C80,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O80:$P80,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C80,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X80:$Y80,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C80,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X80:$Y80,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C80,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X80:$Y80,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C80,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X80:$Y80,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C80,IO_Direct_Requirements_T,0))","v":0},0,0]
[11,2,"D20: Chemical and chemical products","Tech2","D20: Chemical and chemical products",{"$f":"IF($C81=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D81,\"_\",F$13,\"DirectTotal\")),$A81))","v":0},{"$f":"IF($C81=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D81,\"_\",G$13,\"DirectTotal\")),$A81))","v":0},{"$f":"INDEX($F81:$G81,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C81,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O81:$P81,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C81,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O81:$P81,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C81,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O81:$P81,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C81,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O81:$P81,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C81,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X81:$Y81,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C81,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X81:$Y81,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C81,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X81:$Y81,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C81,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X81:$Y81,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C81,IO_Direct_Requirements_T,0))","v":0},0,0]
[12,2,"D21: Pharmaceuticals, medicinal chemical and botanical products","Tech2","D21: Pharmaceuticals, medicinal chemical and botanical products",{"$f":"IF($C82=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D82,\"_\",F$13,\"DirectTotal\")),$A82))","v":0},{"$f":"IF($C82=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D82,\"_\",G$13,\"DirectTotal\")),$A82))","v":0},{"$f":"INDEX($F82:$G82,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C82,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O82:$P82,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C82,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O82:$P82,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C82,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O82:$P82,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C82,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O82:$P82,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C82,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X82:$Y82,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C82,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X82:$Y82,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C82,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X82:$Y82,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C82,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X82:$Y82,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C82,IO_Direct_Requirements_T,0))","v":0},0,0]
[13,2,"D22: Rubber and plastics products","Tech2","D22: Rubber and plastics products",{"$f":"IF($C83=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D83,\"_\",F$13,\"DirectTotal\")),$A83))","v":0},{"$f":"IF($C83=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D83,\"_\",G$13,\"DirectTotal\")),$A83))","v":0},{"$f":"INDEX($F83:$G83,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C83,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O83:$P83,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C83,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O83:$P83,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C83,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O83:$P83,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C83,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O83:$P83,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C83,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X83:$Y83,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C83,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X83:$Y83,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C83,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X83:$Y83,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C83,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X83:$Y83,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C83,IO_Direct_Requirements_T,0))","v":0},0,0]
[14,2,"D23: Other non-metallic mineral products","Tech2","D23: Other non-metallic mineral products",{"$f":"IF($C84=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D84,\"_\",F$13,\"DirectTotal\")),$A84))","v":0},{"$f":"IF($C84=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D84,\"_\",G$13,\"DirectTotal\")),$A84))","v":0},{"$f":"INDEX($F84:$G84,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C84,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O84:$P84,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C84,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O84:$P84,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C84,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O84:$P84,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C84,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O84:$P84,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C84,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X84:$Y84,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C84,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X84:$Y84,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C84,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X84:$Y84,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C84,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X84:$Y84,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C84,IO_Direct_Requirements_T,0))","v":0},0,0]
[15,2,"D24: Basic metals","Tech2","D24: Basic metals",{"$f":"IF($C85=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D85,\"_\",F$13,\"DirectTotal\")),$A85))","v":0},{"$f":"IF($C85=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D85,\"_\",G$13,\"DirectTotal\")),$A85))","v":0},{"$f":"INDEX($F85:$G85,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C85,IO_Direct_Requirements_T,0))","v":0},0,0,0,{"$f":"J85/INDEX(Salaries_Tbl,MATCH($E85,Salaries_L,0))","v":0},{"$f":"K85/INDEX(Salaries_Tbl,MATCH($E85,Salaries_L,0))","v":0},null,0,0,{"$f":"INDEX($O85:$P85,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C85,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O85:$P85,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C85,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O85:$P85,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C85,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O85:$P85,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C85,IO_Direct_Requirements_T,0))","v":0},{"$f":"S85/INDEX(Salaries_Tbl,MATCH($E85,Salaries_L,0))","v":0},{"$f":"T85/INDEX(Salaries_Tbl,MATCH($E85,Salaries_L,0))","v":0},null,0,0,{"$f":"INDEX($X85:$Y85,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C85,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X85:$Y85,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C85,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X85:$Y85,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C85,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X85:$Y85,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C85,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB85/INDEX(Salaries_Tbl,MATCH($E85,Salaries_L,0))","v":0},{"$f":"AC85/INDEX(Salaries_Tbl,MATCH($E85,Salaries_L,0))","v":0}]
[16,2,"D25: Fabricated metal products","Tech2","D25: Fabricated metal products",{"$f":"IF($C86=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D86,\"_\",F$13,\"DirectTotal\")),$A86))","v":0},{"$f":"IF($C86=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D86,\"_\",G$13,\"DirectTotal\")),$A86))","v":0},{"$f":"INDEX($F86:$G86,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C86,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O86:$P86,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C86,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O86:$P86,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C86,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O86:$P86,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C86,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O86:$P86,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C86,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X86:$Y86,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C86,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X86:$Y86,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C86,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X86:$Y86,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C86,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X86:$Y86,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C86,IO_Direct_Requirements_T,0))","v":0},0,0]
[17,2,"D26: Computer, electronic and optical equipment","Tech2","D26: Computer, electronic and optical equipment",{"$f":"IF($C87=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D87,\"_\",F$13,\"DirectTotal\")),$A87))","v":0},{"$f":"IF($C87=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D87,\"_\",G$13,\"DirectTotal\")),$A87))","v":0},{"$f":"INDEX($F87:$G87,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C87,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O87:$P87,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C87,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O87:$P87,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C87,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O87:$P87,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C87,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O87:$P87,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C87,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X87:$Y87,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C87,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X87:$Y87,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C87,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X87:$Y87,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C87,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X87:$Y87,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C87,IO_Direct_Requirements_T,0))","v":0},0,0]
[18,2,"D27: Electrical equipment","Tech2","D27: Electrical equipment",{"$f":"IF($C88=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D88,\"_\",F$13,\"DirectTotal\")),$A88))","v":0},{"$f":"IF($C88=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D88,\"_\",G$13,\"DirectTotal\")),$A88))","v":0},{"$f":"INDEX($F88:$G88,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C88,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O88:$P88,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C88,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O88:$P88,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C88,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O88:$P88,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C88,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O88:$P88,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C88,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X88:$Y88,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C88,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X88:$Y88,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C88,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X88:$Y88,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C88,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X88:$Y88,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C88,IO_Direct_Requirements_T,0))","v":0},0,0]
[19,2,"D28: Machinery and equipment, nec","Tech2","D28: Machinery and equipment, nec",{"$f":"IF($C89=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D89,\"_\",F$13,\"DirectTotal\")),$A89))","v":0},{"$f":"IF($C89=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D89,\"_\",G$13,\"DirectTotal\")),$A89))","v":0},{"$f":"INDEX($F89:$G89,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C89,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O89:$P89,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C89,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O89:$P89,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C89,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O89:$P89,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C89,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O89:$P89,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C89,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X89:$Y89,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C89,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X89:$Y89,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C89,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X89:$Y89,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C89,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X89:$Y89,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C89,IO_Direct_Requirements_T,0))","v":0},0,0]
[20,2,"D29: Motor vehicles, trailers and semi-trailers","Tech2","D29: Motor vehicles, trailers and semi-trailers",{"$f":"IF($C90=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D90,\"_\",F$13,\"DirectTotal\")),$A90))","v":0},{"$f":"IF($C90=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D90,\"_\",G$13,\"DirectTotal\")),$A90))","v":0},{"$f":"INDEX($F90:$G90,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C90,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O90:$P90,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C90,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O90:$P90,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C90,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O90:$P90,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C90,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O90:$P90,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C90,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X90:$Y90,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C90,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X90:$Y90,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C90,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X90:$Y90,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C90,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X90:$Y90,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C90,IO_Direct_Requirements_T,0))","v":0},0,0]
[21,2,"D30: Other transport equipment","Tech2","D30: Other transport equipment",{"$f":"IF($C91=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D91,\"_\",F$13,\"DirectTotal\")),$A91))","v":0},{"$f":"IF($C91=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D91,\"_\",G$13,\"DirectTotal\")),$A91))","v":0},{"$f":"INDEX($F91:$G91,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C91,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O91:$P91,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C91,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O91:$P91,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C91,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O91:$P91,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C91,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O91:$P91,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C91,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X91:$Y91,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C91,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X91:$Y91,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C91,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X91:$Y91,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C91,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X91:$Y91,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C91,IO_Direct_Requirements_T,0))","v":0},0,0]
[22,2,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","Tech2","D31T33: Manufacturing nec; repair and installation of machinery and equipment",{"$f":"IF($C92=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D92,\"_\",F$13,\"DirectTotal\")),$A92))","v":0},{"$f":"IF($C92=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D92,\"_\",G$13,\"DirectTotal\")),$A92))","v":0},{"$f":"INDEX($F92:$G92,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C92,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O92:$P92,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C92,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O92:$P92,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C92,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O92:$P92,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C92,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O92:$P92,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C92,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X92:$Y92,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C92,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X92:$Y92,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C92,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X92:$Y92,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C92,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X92:$Y92,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C92,IO_Direct_Requirements_T,0))","v":0},0,0]
[23,3,"D35: Electricity, gas, steam and air conditioning supply","Tech2","D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF($C93=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D93,\"_\",F$13,\"DirectTotal\")),$A93))","v":0},{"$f":"IF($C93=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D93,\"_\",G$13,\"DirectTotal\")),$A93))","v":0},{"$f":"INDEX($F93:$G93,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C93,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O93:$P93,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C93,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O93:$P93,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C93,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O93:$P93,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C93,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O93:$P93,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C93,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X93:$Y93,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C93,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X93:$Y93,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C93,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X93:$Y93,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C93,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X93:$Y93,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C93,IO_Direct_Requirements_T,0))","v":0},0,0]
[24,3,"D36T39: Water supply; sewerage, waste management and remediation activities","Tech2","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"IF($C94=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D94,\"_\",F$13,\"DirectTotal\")),$A94))","v":0},{"$f":"IF($C94=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D94,\"_\",G$13,\"DirectTotal\")),$A94))","v":0},{"$f":"INDEX($F94:$G94,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C94,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O94:$P94,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C94,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O94:$P94,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C94,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O94:$P94,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C94,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O94:$P94,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C94,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X94:$Y94,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C94,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X94:$Y94,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C94,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X94:$Y94,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C94,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X94:$Y94,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C94,IO_Direct_Requirements_T,0))","v":0},0,0]
[25,1,"D41T43: Construction","Tech2","D41T43: Construction",{"$f":"IF($C95=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D95,\"_\",F$13,\"DirectTotal\")),$A95))","v":0},{"$f":"IF($C95=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D95,\"_\",G$13,\"DirectTotal\")),$A95))","v":0},{"$f":"INDEX($F95:$G95,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C95,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O95:$P95,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C95,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O95:$P95,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C95,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O95:$P95,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C95,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O95:$P95,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C95,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X95:$Y95,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C95,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X95:$Y95,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C95,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X95:$Y95,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C95,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X95:$Y95,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C95,IO_Direct_Requirements_T,0))","v":0},0,0]
[26,2,"D45T47: Wholesale and retail trade; repair of motor vehicles","Tech2","D45T47: Wholesale and retail trade; repair of motor vehicles",{"$f":"IF($C96=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D96,\"_\",F$13,\"DirectTotal\")),$A96))","v":0},{"$f":"IF($C96=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D96,\"_\",G$13,\"DirectTotal\")),$A96))","v":0},{"$f":"INDEX($F96:$G96,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C96,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O96:$P96,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C96,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O96:$P96,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C96,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O96:$P96,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C96,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O96:$P96,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C96,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X96:$Y96,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C96,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X96:$Y96,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C96,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X96:$Y96,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C96,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X96:$Y96,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C96,IO_Direct_Requirements_T,0))","v":0},0,0]
[27,6,"D49: Land transport and transport via pipelines","Tech2","D49: Land transport and transport via pipelines",{"$f":"IF($C97=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D97,\"_\",F$13,\"DirectTotal\")),$A97))","v":0},{"$f":"IF($C97=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D97,\"_\",G$13,\"DirectTotal\")),$A97))","v":0},{"$f":"INDEX($F97:$G97,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C97,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O97:$P97,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C97,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O97:$P97,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C97,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O97:$P97,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C97,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O97:$P97,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C97,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X97:$Y97,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C97,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X97:$Y97,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C97,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X97:$Y97,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C97,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X97:$Y97,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C97,IO_Direct_Requirements_T,0))","v":0},0,0]
[28,6,"D50: Water transport","Tech2","D50: Water transport",{"$f":"IF($C98=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D98,\"_\",F$13,\"DirectTotal\")),$A98))","v":0},{"$f":"IF($C98=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D98,\"_\",G$13,\"DirectTotal\")),$A98))","v":0},{"$f":"INDEX($F98:$G98,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C98,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O98:$P98,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C98,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O98:$P98,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C98,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O98:$P98,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C98,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O98:$P98,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C98,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X98:$Y98,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C98,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X98:$Y98,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C98,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X98:$Y98,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C98,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X98:$Y98,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C98,IO_Direct_Requirements_T,0))","v":0},0,0]
[29,6,"D51: Air transport","Tech2","D51: Air transport",{"$f":"IF($C99=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D99,\"_\",F$13,\"DirectTotal\")),$A99))","v":0},{"$f":"IF($C99=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D99,\"_\",G$13,\"DirectTotal\")),$A99))","v":0},{"$f":"INDEX($F99:$G99,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C99,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O99:$P99,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C99,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O99:$P99,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C99,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O99:$P99,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C99,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O99:$P99,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C99,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X99:$Y99,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C99,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X99:$Y99,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C99,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X99:$Y99,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C99,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X99:$Y99,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C99,IO_Direct_Requirements_T,0))","v":0},0,0]
[30,6,"D52: Warehousing and support activities for transportation","Tech2","D52: Warehousing and support activities for transportation",{"$f":"IF($C100=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D100,\"_\",F$13,\"DirectTotal\")),$A100))","v":0},{"$f":"IF($C100=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D100,\"_\",G$13,\"DirectTotal\")),$A100))","v":0},{"$f":"INDEX($F100:$G100,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C100,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O100:$P100,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C100,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O100:$P100,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C100,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O100:$P100,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C100,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O100:$P100,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C100,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X100:$Y100,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C100,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X100:$Y100,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C100,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X100:$Y100,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C100,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X100:$Y100,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C100,IO_Direct_Requirements_T,0))","v":0},0,0]
[31,6,"D53: Postal and courier activities","Tech2","D53: Postal and courier activities",{"$f":"IF($C101=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D101,\"_\",F$13,\"DirectTotal\")),$A101))","v":0},{"$f":"IF($C101=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D101,\"_\",G$13,\"DirectTotal\")),$A101))","v":0},{"$f":"INDEX($F101:$G101,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C101,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O101:$P101,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C101,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O101:$P101,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C101,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O101:$P101,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C101,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O101:$P101,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C101,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X101:$Y101,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C101,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X101:$Y101,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C101,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X101:$Y101,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C101,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X101:$Y101,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C101,IO_Direct_Requirements_T,0))","v":0},0,0]
[32,6,"D55T56: Accommodation and food service activities","Tech2","D55T56: Accommodation and food service activities",{"$f":"IF($C102=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D102,\"_\",F$13,\"DirectTotal\")),$A102))","v":0},{"$f":"IF($C102=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D102,\"_\",G$13,\"DirectTotal\")),$A102))","v":0},{"$f":"INDEX($F102:$G102,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C102,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O102:$P102,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C102,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O102:$P102,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C102,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O102:$P102,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C102,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O102:$P102,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C102,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X102:$Y102,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C102,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X102:$Y102,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C102,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X102:$Y102,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C102,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X102:$Y102,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C102,IO_Direct_Requirements_T,0))","v":0},0,0]
[33,6,"D58T60: Publishing, audiovisual and broadcasting activities","Tech2","D58T60: Publishing, audiovisual and broadcasting activities",{"$f":"IF($C103=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D103,\"_\",F$13,\"DirectTotal\")),$A103))","v":0},{"$f":"IF($C103=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D103,\"_\",G$13,\"DirectTotal\")),$A103))","v":0},{"$f":"INDEX($F103:$G103,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C103,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O103:$P103,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C103,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O103:$P103,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C103,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O103:$P103,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C103,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O103:$P103,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C103,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X103:$Y103,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C103,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X103:$Y103,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C103,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X103:$Y103,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C103,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X103:$Y103,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C103,IO_Direct_Requirements_T,0))","v":0},0,0]
[34,6,"D61: Telecommunications","Tech2","D61: Telecommunications",{"$f":"IF($C104=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D104,\"_\",F$13,\"DirectTotal\")),$A104))","v":0},{"$f":"IF($C104=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D104,\"_\",G$13,\"DirectTotal\")),$A104))","v":0},{"$f":"INDEX($F104:$G104,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C104,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O104:$P104,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C104,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O104:$P104,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C104,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O104:$P104,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C104,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O104:$P104,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C104,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X104:$Y104,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C104,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X104:$Y104,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C104,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X104:$Y104,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C104,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X104:$Y104,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C104,IO_Direct_Requirements_T,0))","v":0},0,0]
[35,5,"D62T63: IT and other information services","Tech2","D62T63: IT and other information services",{"$f":"IF($C105=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D105,\"_\",F$13,\"DirectTotal\")),$A105))","v":0},{"$f":"IF($C105=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D105,\"_\",G$13,\"DirectTotal\")),$A105))","v":0},{"$f":"INDEX($F105:$G105,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C105,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O105:$P105,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C105,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O105:$P105,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C105,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O105:$P105,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C105,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O105:$P105,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C105,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X105:$Y105,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C105,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X105:$Y105,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C105,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X105:$Y105,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C105,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X105:$Y105,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C105,IO_Direct_Requirements_T,0))","v":0},0,0]
[36,5,"D64T66: Financial and insurance activities","Tech2","D64T66: Financial and insurance activities",{"$f":"IF($C106=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D106,\"_\",F$13,\"DirectTotal\")),$A106))","v":0},{"$f":"IF($C106=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D106,\"_\",G$13,\"DirectTotal\")),$A106))","v":0},{"$f":"INDEX($F106:$G106,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C106,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O106:$P106,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C106,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O106:$P106,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C106,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O106:$P106,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C106,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O106:$P106,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C106,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X106:$Y106,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C106,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X106:$Y106,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C106,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X106:$Y106,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C106,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X106:$Y106,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C106,IO_Direct_Requirements_T,0))","v":0},0,0]
[37,6,"D68: Real estate activities","Tech2","D68: Real estate activities",{"$f":"IF($C107=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D107,\"_\",F$13,\"DirectTotal\")),$A107))","v":0},{"$f":"IF($C107=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D107,\"_\",G$13,\"DirectTotal\")),$A107))","v":0},{"$f":"INDEX($F107:$G107,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C107,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O107:$P107,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O107:$P107,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O107:$P107,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O107:$P107,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C107,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X107:$Y107,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X107:$Y107,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X107:$Y107,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X107:$Y107,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C107,IO_Direct_Requirements_T,0))","v":0},0,0]
[38,5,"D69T75: Professional, scientific and technical activities","Tech2","D69T75: Professional, scientific and technical activities",{"$f":"IF($C108=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D108,\"_\",F$13,\"DirectTotal\")),$A108))","v":0},{"$f":"IF($C108=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D108,\"_\",G$13,\"DirectTotal\")),$A108))","v":0},{"$f":"INDEX($F108:$G108,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C108,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O108:$P108,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C108,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O108:$P108,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C108,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O108:$P108,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C108,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O108:$P108,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C108,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X108:$Y108,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C108,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X108:$Y108,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C108,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X108:$Y108,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C108,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X108:$Y108,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C108,IO_Direct_Requirements_T,0))","v":0},0,0]
[39,5,"D77T82: Administrative and support services","Tech2","D77T82: Administrative and support services",{"$f":"IF($C109=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D109,\"_\",F$13,\"DirectTotal\")),$A109))","v":0},{"$f":"IF($C109=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D109,\"_\",G$13,\"DirectTotal\")),$A109))","v":0},{"$f":"INDEX($F109:$G109,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C109,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O109:$P109,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C109,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O109:$P109,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C109,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O109:$P109,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C109,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O109:$P109,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C109,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X109:$Y109,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C109,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X109:$Y109,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C109,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X109:$Y109,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C109,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X109:$Y109,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C109,IO_Direct_Requirements_T,0))","v":0},0,0]
[40,6,"D84: Public administration and defence; compulsory social security","Tech2","D84: Public administration and defence; compulsory social security",{"$f":"IF($C110=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D110,\"_\",F$13,\"DirectTotal\")),$A110))","v":0},{"$f":"IF($C110=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D110,\"_\",G$13,\"DirectTotal\")),$A110))","v":0},{"$f":"INDEX($F110:$G110,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C110,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O110:$P110,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C110,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O110:$P110,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C110,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O110:$P110,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C110,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O110:$P110,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C110,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X110:$Y110,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C110,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X110:$Y110,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C110,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X110:$Y110,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C110,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X110:$Y110,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C110,IO_Direct_Requirements_T,0))","v":0},0,0]
[41,6,"D85: Education","Tech2","D85: Education",{"$f":"IF($C111=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D111,\"_\",F$13,\"DirectTotal\")),$A111))","v":0},{"$f":"IF($C111=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D111,\"_\",G$13,\"DirectTotal\")),$A111))","v":0},{"$f":"INDEX($F111:$G111,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C111,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O111:$P111,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C111,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O111:$P111,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C111,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O111:$P111,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C111,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O111:$P111,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C111,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X111:$Y111,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C111,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X111:$Y111,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C111,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X111:$Y111,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C111,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X111:$Y111,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C111,IO_Direct_Requirements_T,0))","v":0},0,0]
[42,6,"D86T88: Human health and social work activities","Tech2","D86T88: Human health and social work activities",{"$f":"IF($C112=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D112,\"_\",F$13,\"DirectTotal\")),$A112))","v":0},{"$f":"IF($C112=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D112,\"_\",G$13,\"DirectTotal\")),$A112))","v":0},{"$f":"INDEX($F112:$G112,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C112,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O112:$P112,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C112,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O112:$P112,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C112,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O112:$P112,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C112,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O112:$P112,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C112,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X112:$Y112,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C112,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X112:$Y112,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C112,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X112:$Y112,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C112,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X112:$Y112,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C112,IO_Direct_Requirements_T,0))","v":0},0,0]
[43,6,"D90T93: Arts, entertainment and recreation","Tech2","D90T93: Arts, entertainment and recreation",{"$f":"IF($C113=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D113,\"_\",F$13,\"DirectTotal\")),$A113))","v":0},{"$f":"IF($C113=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D113,\"_\",G$13,\"DirectTotal\")),$A113))","v":0},{"$f":"INDEX($F113:$G113,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C113,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O113:$P113,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C113,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O113:$P113,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C113,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O113:$P113,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C113,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O113:$P113,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C113,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X113:$Y113,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C113,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X113:$Y113,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C113,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X113:$Y113,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C113,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X113:$Y113,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C113,IO_Direct_Requirements_T,0))","v":0},0,0]
[44,6,"D94T96: Other service activities","Tech2","D94T96: Other service activities",{"$f":"IF($C114=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D114,\"_\",F$13,\"DirectTotal\")),$A114))","v":0},{"$f":"IF($C114=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D114,\"_\",G$13,\"DirectTotal\")),$A114))","v":0},{"$f":"INDEX($F114:$G114,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C114,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O114:$P114,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C114,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O114:$P114,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C114,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O114:$P114,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C114,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O114:$P114,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C114,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X114:$Y114,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C114,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X114:$Y114,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C114,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X114:$Y114,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C114,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X114:$Y114,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C114,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB114/INDEX(Salaries_Tbl,MATCH($E114,Salaries_L,0))","v":0},{"$f":"AC114/INDEX(Salaries_Tbl,MATCH($E114,Salaries_L,0))","v":0}]
[45,6,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Tech2","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",{"$f":"IF($C115=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D115,\"_\",F$13,\"DirectTotal\")),$A115))","v":0},{"$f":"IF($C115=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D115,\"_\",G$13,\"DirectTotal\")),$A115))","v":0},{"$f":"INDEX($F115:$G115,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C115,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O115:$P115,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O115:$P115,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O115:$P115,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O115:$P115,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C115,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X115:$Y115,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X115:$Y115,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X115:$Y115,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X115:$Y115,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C115,IO_Direct_Requirements_T,0))","v":0},0,0]
[46,null,"Labour","Tech2","Labour",{"$f":"IF($C116=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D116,\"_\",F$13,\"DirectTotal\")),$A116))","v":0},{"$f":"IF($C116=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D116,\"_\",G$13,\"DirectTotal\")),$A116))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F71:F116)","v":0},{"$f":"SUM(G71:G116)","v":0},{"$f":"SUM(H71:H116)","v":0},{"$f":"SUM(I71:I116)","v":0},{"$f":"SUM(J71:J116)","v":0},{"$f":"SUM(K71:K116)","v":0},{"$f":"SUM(L71:L116)","v":0},{"$f":"SUM(M71:M116)","v":0},null,{"$f":"SUM(O71:O116)","v":0},{"$f":"SUM(P71:P116)","v":0},{"$f":"SUM(Q71:Q116)","v":0},{"$f":"SUM(R71:R116)","v":0},{"$f":"SUM(S71:S116)","v":0},{"$f":"SUM(T71:T116)","v":0},{"$f":"SUM(U71:U116)","v":0},{"$f":"SUM(V71:V116)","v":0},null,{"$f":"SUM(X71:X116)","v":0},{"$f":"SUM(Y71:Y116)","v":0},{"$f":"SUM(Z71:Z116)","v":0},{"$f":"SUM(AA71:AA116)","v":0},{"$f":"SUM(AB71:AB116)","v":0},{"$f":"SUM(AC71:AC116)","v":0},{"$f":"SUM(AD71:AD116)","v":0},{"$f":"SUM(AE71:AE116)","v":0}]
[]
[]
[null,null,"Tech3",{"$f":"INDEX(TechName_List,MATCH($C120,TechRef_List,0))","v":"Gas Open"}]
[]
[null,null,null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour"]
[null,null,null,null,null,"Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,"Induced","Induced","Induced","Induced","Induced","Induced","Induced","Induced"]
[null,null,null,null,null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment"]
[null,null,null,null,null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex"]
["Order ref","sector summary lookup",null,"Technology","Sectors ","USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs"]
[1,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E127,IO_Sectors_List_Short,0))","v":6},{"$f":"E127","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"C120","v":"Tech3"},{"$f":"E15","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"IF($C127=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D127,\"_\",F$13,\"DirectTotal\")),$A127))","v":0},{"$f":"IF($C127=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D127,\"_\",G$13,\"DirectTotal\")),$A127))","v":0},{"$f":"INDEX($F127:$G127,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C127,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($F127:$G127,,MATCH(I$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(I$10,IO_Direct_Requirements_L,0),MATCH($C127,IO_Direct_Requirements_T,0))","v":0},0,0,{"$f":"J127/INDEX(Salaries_Tbl,MATCH($E127,Salaries_L,0))","v":0},{"$f":"K127/INDEX(Salaries_Tbl,MATCH($E127,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!F$127:F$171)-Sectoral_IMPACTS!F$127:F$171","v":19309.04090721978},{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!G$127:G$171)-Sectoral_IMPACTS!G$127:G$171","v":235526.0817644721},{"$f":"INDEX($O127:$P127,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C127,IO_Direct_Requirements_T,0))","v":14394.199009246691},{"$f":"INDEX($O127:$P127,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C127,IO_Direct_Requirements_T,0))","v":175576.26549531508},{"$f":"INDEX($O127:$P127,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C127,IO_Direct_Requirements_T,0))","v":5441.4480459120623},{"$f":"INDEX($O127:$P127,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C127,IO_Direct_Requirements_T,0))","v":66373.205356844599},{"$f":"S127/INDEX(Salaries_Tbl,MATCH($E127,Salaries_L,0))","v":3310.875341939493},{"$f":"T127/INDEX(Salaries_Tbl,MATCH($E127,Salaries_L,0))","v":40385.097335727543},null,{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!F$127:F$172)-Sectoral_IMPACTS!F$127:F$172-Sectoral_IMPACTS!O$127:O$172","v":78038.79876443895},{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!G$127:G$172)-Sectoral_IMPACTS!G$127:G$172-Sectoral_IMPACTS!P$127:P$172","v":2003408.1670591841},{"$f":"INDEX($X127:$Y127,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C127,IO_Direct_Requirements_T,0))","v":58175.131807705555},{"$f":"INDEX($X127:$Y127,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C127,IO_Direct_Requirements_T,0))","v":1493469.0952266573},{"$f":"INDEX($X127:$Y127,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C127,IO_Direct_Requirements_T,0))","v":21991.981428932791},{"$f":"INDEX($X127:$Y127,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C127,IO_Direct_Requirements_T,0))","v":564577.05528669432},{"$f":"AB127/INDEX(Salaries_Tbl,MATCH($E127,Salaries_L,0))","v":13381.127306387874},{"$f":"AC127/INDEX(Salaries_Tbl,MATCH($E127,Salaries_L,0))","v":343519.63580315962}]
[2,6,{"$f":"E128","v":"D03: Fishing and aquaculture"},{"$f":"D127","v":"Tech3"},{"$f":"E16","v":"D03: Fishing and aquaculture"},{"$f":"IF($C128=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D128,\"_\",F$13,\"DirectTotal\")),$A128))","v":0},{"$f":"IF($C128=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D128,\"_\",G$13,\"DirectTotal\")),$A128))","v":0},{"$f":"INDEX($F128:$G128,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C128,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,906.28723169076125,18869.358121671732,{"$f":"INDEX($O128:$P128,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C128,IO_Direct_Requirements_T,0))","v":815.64075358440266},{"$f":"INDEX($O128:$P128,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C128,IO_Direct_Requirements_T,0))","v":16982.052642738552},{"$f":"INDEX($O128:$P128,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C128,IO_Direct_Requirements_T,0))","v":272.22230959103689},{"$f":"INDEX($O128:$P128,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C128,IO_Direct_Requirements_T,0))","v":5667.8060429020516},165.63497891482916,3448.603958359528,null,24640.348627552026,632565.80651159375,{"$f":"INDEX($X128:$Y128,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C128,IO_Direct_Requirements_T,0))","v":22175.831039421024},{"$f":"INDEX($X128:$Y128,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C128,IO_Direct_Requirements_T,0))","v":569296.83335855533},{"$f":"INDEX($X128:$Y128,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C128,IO_Direct_Requirements_T,0))","v":7401.2436432617642},{"$f":"INDEX($X128:$Y128,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C128,IO_Direct_Requirements_T,0))","v":190004.35931956253},4503.3224375947311,115609.07001671247]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D128","v":"Tech3"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C129=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D129,\"_\",F$13,\"DirectTotal\")),$A129))","v":0},{"$f":"IF($C129=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D129,\"_\",G$13,\"DirectTotal\")),$A129))","v":46805801.666666664},{"$f":"INDEX($F129:$G129,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C129,IO_Direct_Requirements_T,0))","v":0},24138265.529650763,0,3900615.9029923379,0,1060870.7798605014,null,25250.814391408465,7805072.1579068825,{"$f":"INDEX($O129:$P129,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C129,IO_Direct_Requirements_T,0))","v":13022.122064278521},{"$f":"INDEX($O129:$P129,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C129,IO_Direct_Requirements_T,0))","v":4025161.3585717655},{"$f":"INDEX($O129:$P129,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C129,IO_Direct_Requirements_T,0))","v":2104.3059764272593},{"$f":"INDEX($O129:$P129,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C129,IO_Direct_Requirements_T,0))","v":650444.76323574653},572.31903314677277,176904.84282257236,null,24222.283824545128,621833.26764675975,{"$f":"INDEX($X129:$Y129,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C129,IO_Direct_Requirements_T,0))","v":12491.697564659486},{"$f":"INDEX($X129:$Y129,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C129,IO_Direct_Requirements_T,0))","v":320686.23963591718},{"$f":"INDEX($X129:$Y129,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C129,IO_Direct_Requirements_T,0))","v":2018.5921857653216},{"$f":"INDEX($X129:$Y129,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C129,IO_Direct_Requirements_T,0))","v":51821.198364817566},549.0070080190045,14094.080650293074]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech3","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C130=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D130,\"_\",F$13,\"DirectTotal\")),$A130))","v":0},{"$f":"IF($C130=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D130,\"_\",G$13,\"DirectTotal\")),$A130))","v":0},{"$f":"INDEX($F130:$G130,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C130,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,30380.112479050884,1011502.134761707,{"$f":"INDEX($O130:$P130,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C130,IO_Direct_Requirements_T,0))","v":22100.451694190855},{"$f":"INDEX($O130:$P130,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C130,IO_Direct_Requirements_T,0))","v":735831.84009891539},{"$f":"INDEX($O130:$P130,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C130,IO_Direct_Requirements_T,0))","v":7681.9981960813902},{"$f":"INDEX($O130:$P130,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C130,IO_Direct_Requirements_T,0))","v":255771.19176007295},2089.3129751411566,69563.42034605387,null,4978.3074385178843,127802.86137621908,{"$f":"INDEX($X130:$Y130,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C130,IO_Direct_Requirements_T,0))","v":3621.5416628119337},{"$f":"INDEX($X130:$Y130,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C130,IO_Direct_Requirements_T,0))","v":92972.03774910912},{"$f":"INDEX($X130:$Y130,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C130,IO_Direct_Requirements_T,0))","v":1258.8284124558229},{"$f":"INDEX($X130:$Y130,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C130,IO_Direct_Requirements_T,0))","v":32316.580500587639},342.37010586150734,8789.3083581448009]
[5,4,"D09: Mining support service activities","Tech3","D09: Mining support service activities",{"$f":"IF($C131=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D131,\"_\",F$13,\"DirectTotal\")),$A131))","v":0},{"$f":"IF($C131=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D131,\"_\",G$13,\"DirectTotal\")),$A131))","v":0},{"$f":"INDEX($F131:$G131,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C131,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,3404.964378686218,1962702.3468353723,{"$f":"INDEX($O131:$P131,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C131,IO_Direct_Requirements_T,0))","v":2289.2879748875848},{"$f":"INDEX($O131:$P131,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C131,IO_Direct_Requirements_T,0))","v":1319599.9667484118},{"$f":"INDEX($O131:$P131,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C131,IO_Direct_Requirements_T,0))","v":618.87703886590214},{"$f":"INDEX($O131:$P131,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C131,IO_Direct_Requirements_T,0))","v":356735.42554160429},168.31920475834588,97023.187750391793,null,1047.4740710486903,26890.702342254343,{"$f":"INDEX($X131:$Y131,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C131,IO_Direct_Requirements_T,0))","v":704.25694021020888},{"$f":"INDEX($X131:$Y131,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C131,IO_Direct_Requirements_T,0))","v":18079.649200957869},{"$f":"INDEX($X131:$Y131,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C131,IO_Direct_Requirements_T,0))","v":190.38603030248171},{"$f":"INDEX($X131:$Y131,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C131,IO_Direct_Requirements_T,0))","v":4887.5807167827006},51.780278157250692,1329.3007298326133]
[6,3,"D10T12: Food products, beverages and tobacco","Tech3","D10T12: Food products, beverages and tobacco",{"$f":"IF($C132=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D132,\"_\",F$13,\"DirectTotal\")),$A132))","v":0},{"$f":"IF($C132=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D132,\"_\",G$13,\"DirectTotal\")),$A132))","v":0},{"$f":"INDEX($F132:$G132,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C132,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,13172.99789733933,182368.36934360379,{"$f":"INDEX($O132:$P132,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C132,IO_Direct_Requirements_T,0))","v":4582.6527182998634},{"$f":"INDEX($O132:$P132,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C132,IO_Direct_Requirements_T,0))","v":63442.726554536195},{"$f":"INDEX($O132:$P132,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C132,IO_Direct_Requirements_T,0))","v":1164.3679097193417},{"$f":"INDEX($O132:$P132,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C132,IO_Direct_Requirements_T,0))","v":16119.631891418265},481.80479687153701,6670.1563176545824,null,96218.013739398259,2470104.0712528592,{"$f":"INDEX($X132:$Y132,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C132,IO_Direct_Requirements_T,0))","v":33472.54327743622},{"$f":"INDEX($X132:$Y132,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C132,IO_Direct_Requirements_T,0))","v":859305.46902287158},{"$f":"INDEX($X132:$Y132,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C132,IO_Direct_Requirements_T,0))","v":8504.7586288401671},{"$f":"INDEX($X132:$Y132,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C132,IO_Direct_Requirements_T,0))","v":218333.74123705292},3519.1913736247493,90344.506207043218]
[7,2,"D13T15: Textiles, textile products, leather and footwear","Tech3","D13T15: Textiles, textile products, leather and footwear",{"$f":"IF($C133=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D133,\"_\",F$13,\"DirectTotal\")),$A133))","v":0},{"$f":"IF($C133=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D133,\"_\",G$13,\"DirectTotal\")),$A133))","v":0},{"$f":"INDEX($F133:$G133,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C133,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,6845.6729213464068,112539.71930809091,{"$f":"INDEX($O133:$P133,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C133,IO_Direct_Requirements_T,0))","v":2785.5367385331006},{"$f":"INDEX($O133:$P133,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C133,IO_Direct_Requirements_T,0))","v":45792.944868776198},{"$f":"INDEX($O133:$P133,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C133,IO_Direct_Requirements_T,0))","v":1624.3689787199633},{"$f":"INDEX($O133:$P133,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C133,IO_Direct_Requirements_T,0))","v":26703.880103281459},672.14903408428881,11049.821470899715,null,18073.886392813165,463991.91406264697,{"$f":"INDEX($X133:$Y133,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C133,IO_Direct_Requirements_T,0))","v":7354.3499862907001},{"$f":"INDEX($X133:$Y133,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C133,IO_Direct_Requirements_T,0))","v":188800.50768618871},{"$f":"INDEX($X133:$Y133,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C133,IO_Direct_Requirements_T,0))","v":4288.644917557689},{"$f":"INDEX($X133:$Y133,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C133,IO_Direct_Requirements_T,0))","v":110097.8793815972},1774.6020618655566,45557.496018782855]
[8,2,"D16: Wood and products of wood and cork","Tech3","D16: Wood and products of wood and cork",{"$f":"IF($C134=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D134,\"_\",F$13,\"DirectTotal\")),$A134))","v":0},{"$f":"IF($C134=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D134,\"_\",G$13,\"DirectTotal\")),$A134))","v":0},{"$f":"INDEX($F134:$G134,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C134,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,5053.9558303176373,93670.112111407638,{"$f":"INDEX($O134:$P134,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C134,IO_Direct_Requirements_T,0))","v":1586.9373620870945},{"$f":"INDEX($O134:$P134,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C134,IO_Direct_Requirements_T,0))","v":29412.326821055176},{"$f":"INDEX($O134:$P134,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C134,IO_Direct_Requirements_T,0))","v":632.92471536904441},{"$f":"INDEX($O134:$P134,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C134,IO_Direct_Requirements_T,0))","v":11730.638540814685},261.89846128348023,4854.0309915385478,null,1192.1593602874291,30605.055903605811,{"$f":"INDEX($X134:$Y134,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C134,IO_Direct_Requirements_T,0))","v":374.3369142747469},{"$f":"INDEX($X134:$Y134,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C134,IO_Direct_Requirements_T,0))","v":9609.9586764975302},{"$f":"INDEX($X134:$Y134,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C134,IO_Direct_Requirements_T,0))","v":149.29832177362746},{"$f":"INDEX($X134:$Y134,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C134,IO_Direct_Requirements_T,0))","v":3832.7791035375881},61.778280726357821,1585.9689553609517]
[9,2,"D17T18: Paper products and printing","Tech3","D17T18: Paper products and printing",{"$f":"IF($C135=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D135,\"_\",F$13,\"DirectTotal\")),$A135))","v":0},{"$f":"IF($C135=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D135,\"_\",G$13,\"DirectTotal\")),$A135))","v":0},{"$f":"INDEX($F135:$G135,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C135,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,17301.104025207278,233364.52915127267,{"$f":"INDEX($O135:$P135,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C135,IO_Direct_Requirements_T,0))","v":6206.2682870257349},{"$f":"INDEX($O135:$P135,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C135,IO_Direct_Requirements_T,0))","v":83712.743098825711},{"$f":"INDEX($O135:$P135,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C135,IO_Direct_Requirements_T,0))","v":3024.5934469099188},{"$f":"INDEX($O135:$P135,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C135,IO_Direct_Requirements_T,0))","v":40796.981775485379},1251.5491187477617,16881.418109545324,null,8178.4169058751868,209955.91272877861,{"$f":"INDEX($X135:$Y135,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C135,IO_Direct_Requirements_T,0))","v":2933.7693945459182},{"$f":"INDEX($X135:$Y135,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C135,IO_Direct_Requirements_T,0))","v":75315.582227796607},{"$f":"INDEX($X135:$Y135,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C135,IO_Direct_Requirements_T,0))","v":1429.7576700057457},{"$f":"INDEX($X135:$Y135,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C135,IO_Direct_Requirements_T,0))","v":36704.667913344136},591.62065359451856,15188.056043633705]
[10,2,"D19: Coke and refined petroleum products","Tech3","D19: Coke and refined petroleum products",{"$f":"IF($C136=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D136,\"_\",F$13,\"DirectTotal\")),$A136))","v":0},{"$f":"IF($C136=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D136,\"_\",G$13,\"DirectTotal\")),$A136))","v":0},{"$f":"INDEX($F136:$G136,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C136,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,34856.297363973681,5997972.773054407,{"$f":"INDEX($O136:$P136,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C136,IO_Direct_Requirements_T,0))","v":7822.6359774222237},{"$f":"INDEX($O136:$P136,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C136,IO_Direct_Requirements_T,0))","v":1346097.0084157381},{"$f":"INDEX($O136:$P136,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C136,IO_Direct_Requirements_T,0))","v":1248.8637526963694},{"$f":"INDEX($O136:$P136,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C136,IO_Direct_Requirements_T,0))","v":214900.93189500572},516.76840426934734,88924.041082628697,null,41670.006764955302,1069750.3446499025,{"$f":"INDEX($X136:$Y136,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C136,IO_Direct_Requirements_T,0))","v":9351.8049463245025},{"$f":"INDEX($X136:$Y136,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C136,IO_Direct_Requirements_T,0))","v":240079.07224154327},{"$f":"INDEX($X136:$Y136,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C136,IO_Direct_Requirements_T,0))","v":1492.9916531281424},{"$f":"INDEX($X136:$Y136,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C136,IO_Direct_Requirements_T,0))","v":38328.007588336928},617.78629775162017,15859.779161245162]
[11,2,"D20: Chemical and chemical products","Tech3","D20: Chemical and chemical products",{"$f":"IF($C137=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D137,\"_\",F$13,\"DirectTotal\")),$A137))","v":0},{"$f":"IF($C137=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D137,\"_\",G$13,\"DirectTotal\")),$A137))","v":0},{"$f":"INDEX($F137:$G137,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C137,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,30587.883843722073,539732.82976573671,{"$f":"INDEX($O137:$P137,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C137,IO_Direct_Requirements_T,0))","v":10251.2722432558},{"$f":"INDEX($O137:$P137,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C137,IO_Direct_Requirements_T,0))","v":180886.92257431202},{"$f":"INDEX($O137:$P137,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C137,IO_Direct_Requirements_T,0))","v":2742.8091497047835},{"$f":"INDEX($O137:$P137,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C137,IO_Direct_Requirements_T,0))","v":48397.730011040119},1134.9493525198916,20026.538246518052,null,12754.980802711132,327445.23385050986,{"$f":"INDEX($X137:$Y137,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C137,IO_Direct_Requirements_T,0))","v":4274.7246371843939},{"$f":"INDEX($X137:$Y137,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C137,IO_Direct_Requirements_T,0))","v":109740.51863503069},{"$f":"INDEX($X137:$Y137,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C137,IO_Direct_Requirements_T,0))","v":1143.7364620817093},{"$f":"INDEX($X137:$Y137,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C137,IO_Direct_Requirements_T,0))","v":29361.945665186417},473.26769244325436,12149.704701478902]
[12,2,"D21: Pharmaceuticals, medicinal chemical and botanical products","Tech3","D21: Pharmaceuticals, medicinal chemical and botanical products",{"$f":"IF($C138=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D138,\"_\",F$13,\"DirectTotal\")),$A138))","v":0},{"$f":"IF($C138=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D138,\"_\",G$13,\"DirectTotal\")),$A138))","v":0},{"$f":"INDEX($F138:$G138,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C138,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,167.72184240120566,8304.4856383681927,{"$f":"INDEX($O138:$P138,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C138,IO_Direct_Requirements_T,0))","v":57.102883892827165},{"$f":"INDEX($O138:$P138,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C138,IO_Direct_Requirements_T,0))","v":2827.3603032754472},{"$f":"INDEX($O138:$P138,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C138,IO_Direct_Requirements_T,0))","v":15.990274487651025},{"$f":"INDEX($O138:$P138,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C138,IO_Direct_Requirements_T,0))","v":791.73352101997114},6.6166294065076343,327.6120932973505,null,2298.9944507636515,59019.671389181414,{"$f":"INDEX($X138:$Y138,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C138,IO_Direct_Requirements_T,0))","v":782.7198372778372},{"$f":"INDEX($X138:$Y138,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C138,IO_Direct_Requirements_T,0))","v":20093.94479859955},{"$f":"INDEX($X138:$Y138,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C138,IO_Direct_Requirements_T,0))","v":219.18166284722997},{"$f":"INDEX($X138:$Y138,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C138,IO_Direct_Requirements_T,0))","v":5626.8207656964705},90.695368417985478,2328.3269947747003]
[13,2,"D22: Rubber and plastics products","Tech3","D22: Rubber and plastics products",{"$f":"IF($C139=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D139,\"_\",F$13,\"DirectTotal\")),$A139))","v":0},{"$f":"IF($C139=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D139,\"_\",G$13,\"DirectTotal\")),$A139))","v":0},{"$f":"INDEX($F139:$G139,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C139,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,25386.713462896125,315028.32795859576,{"$f":"INDEX($O139:$P139,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C139,IO_Direct_Requirements_T,0))","v":4968.1167347545033},{"$f":"INDEX($O139:$P139,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C139,IO_Direct_Requirements_T,0))","v":61650.260887069657},{"$f":"INDEX($O139:$P139,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C139,IO_Direct_Requirements_T,0))","v":1723.5038631650814},{"$f":"INDEX($O139:$P139,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C139,IO_Direct_Requirements_T,0))","v":21387.271772560347},713.17014301752658,8849.8575458839132,null,9238.6664587488376,237174.58660610981,{"$f":"INDEX($X139:$Y139,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C139,IO_Direct_Requirements_T,0))","v":1807.9840664530459},{"$f":"INDEX($X139:$Y139,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C139,IO_Direct_Requirements_T,0))","v":46414.47718305295},{"$f":"INDEX($X139:$Y139,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C139,IO_Direct_Requirements_T,0))","v":627.21302445940148},{"$f":"INDEX($X139:$Y139,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C139,IO_Direct_Requirements_T,0))","v":16101.781621226784},259.5350157989883,6662.770039029142]
[14,2,"D23: Other non-metallic mineral products","Tech3","D23: Other non-metallic mineral products",{"$f":"IF($C140=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D140,\"_\",F$13,\"DirectTotal\")),$A140))","v":0},{"$f":"IF($C140=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D140,\"_\",G$13,\"DirectTotal\")),$A140))","v":0},{"$f":"INDEX($F140:$G140,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C140,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,12276.813776422505,179112.71645070863,{"$f":"INDEX($O140:$P140,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C140,IO_Direct_Requirements_T,0))","v":4328.7992913523931},{"$f":"INDEX($O140:$P140,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C140,IO_Direct_Requirements_T,0))","v":63155.067280817435},{"$f":"INDEX($O140:$P140,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C140,IO_Direct_Requirements_T,0))","v":2713.0848952637475},{"$f":"INDEX($O140:$P140,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C140,IO_Direct_Requirements_T,0))","v":39582.583429369457},1122.6497277590431,16378.911175450459,null,1617.4893543568523,41524.106392658228,{"$f":"INDEX($X140:$Y140,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C140,IO_Direct_Requirements_T,0))","v":570.32605514932891},{"$f":"INDEX($X140:$Y140,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C140,IO_Direct_Requirements_T,0))","v":14641.382169678867},{"$f":"INDEX($X140:$Y140,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C140,IO_Direct_Requirements_T,0))","v":357.45316459742492},{"$f":"INDEX($X140:$Y140,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C140,IO_Direct_Requirements_T,0))","v":9176.5198931016785},147.91085182127941,3797.1600438122491]
[15,2,"D24: Basic metals","Tech3","D24: Basic metals",{"$f":"IF($C141=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D141,\"_\",F$13,\"DirectTotal\")),$A141))","v":0},{"$f":"IF($C141=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D141,\"_\",G$13,\"DirectTotal\")),$A141))","v":0},{"$f":"INDEX($F141:$G141,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C141,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,33561.171102127162,182741.96416144265,{"$f":"INDEX($O141:$P141,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C141,IO_Direct_Requirements_T,0))","v":10723.487294120627},{"$f":"INDEX($O141:$P141,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C141,IO_Direct_Requirements_T,0))","v":58389.831654702677},{"$f":"INDEX($O141:$P141,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C141,IO_Direct_Requirements_T,0))","v":2331.4394249224983},{"$f":"INDEX($O141:$P141,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C141,IO_Direct_Requirements_T,0))","v":12694.784056768442},964.72832097703235,5252.9855922202796,null,1932.153183671413,49602.140594976256,{"$f":"INDEX($X141:$Y141,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C141,IO_Direct_Requirements_T,0))","v":617.3628462590176},{"$f":"INDEX($X141:$Y141,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C141,IO_Direct_Requirements_T,0))","v":15848.908335552678},{"$f":"INDEX($X141:$Y141,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C141,IO_Direct_Requirements_T,0))","v":134.22350768670103},{"$f":"INDEX($X141:$Y141,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C141,IO_Direct_Requirements_T,0))","v":3445.779224800252},55.540460464909295,1425.8319433324293]
[16,2,{"$f":"E142","v":"D25: Fabricated metal products"},"Tech3","D25: Fabricated metal products",{"$f":"IF($C142=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D142,\"_\",F$13,\"DirectTotal\")),$A142))","v":0},{"$f":"IF($C142=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D142,\"_\",G$13,\"DirectTotal\")),$A142))","v":0},{"$f":"INDEX($F142:$G142,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C142,IO_Direct_Requirements_T,0))","v":0},0,0,0,{"$f":"J142/INDEX(Salaries_Tbl,MATCH($E142,Salaries_L,0))","v":0},{"$f":"K142/INDEX(Salaries_Tbl,MATCH($E142,Salaries_L,0))","v":0},null,57753.63640620088,460457.35751940624,{"$f":"INDEX($O142:$P142,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C142,IO_Direct_Requirements_T,0))","v":18695.703625502789},{"$f":"INDEX($O142:$P142,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C142,IO_Direct_Requirements_T,0))","v":149056.83562188153},{"$f":"INDEX($O142:$P142,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C142,IO_Direct_Requirements_T,0))","v":9688.2485166885872},{"$f":"INDEX($O142:$P142,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C142,IO_Direct_Requirements_T,0))","v":77242.327731709098},{"$f":"S142/INDEX(Salaries_Tbl,MATCH($E142,Salaries_L,0))","v":4008.9086702408758},{"$f":"T142/INDEX(Salaries_Tbl,MATCH($E142,Salaries_L,0))","v":31962.169097936785},null,8958.3628625359124,229978.64660190616,{"$f":"INDEX($X142:$Y142,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C142,IO_Direct_Requirements_T,0))","v":2899.9541408911168},{"$f":"INDEX($X142:$Y142,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C142,IO_Direct_Requirements_T,0))","v":74447.478714982557},{"$f":"INDEX($X142:$Y142,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C142,IO_Direct_Requirements_T,0))","v":1502.7771602898263},{"$f":"INDEX($X142:$Y142,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C142,IO_Direct_Requirements_T,0))","v":38579.220642316839},{"$f":"AB142/INDEX(Salaries_Tbl,MATCH($E142,Salaries_L,0))","v":621.83545116006178},{"$f":"AC142/INDEX(Salaries_Tbl,MATCH($E142,Salaries_L,0))","v":15963.728826496108}]
[17,2,"D26: Computer, electronic and optical equipment","Tech3","D26: Computer, electronic and optical equipment",{"$f":"IF($C143=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D143,\"_\",F$13,\"DirectTotal\")),$A143))","v":0},{"$f":"IF($C143=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D143,\"_\",G$13,\"DirectTotal\")),$A143))","v":0},{"$f":"INDEX($F143:$G143,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C143,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,5329.0694272685796,105392.96768381415,{"$f":"INDEX($O143:$P143,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C143,IO_Direct_Requirements_T,0))","v":1881.3653786767777},{"$f":"INDEX($O143:$P143,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C143,IO_Direct_Requirements_T,0))","v":37207.749544737759},{"$f":"INDEX($O143:$P143,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C143,IO_Direct_Requirements_T,0))","v":876.13966318268024},{"$f":"INDEX($O143:$P143,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C143,IO_Direct_Requirements_T,0))","v":17327.407808918051},362.53858331820356,7169.9229513275959,null,3858.0465415101662,99043.579251991236,{"$f":"INDEX($X143:$Y143,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C143,IO_Direct_Requirements_T,0))","v":1362.0380240084814},{"$f":"INDEX($X143:$Y143,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C143,IO_Direct_Requirements_T,0))","v":34966.172523752095},{"$f":"INDEX($X143:$Y143,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C143,IO_Direct_Requirements_T,0))","v":634.29228002276943},{"$f":"INDEX($X143:$Y143,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C143,IO_Direct_Requirements_T,0))","v":16283.519918546797},262.46434703548067,6737.9716850837412]
[18,2,"D27: Electrical equipment","Tech3","D27: Electrical equipment",{"$f":"IF($C144=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D144,\"_\",F$13,\"DirectTotal\")),$A144))","v":171322.43171480054},{"$f":"IF($C144=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D144,\"_\",G$13,\"DirectTotal\")),$A144))","v":1014500.2486111112},{"$f":"INDEX($F144:$G144,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C144,IO_Direct_Requirements_T,0))","v":66684.488049023756},394877.82788921776,30693.450869480268,181753.86157054297,12700.669382945283,75208.086399186912,null,21443.753277906566,305400.06483000284,{"$f":"INDEX($O144:$P144,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C144,IO_Direct_Requirements_T,0))","v":8346.6344417013061},{"$f":"INDEX($O144:$P144,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C144,IO_Direct_Requirements_T,0))","v":118872.04010289584},{"$f":"INDEX($O144:$P144,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C144,IO_Direct_Requirements_T,0))","v":3841.7782254477611},{"$f":"INDEX($O144:$P144,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C144,IO_Direct_Requirements_T,0))","v":54714.270580750694},1589.6927097411271,22640.264991060325,null,2773.9526157049113,71212.77381669567,{"$f":"INDEX($X144:$Y144,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C144,IO_Direct_Requirements_T,0))","v":1079.7162297956804},{"$f":"INDEX($X144:$Y144,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C144,IO_Direct_Requirements_T,0))","v":27718.421440705166},{"$f":"INDEX($X144:$Y144,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C144,IO_Direct_Requirements_T,0))","v":496.97040528902056},{"$f":"INDEX($X144:$Y144,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C144,IO_Direct_Requirements_T,0))","v":12758.199568756945},205.64181061049428,5279.2263513627149]
[19,2,"D28: Machinery and equipment, nec","Tech3","D28: Machinery and equipment, nec",{"$f":"IF($C145=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D145,\"_\",F$13,\"DirectTotal\")),$A145))","v":376409.38603892201},{"$f":"IF($C145=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D145,\"_\",G$13,\"DirectTotal\")),$A145))","v":0},{"$f":"INDEX($F145:$G145,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C145,IO_Direct_Requirements_T,0))","v":98215.959188815556},0,96078.637298614791,0,39756.461802963255,0,null,14064.188889090437,182095.20615978926,{"$f":"INDEX($O145:$P145,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C145,IO_Direct_Requirements_T,0))","v":3669.7485588519985},{"$f":"INDEX($O145:$P145,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C145,IO_Direct_Requirements_T,0))","v":47513.839983840051},{"$f":"INDEX($O145:$P145,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C145,IO_Direct_Requirements_T,0))","v":3589.8895014121736},{"$f":"INDEX($O145:$P145,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C145,IO_Direct_Requirements_T,0))","v":46479.869831497206},1485.4634583978386,19232.945236508516,null,516.19174303533509,13251.648796994792,{"$f":"INDEX($X145:$Y145,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C145,IO_Direct_Requirements_T,0))","v":134.68916835755968},{"$f":"INDEX($X145:$Y145,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C145,IO_Direct_Requirements_T,0))","v":3457.7336424219116},{"$f":"INDEX($X145:$Y145,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C145,IO_Direct_Requirements_T,0))","v":131.75813647352416},{"$f":"INDEX($X145:$Y145,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C145,IO_Direct_Requirements_T,0))","v":3382.4883374280002},54.520312394301676,1399.6427527169328]
[20,2,"D29: Motor vehicles, trailers and semi-trailers","Tech3","D29: Motor vehicles, trailers and semi-trailers",{"$f":"IF($C146=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D146,\"_\",F$13,\"DirectTotal\")),$A146))","v":0},{"$f":"IF($C146=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D146,\"_\",G$13,\"DirectTotal\")),$A146))","v":0},{"$f":"INDEX($F146:$G146,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C146,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4948.3767321864188,309922.30967206985,{"$f":"INDEX($O146:$P146,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C146,IO_Direct_Requirements_T,0))","v":2579.5272025487752},{"$f":"INDEX($O146:$P146,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C146,IO_Direct_Requirements_T,0))","v":161558.64271122596},{"$f":"INDEX($O146:$P146,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C146,IO_Direct_Requirements_T,0))","v":1013.4731962871205},{"$f":"INDEX($O146:$P146,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C146,IO_Direct_Requirements_T,0))","v":63474.947600696636},419.365943870406,26265.353055424457,null,12050.618755145199,309362.8863387343,{"$f":"INDEX($X146:$Y146,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C146,IO_Direct_Requirements_T,0))","v":6281.8375739768644},{"$f":"INDEX($X146:$Y146,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C146,IO_Direct_Requirements_T,0))","v":161267.02229019106},{"$f":"INDEX($X146:$Y146,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C146,IO_Direct_Requirements_T,0))","v":2468.077870380389},{"$f":"INDEX($X146:$Y146,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C146,IO_Direct_Requirements_T,0))","v":63360.372542167759},1021.2680606152967,26217.942943603051]
[21,2,"D30: Other transport equipment","Tech3","D30: Other transport equipment",{"$f":"IF($C147=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D147,\"_\",F$13,\"DirectTotal\")),$A147))","v":0},{"$f":"IF($C147=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D147,\"_\",G$13,\"DirectTotal\")),$A147))","v":0},{"$f":"INDEX($F147:$G147,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C147,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1367.4952196776403,103227.53739422877,{"$f":"INDEX($O147:$P147,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C147,IO_Direct_Requirements_T,0))","v":644.74600602050668},{"$f":"INDEX($O147:$P147,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C147,IO_Direct_Requirements_T,0))","v":48669.671007662204},{"$f":"INDEX($O147:$P147,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C147,IO_Direct_Requirements_T,0))","v":1168.7738941637758},{"$f":"INDEX($O147:$P147,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C147,IO_Direct_Requirements_T,0))","v":88226.744144400232},483.62795295695457,36507.420194512175,null,5945.7945810066731,152640.14326003505,{"$f":"INDEX($X147:$Y147,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C147,IO_Direct_Requirements_T,0))","v":2803.3204457022543},{"$f":"INDEX($X147:$Y147,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C147,IO_Direct_Requirements_T,0))","v":71966.703290198508},{"$f":"INDEX($X147:$Y147,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C147,IO_Direct_Requirements_T,0))","v":5081.7651033392294},{"$f":"INDEX($X147:$Y147,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C147,IO_Direct_Requirements_T,0))","v":130458.82141058048},2102.7879443649281,53982.667699057019]
[22,2,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","Tech3","D31T33: Manufacturing nec; repair and installation of machinery and equipment",{"$f":"IF($C148=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D148,\"_\",F$13,\"DirectTotal\")),$A148))","v":0},{"$f":"IF($C148=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D148,\"_\",G$13,\"DirectTotal\")),$A148))","v":0},{"$f":"INDEX($F148:$G148,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C148,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,897.17157504233319,25927.861354866975,{"$f":"INDEX($O148:$P148,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C148,IO_Direct_Requirements_T,0))","v":378.01367550107193},{"$f":"INDEX($O148:$P148,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C148,IO_Direct_Requirements_T,0))","v":10924.427881225507},{"$f":"INDEX($O148:$P148,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C148,IO_Direct_Requirements_T,0))","v":190.49703127598553},{"$f":"INDEX($O148:$P148,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C148,IO_Direct_Requirements_T,0))","v":5505.2798738128267},78.825930096854179,2278.0344847898627,null,1871.6722149790994,48049.476169737893,{"$f":"INDEX($X148:$Y148,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C148,IO_Direct_Requirements_T,0))","v":788.60912784056654},{"$f":"INDEX($X148:$Y148,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C148,IO_Direct_Requirements_T,0))","v":20245.134373507928},{"$f":"INDEX($X148:$Y148,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C148,IO_Direct_Requirements_T,0))","v":397.41339381872734},{"$f":"INDEX($X148:$Y148,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C148,IO_Direct_Requirements_T,0))","v":10202.376913545642},164.44602937314994,4221.6503009109538]
[23,3,"D35: Electricity, gas, steam and air conditioning supply","Tech3","D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF($C149=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D149,\"_\",F$13,\"DirectTotal\")),$A149))","v":0},{"$f":"IF($C149=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D149,\"_\",G$13,\"DirectTotal\")),$A149))","v":1811607.586805556},{"$f":"INDEX($F149:$G149,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C149,IO_Direct_Requirements_T,0))","v":0},506116.50036654255,0,105550.06540264993,0,27015.949725689985,null,24404.866708170706,2320907.7407635367,{"$f":"INDEX($O149:$P149,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C149,IO_Direct_Requirements_T,0))","v":6818.0911916091673},{"$f":"INDEX($O149:$P149,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C149,IO_Direct_Requirements_T,0))","v":648401.84595392609},{"$f":"INDEX($O149:$P149,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C149,IO_Direct_Requirements_T,0))","v":1421.9057680877625},{"$f":"INDEX($O149:$P149,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C149,IO_Direct_Requirements_T,0))","v":135223.52501463727},363.94231115619164,34610.987113934149,null,25957.303733815799,666374.6126094833,{"$f":"INDEX($X149:$Y149,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C149,IO_Direct_Requirements_T,0))","v":7251.8021123303615},{"$f":"INDEX($X149:$Y149,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C149,IO_Direct_Requirements_T,0))","v":186167.90375763725},{"$f":"INDEX($X149:$Y149,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C149,IO_Direct_Requirements_T,0))","v":1512.3557257848772},{"$f":"INDEX($X149:$Y149,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C149,IO_Direct_Requirements_T,0))","v":38825.121100105978},387.09332959009106,9937.4407370850877]
[24,3,"D36T39: Water supply; sewerage, waste management and remediation activities","Tech3","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"IF($C150=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D150,\"_\",F$13,\"DirectTotal\")),$A150))","v":0},{"$f":"IF($C150=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D150,\"_\",G$13,\"DirectTotal\")),$A150))","v":0},{"$f":"INDEX($F150:$G150,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C150,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,460.88560008247686,14657.374191105353,{"$f":"INDEX($O150:$P150,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C150,IO_Direct_Requirements_T,0))","v":221.46164934684577},{"$f":"INDEX($O150:$P150,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C150,IO_Direct_Requirements_T,0))","v":7043.062883446979},{"$f":"INDEX($O150:$P150,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C150,IO_Direct_Requirements_T,0))","v":157.28810322929385},{"$f":"INDEX($O150:$P150,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C150,IO_Direct_Requirements_T,0))","v":5002.1753433572294},68.162255948352467,2167.7390028373866,null,969.91311418062173,24899.561308633551,{"$f":"INDEX($X150:$Y150,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C150,IO_Direct_Requirements_T,0))","v":466.05612748833374},{"$f":"INDEX($X150:$Y150,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C150,IO_Direct_Requirements_T,0))","v":11964.569764028409},{"$f":"INDEX($X150:$Y150,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C150,IO_Direct_Requirements_T,0))","v":331.00577236387335},{"$f":"INDEX($X150:$Y150,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C150,IO_Direct_Requirements_T,0))","v":8497.5637528610841},143.44441641182172,3682.4979357503321]
[25,1,"D41T43: Construction","Tech3","D41T43: Construction",{"$f":"IF($C151=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D151,\"_\",F$13,\"DirectTotal\")),$A151))","v":113039.22234302595},{"$f":"IF($C151=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D151,\"_\",G$13,\"DirectTotal\")),$A151))","v":0},{"$f":"INDEX($F151:$G151,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C151,IO_Direct_Requirements_T,0))","v":48017.484921206247},0,20283.272084912198,0,8009.5833294968579,0,null,8279.006527692065,1549946.331568802,{"$f":"INDEX($O151:$P151,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C151,IO_Direct_Requirements_T,0))","v":3516.8064930565956},{"$f":"INDEX($O151:$P151,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C151,IO_Direct_Requirements_T,0))","v":658395.58218949102},{"$f":"INDEX($O151:$P151,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C151,IO_Direct_Requirements_T,0))","v":1485.5493386566334},{"$f":"INDEX($O151:$P151,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C151,IO_Direct_Requirements_T,0))","v":278115.70628839469},586.62286677602197,109824.04197081072,null,7512.635987163012,192864.01804128732,{"$f":"INDEX($X151:$Y151,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C151,IO_Direct_Requirements_T,0))","v":3191.2629771764118},{"$f":"INDEX($X151:$Y151,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C151,IO_Direct_Requirements_T,0))","v":81925.944695886516},{"$f":"INDEX($X151:$Y151,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C151,IO_Direct_Requirements_T,0))","v":1348.0351036042985},{"$f":"INDEX($X151:$Y151,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C151,IO_Direct_Requirements_T,0))","v":34606.690246416001},532.32039920408624,13665.702857328455]
[26,2,"D45T47: Wholesale and retail trade; repair of motor vehicles","Tech3","D45T47: Wholesale and retail trade; repair of motor vehicles",{"$f":"IF($C152=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D152,\"_\",F$13,\"DirectTotal\")),$A152))","v":0},{"$f":"IF($C152=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D152,\"_\",G$13,\"DirectTotal\")),$A152))","v":0},{"$f":"INDEX($F152:$G152,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C152,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,80303.443674882452,2585171.9500802644,{"$f":"INDEX($O152:$P152,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C152,IO_Direct_Requirements_T,0))","v":55581.378075215907},{"$f":"INDEX($O152:$P152,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C152,IO_Direct_Requirements_T,0))","v":1789305.8251472886},{"$f":"INDEX($O152:$P152,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C152,IO_Direct_Requirements_T,0))","v":24272.349306323769},{"$f":"INDEX($O152:$P152,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C152,IO_Direct_Requirements_T,0))","v":781388.61445720214},11372.307221937777,366103.47318198986,null,99904.826853676917,2564751.7544631315,{"$f":"INDEX($X152:$Y152,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C152,IO_Direct_Requirements_T,0))","v":69148.316669637861},{"$f":"INDEX($X152:$Y152,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C152,IO_Direct_Requirements_T,0))","v":1775172.1521561174},{"$f":"INDEX($X152:$Y152,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C152,IO_Direct_Requirements_T,0))","v":30197.021993201477},{"$f":"INDEX($X152:$Y152,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C152,IO_Direct_Requirements_T,0))","v":775216.44925181963},14148.190064355624,363211.63283912378]
[27,6,"D49: Land transport and transport via pipelines","Tech3","D49: Land transport and transport via pipelines",{"$f":"IF($C153=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D153,\"_\",F$13,\"DirectTotal\")),$A153))","v":0},{"$f":"IF($C153=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D153,\"_\",G$13,\"DirectTotal\")),$A153))","v":0},{"$f":"INDEX($F153:$G153,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C153,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,17433.258810714935,778757.05422744364,{"$f":"INDEX($O153:$P153,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C153,IO_Direct_Requirements_T,0))","v":11767.064605729496},{"$f":"INDEX($O153:$P153,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C153,IO_Direct_Requirements_T,0))","v":525643.80927045492},{"$f":"INDEX($O153:$P153,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C153,IO_Direct_Requirements_T,0))","v":3063.0644260351546},{"$f":"INDEX($O153:$P153,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C153,IO_Direct_Requirements_T,0))","v":136829.43936230065},1058.6288168405702,47289.761935751201,null,17105.625151641427,439134.75955587742,{"$f":"INDEX($X153:$Y153,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C153,IO_Direct_Requirements_T,0))","v":11545.919123109807},{"$f":"INDEX($X153:$Y153,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C153,IO_Direct_Requirements_T,0))","v":296406.26244471996},{"$f":"INDEX($X153:$Y153,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C153,IO_Direct_Requirements_T,0))","v":3005.4984243612175},{"$f":"INDEX($X153:$Y153,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C153,IO_Direct_Requirements_T,0))","v":77157.006319689186},1038.7333723555173,26666.311559401562]
[28,6,"D50: Water transport","Tech3","D50: Water transport",{"$f":"IF($C154=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D154,\"_\",F$13,\"DirectTotal\")),$A154))","v":0},{"$f":"IF($C154=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D154,\"_\",G$13,\"DirectTotal\")),$A154))","v":0},{"$f":"INDEX($F154:$G154,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C154,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,3850.3369957380605,735855.18177956424,{"$f":"INDEX($O154:$P154,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C154,IO_Direct_Requirements_T,0))","v":1424.1665819330331},{"$f":"INDEX($O154:$P154,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C154,IO_Direct_Requirements_T,0))","v":272178.8664713563},{"$f":"INDEX($O154:$P154,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C154,IO_Direct_Requirements_T,0))","v":385.28998292488274},{"$f":"INDEX($O154:$P154,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C154,IO_Direct_Requirements_T,0))","v":73634.497639261332},133.16046352059683,25448.893745732243,null,4109.3956351188845,105496.20070300344,{"$f":"INDEX($X154:$Y154,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C154,IO_Direct_Requirements_T,0))","v":1519.9874561514698},{"$f":"INDEX($X154:$Y154,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C154,IO_Direct_Requirements_T,0))","v":39021.042503142708},{"$f":"INDEX($X154:$Y154,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C154,IO_Direct_Requirements_T,0))","v":411.21309013707321},{"$f":"INDEX($X154:$Y154,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C154,IO_Direct_Requirements_T,0))","v":10556.642032240807},142.11977501388941,3648.4918075543783]
[29,6,"D51: Air transport","Tech3","D51: Air transport",{"$f":"IF($C155=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D155,\"_\",F$13,\"DirectTotal\")),$A155))","v":0},{"$f":"IF($C155=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D155,\"_\",G$13,\"DirectTotal\")),$A155))","v":0},{"$f":"INDEX($F155:$G155,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C155,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,5504.1716743633488,389341.41416106006,{"$f":"INDEX($O155:$P155,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C155,IO_Direct_Requirements_T,0))","v":3154.1531810000033},{"$f":"INDEX($O155:$P155,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C155,IO_Direct_Requirements_T,0))","v":223111.22047500295},{"$f":"INDEX($O155:$P155,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C155,IO_Direct_Requirements_T,0))","v":1279.9394340749614},{"$f":"INDEX($O155:$P155,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C155,IO_Direct_Requirements_T,0))","v":90537.406677253239},442.36117177471806,31290.725358531556,null,19986.283591917567,513086.88000275235,{"$f":"INDEX($X155:$Y155,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C155,IO_Direct_Requirements_T,0))","v":11453.094797430458},{"$f":"INDEX($X155:$Y155,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C155,IO_Direct_Requirements_T,0))","v":294023.28096483991},{"$f":"INDEX($X155:$Y155,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C155,IO_Direct_Requirements_T,0))","v":4647.6080368368166},{"$f":"INDEX($X155:$Y155,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C155,IO_Direct_Requirements_T,0))","v":119313.16275631452},1606.2645484554414,41235.943732896842]
[30,6,"D52: Warehousing and support activities for transportation","Tech3","D52: Warehousing and support activities for transportation",{"$f":"IF($C156=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D156,\"_\",F$13,\"DirectTotal\")),$A156))","v":0},{"$f":"IF($C156=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D156,\"_\",G$13,\"DirectTotal\")),$A156))","v":0},{"$f":"INDEX($F156:$G156,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C156,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4722.2301456257819,366049.97514257644,{"$f":"INDEX($O156:$P156,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C156,IO_Direct_Requirements_T,0))","v":3028.8211858805812},{"$f":"INDEX($O156:$P156,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C156,IO_Direct_Requirements_T,0))","v":234783.11848690565},{"$f":"INDEX($O156:$P156,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C156,IO_Direct_Requirements_T,0))","v":1328.0636107991459},{"$f":"INDEX($O156:$P156,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C156,IO_Direct_Requirements_T,0))","v":102946.62410113549},458.99341751983746,35579.487634539619,null,3691.5018827529975,94768.053041736071,{"$f":"INDEX($X156:$Y156,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C156,IO_Direct_Requirements_T,0))","v":2367.7158387880008},{"$f":"INDEX($X156:$Y156,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C156,IO_Direct_Requirements_T,0))","v":60783.883450353816},{"$f":"INDEX($X156:$Y156,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C156,IO_Direct_Requirements_T,0))","v":1038.1851727879125},{"$f":"INDEX($X156:$Y156,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C156,IO_Direct_Requirements_T,0))","v":26652.238207321534},358.80823523927955,9211.3071993367248]
[31,6,"D53: Postal and courier activities","Tech3","D53: Postal and courier activities",{"$f":"IF($C157=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D157,\"_\",F$13,\"DirectTotal\")),$A157))","v":0},{"$f":"IF($C157=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D157,\"_\",G$13,\"DirectTotal\")),$A157))","v":0},{"$f":"INDEX($F157:$G157,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C157,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,589.4697081989616,13427.372045244014,{"$f":"INDEX($O157:$P157,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C157,IO_Direct_Requirements_T,0))","v":366.26685306980477},{"$f":"INDEX($O157:$P157,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C157,IO_Direct_Requirements_T,0))","v":8343.0942007778922},{"$f":"INDEX($O157:$P157,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C157,IO_Direct_Requirements_T,0))","v":240.86693042578113},{"$f":"INDEX($O157:$P157,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C157,IO_Direct_Requirements_T,0))","v":5486.6430678932138},83.246265212489561,1896.2443003226751,null,1071.1391832997506,27498.23192893239,{"$f":"INDEX($X157:$Y157,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C157,IO_Direct_Requirements_T,0))","v":665.55205875743002},{"$f":"INDEX($X157:$Y157,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C157,IO_Direct_Requirements_T,0))","v":17086.019406096828},{"$f":"INDEX($X157:$Y157,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C157,IO_Direct_Requirements_T,0))","v":437.68492859196516},{"$f":"INDEX($X157:$Y157,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C157,IO_Direct_Requirements_T,0))","v":11236.225754661804},151.26873407100308,3883.3634301999004]
[32,6,"D55T56: Accommodation and food service activities","Tech3","D55T56: Accommodation and food service activities",{"$f":"IF($C158=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D158,\"_\",F$13,\"DirectTotal\")),$A158))","v":0},{"$f":"IF($C158=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D158,\"_\",G$13,\"DirectTotal\")),$A158))","v":0},{"$f":"INDEX($F158:$G158,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C158,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,5703.9697861806535,177892.23759280148,{"$f":"INDEX($O158:$P158,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C158,IO_Direct_Requirements_T,0))","v":2617.1639867155727},{"$f":"INDEX($O158:$P158,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C158,IO_Direct_Requirements_T,0))","v":81622.654957272389},{"$f":"INDEX($O158:$P158,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C158,IO_Direct_Requirements_T,0))","v":1453.7271814930302},{"$f":"INDEX($O158:$P158,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C158,IO_Direct_Requirements_T,0))","v":45338.034887879978},807.90240969291472,25196.411061833947,null,46633.045336034636,1197161.2244193756,{"$f":"INDEX($X158:$Y158,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C158,IO_Direct_Requirements_T,0))","v":21396.734453263296},{"$f":"INDEX($X158:$Y158,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C158,IO_Direct_Requirements_T,0))","v":549295.90448280785},{"$f":"INDEX($X158:$Y158,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C158,IO_Direct_Requirements_T,0))","v":11885.007828238042},{"$f":"INDEX($X158:$Y158,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C158,IO_Direct_Requirements_T,0))","v":305111.3308461702},6605.0401931613778,169564.26388207756]
[33,6,"D58T60: Publishing, audiovisual and broadcasting activities","Tech3","D58T60: Publishing, audiovisual and broadcasting activities",{"$f":"IF($C159=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D159,\"_\",F$13,\"DirectTotal\")),$A159))","v":0},{"$f":"IF($C159=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D159,\"_\",G$13,\"DirectTotal\")),$A159))","v":0},{"$f":"INDEX($F159:$G159,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C159,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,15264.8381328575,115415.51321800935,{"$f":"INDEX($O159:$P159,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C159,IO_Direct_Requirements_T,0))","v":7586.5058127128304},{"$f":"INDEX($O159:$P159,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C159,IO_Direct_Requirements_T,0))","v":57360.612296368614},{"$f":"INDEX($O159:$P159,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C159,IO_Direct_Requirements_T,0))","v":2502.7836709060289},{"$f":"INDEX($O159:$P159,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C159,IO_Direct_Requirements_T,0))","v":18923.231241443871},607.01147312766955,4589.5370845400039,null,7009.2096122421335,179940.08114069651,{"$f":"INDEX($X159:$Y159,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C159,IO_Direct_Requirements_T,0))","v":3483.5226553328293},{"$f":"INDEX($X159:$Y159,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C159,IO_Direct_Requirements_T,0))","v":89428.820642094128},{"$f":"INDEX($X159:$Y159,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C159,IO_Direct_Requirements_T,0))","v":1149.2120133076917},{"$f":"INDEX($X159:$Y159,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C159,IO_Direct_Requirements_T,0))","v":29502.513744385033},278.72360094206039,7155.3784440608479]
[34,6,"D61: Telecommunications","Tech3","D61: Telecommunications",{"$f":"IF($C160=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D160,\"_\",F$13,\"DirectTotal\")),$A160))","v":0},{"$f":"IF($C160=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D160,\"_\",G$13,\"DirectTotal\")),$A160))","v":0},{"$f":"INDEX($F160:$G160,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C160,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,17623.723070634354,381916.20385968551,{"$f":"INDEX($O160:$P160,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C160,IO_Direct_Requirements_T,0))","v":13396.974260030622},{"$f":"INDEX($O160:$P160,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C160,IO_Direct_Requirements_T,0))","v":290320.1288450936},{"$f":"INDEX($O160:$P160,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C160,IO_Direct_Requirements_T,0))","v":3387.7190513771779},{"$f":"INDEX($O160:$P160,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C160,IO_Direct_Requirements_T,0))","v":73413.818105264654},821.63886388738649,17805.386216169169,null,25376.823550318724,651472.55416103895,{"$f":"INDEX($X160:$Y160,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C160,IO_Direct_Requirements_T,0))","v":19290.62608067421},{"$f":"INDEX($X160:$Y160,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C160,IO_Direct_Requirements_T,0))","v":495227.99491524772},{"$f":"INDEX($X160:$Y160,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C160,IO_Direct_Requirements_T,0))","v":4878.0583001839777},{"$f":"INDEX($X160:$Y160,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C160,IO_Direct_Requirements_T,0))","v":125229.27047453103},1183.0976001714969,30372.422847848517]
[35,5,"D62T63: IT and other information services","Tech3","D62T63: IT and other information services",{"$f":"IF($C161=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D161,\"_\",F$13,\"DirectTotal\")),$A161))","v":0},{"$f":"IF($C161=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D161,\"_\",G$13,\"DirectTotal\")),$A161))","v":0},{"$f":"INDEX($F161:$G161,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C161,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,12127.138755327167,147847.0908300275,{"$f":"INDEX($O161:$P161,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C161,IO_Direct_Requirements_T,0))","v":7003.7496384245096},{"$f":"INDEX($O161:$P161,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C161,IO_Direct_Requirements_T,0))","v":85385.681638058028},{"$f":"INDEX($O161:$P161,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C161,IO_Direct_Requirements_T,0))","v":2523.8886600878868},{"$f":"INDEX($O161:$P161,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C161,IO_Direct_Requirements_T,0))","v":30769.796858222173},612.13016185915922,7462.7383644336796,null,4388.5390159050912,112662.35571437993,{"$f":"INDEX($X161:$Y161,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C161,IO_Direct_Requirements_T,0))","v":2534.4996182512905},{"$f":"INDEX($X161:$Y161,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C161,IO_Direct_Requirements_T,0))","v":65065.548355503626},{"$f":"INDEX($X161:$Y161,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C161,IO_Direct_Requirements_T,0))","v":913.33859371656047},{"$f":"INDEX($X161:$Y161,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C161,IO_Direct_Requirements_T,0))","v":23447.183028346579},221.51615086874185,5686.7516262715535]
[36,5,"D64T66: Financial and insurance activities","Tech3","D64T66: Financial and insurance activities",{"$f":"IF($C162=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D162,\"_\",F$13,\"DirectTotal\")),$A162))","v":89350.166178773114},{"$f":"IF($C162=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D162,\"_\",G$13,\"DirectTotal\")),$A162))","v":0},{"$f":"INDEX($F162:$G162,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C162,IO_Direct_Requirements_T,0))","v":79767.483217236717},0,36397.094179266052,0,9167.9981979136901,0,null,20919.43817191133,1541972.8545350472,{"$f":"INDEX($O162:$P162,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C162,IO_Direct_Requirements_T,0))","v":18675.857076227672},{"$f":"INDEX($O162:$P162,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C162,IO_Direct_Requirements_T,0))","v":1376598.3775504143},{"$f":"INDEX($O162:$P162,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C162,IO_Direct_Requirements_T,0))","v":8521.6043112550706},{"$f":"INDEX($O162:$P162,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C162,IO_Direct_Requirements_T,0))","v":628127.8883812197},2146.4914914395904,158217.99730426935,null,28420.35885870771,729606.04147886182,{"$f":"INDEX($X162:$Y162,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C162,IO_Direct_Requirements_T,0))","v":25372.314291547311},{"$f":"INDEX($X162:$Y162,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C162,IO_Direct_Requirements_T,0))","v":651356.79269375443},{"$f":"INDEX($X162:$Y162,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C162,IO_Direct_Requirements_T,0))","v":11577.129872587402},{"$f":"INDEX($X162:$Y162,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C162,IO_Direct_Requirements_T,0))","v":297207.50325561699},2916.1422965835882,74863.060244137028]
[37,6,"D68: Real estate activities","Tech3","D68: Real estate activities",{"$f":"IF($C163=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D163,\"_\",F$13,\"DirectTotal\")),$A163))","v":0},{"$f":"IF($C163=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D163,\"_\",G$13,\"DirectTotal\")),$A163))","v":0},{"$f":"INDEX($F163:$G163,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C163,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,7527.6232367778521,456639.76501375641,{"$f":"INDEX($O163:$P163,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C163,IO_Direct_Requirements_T,0))","v":6239.5960822602201},{"$f":"INDEX($O163:$P163,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C163,IO_Direct_Requirements_T,0))","v":378505.61846180592},{"$f":"INDEX($O163:$P163,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C163,IO_Direct_Requirements_T,0))","v":914.23342512623276},{"$f":"INDEX($O163:$P163,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C163,IO_Direct_Requirements_T,0))","v":55459.116813617526},256.49620958506256,15559.54186171216,null,23421.370209365865,601272.25308524515,{"$f":"INDEX($X163:$Y163,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C163,IO_Direct_Requirements_T,0))","v":19413.81564974281},{"$f":"INDEX($X163:$Y163,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C163,IO_Direct_Requirements_T,0))","v":498390.51141570671},{"$f":"INDEX($X163:$Y163,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C163,IO_Direct_Requirements_T,0))","v":2844.5365600980294},{"$f":"INDEX($X163:$Y163,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C163,IO_Direct_Requirements_T,0))","v":73024.801332483723},798.05969202070662,20487.748787896347]
[38,5,"D69T75: Professional, scientific and technical activities","Tech3","D69T75: Professional, scientific and technical activities",{"$f":"IF($C164=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D164,\"_\",F$13,\"DirectTotal\")),$A164))","v":268875.33997227158},{"$f":"IF($C164=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D164,\"_\",G$13,\"DirectTotal\")),$A164))","v":0},{"$f":"INDEX($F164:$G164,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C164,IO_Direct_Requirements_T,0))","v":197376.3396268115},0,64854.624568996973,0,21796.413587420691,0,null,1241.916072248423,29545.363377597929,{"$f":"INDEX($O164:$P164,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C164,IO_Direct_Requirements_T,0))","v":911.66727483963234},{"$f":"INDEX($O164:$P164,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C164,IO_Direct_Requirements_T,0))","v":21688.696616862373},{"$f":"INDEX($O164:$P164,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C164,IO_Direct_Requirements_T,0))","v":299.55889826185285},{"$f":"INDEX($O164:$P164,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C164,IO_Direct_Requirements_T,0))","v":7126.549611453077},100.67608414510327,2395.098635059539,null,416.43573640001705,10690.717547786659,{"$f":"INDEX($X164:$Y164,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C164,IO_Direct_Requirements_T,0))","v":305.69765657537664},{"$f":"INDEX($X164:$Y164,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C164,IO_Direct_Requirements_T,0))","v":7847.8550609507793},{"$f":"INDEX($X164:$Y164,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C164,IO_Direct_Requirements_T,0))","v":100.44723083984621},{"$f":"INDEX($X164:$Y164,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C164,IO_Direct_Requirements_T,0))","v":2578.6763226646012},33.758415866969948,866.64437594717549]
[39,5,"D77T82: Administrative and support services","Tech3","D77T82: Administrative and support services",{"$f":"IF($C165=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D165,\"_\",F$13,\"DirectTotal\")),$A165))","v":0},{"$f":"IF($C165=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D165,\"_\",G$13,\"DirectTotal\")),$A165))","v":0},{"$f":"INDEX($F165:$G165,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C165,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,15900.341582385368,1135419.6845944035,{"$f":"INDEX($O165:$P165,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C165,IO_Direct_Requirements_T,0))","v":12372.696467859416},{"$f":"INDEX($O165:$P165,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C165,IO_Direct_Requirements_T,0))","v":883515.80677248049},{"$f":"INDEX($O165:$P165,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C165,IO_Direct_Requirements_T,0))","v":6031.194228757261},{"$f":"INDEX($O165:$P165,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C165,IO_Direct_Requirements_T,0))","v":430678.5872153464},2026.9703927775142,144742.93348510403,null,5482.0492369000931,140734.89581224695,{"$f":"INDEX($X165:$Y165,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C165,IO_Direct_Requirements_T,0))","v":4265.8034029385726},{"$f":"INDEX($X165:$Y165,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C165,IO_Direct_Requirements_T,0))","v":109511.49315243361},{"$f":"INDEX($X165:$Y165,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C165,IO_Direct_Requirements_T,0))","v":2079.4083918287015},{"$f":"INDEX($X165:$Y165,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C165,IO_Direct_Requirements_T,0))","v":53382.468987200293},698.84986038633519,17940.838916194982]
[40,6,"D84: Public administration and defence; compulsory social security","Tech3","D84: Public administration and defence; compulsory social security",{"$f":"IF($C166=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D166,\"_\",F$13,\"DirectTotal\")),$A166))","v":0},{"$f":"IF($C166=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D166,\"_\",G$13,\"DirectTotal\")),$A166))","v":0},{"$f":"INDEX($F166:$G166,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C166,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4698.6655916327591,217041.51237610984,{"$f":"INDEX($O166:$P166,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C166,IO_Direct_Requirements_T,0))","v":2978.5435481036006},{"$f":"INDEX($O166:$P166,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C166,IO_Direct_Requirements_T,0))","v":137585.35987530579},{"$f":"INDEX($O166:$P166,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C166,IO_Direct_Requirements_T,0))","v":1812.6812263089305},{"$f":"INDEX($O166:$P166,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C166,IO_Direct_Requirements_T,0))","v":83731.661072980947},540.28409887678447,24956.889492583017,null,1365.9407521366438,35066.363166478055,{"$f":"INDEX($X166:$Y166,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C166,IO_Direct_Requirements_T,0))","v":865.88711944375575},{"$f":"INDEX($X166:$Y166,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C166,IO_Direct_Requirements_T,0))","v":22229.011136899477},{"$f":"INDEX($X166:$Y166,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C166,IO_Direct_Requirements_T,0))","v":526.96134878328155},{"$f":"INDEX($X166:$Y166,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C166,IO_Direct_Requirements_T,0))","v":13528.125581015775},157.06503346427223,4032.165740423146]
[41,6,"D85: Education","Tech3","D85: Education",{"$f":"IF($C167=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D167,\"_\",F$13,\"DirectTotal\")),$A167))","v":0},{"$f":"IF($C167=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D167,\"_\",G$13,\"DirectTotal\")),$A167))","v":0},{"$f":"INDEX($F167:$G167,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C167,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1329.6058421395478,36284.587052952877,{"$f":"INDEX($O167:$P167,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C167,IO_Direct_Requirements_T,0))","v":1007.328760024994},{"$f":"INDEX($O167:$P167,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C167,IO_Direct_Requirements_T,0))","v":27489.73186313199},{"$f":"INDEX($O167:$P167,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C167,IO_Direct_Requirements_T,0))","v":727.15992199183142},{"$f":"INDEX($O167:$P167,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C167,IO_Direct_Requirements_T,0))","v":19843.999367868186},340.54186740004297,9293.2962846858027,null,17365.281236623767,445800.63767697033,{"$f":"INDEX($X167:$Y167,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C167,IO_Direct_Requirements_T,0))","v":13156.190098732732},{"$f":"INDEX($X167:$Y167,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C167,IO_Direct_Requirements_T,0))","v":337745.05897693144},{"$f":"INDEX($X167:$Y167,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C167,IO_Direct_Requirements_T,0))","v":9497.0525468436226},{"$f":"INDEX($X167:$Y167,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C167,IO_Direct_Requirements_T,0))","v":243807.86143016332},4447.637873439885,114179.53865060706]
[42,6,"D86T88: Human health and social work activities","Tech3","D86T88: Human health and social work activities",{"$f":"IF($C168=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D168,\"_\",F$13,\"DirectTotal\")),$A168))","v":0},{"$f":"IF($C168=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D168,\"_\",G$13,\"DirectTotal\")),$A168))","v":0},{"$f":"INDEX($F168:$G168,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C168,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,430.44303496515738,53037.837858876017,{"$f":"INDEX($O168:$P168,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C168,IO_Direct_Requirements_T,0))","v":223.20772726416723},{"$f":"INDEX($O168:$P168,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C168,IO_Direct_Requirements_T,0))","v":27502.954597565727},{"$f":"INDEX($O168:$P168,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C168,IO_Direct_Requirements_T,0))","v":130.71286105509915},{"$f":"INDEX($O168:$P168,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C168,IO_Direct_Requirements_T,0))","v":16106.027900466119},45.732270878561415,5634.9866782527342,null,11053.239738241342,283758.2217391404,{"$f":"INDEX($X168:$Y168,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C168,IO_Direct_Requirements_T,0))","v":5731.6957656860122},{"$f":"INDEX($X168:$Y168,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C168,IO_Direct_Requirements_T,0))","v":147143.80910366459},{"$f":"INDEX($X168:$Y168,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C168,IO_Direct_Requirements_T,0))","v":3356.5430794585668},{"$f":"INDEX($X168:$Y168,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C168,IO_Direct_Requirements_T,0))","v":86169.00727510349},1174.347620320653,30147.793799576037]
[43,6,"D90T93: Arts, entertainment and recreation","Tech3","D90T93: Arts, entertainment and recreation",{"$f":"IF($C169=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D169,\"_\",F$13,\"DirectTotal\")),$A169))","v":0},{"$f":"IF($C169=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D169,\"_\",G$13,\"DirectTotal\")),$A169))","v":0},{"$f":"INDEX($F169:$G169,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C169,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,2187.2191267947564,7210.5154206276156,{"$f":"INDEX($O169:$P169,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C169,IO_Direct_Requirements_T,0))","v":1560.6889243942442},{"$f":"INDEX($O169:$P169,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C169,IO_Direct_Requirements_T,0))","v":5145.0590470277166},{"$f":"INDEX($O169:$P169,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C169,IO_Direct_Requirements_T,0))","v":456.40206498124934},{"$f":"INDEX($O169:$P169,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C169,IO_Direct_Requirements_T,0))","v":1504.6019336783147},311.84069416771234,1028.0324026658473,null,4273.2954680488037,109703.82907594366,{"$f":"INDEX($X169:$Y169,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C169,IO_Direct_Requirements_T,0))","v":3049.2074735197375},{"$f":"INDEX($X169:$Y169,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C169,IO_Direct_Requirements_T,0))","v":78279.10285942319},{"$f":"INDEX($X169:$Y169,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C169,IO_Direct_Requirements_T,0))","v":891.69889381435712},{"$f":"INDEX($X169:$Y169,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C169,IO_Direct_Requirements_T,0))","v":22891.649726922435},609.261051540322,15640.919463808501]
[44,6,"D94T96: Other service activities","Tech3","D94T96: Other service activities",{"$f":"IF($C170=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D170,\"_\",F$13,\"DirectTotal\")),$A170))","v":0},{"$f":"IF($C170=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D170,\"_\",G$13,\"DirectTotal\")),$A170))","v":0},{"$f":"INDEX($F170:$G170,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C170,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,465.98323484789387,91980.331671971377,{"$f":"INDEX($O170:$P170,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C170,IO_Direct_Requirements_T,0))","v":335.28907045877514},{"$f":"INDEX($O170:$P170,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C170,IO_Direct_Requirements_T,0))","v":66182.638345029525},{"$f":"INDEX($O170:$P170,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C170,IO_Direct_Requirements_T,0))","v":151.44912722288322},{"$f":"INDEX($O170:$P170,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C170,IO_Direct_Requirements_T,0))","v":29894.511028789537},103.47893795401295,20425.685566091943,null,3565.8388031048016,91542.036700493612,{"$f":"INDEX($X170:$Y170,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C170,IO_Direct_Requirements_T,0))","v":2565.7291685377982},{"$f":"INDEX($X170:$Y170,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C170,IO_Direct_Requirements_T,0))","v":65867.271819833593},{"$f":"INDEX($X170:$Y170,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C170,IO_Direct_Requirements_T,0))","v":1158.9326271019031},{"$f":"INDEX($X170:$Y170,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C170,IO_Direct_Requirements_T,0))","v":29752.060859057241},{"$f":"AB170/INDEX(Salaries_Tbl,MATCH($E170,Salaries_L,0))","v":791.85083210330288},{"$f":"AC170/INDEX(Salaries_Tbl,MATCH($E170,Salaries_L,0))","v":20328.355244382175}]
[45,6,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Tech3","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",{"$f":"IF($C171=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D171,\"_\",F$13,\"DirectTotal\")),$A171))","v":0},{"$f":"IF($C171=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D171,\"_\",G$13,\"DirectTotal\")),$A171))","v":0},{"$f":"INDEX($F171:$G171,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C171,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O171:$P171,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C171,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O171:$P171,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C171,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O171:$P171,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C171,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O171:$P171,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C171,IO_Direct_Requirements_T,0))","v":0},0,0,null,3390.3210628822544,87036.153988395061,{"$f":"INDEX($X171:$Y171,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C171,IO_Direct_Requirements_T,0))","v":3390.3210628822544},{"$f":"INDEX($X171:$Y171,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C171,IO_Direct_Requirements_T,0))","v":87036.153988395061},{"$f":"INDEX($X171:$Y171,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C171,IO_Direct_Requirements_T,0))","v":2048.3189754913619},{"$f":"INDEX($X171:$Y171,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C171,IO_Direct_Requirements_T,0))","v":52584.343034655343},1399.5318167992202,35928.711310615385]
[46,null,"Labour","Tech3","Labour",{"$f":"IF($C172=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D172,\"_\",F$13,\"DirectTotal\")),$A172))","v":0},{"$f":"IF($C172=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D172,\"_\",G$13,\"DirectTotal\")),$A172))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522320.70811021869,13408991.284076326]
[null,null,null,null,"TOTAL",{"$f":"SUM(F127:F172)","v":1018996.5462477932},{"$f":"SUM(G127:G172)","v":49631909.502083331},{"$f":"SUM(H127:H172)","v":490061.7550030938},{"$f":"SUM(I127:I172)","v":25039259.857906524},{"$f":"SUM(J127:J172)","v":248307.07900127029},{"$f":"SUM(K127:K172)","v":4187919.8299655309},{"$f":"SUM(L127:L172)","v":91431.126300739794},{"$f":"SUM(M127:M172)","v":1163094.8159853783},null,{"$f":"SUM(O127:O172)","v":615233.8184653538},{"$f":"SUM(P127:P172)","v":33517249.102309387},{"$f":"SUM(Q127:Q172)","v":302917.72836189315},{"$f":"SUM(R127:R172)","v":16588431.628814792},{"$f":"SUM(S127:S172)","v":116257.02953567603},{"$f":"SUM(T127:T172)","v":5171151.8628753843},{"$f":"SUM(U127:U172)","v":45149.788517937355},{"$f":"SUM(V127:V172)","v":1804116.5235321522},null,{"$f":"SUM(X127:X172)","v":1246867.7013142984},{"$f":"SUM(Y127:Y172)","v":32009525.71804155},{"$f":"SUM(Z127:Z172)","v":406490.29734457441},{"$f":"SUM(AA127:AA172)","v":10435398.730170235},{"$f":"SUM(AB127:AB172)","v":157756.59957327234},{"$f":"SUM(AC127:AC172)","v":4049919.5912354146},{"$f":"SUM(AD127:AD172)","v":70675.624060448987},{"$f":"SUM(AE127:AE172)","v":1814381.1116583897}]
[]
[]
[null,null,"Tech4",{"$f":"INDEX(TechName_List,MATCH($C176,TechRef_List,0))","v":"Gas Combined"}]
[]
[null,null,null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour"]
[null,null,null,null,null,"Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,"Induced","Induced","Induced","Induced","Induced","Induced","Induced","Induced"]
[null,null,null,null,null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment"]
[null,null,null,null,null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex"]
["Order ref","sector summary lookup",null,"Technology","Sectors ","USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs"]
[1,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E183,IO_Sectors_List_Short,0))","v":6},{"$f":"E183","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"C176","v":"Tech4"},{"$f":"E15","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"IF($C183=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D183,\"_\",F$13,\"DirectTotal\")),$A183))","v":0},{"$f":"IF($C183=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D183,\"_\",G$13,\"DirectTotal\")),$A183))","v":0},{"$f":"INDEX($F183:$G183,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C183,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($F183:$G183,,MATCH(I$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(I$10,IO_Direct_Requirements_L,0),MATCH($C183,IO_Direct_Requirements_T,0))","v":0},0,0,{"$f":"J183/INDEX(Salaries_Tbl,MATCH($E183,Salaries_L,0))","v":0},{"$f":"K183/INDEX(Salaries_Tbl,MATCH($E183,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!F$183:F$227)-Sectoral_IMPACTS!F$183:F$227","v":20927.460807322514},{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!G$183:G$227)-Sectoral_IMPACTS!G$183:G$227","v":429495.87064344186},{"$f":"INDEX($O183:$P183,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C183,IO_Direct_Requirements_T,0))","v":15600.673128522778},{"$f":"INDEX($O183:$P183,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C183,IO_Direct_Requirements_T,0))","v":320173.80176452949},{"$f":"INDEX($O183:$P183,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C183,IO_Direct_Requirements_T,0))","v":5897.5322111067399},{"$f":"INDEX($O183:$P183,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C183,IO_Direct_Requirements_T,0))","v":121035.50234678964},{"$f":"S183/INDEX(Salaries_Tbl,MATCH($E183,Salaries_L,0))","v":3588.3819548210672},{"$f":"T183/INDEX(Salaries_Tbl,MATCH($E183,Salaries_L,0))","v":73644.635920083834},null,{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!F$183:F$228)-Sectoral_IMPACTS!F$183:F$228-Sectoral_IMPACTS!O$183:O$228","v":133050.71103143823},{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!G$183:G$228)-Sectoral_IMPACTS!G$183:G$228-Sectoral_IMPACTS!P$183:P$228","v":3685405.1533169248},{"$f":"INDEX($X183:$Y183,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C183,IO_Direct_Requirements_T,0))","v":99184.543764273942},{"$f":"INDEX($X183:$Y183,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C183,IO_Direct_Requirements_T,0))","v":2747337.657082282},{"$f":"INDEX($X183:$Y183,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C183,IO_Direct_Requirements_T,0))","v":37494.795056264338},{"$f":"INDEX($X183:$Y183,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C183,IO_Direct_Requirements_T,0))","v":1038577.7712248941},{"$f":"AB183/INDEX(Salaries_Tbl,MATCH($E183,Salaries_L,0))","v":22813.889125730449},{"$f":"AC183/INDEX(Salaries_Tbl,MATCH($E183,Salaries_L,0))","v":631927.66050909169}]
[2,6,{"$f":"E184","v":"D03: Fishing and aquaculture"},{"$f":"D183","v":"Tech4"},{"$f":"E16","v":"D03: Fishing and aquaculture"},{"$f":"IF($C184=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D184,\"_\",F$13,\"DirectTotal\")),$A184))","v":0},{"$f":"IF($C184=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D184,\"_\",G$13,\"DirectTotal\")),$A184))","v":0},{"$f":"INDEX($F184:$G184,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C184,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1014.9114603072558,34460.029081208282,{"$f":"INDEX($O184:$P184,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C184,IO_Direct_Requirements_T,0))","v":913.40043129827018},{"$f":"INDEX($O184:$P184,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C184,IO_Direct_Requirements_T,0))","v":31013.351071824083},{"$f":"INDEX($O184:$P184,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C184,IO_Direct_Requirements_T,0))","v":304.84986668059395},{"$f":"INDEX($O184:$P184,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C184,IO_Direct_Requirements_T,0))","v":10350.789878789423},185.48737359434705,6297.9880888556045,null,42010.076485854923,1163647.6887043831,{"$f":"INDEX($X184:$Y184,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C184,IO_Direct_Requirements_T,0))","v":37808.245824159283},{"$f":"INDEX($X184:$Y184,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C184,IO_Direct_Requirements_T,0))","v":1047260.1229865332},{"$f":"INDEX($X184:$Y184,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C184,IO_Direct_Requirements_T,0))","v":12618.604397350375},{"$f":"INDEX($X184:$Y184,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C184,IO_Direct_Requirements_T,0))","v":349525.90116316022},7677.8507846386938,212670.72252939586]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D184","v":"Tech4"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C185=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D185,\"_\",F$13,\"DirectTotal\")),$A185))","v":0},{"$f":"IF($C185=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D185,\"_\",G$13,\"DirectTotal\")),$A185))","v":82745970.803571403},{"$f":"INDEX($F185:$G185,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C185,IO_Direct_Requirements_T,0))","v":0},42673005.132775441,0,6895731.6856471663,0,1875467.9858248145,null,41380.489202493147,14510070.406405568,{"$f":"INDEX($O185:$P185,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C185,IO_Direct_Requirements_T,0))","v":21340.372358753375},{"$f":"INDEX($O185:$P185,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C185,IO_Direct_Requirements_T,0))","v":7483002.5307135927},{"$f":"INDEX($O185:$P185,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C185,IO_Direct_Requirements_T,0))","v":3448.4911807802068},{"$f":"INDEX($O185:$P185,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C185,IO_Direct_Requirements_T,0))","v":1209213.5881751422},937.90406932654753,328876.10423809482,null,41297.305144189537,1143904.4558020681,{"$f":"INDEX($X185:$Y185,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C185,IO_Direct_Requirements_T,0))","v":21297.473427089601},{"$f":"INDEX($X185:$Y185,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C185,IO_Direct_Requirements_T,0))","v":589924.08016729075},{"$f":"INDEX($X185:$Y185,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C185,IO_Direct_Requirements_T,0))","v":3441.5589405633796},{"$f":"INDEX($X185:$Y185,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C185,IO_Direct_Requirements_T,0))","v":95328.607841855701},936.01867192575139,25927.016927409586]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech4","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C186=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D186,\"_\",F$13,\"DirectTotal\")),$A186))","v":0},{"$f":"IF($C186=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D186,\"_\",G$13,\"DirectTotal\")),$A186))","v":0},{"$f":"INDEX($F186:$G186,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C186,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,55707.746605333603,1835756.8847910378,{"$f":"INDEX($O186:$P186,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C186,IO_Direct_Requirements_T,0))","v":40525.405022524894},{"$f":"INDEX($O186:$P186,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C186,IO_Direct_Requirements_T,0))","v":1335447.8651973086},{"$f":"INDEX($O186:$P186,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C186,IO_Direct_Requirements_T,0))","v":14086.412919801724},{"$f":"INDEX($O186:$P186,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C186,IO_Direct_Requirements_T,0))","v":464194.49852706143},3831.1549333024532,126249.39032873686,null,8487.6670952774075,235102.02846779767,{"$f":"INDEX($X186:$Y186,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C186,IO_Direct_Requirements_T,0))","v":6174.4760413544018},{"$f":"INDEX($X186:$Y186,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C186,IO_Direct_Requirements_T,0))","v":171028.36689435362},{"$f":"INDEX($X186:$Y186,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C186,IO_Direct_Requirements_T,0))","v":2146.2146777705884},{"$f":"INDEX($X186:$Y186,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C186,IO_Direct_Requirements_T,0))","v":59448.540877855274},583.71716046377708,16168.528635254121]
[5,4,"D09: Mining support service activities","Tech4","D09: Mining support service activities",{"$f":"IF($C187=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D187,\"_\",F$13,\"DirectTotal\")),$A187))","v":0},{"$f":"IF($C187=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D187,\"_\",G$13,\"DirectTotal\")),$A187))","v":0},{"$f":"INDEX($F187:$G187,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C187,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4464.3532463727115,3497660.7038748348,{"$f":"INDEX($O187:$P187,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C187,IO_Direct_Requirements_T,0))","v":3001.5556892594541},{"$f":"INDEX($O187:$P187,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C187,IO_Direct_Requirements_T,0))","v":2351611.2649339992},{"$f":"INDEX($O187:$P187,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C187,IO_Direct_Requirements_T,0))","v":811.42867010918974},{"$f":"INDEX($O187:$P187,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C187,IO_Direct_Requirements_T,0))","v":635725.2701148343},220.68847265877454,172901.50577665761,null,1785.8702612876568,49467.270133939106,{"$f":"INDEX($X187:$Y187,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C187,IO_Direct_Requirements_T,0))","v":1200.7089822926876},{"$f":"INDEX($X187:$Y187,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C187,IO_Direct_Requirements_T,0))","v":33258.74049579259},{"$f":"INDEX($X187:$Y187,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C187,IO_Direct_Requirements_T,0))","v":324.59490795930941},{"$f":"INDEX($X187:$Y187,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C187,IO_Direct_Requirements_T,0))","v":8991.0361039031413},88.281764139189249,2445.338818411823]
[6,3,"D10T12: Food products, beverages and tobacco","Tech4","D10T12: Food products, beverages and tobacco",{"$f":"IF($C188=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D188,\"_\",F$13,\"DirectTotal\")),$A188))","v":0},{"$f":"IF($C188=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D188,\"_\",G$13,\"DirectTotal\")),$A188))","v":0},{"$f":"INDEX($F188:$G188,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C188,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,8595.0309702256382,332478.30363993836,{"$f":"INDEX($O188:$P188,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C188,IO_Direct_Requirements_T,0))","v":2990.0590849962555},{"$f":"INDEX($O188:$P188,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C188,IO_Direct_Requirements_T,0))","v":115663.31474622287},{"$f":"INDEX($O188:$P188,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C188,IO_Direct_Requirements_T,0))","v":759.71911046884725},{"$f":"INDEX($O188:$P188,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C188,IO_Direct_Requirements_T,0))","v":29387.924484103893},314.36482287380869,12160.454499259326,null,164045.00510960256,4543923.9108160613,{"$f":"INDEX($X188:$Y188,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C188,IO_Direct_Requirements_T,0))","v":57068.352583649554},{"$f":"INDEX($X188:$Y188,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C188,IO_Direct_Requirements_T,0))","v":1580750.670722784},{"$f":"INDEX($X188:$Y188,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C188,IO_Direct_Requirements_T,0))","v":14500.020510740871},{"$f":"INDEX($X188:$Y188,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C188,IO_Direct_Requirements_T,0))","v":401639.71991745813},5999.9759341483132,166194.84447747783]
[7,2,"D13T15: Textiles, textile products, leather and footwear","Tech4","D13T15: Textiles, textile products, leather and footwear",{"$f":"IF($C189=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D189,\"_\",F$13,\"DirectTotal\")),$A189))","v":0},{"$f":"IF($C189=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D189,\"_\",G$13,\"DirectTotal\")),$A189))","v":0},{"$f":"INDEX($F189:$G189,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C189,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,12836.162303393394,208971.10188727235,{"$f":"INDEX($O189:$P189,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C189,IO_Direct_Requirements_T,0))","v":5223.0952440601777},{"$f":"INDEX($O189:$P189,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C189,IO_Direct_Requirements_T,0))","v":85031.331219992629},{"$f":"INDEX($O189:$P189,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C189,IO_Direct_Requirements_T,0))","v":3045.8165458693738},{"$f":"INDEX($O189:$P189,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C189,IO_Direct_Requirements_T,0))","v":49585.508868842029},1260.3310430843826,20518.030279692943,null,30814.716189109662,853544.58432401239,{"$f":"INDEX($X189:$Y189,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C189,IO_Direct_Requirements_T,0))","v":12538.653981638598},{"$f":"INDEX($X189:$Y189,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C189,IO_Direct_Requirements_T,0))","v":347311.33446306665},{"$f":"INDEX($X189:$Y189,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C189,IO_Direct_Requirements_T,0))","v":7311.8405802836505},{"$f":"INDEX($X189:$Y189,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C189,IO_Direct_Requirements_T,0))","v":202532.51370029821},3025.572790295962,83806.102700627365]
[8,2,"D16: Wood and products of wood and cork","Tech4","D16: Wood and products of wood and cork",{"$f":"IF($C190=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D190,\"_\",F$13,\"DirectTotal\")),$A190))","v":0},{"$f":"IF($C190=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D190,\"_\",G$13,\"DirectTotal\")),$A190))","v":0},{"$f":"INDEX($F190:$G190,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C190,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,15072.317905769905,168893.06285665111,{"$f":"INDEX($O190:$P190,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C190,IO_Direct_Requirements_T,0))","v":4732.6936010078452},{"$f":"INDEX($O190:$P190,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C190,IO_Direct_Requirements_T,0))","v":53032.262378853979},{"$f":"INDEX($O190:$P190,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C190,IO_Direct_Requirements_T,0))","v":1887.5595356878316},{"$f":"INDEX($O190:$P190,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C190,IO_Direct_Requirements_T,0))","v":21151.073995364473},781.05488057826835,8752.1210649027453,null,2032.5485919871207,56300.075341246877,{"$f":"INDEX($X190:$Y190,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C190,IO_Direct_Requirements_T,0))","v":638.21834008374333},{"$f":"INDEX($X190:$Y190,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C190,IO_Direct_Requirements_T,0))","v":17678.170535520439},{"$f":"INDEX($X190:$Y190,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C190,IO_Direct_Requirements_T,0))","v":254.54322955100855},{"$f":"INDEX($X190:$Y190,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C190,IO_Direct_Requirements_T,0))","v":7050.6570213485393},105.32766145917726,2917.4974212407906]
[9,2,"D17T18: Paper products and printing","Tech4","D17T18: Paper products and printing",{"$f":"IF($C191=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D191,\"_\",F$13,\"DirectTotal\")),$A191))","v":0},{"$f":"IF($C191=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D191,\"_\",G$13,\"DirectTotal\")),$A191))","v":0},{"$f":"INDEX($F191:$G191,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C191,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,21076.233480808987,429942.354584046,{"$f":"INDEX($O191:$P191,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C191,IO_Direct_Requirements_T,0))","v":7560.4862713567618},{"$f":"INDEX($O191:$P191,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C191,IO_Direct_Requirements_T,0))","v":154229.32528562553},{"$f":"INDEX($O191:$P191,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C191,IO_Direct_Requirements_T,0))","v":3684.5647294369451},{"$f":"INDEX($O191:$P191,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C191,IO_Direct_Requirements_T,0))","v":75162.881301058864},1524.6392022726732,31101.713174373785,null,13943.630625617458,386228.13636415644,{"$f":"INDEX($X191:$Y191,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C191,IO_Direct_Requirements_T,0))","v":5001.8722754158844},{"$f":"INDEX($X191:$Y191,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C191,IO_Direct_Requirements_T,0))","v":138548.11986457594},{"$f":"INDEX($X191:$Y191,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C191,IO_Direct_Requirements_T,0))","v":2437.6371447121996},{"$f":"INDEX($X191:$Y191,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C191,IO_Direct_Requirements_T,0))","v":67520.725183620903},1008.6719666103362,27939.458834411525]
[10,2,"D19: Coke and refined petroleum products","Tech4","D19: Coke and refined petroleum products",{"$f":"IF($C192=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D192,\"_\",F$13,\"DirectTotal\")),$A192))","v":0},{"$f":"IF($C192=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D192,\"_\",G$13,\"DirectTotal\")),$A192))","v":0},{"$f":"INDEX($F192:$G192,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C192,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,57424.977599113052,10938689.154211769,{"$f":"INDEX($O192:$P192,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C192,IO_Direct_Requirements_T,0))","v":12887.619447319168},{"$f":"INDEX($O192:$P192,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C192,IO_Direct_Requirements_T,0))","v":2454918.9040376088},{"$f":"INDEX($O192:$P192,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C192,IO_Direct_Requirements_T,0))","v":2057.475361598692},{"$f":"INDEX($O192:$P192,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C192,IO_Direct_Requirements_T,0))","v":391921.50112959137},851.36449603990923,162173.53438299926,null,71044.456303042942,1967878.2874897011,{"$f":"INDEX($X192:$Y192,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C192,IO_Direct_Requirements_T,0))","v":15944.175426016269},{"$f":"INDEX($X192:$Y192,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C192,IO_Direct_Requirements_T,0))","v":441641.73062213132},{"$f":"INDEX($X192:$Y192,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C192,IO_Direct_Requirements_T,0))","v":2545.4466772651108},{"$f":"INDEX($X192:$Y192,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C192,IO_Direct_Requirements_T,0))","v":70506.968577339474},1053.2825656305299,29175.139051729046]
[11,2,"D20: Chemical and chemical products","Tech4","D20: Chemical and chemical products",{"$f":"IF($C193=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D193,\"_\",F$13,\"DirectTotal\")),$A193))","v":0},{"$f":"IF($C193=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D193,\"_\",G$13,\"DirectTotal\")),$A193))","v":0},{"$f":"INDEX($F193:$G193,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C193,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,52817.246229209515,1002775.8547097825,{"$f":"INDEX($O193:$P193,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C193,IO_Direct_Requirements_T,0))","v":17701.256255614746},{"$f":"INDEX($O193:$P193,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C193,IO_Direct_Requirements_T,0))","v":336071.90147949185},{"$f":"INDEX($O193:$P193,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C193,IO_Direct_Requirements_T,0))","v":4736.1114276435728},{"$f":"INDEX($O193:$P193,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C193,IO_Direct_Requirements_T,0))","v":89918.701256135741},1959.7596131851483,37207.536580175511,null,21746.352991870779,602357.70828126243,{"$f":"INDEX($X193:$Y193,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C193,IO_Direct_Requirements_T,0))","v":7288.1074727685627},{"$f":"INDEX($X193:$Y193,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C193,IO_Direct_Requirements_T,0))","v":201875.12437811997},{"$f":"INDEX($X193:$Y193,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C193,IO_Direct_Requirements_T,0))","v":1949.9909265888973},{"$f":"INDEX($X193:$Y193,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C193,IO_Direct_Requirements_T,0))","v":54013.289775459343},806.8884194111497,22350.20554190765]
[12,2,"D21: Pharmaceuticals, medicinal chemical and botanical products","Tech4","D21: Pharmaceuticals, medicinal chemical and botanical products",{"$f":"IF($C194=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D194,\"_\",F$13,\"DirectTotal\")),$A194))","v":0},{"$f":"IF($C194=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D194,\"_\",G$13,\"DirectTotal\")),$A194))","v":0},{"$f":"INDEX($F194:$G194,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C194,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,292.95979665080608,15035.742622343649,{"$f":"INDEX($O194:$P194,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C194,IO_Direct_Requirements_T,0))","v":99.741625860514532},{"$f":"INDEX($O194:$P194,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C194,IO_Direct_Requirements_T,0))","v":5119.0963139571986},{"$f":"INDEX($O194:$P194,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C194,IO_Direct_Requirements_T,0))","v":27.930217646232716},{"$f":"INDEX($O194:$P194,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C194,IO_Direct_Requirements_T,0))","v":1433.4784796951437},11.557268735501836,593.16029062988673,null,3919.6252527508241,108570.68702282824,{"$f":"INDEX($X194:$Y194,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C194,IO_Direct_Requirements_T,0))","v":1334.4827513629477},{"$f":"INDEX($X194:$Y194,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C194,IO_Direct_Requirements_T,0))","v":36964.173815827773},{"$f":"INDEX($X194:$Y194,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C194,IO_Direct_Requirements_T,0))","v":373.68945381775546},{"$f":"INDEX($X194:$Y194,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C194,IO_Direct_Requirements_T,0))","v":10350.918293963332},154.62927987520479,4283.1153662238694]
[13,2,"D22: Rubber and plastics products","Tech4","D22: Rubber and plastics products",{"$f":"IF($C195=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D195,\"_\",F$13,\"DirectTotal\")),$A195))","v":0},{"$f":"IF($C195=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D195,\"_\",G$13,\"DirectTotal\")),$A195))","v":0},{"$f":"INDEX($F195:$G195,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C195,IO_Direct_Requirements_T,0))","v":0},0,0,0,{"$f":"J195/INDEX(Salaries_Tbl,MATCH($E195,Salaries_L,0))","v":0},{"$f":"K195/INDEX(Salaries_Tbl,MATCH($E195,Salaries_L,0))","v":0},null,28671.744735880369,578749.86387039814,{"$f":"INDEX($O195:$P195,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C195,IO_Direct_Requirements_T,0))","v":5610.9891910635079},{"$f":"INDEX($O195:$P195,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C195,IO_Direct_Requirements_T,0))","v":113259.91007594572},{"$f":"INDEX($O195:$P195,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C195,IO_Direct_Requirements_T,0))","v":1946.5246215583009},{"$f":"INDEX($O195:$P195,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C195,IO_Direct_Requirements_T,0))","v":39291.325663117306},{"$f":"S195/INDEX(Salaries_Tbl,MATCH($E195,Salaries_L,0))","v":805.4540940770172},{"$f":"T195/INDEX(Salaries_Tbl,MATCH($E195,Salaries_L,0))","v":16258.391374333474},null,15751.282192710591,436298.7323731652,{"$f":"INDEX($X195:$Y195,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C195,IO_Direct_Requirements_T,0))","v":3082.4867807256064},{"$f":"INDEX($X195:$Y195,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C195,IO_Direct_Requirements_T,0))","v":85382.577655170797},{"$f":"INDEX($X195:$Y195,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C195,IO_Direct_Requirements_T,0))","v":1069.3544774362877},{"$f":"INDEX($X195:$Y195,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C195,IO_Direct_Requirements_T,0))","v":29620.318984503716},{"$f":"AB195/INDEX(Salaries_Tbl,MATCH($E195,Salaries_L,0))","v":442.48910716634867},{"$f":"AC195/INDEX(Salaries_Tbl,MATCH($E195,Salaries_L,0))","v":12256.617219070273}]
[14,2,"D23: Other non-metallic mineral products","Tech4","D23: Other non-metallic mineral products",{"$f":"IF($C196=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D196,\"_\",F$13,\"DirectTotal\")),$A196))","v":0},{"$f":"IF($C196=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D196,\"_\",G$13,\"DirectTotal\")),$A196))","v":0},{"$f":"INDEX($F196:$G196,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C196,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,28724.878165886908,328286.10731687385,{"$f":"INDEX($O196:$P196,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C196,IO_Direct_Requirements_T,0))","v":10128.379766375288},{"$f":"INDEX($O196:$P196,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C196,IO_Direct_Requirements_T,0))","v":115753.5411544075},{"$f":"INDEX($O196:$P196,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C196,IO_Direct_Requirements_T,0))","v":6347.9852744715226},{"$f":"INDEX($O196:$P196,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C196,IO_Direct_Requirements_T,0))","v":72548.797701636795},2626.7382759178549,30020.029277805086,null,2757.706577885303,76386.409021692933,{"$f":"INDEX($X196:$Y196,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C196,IO_Direct_Requirements_T,0))","v":972.36616091983831},{"$f":"INDEX($X196:$Y196,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C196,IO_Direct_Requirements_T,0))","v":26933.815179072793},{"$f":"INDEX($X196:$Y196,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C196,IO_Direct_Requirements_T,0))","v":609.43272401826209},{"$f":"INDEX($X196:$Y196,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C196,IO_Direct_Requirements_T,0))","v":16880.830506544069},252.1776900166048,6985.1333460304195]
[15,2,"D24: Basic metals","Tech4","D24: Basic metals",{"$f":"IF($C197=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D197,\"_\",F$13,\"DirectTotal\")),$A197))","v":0},{"$f":"IF($C197=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D197,\"_\",G$13,\"DirectTotal\")),$A197))","v":0},{"$f":"INDEX($F197:$G197,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C197,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,56940.579468583011,357561.98581944173,{"$f":"INDEX($O197:$P197,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C197,IO_Direct_Requirements_T,0))","v":18193.691113851353},{"$f":"INDEX($O197:$P197,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C197,IO_Direct_Requirements_T,0))","v":114248.43907047981},{"$f":"INDEX($O197:$P197,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C197,IO_Direct_Requirements_T,0))","v":3955.5685183635578},{"$f":"INDEX($O197:$P197,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C197,IO_Direct_Requirements_T,0))","v":24839.243781340771},1636.778092725843,10278.252006615465,null,3294.1864685170294,91246.500623293105,{"$f":"INDEX($X197:$Y197,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C197,IO_Direct_Requirements_T,0))","v":1052.5606103586622},{"$f":"INDEX($X197:$Y197,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C197,IO_Direct_Requirements_T,0))","v":29155.141430831529},{"$f":"INDEX($X197:$Y197,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C197,IO_Direct_Requirements_T,0))","v":228.84172254823477},{"$f":"INDEX($X197:$Y197,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C197,IO_Direct_Requirements_T,0))","v":6338.7445060246218},94.692612813986898,2622.9145304098142]
[16,2,"D25: Fabricated metal products","Tech4","D25: Fabricated metal products",{"$f":"IF($C198=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D198,\"_\",F$13,\"DirectTotal\")),$A198))","v":0},{"$f":"IF($C198=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D198,\"_\",G$13,\"DirectTotal\")),$A198))","v":0},{"$f":"INDEX($F198:$G198,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C198,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,80705.060681311792,862758.72544424969,{"$f":"INDEX($O198:$P198,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C198,IO_Direct_Requirements_T,0))","v":26125.418059632742},{"$f":"INDEX($O198:$P198,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C198,IO_Direct_Requirements_T,0))","v":279287.71995888377},{"$f":"INDEX($O198:$P198,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C198,IO_Direct_Requirements_T,0))","v":13538.380145202969},{"$f":"INDEX($O198:$P198,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C198,IO_Direct_Requirements_T,0))","v":144728.91166984494},5602.0579418076113,59887.500597071747,null,15273.384103923119,423061.31285451527,{"$f":"INDEX($X198:$Y198,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C198,IO_Direct_Requirements_T,0))","v":4944.2196255325944},{"$f":"INDEX($X198:$Y198,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C198,IO_Direct_Requirements_T,0))","v":136951.18459579651},{"$f":"INDEX($X198:$Y198,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C198,IO_Direct_Requirements_T,0))","v":2562.1302847306206},{"$f":"INDEX($X198:$Y198,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C198,IO_Direct_Requirements_T,0))","v":70969.092022247336},1060.1860898851119,29366.36150869033]
[17,2,"D26: Computer, electronic and optical equipment","Tech4","D26: Computer, electronic and optical equipment",{"$f":"IF($C199=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D199,\"_\",F$13,\"DirectTotal\")),$A199))","v":0},{"$f":"IF($C199=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D199,\"_\",G$13,\"DirectTotal\")),$A199))","v":0},{"$f":"INDEX($F199:$G199,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C199,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,8853.7966060665367,203432.61357376995,{"$f":"INDEX($O199:$P199,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C199,IO_Direct_Requirements_T,0))","v":3125.7289160590312},{"$f":"INDEX($O199:$P199,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C199,IO_Direct_Requirements_T,0))","v":71819.495184845349},{"$f":"INDEX($O199:$P199,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C199,IO_Direct_Requirements_T,0))","v":1455.6316974656181},{"$f":"INDEX($O199:$P199,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C199,IO_Direct_Requirements_T,0))","v":33445.873424893602},602.32708962774564,13839.59667486559,null,6577.700370424187,182197.37913620009,{"$f":"INDEX($X199:$Y199,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C199,IO_Direct_Requirements_T,0))","v":2322.1798696978753},{"$f":"INDEX($X199:$Y199,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C199,IO_Direct_Requirements_T,0))","v":64322.645045400677},{"$f":"INDEX($X199:$Y199,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C199,IO_Direct_Requirements_T,0))","v":1081.4241146064148},{"$f":"INDEX($X199:$Y199,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C199,IO_Direct_Requirements_T,0))","v":29954.638904184092},447.48341269171135,12394.955745619443]
[18,2,"D27: Electrical equipment","Tech4","D27: Electrical equipment",{"$f":"IF($C200=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D200,\"_\",F$13,\"DirectTotal\")),$A200))","v":689587.74777305289},{"$f":"IF($C200=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D200,\"_\",G$13,\"DirectTotal\")),$A200))","v":2280074.7661889493},{"$f":"INDEX($F200:$G200,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C200,IO_Direct_Requirements_T,0))","v":268410.88738266332},887482.2577227779,123543.81994590399,408489.19849131681,51121.30330706008,169029.09609623754,null,47740.89298489748,582727.11181266885,{"$f":"INDEX($O200:$P200,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C200,IO_Direct_Requirements_T,0))","v":18582.371122310476},{"$f":"INDEX($O200:$P200,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C200,IO_Direct_Requirements_T,0))","v":226817.11165647101},{"$f":"INDEX($O200:$P200,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C200,IO_Direct_Requirements_T,0))","v":8553.0700132507864},{"$f":"INDEX($O200:$P200,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C200,IO_Direct_Requirements_T,0))","v":104399.09005325614},3539.1821828511493,43199.389090692683,null,4729.395809911075,131000.72562412079,{"$f":"INDEX($X200:$Y200,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C200,IO_Direct_Requirements_T,0))","v":1840.8408940291306},{"$f":"INDEX($X200:$Y200,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C200,IO_Direct_Requirements_T,0))","v":50989.915534455053},{"$f":"INDEX($X200:$Y200,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C200,IO_Direct_Requirements_T,0))","v":847.29989226093221},{"$f":"INDEX($X200:$Y200,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C200,IO_Direct_Requirements_T,0))","v":23469.573105895004},350.60494975205376,9711.494802079389]
[19,2,"D28: Machinery and equipment, nec","Tech4","D28: Machinery and equipment, nec",{"$f":"IF($C201=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D201,\"_\",F$13,\"DirectTotal\")),$A201))","v":0},{"$f":"IF($C201=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D201,\"_\",G$13,\"DirectTotal\")),$A201))","v":0},{"$f":"INDEX($F201:$G201,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C201,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,3620.2697311880725,326043.68682614644,{"$f":"INDEX($O201:$P201,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C201,IO_Direct_Requirements_T,0))","v":944.63176891690216},{"$f":"INDEX($O201:$P201,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C201,IO_Direct_Requirements_T,0))","v":85074.109803883854},{"$f":"INDEX($O201:$P201,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C201,IO_Direct_Requirements_T,0))","v":924.07520993646426},{"$f":"INDEX($O201:$P201,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C201,IO_Direct_Requirements_T,0))","v":83222.773639425868},382.37387435795745,34436.822943784551,null,880.07093300771385,24377.30641683453,{"$f":"INDEX($X201:$Y201,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C201,IO_Direct_Requirements_T,0))","v":229.63564152624656},{"$f":"INDEX($X201:$Y201,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C201,IO_Direct_Requirements_T,0))","v":6360.7354677428239},{"$f":"INDEX($X201:$Y201,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C201,IO_Direct_Requirements_T,0))","v":224.63843651539091},{"$f":"INDEX($X201:$Y201,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C201,IO_Direct_Requirements_T,0))","v":6222.3166276147385},92.953331478300271,2574.7377386593621]
[20,2,"D29: Motor vehicles, trailers and semi-trailers","Tech4","D29: Motor vehicles, trailers and semi-trailers",{"$f":"IF($C202=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D202,\"_\",F$13,\"DirectTotal\")),$A202))","v":0},{"$f":"IF($C202=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D202,\"_\",G$13,\"DirectTotal\")),$A202))","v":0},{"$f":"INDEX($F202:$G202,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C202,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,6685.7933634247293,557865.50024499581,{"$f":"INDEX($O202:$P202,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C202,IO_Direct_Requirements_T,0))","v":3485.2208683703038},{"$f":"INDEX($O202:$P202,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C202,IO_Direct_Requirements_T,0))","v":290808.34203373559},{"$f":"INDEX($O202:$P202,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C202,IO_Direct_Requirements_T,0))","v":1369.3121474911204},{"$f":"INDEX($O202:$P202,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C202,IO_Direct_Requirements_T,0))","v":114255.99994319709},566.60884894595802,47278.088295352805,null,20545.464808864694,569094.0040597769,{"$f":"INDEX($X202:$Y202,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C202,IO_Direct_Requirements_T,0))","v":10710.095094166019},{"$f":"INDEX($X202:$Y202,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C202,IO_Direct_Requirements_T,0))","v":296661.62132141687},{"$f":"INDEX($X202:$Y202,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C202,IO_Direct_Requirements_T,0))","v":4207.9006947081052},{"$f":"INDEX($X202:$Y202,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C202,IO_Direct_Requirements_T,0))","v":116555.70109098344},1741.1908405807214,48229.68360738911]
[21,2,"D30: Other transport equipment","Tech4","D30: Other transport equipment",{"$f":"IF($C203=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D203,\"_\",F$13,\"DirectTotal\")),$A203))","v":0},{"$f":"IF($C203=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D203,\"_\",G$13,\"DirectTotal\")),$A203))","v":0},{"$f":"INDEX($F203:$G203,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C203,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1061.7810277587432,186044.38021379034,{"$f":"INDEX($O203:$P203,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C203,IO_Direct_Requirements_T,0))","v":500.60802192579092},{"$f":"INDEX($O203:$P203,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C203,IO_Direct_Requirements_T,0))","v":87716.117291933231},{"$f":"INDEX($O203:$P203,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C203,IO_Direct_Requirements_T,0))","v":907.48540009912381},{"$f":"INDEX($O203:$P203,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C203,IO_Direct_Requirements_T,0))","v":159008.82988169853},375.50916270445276,65796.400212024775,null,10137.165220055882,280791.89244762046,{"$f":"INDEX($X203:$Y203,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C203,IO_Direct_Requirements_T,0))","v":4779.4659125329363},{"$f":"INDEX($X203:$Y203,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C203,IO_Direct_Requirements_T,0))","v":132387.63000664779},{"$f":"INDEX($X203:$Y203,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C203,IO_Direct_Requirements_T,0))","v":8664.0552007335318},{"$f":"INDEX($X203:$Y203,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C203,IO_Direct_Requirements_T,0))","v":239987.84702368753},3585.1068388507829,99304.777228664752]
[22,2,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","Tech4","D31T33: Manufacturing nec; repair and installation of machinery and equipment",{"$f":"IF($C204=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D204,\"_\",F$13,\"DirectTotal\")),$A204))","v":0},{"$f":"IF($C204=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D204,\"_\",G$13,\"DirectTotal\")),$A204))","v":0},{"$f":"INDEX($F204:$G204,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C204,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,2397.8987586460362,48204.593505803081,{"$f":"INDEX($O204:$P204,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C204,IO_Direct_Requirements_T,0))","v":1010.3290702143294},{"$f":"INDEX($O204:$P204,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C204,IO_Direct_Requirements_T,0))","v":20310.49140885222},{"$f":"INDEX($O204:$P204,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C204,IO_Direct_Requirements_T,0))","v":509.14742233210745},{"$f":"INDEX($O204:$P204,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C204,IO_Direct_Requirements_T,0))","v":10235.313079650172},210.68054894566524,4235.2789853561862,null,3191.0706336273597,88390.269143242185,{"$f":"INDEX($X204:$Y204,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C204,IO_Direct_Requirements_T,0))","v":1344.5235811712992},{"$f":"INDEX($X204:$Y204,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C204,IO_Direct_Requirements_T,0))","v":37242.297289444752},{"$f":"INDEX($X204:$Y204,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C204,IO_Direct_Requirements_T,0))","v":677.56212881500039},{"$f":"INDEX($X204:$Y204,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C204,IO_Direct_Requirements_T,0))","v":18767.964048212827},280.36901491062679,7766.0119541778558]
[23,3,"D35: Electricity, gas, steam and air conditioning supply","Tech4","D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF($C205=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D205,\"_\",F$13,\"DirectTotal\")),$A205))","v":0},{"$f":"IF($C205=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D205,\"_\",G$13,\"DirectTotal\")),$A205))","v":5784396.8363091182},{"$f":"INDEX($F205:$G205,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C205,IO_Direct_Requirements_T,0))","v":0},1616011.4943470343,0,337017.50248457078,0,86260.940427348891,null,39424.877310223623,5879754.9471533746,{"$f":"INDEX($O205:$P205,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C205,IO_Direct_Requirements_T,0))","v":11014.295301564307},{"$f":"INDEX($O205:$P205,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C205,IO_Direct_Requirements_T,0))","v":1642652.0944933177},{"$f":"INDEX($O205:$P205,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C205,IO_Direct_Requirements_T,0))","v":2297.019734788842},{"$f":"INDEX($O205:$P205,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C205,IO_Direct_Requirements_T,0))","v":342573.37170790095},587.93113426545665,87682.986761923952,null,44255.393123977286,1225841.2797405794,{"$f":"INDEX($X205:$Y205,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C205,IO_Direct_Requirements_T,0))","v":12363.817006169893},{"$f":"INDEX($X205:$Y205,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C205,IO_Direct_Requirements_T,0))","v":342468.48104734556},{"$f":"INDEX($X205:$Y205,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C205,IO_Direct_Requirements_T,0))","v":2578.4610710824718},{"$f":"INDEX($X205:$Y205,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C205,IO_Direct_Requirements_T,0))","v":71421.442586271151},659.9671388196407,18280.595989081339]
[24,3,"D36T39: Water supply; sewerage, waste management and remediation activities","Tech4","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"IF($C206=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D206,\"_\",F$13,\"DirectTotal\")),$A206))","v":0},{"$f":"IF($C206=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D206,\"_\",G$13,\"DirectTotal\")),$A206))","v":0},{"$f":"INDEX($F206:$G206,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C206,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,552.79968539102242,26700.833831878081,{"$f":"INDEX($O206:$P206,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C206,IO_Direct_Requirements_T,0))","v":265.62758754711609},{"$f":"INDEX($O206:$P206,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C206,IO_Direct_Requirements_T,0))","v":12830.10512432064},{"$f":"INDEX($O206:$P206,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C206,IO_Direct_Requirements_T,0))","v":188.65595706471314},{"$f":"INDEX($O206:$P206,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C206,IO_Direct_Requirements_T,0))","v":9112.2905712504544},81.755805859520521,3948.8954945808896,null,1653.6342373744126,45804.431204286848,{"$f":"INDEX($X206:$Y206,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C206,IO_Direct_Requirements_T,0))","v":794.59320395303155},{"$f":"INDEX($X206:$Y206,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C206,IO_Direct_Requirements_T,0))","v":22009.637272416861},{"$f":"INDEX($X206:$Y206,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C206,IO_Direct_Requirements_T,0))","v":564.34176417118715},{"$f":"INDEX($X206:$Y206,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C206,IO_Direct_Requirements_T,0))","v":15631.844653705155},244.56272904317814,6774.204624220386]
[25,1,"D41T43: Construction","Tech4","D41T43: Construction",{"$f":"IF($C207=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D207,\"_\",F$13,\"DirectTotal\")),$A207))","v":381195.11004155868},{"$f":"IF($C207=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D207,\"_\",G$13,\"DirectTotal\")),$A207))","v":0},{"$f":"INDEX($F207:$G207,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C207,IO_Direct_Requirements_T,0))","v":161926.36563716934},0,68400.011731750972,0,27010.217651793319,0,null,17903.455182775739,2768921.9039113326,{"$f":"INDEX($O207:$P207,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C207,IO_Direct_Requirements_T,0))","v":7605.1380348996581},{"$f":"INDEX($O207:$P207,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C207,IO_Direct_Requirements_T,0))","v":1176199.4024126704},{"$f":"INDEX($O207:$P207,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C207,IO_Direct_Requirements_T,0))","v":3212.5190283978986},{"$f":"INDEX($O207:$P207,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C207,IO_Direct_Requirements_T,0))","v":496843.4424334279},1268.5792877909143,196196.59674361866,null,12808.520577432238,354786.43726511905,{"$f":"INDEX($X207:$Y207,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C207,IO_Direct_Requirements_T,0))","v":5440.8808813585883},{"$f":"INDEX($X207:$Y207,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C207,IO_Direct_Requirements_T,0))","v":150708.32980369835},{"$f":"INDEX($X207:$Y207,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C207,IO_Direct_Requirements_T,0))","v":2298.305866691795},{"$f":"INDEX($X207:$Y207,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C207,IO_Direct_Requirements_T,0))","v":63661.353023533251},907.5691672860147,25138.986933464173]
[26,2,"D45T47: Wholesale and retail trade; repair of motor vehicles","Tech4","D45T47: Wholesale and retail trade; repair of motor vehicles",{"$f":"IF($C208=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D208,\"_\",F$13,\"DirectTotal\")),$A208))","v":0},{"$f":"IF($C208=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D208,\"_\",G$13,\"DirectTotal\")),$A208))","v":0},{"$f":"INDEX($F208:$G208,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C208,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,113056.61472988989,4788865.2139562108,{"$f":"INDEX($O208:$P208,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C208,IO_Direct_Requirements_T,0))","v":78251.220117618839},{"$f":"INDEX($O208:$P208,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C208,IO_Direct_Requirements_T,0))","v":3314574.2676463057},{"$f":"INDEX($O208:$P208,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C208,IO_Direct_Requirements_T,0))","v":34172.253623697085},{"$f":"INDEX($O208:$P208,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C208,IO_Direct_Requirements_T,0))","v":1447472.2868006348},16010.702621744644,678183.20068626304,null,170330.76442498481,4718034.7411440983,{"$f":"INDEX($X208:$Y208,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C208,IO_Direct_Requirements_T,0))","v":117893.05890385871},{"$f":"INDEX($X208:$Y208,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C208,IO_Direct_Requirements_T,0))","v":3265549.5296219299},{"$f":"INDEX($X208:$Y208,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C208,IO_Direct_Requirements_T,0))","v":51483.81716324234},{"$f":"INDEX($X208:$Y208,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C208,IO_Direct_Requirements_T,0))","v":1426063.2176629757},24121.677648480654,668152.42416370637]
[27,6,"D49: Land transport and transport via pipelines","Tech4","D49: Land transport and transport via pipelines",{"$f":"IF($C209=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D209,\"_\",F$13,\"DirectTotal\")),$A209))","v":0},{"$f":"IF($C209=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D209,\"_\",G$13,\"DirectTotal\")),$A209))","v":0},{"$f":"INDEX($F209:$G209,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C209,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,25212.836998417726,1436916.3824994168,{"$f":"INDEX($O209:$P209,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C209,IO_Direct_Requirements_T,0))","v":17018.108035645088},{"$f":"INDEX($O209:$P209,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C209,IO_Direct_Requirements_T,0))","v":969886.81746120122},{"$f":"INDEX($O209:$P209,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C209,IO_Direct_Requirements_T,0))","v":4429.954544230688},{"$f":"INDEX($O209:$P209,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C209,IO_Direct_Requirements_T,0))","v":252469.57566624845},1531.0411031369592,87256.267254475926,null,29163.898280046895,807818.16330691287,{"$f":"INDEX($X209:$Y209,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C209,IO_Direct_Requirements_T,0))","v":19684.987123882529},{"$f":"INDEX($X209:$Y209,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C209,IO_Direct_Requirements_T,0))","v":545259.41595450672},{"$f":"INDEX($X209:$Y209,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C209,IO_Direct_Requirements_T,0))","v":5124.1652703058808},{"$f":"INDEX($X209:$Y209,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C209,IO_Direct_Requirements_T,0))","v":141935.54432918943},1770.967979416962,49054.488075304886]
[28,6,"D50: Water transport","Tech4","D50: Water transport",{"$f":"IF($C210=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D210,\"_\",F$13,\"DirectTotal\")),$A210))","v":0},{"$f":"IF($C210=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D210,\"_\",G$13,\"DirectTotal\")),$A210))","v":0},{"$f":"INDEX($F210:$G210,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C210,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,5113.3980056313976,1316748.5759239136,{"$f":"INDEX($O210:$P210,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C210,IO_Direct_Requirements_T,0))","v":1891.3488787615395},{"$f":"INDEX($O210:$P210,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C210,IO_Direct_Requirements_T,0))","v":487040.30860532081},{"$f":"INDEX($O210:$P210,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C210,IO_Direct_Requirements_T,0))","v":511.68015486919728},{"$f":"INDEX($O210:$P210,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C210,IO_Direct_Requirements_T,0))","v":131762.50206037864},176.84229960880396,45538.572572789533,null,7006.2330509782969,194067.41377965012,{"$f":"INDEX($X210:$Y210,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C210,IO_Direct_Requirements_T,0))","v":2591.472639273577},{"$f":"INDEX($X210:$Y210,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C210,IO_Direct_Requirements_T,0))","v":71781.853290524392},{"$f":"INDEX($X210:$Y210,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C210,IO_Direct_Requirements_T,0))","v":701.08964892350434},{"$f":"INDEX($X210:$Y210,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C210,IO_Direct_Requirements_T,0))","v":19419.658753039788},242.30430781364893,6711.6480458064598]
[29,6,"D51: Air transport","Tech4","D51: Air transport",{"$f":"IF($C211=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D211,\"_\",F$13,\"DirectTotal\")),$A211))","v":0},{"$f":"IF($C211=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D211,\"_\",G$13,\"DirectTotal\")),$A211))","v":0},{"$f":"INDEX($F211:$G211,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C211,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,8017.6202330520437,703013.83673644823,{"$f":"INDEX($O211:$P211,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C211,IO_Direct_Requirements_T,0))","v":4594.4792165400931},{"$f":"INDEX($O211:$P211,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C211,IO_Direct_Requirements_T,0))","v":402860.49575039221},{"$f":"INDEX($O211:$P211,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C211,IO_Direct_Requirements_T,0))","v":1864.4164664263628},{"$f":"INDEX($O211:$P211,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C211,IO_Direct_Requirements_T,0))","v":163478.75494697315},644.36287437343128,56500.059044496709,null,34075.220081326413,943858.10278349777,{"$f":"INDEX($X211:$Y211,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C211,IO_Direct_Requirements_T,0))","v":19526.728120307514},{"$f":"INDEX($X211:$Y211,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C211,IO_Direct_Requirements_T,0))","v":540875.75995738665},{"$f":"INDEX($X211:$Y211,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C211,IO_Direct_Requirements_T,0))","v":7923.8476717602407},{"$f":"INDEX($X211:$Y211,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C211,IO_Direct_Requirements_T,0))","v":219484.65225941775},2738.5690664164226,75856.314271786279]
[30,6,"D52: Warehousing and support activities for transportation","Tech4","D52: Warehousing and support activities for transportation",{"$f":"IF($C212=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D212,\"_\",F$13,\"DirectTotal\")),$A212))","v":0},{"$f":"IF($C212=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D212,\"_\",G$13,\"DirectTotal\")),$A212))","v":0},{"$f":"INDEX($F212:$G212,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C212,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,7914.3792834365831,663743.49852610275,{"$f":"INDEX($O212:$P212,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C212,IO_Direct_Requirements_T,0))","v":5076.2539960005415},{"$f":"INDEX($O212:$P212,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C212,IO_Direct_Requirements_T,0))","v":425722.65822083241},{"$f":"INDEX($O212:$P212,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C212,IO_Direct_Requirements_T,0))","v":2225.812551328303},{"$f":"INDEX($O212:$P212,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C212,IO_Direct_Requirements_T,0))","v":186668.91703987875},769.26534345592927,64514.8345908704,null,6293.7533387301719,174332.2587940254,{"$f":"INDEX($X212:$Y212,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C212,IO_Direct_Requirements_T,0))","v":4036.7904280799166},{"$f":"INDEX($X212:$Y212,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C212,IO_Direct_Requirements_T,0))","v":111816.07472199725},{"$f":"INDEX($X212:$Y212,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C212,IO_Direct_Requirements_T,0))","v":1770.0333373746478},{"$f":"INDEX($X212:$Y212,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C212,IO_Direct_Requirements_T,0))","v":49028.599189987872},611.74302498715497,16944.824114924348]
[31,6,"D53: Postal and courier activities","Tech4","D53: Postal and courier activities",{"$f":"IF($C213=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D213,\"_\",F$13,\"DirectTotal\")),$A213))","v":0},{"$f":"IF($C213=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D213,\"_\",G$13,\"DirectTotal\")),$A213))","v":0},{"$f":"INDEX($F213:$G213,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C213,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,826.55904345604529,24757.814692117696,{"$f":"INDEX($O213:$P213,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C213,IO_Direct_Requirements_T,0))","v":513.58225115250627},{"$f":"INDEX($O213:$P213,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C213,IO_Direct_Requirements_T,0))","v":15383.261853901146},{"$f":"INDEX($O213:$P213,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C213,IO_Direct_Requirements_T,0))","v":337.74549708622021},{"$f":"INDEX($O213:$P213,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C213,IO_Direct_Requirements_T,0))","v":10116.446606155223},116.72856533299439,3496.3554178869858,null,1826.2176277450349,50584.861998816836,{"$f":"INDEX($X213:$Y213,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C213,IO_Direct_Requirements_T,0))","v":1134.7198579184876},{"$f":"INDEX($X213:$Y213,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C213,IO_Direct_Requirements_T,0))","v":31430.891120572145},{"$f":"INDEX($X213:$Y213,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C213,IO_Direct_Requirements_T,0))","v":746.22228787357597},{"$f":"INDEX($X213:$Y213,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C213,IO_Direct_Requirements_T,0))","v":20669.799085849307},257.90264514096788,7143.7103198343939]
[32,6,"D55T56: Accommodation and food service activities","Tech4","D55T56: Accommodation and food service activities",{"$f":"IF($C214=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D214,\"_\",F$13,\"DirectTotal\")),$A214))","v":0},{"$f":"IF($C214=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D214,\"_\",G$13,\"DirectTotal\")),$A214))","v":0},{"$f":"INDEX($F214:$G214,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C214,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,8363.6759751118698,325307.40077655431,{"$f":"INDEX($O214:$P214,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C214,IO_Direct_Requirements_T,0))","v":3837.5223535813757},{"$f":"INDEX($O214:$P214,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C214,IO_Direct_Requirements_T,0))","v":149261.45225859073},{"$f":"INDEX($O214:$P214,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C214,IO_Direct_Requirements_T,0))","v":2131.5861685799036},{"$f":"INDEX($O214:$P214,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C214,IO_Direct_Requirements_T,0))","v":82908.610770601677},1184.619524204754,46076.091359224665,null,79506.091043882465,2202259.2392157437,{"$f":"INDEX($X214:$Y214,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C214,IO_Direct_Requirements_T,0))","v":36479.940463343213},{"$f":"INDEX($X214:$Y214,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C214,IO_Direct_Requirements_T,0))","v":1010467.058267222},{"$f":"INDEX($X214:$Y214,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C214,IO_Direct_Requirements_T,0))","v":20263.109724875201},{"$f":"INDEX($X214:$Y214,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C214,IO_Direct_Requirements_T,0))","v":561272.97947799694},11261.133026201929,311924.95977827295]
[33,6,"D58T60: Publishing, audiovisual and broadcasting activities","Tech4","D58T60: Publishing, audiovisual and broadcasting activities",{"$f":"IF($C215=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D215,\"_\",F$13,\"DirectTotal\")),$A215))","v":0},{"$f":"IF($C215=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D215,\"_\",G$13,\"DirectTotal\")),$A215))","v":0},{"$f":"INDEX($F215:$G215,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C215,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,16194.610266930369,217538.91692047738,{"$f":"INDEX($O215:$P215,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C215,IO_Direct_Requirements_T,0))","v":8048.5953310064524},{"$f":"INDEX($O215:$P215,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C215,IO_Direct_Requirements_T,0))","v":108115.14955773174},{"$f":"INDEX($O215:$P215,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C215,IO_Direct_Requirements_T,0))","v":2655.2267230083721},{"$f":"INDEX($O215:$P215,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C215,IO_Direct_Requirements_T,0))","v":35667.122331498664},643.98417784058756,8650.5089194665361,null,11950.213707058876,331011.97910041152,{"$f":"INDEX($X215:$Y215,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C215,IO_Direct_Requirements_T,0))","v":5939.1632562822033},{"$f":"INDEX($X215:$Y215,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C215,IO_Direct_Requirements_T,0))","v":164510.37879775811},{"$f":"INDEX($X215:$Y215,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C215,IO_Direct_Requirements_T,0))","v":1959.3263596739878},{"$f":"INDEX($X215:$Y215,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C215,IO_Direct_Requirements_T,0))","v":54271.874287586426},475.20430700789757,13162.80377871478]
[34,6,"D61: Telecommunications","Tech4","D61: Telecommunications",{"$f":"IF($C216=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D216,\"_\",F$13,\"DirectTotal\")),$A216))","v":0},{"$f":"IF($C216=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D216,\"_\",G$13,\"DirectTotal\")),$A216))","v":0},{"$f":"INDEX($F216:$G216,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C216,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,19054.254766838225,701372.10266182618,{"$f":"INDEX($O216:$P216,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C216,IO_Direct_Requirements_T,0))","v":14484.417374938315},{"$f":"INDEX($O216:$P216,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C216,IO_Direct_Requirements_T,0))","v":533159.98943041882},{"$f":"INDEX($O216:$P216,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C216,IO_Direct_Requirements_T,0))","v":3662.7029161034593},{"$f":"INDEX($O216:$P216,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C216,IO_Direct_Requirements_T,0))","v":134821.20802562145},888.33194757424542,32698.798958864234,null,43265.714882169974,1198427.9328730041,{"$f":"INDEX($X216:$Y216,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C216,IO_Direct_Requirements_T,0))","v":32889.172525870359},{"$f":"INDEX($X216:$Y216,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C216,IO_Direct_Requirements_T,0))","v":911005.47284209239},{"$f":"INDEX($X216:$Y216,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C216,IO_Direct_Requirements_T,0))","v":8316.7493037840013},{"$f":"INDEX($X216:$Y216,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C216,IO_Direct_Requirements_T,0))","v":230367.73351604366},2017.0989227750144,55872.131062783512]
[35,5,"D62T63: IT and other information services","Tech4","D62T63: IT and other information services",{"$f":"IF($C217=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D217,\"_\",F$13,\"DirectTotal\")),$A217))","v":0},{"$f":"IF($C217=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D217,\"_\",G$13,\"DirectTotal\")),$A217))","v":0},{"$f":"INDEX($F217:$G217,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C217,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,11871.942304622138,269317.24182894285,{"$f":"INDEX($O217:$P217,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C217,IO_Direct_Requirements_T,0))","v":6856.366806792651},{"$f":"INDEX($O217:$P217,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C217,IO_Direct_Requirements_T,0))","v":155537.96927180106},{"$f":"INDEX($O217:$P217,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C217,IO_Direct_Requirements_T,0))","v":2470.7774158757129},{"$f":"INDEX($O217:$P217,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C217,IO_Direct_Requirements_T,0))","v":56050.049919617515},599.24885095576656,13594.072778279644,null,7482.1530533534278,207250.04178458772,{"$f":"INDEX($X217:$Y217,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C217,IO_Direct_Requirements_T,0))","v":4321.1451439063849},{"$f":"INDEX($X217:$Y217,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C217,IO_Direct_Requirements_T,0))","v":119692.48760963083},{"$f":"INDEX($X217:$Y217,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C217,IO_Direct_Requirements_T,0))","v":1557.1786243564932},{"$f":"INDEX($X217:$Y217,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C217,IO_Direct_Requirements_T,0))","v":43132.682887221577},377.66959313402157,10461.16517527177]
[36,5,"D64T66: Financial and insurance activities","Tech4","D64T66: Financial and insurance activities",{"$f":"IF($C218=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D218,\"_\",F$13,\"DirectTotal\")),$A218))","v":534380.64738250815},{"$f":"IF($C218=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D218,\"_\",G$13,\"DirectTotal\")),$A218))","v":0},{"$f":"INDEX($F218:$G218,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C218,IO_Direct_Requirements_T,0))","v":477069.05476161279},0,217681.77477636319,0,54831.468386979759,0,null,37469.374774285709,2863945.6151274778,{"$f":"INDEX($O218:$P218,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C218,IO_Direct_Requirements_T,0))","v":33450.835642410311},{"$f":"INDEX($O218:$P218,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C218,IO_Direct_Requirements_T,0))","v":2556791.3699530703},{"$f":"INDEX($O218:$P218,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C218,IO_Direct_Requirements_T,0))","v":15263.277292279781},{"$f":"INDEX($O218:$P218,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C218,IO_Direct_Requirements_T,0))","v":1166637.9900125463},3844.6393006173698,293862.3324536056,null,48454.730387813062,1342159.7802031543,{"$f":"INDEX($X218:$Y218,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C218,IO_Direct_Requirements_T,0))","v":43258.026910349967},{"$f":"INDEX($X218:$Y218,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C218,IO_Direct_Requirements_T,0))","v":1198214.9818053681},{"$f":"INDEX($X218:$Y218,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C218,IO_Direct_Requirements_T,0))","v":19738.199275729577},{"$f":"INDEX($X218:$Y218,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C218,IO_Direct_Requirements_T,0))","v":546733.35274985398},4971.8193023506674,137715.67499488353]
[37,6,"D68: Real estate activities","Tech4","D68: Real estate activities",{"$f":"IF($C219=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D219,\"_\",F$13,\"DirectTotal\")),$A219))","v":0},{"$f":"IF($C219=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D219,\"_\",G$13,\"DirectTotal\")),$A219))","v":0},{"$f":"INDEX($F219:$G219,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C219,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,10937.046389813633,819135.09832347452,{"$f":"INDEX($O219:$P219,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C219,IO_Direct_Requirements_T,0))","v":9065.6439169224777},{"$f":"INDEX($O219:$P219,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C219,IO_Direct_Requirements_T,0))","v":678975.55304969696},{"$f":"INDEX($O219:$P219,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C219,IO_Direct_Requirements_T,0))","v":1328.3094898893778},{"$f":"INDEX($O219:$P219,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C219,IO_Direct_Requirements_T,0))","v":99484.347585644689},372.66888296656879,27911.206665012738,null,39931.803269974116,1106081.0754902842,{"$f":"INDEX($X219:$Y219,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C219,IO_Direct_Requirements_T,0))","v":33099.202152360493},{"$f":"INDEX($X219:$Y219,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C219,IO_Direct_Requirements_T,0))","v":916823.13636162912},{"$f":"INDEX($X219:$Y219,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C219,IO_Direct_Requirements_T,0))","v":4849.7365139918857},{"$f":"INDEX($X219:$Y219,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C219,IO_Direct_Requirements_T,0))","v":134334.07309391774},1360.6361342054811,37688.60295384092]
[38,5,"D69T75: Professional, scientific and technical activities","Tech4","D69T75: Professional, scientific and technical activities",{"$f":"IF($C220=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D220,\"_\",F$13,\"DirectTotal\")),$A220))","v":172064.85770635164},{"$f":"IF($C220=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D220,\"_\",G$13,\"DirectTotal\")),$A220))","v":0},{"$f":"INDEX($F220:$G220,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C220,IO_Direct_Requirements_T,0))","v":126309.58196460195},0,41503.254813974912,0,13948.459545658219,0,null,1610.1582781113393,53197.861234377116,{"$f":"INDEX($O220:$P220,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C220,IO_Direct_Requirements_T,0))","v":1181.9869653579995},{"$f":"INDEX($O220:$P220,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C220,IO_Direct_Requirements_T,0))","v":39051.551278370287},{"$f":"INDEX($O220:$P220,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C220,IO_Direct_Requirements_T,0))","v":388.38151031010403},{"$f":"INDEX($O220:$P220,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C220,IO_Direct_Requirements_T,0))","v":12831.698580408782},130.52768533753681,4312.4913781616278,null,709.99389667919604,19666.299754135274,{"$f":"INDEX($X220:$Y220,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C220,IO_Direct_Requirements_T,0))","v":521.19319123266632},{"$f":"INDEX($X220:$Y220,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C220,IO_Direct_Requirements_T,0))","v":14436.6614650313},{"$f":"INDEX($X220:$Y220,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C220,IO_Direct_Requirements_T,0))","v":171.25552540503392},{"$f":"INDEX($X220:$Y220,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C220,IO_Direct_Requirements_T,0))","v":4743.649928429043},57.555745417784024,1594.2510875840392]
[39,5,"D77T82: Administrative and support services","Tech4","D77T82: Administrative and support services",{"$f":"IF($C221=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D221,\"_\",F$13,\"DirectTotal\")),$A221))","v":0},{"$f":"IF($C221=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D221,\"_\",G$13,\"DirectTotal\")),$A221))","v":0},{"$f":"INDEX($F221:$G221,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C221,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,21935.403836288941,2077688.3294725535,{"$f":"INDEX($O221:$P221,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C221,IO_Direct_Requirements_T,0))","v":17068.821582234625},{"$f":"INDEX($O221:$P221,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C221,IO_Direct_Requirements_T,0))","v":1616733.0067837001},{"$f":"INDEX($O221:$P221,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C221,IO_Direct_Requirements_T,0))","v":8320.3672284277181},{"$f":"INDEX($O221:$P221,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C221,IO_Direct_Requirements_T,0))","v":788092.62033421593},2796.3181733801302,264863.03501339263,null,9346.5117406610116,258891.38259794936,{"$f":"INDEX($X221:$Y221,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C221,IO_Direct_Requirements_T,0))","v":7272.8973903675414},{"$f":"INDEX($X221:$Y221,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C221,IO_Direct_Requirements_T,0))","v":201453.81647507646},{"$f":"INDEX($X221:$Y221,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C221,IO_Direct_Requirements_T,0))","v":3545.2463317979837},{"$f":"INDEX($X221:$Y221,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C221,IO_Direct_Requirements_T,0))","v":98200.671005049895},1191.4902881743724,33003.389565707294]
[40,6,"D84: Public administration and defence; compulsory social security","Tech4","D84: Public administration and defence; compulsory social security",{"$f":"IF($C222=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D222,\"_\",F$13,\"DirectTotal\")),$A222))","v":0},{"$f":"IF($C222=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D222,\"_\",G$13,\"DirectTotal\")),$A222))","v":0},{"$f":"INDEX($F222:$G222,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C222,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,5685.5742564858128,393465.49476334563,{"$f":"INDEX($O222:$P222,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C222,IO_Direct_Requirements_T,0))","v":3604.157433352269},{"$f":"INDEX($O222:$P222,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C222,IO_Direct_Requirements_T,0))","v":249422.75375283879},{"$f":"INDEX($O222:$P222,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C222,IO_Direct_Requirements_T,0))","v":2193.4171552600037},{"$f":"INDEX($O222:$P222,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C222,IO_Direct_Requirements_T,0))","v":151793.63196818376},653.76547955076751,45243.30283386926,null,2328.8337490583463,64506.952525567671,{"$f":"INDEX($X222:$Y222,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C222,IO_Direct_Requirements_T,0))","v":1476.2771690362524},{"$f":"INDEX($X222:$Y222,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C222,IO_Direct_Requirements_T,0))","v":40891.773101496343},{"$f":"INDEX($X222:$Y222,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C222,IO_Direct_Requirements_T,0))","v":898.43235995132477},{"$f":"INDEX($X222:$Y222,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C222,IO_Direct_Requirements_T,0))","v":24885.904206020605},267.78493148873019,7417.4422582078141]
[41,6,"D85: Education","Tech4","D85: Education",{"$f":"IF($C223=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D223,\"_\",F$13,\"DirectTotal\")),$A223))","v":0},{"$f":"IF($C223=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D223,\"_\",G$13,\"DirectTotal\")),$A223))","v":0},{"$f":"INDEX($F223:$G223,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C223,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,2877.0260734175276,66576.689990751634,{"$f":"INDEX($O223:$P223,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C223,IO_Direct_Requirements_T,0))","v":2179.6768750893366},{"$f":"INDEX($O223:$P223,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C223,IO_Direct_Requirements_T,0))","v":50439.470442634796},{"$f":"INDEX($O223:$P223,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C223,IO_Direct_Requirements_T,0))","v":1573.4422855335079},{"$f":"INDEX($O223:$P223,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C223,IO_Direct_Requirements_T,0))","v":36410.715992528159},736.87088349705778,17051.78302938351,null,29606.593801729901,820080.49805366585,{"$f":"INDEX($X223:$Y223,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C223,IO_Direct_Requirements_T,0))","v":22430.386869291557},{"$f":"INDEX($X223:$Y223,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C223,IO_Direct_Requirements_T,0))","v":621304.93492399761},{"$f":"INDEX($X223:$Y223,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C223,IO_Direct_Requirements_T,0))","v":16191.812458244467},{"$f":"INDEX($X223:$Y223,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C223,IO_Direct_Requirements_T,0))","v":448501.09114452777},7582.9124850802664,210041.00265997622]
[42,6,"D86T88: Human health and social work activities","Tech4","D86T88: Human health and social work activities",{"$f":"IF($C224=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D224,\"_\",F$13,\"DirectTotal\")),$A224))","v":0},{"$f":"IF($C224=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D224,\"_\",G$13,\"DirectTotal\")),$A224))","v":0},{"$f":"INDEX($F224:$G224,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C224,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1023.9912936065674,95095.569929104124,{"$f":"INDEX($O224:$P224,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C224,IO_Direct_Requirements_T,0))","v":530.99423342444766},{"$f":"INDEX($O224:$P224,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C224,IO_Direct_Requirements_T,0))","v":49312.137292415893},{"$f":"INDEX($O224:$P224,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C224,IO_Direct_Requirements_T,0))","v":310.9559705006285},{"$f":"INDEX($O224:$P224,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C224,IO_Direct_Requirements_T,0))","v":28877.72134611175},108.79359964622196,10103.395827280601,null,18845.003122268809,521992.48754613934,{"$f":"INDEX($X224:$Y224,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C224,IO_Direct_Requirements_T,0))","v":9772.1416668950005},{"$f":"INDEX($X224:$Y224,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C224,IO_Direct_Requirements_T,0))","v":270681.01311843534},{"$f":"INDEX($X224:$Y224,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C224,IO_Direct_Requirements_T,0))","v":5722.67193242754},{"$f":"INDEX($X224:$Y224,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C224,IO_Direct_Requirements_T,0))","v":158513.73109556091},2002.1808171775715,55458.910698755928]
[43,6,"D90T93: Arts, entertainment and recreation","Tech4","D90T93: Arts, entertainment and recreation",{"$f":"IF($C225=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D225,\"_\",F$13,\"DirectTotal\")),$A225))","v":0},{"$f":"IF($C225=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D225,\"_\",G$13,\"DirectTotal\")),$A225))","v":0},{"$f":"INDEX($F225:$G225,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C225,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1833.2538864952026,13509.117517684217,{"$f":"INDEX($O225:$P225,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C225,IO_Direct_Requirements_T,0))","v":1308.117234896624},{"$f":"INDEX($O225:$P225,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C225,IO_Direct_Requirements_T,0))","v":9639.422877161247},{"$f":"INDEX($O225:$P225,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C225,IO_Direct_Requirements_T,0))","v":382.54093939707275},{"$f":"INDEX($O225:$P225,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C225,IO_Direct_Requirements_T,0))","v":2818.9169780079428},261.37443548607274,1926.0496274469344,null,7285.67083903401,201807.63144664673,{"$f":"INDEX($X225:$Y225,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C225,IO_Direct_Requirements_T,0))","v":5198.6861517279949},{"$f":"INDEX($X225:$Y225,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C225,IO_Direct_Requirements_T,0))","v":143999.71699158067},{"$f":"INDEX($X225:$Y225,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C225,IO_Direct_Requirements_T,0))","v":1520.2844447422492},{"$f":"INDEX($X225:$Y225,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C225,IO_Direct_Requirements_T,0))","v":42110.741714388561},1038.7476152200918,28772.531799722849]
[44,6,"D94T96: Other service activities","Tech4","D94T96: Other service activities",{"$f":"IF($C226=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D226,\"_\",F$13,\"DirectTotal\")),$A226))","v":0},{"$f":"IF($C226=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D226,\"_\",G$13,\"DirectTotal\")),$A226))","v":0},{"$f":"INDEX($F226:$G226,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C226,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,773.55051138781346,164485.59432375708,{"$f":"INDEX($O226:$P226,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C226,IO_Direct_Requirements_T,0))","v":556.59305425610717},{"$f":"INDEX($O226:$P226,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C226,IO_Direct_Requirements_T,0))","v":118352.37386313654},{"$f":"INDEX($O226:$P226,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C226,IO_Direct_Requirements_T,0))","v":251.4115123706984},{"$f":"INDEX($O226:$P226,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C226,IO_Direct_Requirements_T,0))","v":53459.433383266994},171.77911003240962,36526.624428694144,null,6079.5065491548839,168397.78301211234,{"$f":"INDEX($X226:$Y226,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C226,IO_Direct_Requirements_T,0))","v":4374.389349821884},{"$f":"INDEX($X226:$Y226,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C226,IO_Direct_Requirements_T,0))","v":121167.31227869164},{"$f":"INDEX($X226:$Y226,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C226,IO_Direct_Requirements_T,0))","v":1975.8993284723133},{"$f":"INDEX($X226:$Y226,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C226,IO_Direct_Requirements_T,0))","v":54730.933124188028},{"$f":"AB226/INDEX(Salaries_Tbl,MATCH($E226,Salaries_L,0))","v":1350.0504609277725},{"$f":"AC226/INDEX(Salaries_Tbl,MATCH($E226,Salaries_L,0))","v":37395.387723748849}]
[45,6,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Tech4","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",{"$f":"IF($C227=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D227,\"_\",F$13,\"DirectTotal\")),$A227))","v":0},{"$f":"IF($C227=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D227,\"_\",G$13,\"DirectTotal\")),$A227))","v":0},{"$f":"INDEX($F227:$G227,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C227,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O227:$P227,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C227,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O227:$P227,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C227,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O227:$P227,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C227,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O227:$P227,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C227,IO_Direct_Requirements_T,0))","v":0},0,0,null,5780.2610391652725,160108.90626674809,{"$f":"INDEX($X227:$Y227,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C227,IO_Direct_Requirements_T,0))","v":5780.2610391652725},{"$f":"INDEX($X227:$Y227,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C227,IO_Direct_Requirements_T,0))","v":160108.90626674809},{"$f":"INDEX($X227:$Y227,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C227,IO_Direct_Requirements_T,0))","v":3492.2410444956854},{"$f":"INDEX($X227:$Y227,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C227,IO_Direct_Requirements_T,0))","v":96732.464202826959},2386.1041723403519,66093.300403455098]
[46,null,"Labour","Tech4","Labour",{"$f":"IF($C228=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D228,\"_\",F$13,\"DirectTotal\")),$A228))","v":0},{"$f":"IF($C228=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D228,\"_\",G$13,\"DirectTotal\")),$A228))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,890520.39114903391,24666748.589558259]
[null,null,null,null,"TOTAL",{"$f":"SUM(F183:F228)","v":1777228.3629034716},{"$f":"SUM(G183:G228)","v":90810442.406069472},{"$f":"SUM(H183:H228)","v":1033715.8897460474},{"$f":"SUM(I183:I228)","v":45176498.884845257},{"$f":"SUM(J183:J228)","v":451128.86126799305},{"$f":"SUM(K183:K228)","v":7641238.3866230547},{"$f":"SUM(L183:L228)","v":146911.44889149137},{"$f":"SUM(M183:M228)","v":2130758.0223484011},null,{"$f":"SUM(O183:O228)","v":914664.98821631353},{"$f":"SUM(P183:P228)","v":63105962.078037135},{"$f":"SUM(Q183:Q228)","v":448687.50828328676},{"$f":"SUM(R183:R228)","v":30892351.838162284},{"$f":"SUM(S183:S228)","v":170427.52639242721},{"$f":"SUM(T183:T228)","v":9575408.5324565712},{"$f":"SUM(U183:U228)","v":65394.529329092293},{"$f":"SUM(V183:V228)","v":3331843.3859219528},null,{"$f":"SUM(X183:X228)","v":2125822.4991745888},{"$f":"SUM(Y183:Y228)","v":58883692.787210234},{"$f":"SUM(Z183:Z228)","v":693037.61648521863},{"$f":"SUM(AA183:AA228)","v":19196623.478649393},{"$f":"SUM(AB183:AB228)","v":268964.00348861358},{"$f":"SUM(AC183:AC228)","v":7450101.6704786373},{"$f":"SUM(AD183:AD228)","v":120497.01152138141},{"$f":"SUM(AE183:AE228)","v":3337677.0689730267}]
[]
[]
[null,null,"Tech5",{"$f":"INDEX(TechName_List,MATCH($C232,TechRef_List,0))","v":"Gas Combined CCS"}]
[]
[null,null,null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour"]
[null,null,null,null,null,"Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,"Induced","Induced","Induced","Induced","Induced","Induced","Induced","Induced"]
[null,null,null,null,null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment"]
[null,null,null,null,null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex"]
["Order ref","sector summary lookup",null,"Technology","Sectors ","USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs"]
[1,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E239,IO_Sectors_List_Short,0))","v":6},{"$f":"E239","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"C232","v":"Tech5"},{"$f":"E15","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"IF($C239=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D239,\"_\",F$13,\"DirectTotal\")),$A239))","v":0},{"$f":"IF($C239=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D239,\"_\",G$13,\"DirectTotal\")),$A239))","v":0},{"$f":"INDEX($F239:$G239,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C239,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($F239:$G239,,MATCH(I$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(I$10,IO_Direct_Requirements_L,0),MATCH($C239,IO_Direct_Requirements_T,0))","v":0},0,0,{"$f":"J239/INDEX(Salaries_Tbl,MATCH($E239,Salaries_L,0))","v":0},{"$f":"K239/INDEX(Salaries_Tbl,MATCH($E239,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!F$239:F$283)-Sectoral_IMPACTS!F$239:F$283","v":0},{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!G$239:G$283)-Sectoral_IMPACTS!G$239:G$283","v":0},{"$f":"INDEX($O239:$P239,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C239,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O239:$P239,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C239,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O239:$P239,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C239,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O239:$P239,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C239,IO_Direct_Requirements_T,0))","v":0},{"$f":"S239/INDEX(Salaries_Tbl,MATCH($E239,Salaries_L,0))","v":0},{"$f":"T239/INDEX(Salaries_Tbl,MATCH($E239,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!F$239:F$284)-Sectoral_IMPACTS!F$239:F$284-Sectoral_IMPACTS!O$239:O$284","v":0},{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!G$239:G$284)-Sectoral_IMPACTS!G$239:G$284-Sectoral_IMPACTS!P$239:P$284","v":0},{"$f":"INDEX($X239:$Y239,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C239,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X239:$Y239,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C239,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X239:$Y239,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C239,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X239:$Y239,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C239,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB239/INDEX(Salaries_Tbl,MATCH($E239,Salaries_L,0))","v":0},{"$f":"AC239/INDEX(Salaries_Tbl,MATCH($E239,Salaries_L,0))","v":0}]
[2,6,{"$f":"E240","v":"D03: Fishing and aquaculture"},{"$f":"D239","v":"Tech5"},{"$f":"E16","v":"D03: Fishing and aquaculture"},{"$f":"IF($C240=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D240,\"_\",F$13,\"DirectTotal\")),$A240))","v":0},{"$f":"IF($C240=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D240,\"_\",G$13,\"DirectTotal\")),$A240))","v":0},{"$f":"INDEX($F240:$G240,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C240,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O240:$P240,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C240,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O240:$P240,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C240,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O240:$P240,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C240,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O240:$P240,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C240,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X240:$Y240,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C240,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X240:$Y240,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C240,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X240:$Y240,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C240,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X240:$Y240,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C240,IO_Direct_Requirements_T,0))","v":0},0,0]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D240","v":"Tech5"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C241=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D241,\"_\",F$13,\"DirectTotal\")),$A241))","v":0},{"$f":"IF($C241=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D241,\"_\",G$13,\"DirectTotal\")),$A241))","v":0},{"$f":"INDEX($F241:$G241,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C241,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O241:$P241,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C241,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O241:$P241,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C241,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O241:$P241,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C241,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O241:$P241,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C241,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X241:$Y241,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C241,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X241:$Y241,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C241,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X241:$Y241,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C241,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X241:$Y241,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C241,IO_Direct_Requirements_T,0))","v":0},0,0]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech5","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C242=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D242,\"_\",F$13,\"DirectTotal\")),$A242))","v":0},{"$f":"IF($C242=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D242,\"_\",G$13,\"DirectTotal\")),$A242))","v":0},{"$f":"INDEX($F242:$G242,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C242,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O242:$P242,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C242,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O242:$P242,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C242,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O242:$P242,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C242,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O242:$P242,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C242,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X242:$Y242,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C242,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X242:$Y242,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C242,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X242:$Y242,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C242,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X242:$Y242,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C242,IO_Direct_Requirements_T,0))","v":0},0,0]
[5,4,"D09: Mining support service activities","Tech5","D09: Mining support service activities",{"$f":"IF($C243=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D243,\"_\",F$13,\"DirectTotal\")),$A243))","v":0},{"$f":"IF($C243=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D243,\"_\",G$13,\"DirectTotal\")),$A243))","v":0},{"$f":"INDEX($F243:$G243,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C243,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O243:$P243,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C243,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O243:$P243,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C243,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O243:$P243,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C243,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O243:$P243,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C243,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X243:$Y243,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C243,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X243:$Y243,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C243,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X243:$Y243,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C243,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X243:$Y243,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C243,IO_Direct_Requirements_T,0))","v":0},0,0]
[6,3,"D10T12: Food products, beverages and tobacco","Tech5","D10T12: Food products, beverages and tobacco",{"$f":"IF($C244=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D244,\"_\",F$13,\"DirectTotal\")),$A244))","v":0},{"$f":"IF($C244=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D244,\"_\",G$13,\"DirectTotal\")),$A244))","v":0},{"$f":"INDEX($F244:$G244,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C244,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O244:$P244,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C244,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O244:$P244,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C244,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O244:$P244,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C244,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O244:$P244,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C244,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X244:$Y244,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C244,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X244:$Y244,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C244,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X244:$Y244,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C244,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X244:$Y244,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C244,IO_Direct_Requirements_T,0))","v":0},0,0]
[7,2,"D13T15: Textiles, textile products, leather and footwear","Tech5","D13T15: Textiles, textile products, leather and footwear",{"$f":"IF($C245=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D245,\"_\",F$13,\"DirectTotal\")),$A245))","v":0},{"$f":"IF($C245=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D245,\"_\",G$13,\"DirectTotal\")),$A245))","v":0},{"$f":"INDEX($F245:$G245,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C245,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O245:$P245,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C245,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O245:$P245,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C245,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O245:$P245,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C245,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O245:$P245,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C245,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X245:$Y245,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C245,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X245:$Y245,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C245,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X245:$Y245,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C245,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X245:$Y245,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C245,IO_Direct_Requirements_T,0))","v":0},0,0]
[8,2,"D16: Wood and products of wood and cork","Tech5","D16: Wood and products of wood and cork",{"$f":"IF($C246=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D246,\"_\",F$13,\"DirectTotal\")),$A246))","v":0},{"$f":"IF($C246=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D246,\"_\",G$13,\"DirectTotal\")),$A246))","v":0},{"$f":"INDEX($F246:$G246,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C246,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O246:$P246,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C246,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O246:$P246,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C246,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O246:$P246,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C246,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O246:$P246,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C246,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X246:$Y246,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C246,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X246:$Y246,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C246,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X246:$Y246,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C246,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X246:$Y246,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C246,IO_Direct_Requirements_T,0))","v":0},0,0]
[9,2,"D17T18: Paper products and printing","Tech5","D17T18: Paper products and printing",{"$f":"IF($C247=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D247,\"_\",F$13,\"DirectTotal\")),$A247))","v":0},{"$f":"IF($C247=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D247,\"_\",G$13,\"DirectTotal\")),$A247))","v":0},{"$f":"INDEX($F247:$G247,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C247,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O247:$P247,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C247,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O247:$P247,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C247,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O247:$P247,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C247,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O247:$P247,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C247,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X247:$Y247,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C247,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X247:$Y247,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C247,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X247:$Y247,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C247,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X247:$Y247,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C247,IO_Direct_Requirements_T,0))","v":0},0,0]
[10,2,"D19: Coke and refined petroleum products","Tech5","D19: Coke and refined petroleum products",{"$f":"IF($C248=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D248,\"_\",F$13,\"DirectTotal\")),$A248))","v":0},{"$f":"IF($C248=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D248,\"_\",G$13,\"DirectTotal\")),$A248))","v":0},{"$f":"INDEX($F248:$G248,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C248,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O248:$P248,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C248,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O248:$P248,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C248,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O248:$P248,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C248,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O248:$P248,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C248,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X248:$Y248,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C248,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X248:$Y248,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C248,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X248:$Y248,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C248,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X248:$Y248,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C248,IO_Direct_Requirements_T,0))","v":0},0,0]
[11,2,"D20: Chemical and chemical products","Tech5","D20: Chemical and chemical products",{"$f":"IF($C249=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D249,\"_\",F$13,\"DirectTotal\")),$A249))","v":0},{"$f":"IF($C249=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D249,\"_\",G$13,\"DirectTotal\")),$A249))","v":0},{"$f":"INDEX($F249:$G249,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C249,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O249:$P249,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C249,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O249:$P249,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C249,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O249:$P249,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C249,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O249:$P249,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C249,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X249:$Y249,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C249,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X249:$Y249,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C249,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X249:$Y249,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C249,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X249:$Y249,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C249,IO_Direct_Requirements_T,0))","v":0},0,0]
[12,2,"D21: Pharmaceuticals, medicinal chemical and botanical products","Tech5","D21: Pharmaceuticals, medicinal chemical and botanical products",{"$f":"IF($C250=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D250,\"_\",F$13,\"DirectTotal\")),$A250))","v":0},{"$f":"IF($C250=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D250,\"_\",G$13,\"DirectTotal\")),$A250))","v":0},{"$f":"INDEX($F250:$G250,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C250,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O250:$P250,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C250,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O250:$P250,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C250,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O250:$P250,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C250,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O250:$P250,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C250,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X250:$Y250,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C250,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X250:$Y250,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C250,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X250:$Y250,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C250,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X250:$Y250,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C250,IO_Direct_Requirements_T,0))","v":0},0,0]
[16,2,"D25: Fabricated metal products","Tech5","D25: Fabricated metal products",{"$f":"IF($C254=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D254,\"_\",F$13,\"DirectTotal\")),$A254))","v":0},{"$f":"IF($C254=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D254,\"_\",G$13,\"DirectTotal\")),$A254))","v":0},{"$f":"INDEX($F254:$G254,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C254,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O254:$P254,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C254,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O254:$P254,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C254,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O254:$P254,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C254,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O254:$P254,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C254,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X254:$Y254,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C254,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X254:$Y254,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C254,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X254:$Y254,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C254,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X254:$Y254,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C254,IO_Direct_Requirements_T,0))","v":0},0,0]
[21,2,"D30: Other transport equipment","Tech5","D30: Other transport equipment",{"$f":"IF($C259=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D259,\"_\",F$13,\"DirectTotal\")),$A259))","v":0},{"$f":"IF($C259=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D259,\"_\",G$13,\"DirectTotal\")),$A259))","v":0},{"$f":"INDEX($F259:$G259,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C259,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O259:$P259,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C259,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O259:$P259,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C259,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O259:$P259,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C259,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O259:$P259,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C259,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X259:$Y259,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C259,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X259:$Y259,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C259,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X259:$Y259,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C259,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X259:$Y259,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C259,IO_Direct_Requirements_T,0))","v":0},0,0]
[27,6,"D49: Land transport and transport via pipelines","Tech5","D49: Land transport and transport via pipelines",{"$f":"IF($C265=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D265,\"_\",F$13,\"DirectTotal\")),$A265))","v":0},{"$f":"IF($C265=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D265,\"_\",G$13,\"DirectTotal\")),$A265))","v":0},{"$f":"INDEX($F265:$G265,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C265,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O265:$P265,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C265,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O265:$P265,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C265,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O265:$P265,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C265,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O265:$P265,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C265,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X265:$Y265,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C265,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X265:$Y265,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C265,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X265:$Y265,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C265,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X265:$Y265,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C265,IO_Direct_Requirements_T,0))","v":0},0,0]
[33,6,"D58T60: Publishing, audiovisual and broadcasting activities","Tech5","D58T60: Publishing, audiovisual and broadcasting activities",{"$f":"IF($C271=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D271,\"_\",F$13,\"DirectTotal\")),$A271))","v":0},{"$f":"IF($C271=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D271,\"_\",G$13,\"DirectTotal\")),$A271))","v":0},{"$f":"INDEX($F271:$G271,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C271,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O271:$P271,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C271,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O271:$P271,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C271,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O271:$P271,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C271,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O271:$P271,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C271,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X271:$Y271,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C271,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X271:$Y271,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C271,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X271:$Y271,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C271,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X271:$Y271,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C271,IO_Direct_Requirements_T,0))","v":0},0,0]
[41,6,"D85: Education","Tech5","D85: Education",{"$f":"IF($C279=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D279,\"_\",F$13,\"DirectTotal\")),$A279))","v":0},{"$f":"IF($C279=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D279,\"_\",G$13,\"DirectTotal\")),$A279))","v":0},{"$f":"INDEX($F279:$G279,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C279,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O279:$P279,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C279,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O279:$P279,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C279,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O279:$P279,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C279,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O279:$P279,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C279,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X279:$Y279,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C279,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X279:$Y279,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C279,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X279:$Y279,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C279,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X279:$Y279,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C279,IO_Direct_Requirements_T,0))","v":0},0,0]
[]
[null,null,null,null,null,"Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,"Induced","Induced","Induced","Induced","Induced","Induced","Induced","Induced"]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D296","v":"Tech6"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C297=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D297,\"_\",F$13,\"DirectTotal\")),$A297))","v":0},{"$f":"IF($C297=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D297,\"_\",G$13,\"DirectTotal\")),$A297))","v":0},{"$f":"INDEX($F297:$G297,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C297,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,2.4162096237799426E-12,669976.2313225664,{"$f":"INDEX($O297:$P297,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C297,IO_Direct_Requirements_T,0))","v":1.2460658165723365E-12},{"$f":"INDEX($O297:$P297,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C297,IO_Direct_Requirements_T,0))","v":345514.09428664838},{"$f":"INDEX($O297:$P297,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C297,IO_Direct_Requirements_T,0))","v":2.0135763832437677E-13},{"$f":"INDEX($O297:$P297,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C297,IO_Direct_Requirements_T,0))","v":55833.248218559711},5.476428341385194E-14,15185.258700896176,null,2.3177911959429144E-12,19193.437675037654,{"$f":"INDEX($X297:$Y297,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C297,IO_Direct_Requirements_T,0))","v":1.1953103533701581E-12},{"$f":"INDEX($X297:$Y297,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C297,IO_Direct_Requirements_T,0))","v":9898.2664227457062},{"$f":"INDEX($X297:$Y297,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C297,IO_Direct_Requirements_T,0))","v":1.9315582420948233E-13},{"$f":"INDEX($X297:$Y297,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C297,IO_Direct_Requirements_T,0))","v":1599.5074448572275},5.2533593401624903E-14,435.02635291945029]
[9,2,"D17T18: Paper products and printing","Tech6","D17T18: Paper products and printing",{"$f":"IF($C303=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D303,\"_\",F$13,\"DirectTotal\")),$A303))","v":0},{"$f":"IF($C303=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D303,\"_\",G$13,\"DirectTotal\")),$A303))","v":0},{"$f":"INDEX($F303:$G303,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C303,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1.6555146855757315E-12,12557.525066781593,{"$f":"INDEX($O303:$P303,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C303,IO_Direct_Requirements_T,0))","v":5.9386778305154707E-13},{"$f":"INDEX($O303:$P303,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C303,IO_Direct_Requirements_T,0))","v":4504.6471873672008},{"$f":"INDEX($O303:$P303,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C303,IO_Direct_Requirements_T,0))","v":2.8941845918965869E-13},{"$f":"INDEX($O303:$P303,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C303,IO_Direct_Requirements_T,0))","v":2195.3170139348726},1.197587126687114E-13,908.40211168518988,null,7.8257949739568666E-13,6480.4762548577528,{"$f":"INDEX($X303:$Y303,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C303,IO_Direct_Requirements_T,0))","v":2.8072765239068032E-13},{"$f":"INDEX($X303:$Y303,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C303,IO_Direct_Requirements_T,0))","v":2324.6825293199818},{"$f":"INDEX($X303:$Y303,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C303,IO_Direct_Requirements_T,0))","v":1.3681120095344285E-13},{"$f":"INDEX($X303:$Y303,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C303,IO_Direct_Requirements_T,0))","v":1132.9222681246356},5.6611224283064427E-14,468.79287784271008]
[17,2,"D26: Computer, electronic and optical equipment","Tech6","D26: Computer, electronic and optical equipment",{"$f":"IF($C311=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D311,\"_\",F$13,\"DirectTotal\")),$A311))","v":0},{"$f":"IF($C311=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D311,\"_\",G$13,\"DirectTotal\")),$A311))","v":0},{"$f":"INDEX($F311:$G311,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C311,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,5.0993004171536304E-13,3093.8892869576534,{"$f":"INDEX($O311:$P311,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C311,IO_Direct_Requirements_T,0))","v":1.8002481279779694E-13},{"$f":"INDEX($O311:$P311,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C311,IO_Direct_Requirements_T,0))","v":1092.2612792688903},{"$f":"INDEX($O311:$P311,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C311,IO_Direct_Requirements_T,0))","v":8.3836388527634671E-14},{"$f":"INDEX($O311:$P311,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C311,IO_Direct_Requirements_T,0))","v":508.65899849778134},3.4690731175111586E-14,210.47844362798998,null,3.6917023895116536E-13,3057.0682920837521,{"$f":"INDEX($X311:$Y311,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C311,IO_Direct_Requirements_T,0))","v":1.3033121746296052E-13},{"$f":"INDEX($X311:$Y311,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C311,IO_Direct_Requirements_T,0))","v":1079.2620594408049},{"$f":"INDEX($X311:$Y311,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C311,IO_Direct_Requirements_T,0))","v":6.0694403258605228E-14},{"$f":"INDEX($X311:$Y311,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C311,IO_Direct_Requirements_T,0))","v":502.60534607550358},2.5114789225254516E-14,207.97349759564059]
[24,3,"D36T39: Water supply; sewerage, waste management and remediation activities","Tech6","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"IF($C318=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D318,\"_\",F$13,\"DirectTotal\")),$A318))","v":0},{"$f":"IF($C318=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D318,\"_\",G$13,\"DirectTotal\")),$A318))","v":0},{"$f":"INDEX($F318:$G318,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C318,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4.4101398280436187E-14,560.06573040552416,{"$f":"INDEX($O318:$P318,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C318,IO_Direct_Requirements_T,0))","v":2.1191307343817541E-14},{"$f":"INDEX($O318:$P318,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C318,IO_Direct_Requirements_T,0))","v":269.1190186372869},{"$f":"INDEX($O318:$P318,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C318,IO_Direct_Requirements_T,0))","v":1.5050644420324957E-14},{"$f":"INDEX($O318:$P318,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C318,IO_Direct_Requirements_T,0))","v":191.13566664580034},6.5223361214439792E-15,82.830410967430353,null,9.2809418515664517E-14,768.54713791947961,{"$f":"INDEX($X318:$Y318,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C318,IO_Direct_Requirements_T,0))","v":4.4596157692326682E-14},{"$f":"INDEX($X318:$Y318,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C318,IO_Direct_Requirements_T,0))","v":369.29710265191022},{"$f":"INDEX($X318:$Y318,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C318,IO_Direct_Requirements_T,0))","v":3.1673407451936561E-14},{"$f":"INDEX($X318:$Y318,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C318,IO_Direct_Requirements_T,0))","v":262.28487404254986},1.3725964400168746E-14,113.66357880104455]
[29,6,"D51: Air transport","Tech6","D51: Air transport",{"$f":"IF($C323=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D323,\"_\",F$13,\"DirectTotal\")),$A323))","v":0},{"$f":"IF($C323=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D323,\"_\",G$13,\"DirectTotal\")),$A323))","v":0},{"$f":"INDEX($F323:$G323,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C323,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,5.2668529277450633E-13,9252.1385126630612,{"$f":"INDEX($O323:$P323,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C323,IO_Direct_Requirements_T,0))","v":3.0181582077611679E-13},{"$f":"INDEX($O323:$P323,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C323,IO_Direct_Requirements_T,0))","v":5301.9171361773169},{"$f":"INDEX($O323:$P323,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C323,IO_Direct_Requirements_T,0))","v":1.2247533606360143E-13},{"$f":"INDEX($O323:$P323,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C323,IO_Direct_Requirements_T,0))","v":2151.4912020346574},4.2328825671156003E-14,743.57906621018128,null,1.9124551790621577E-12,15836.883559608033,{"$f":"INDEX($X323:$Y323,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C323,IO_Direct_Requirements_T,0))","v":1.0959281329568194E-12},{"$f":"INDEX($X323:$Y323,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C323,IO_Direct_Requirements_T,0))","v":9075.2904545700112},{"$f":"INDEX($X323:$Y323,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C323,IO_Direct_Requirements_T,0))","v":4.4472210250703706E-13},{"$f":"INDEX($X323:$Y323,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C323,IO_Direct_Requirements_T,0))","v":3682.7070411353702},1.5370085891705371E-13,1272.7841323187465]
[41,6,"D85: Education","Tech6","D85: Education",{"$f":"IF($C335=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D335,\"_\",F$13,\"DirectTotal\")),$A335))","v":0},{"$f":"IF($C335=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D335,\"_\",G$13,\"DirectTotal\")),$A335))","v":0},{"$f":"INDEX($F335:$G335,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C335,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1.2722783439035112E-13,1378.2717470047464,{"$f":"INDEX($O335:$P335,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C335,IO_Direct_Requirements_T,0))","v":9.6389661202802328E-14},{"$f":"INDEX($O335:$P335,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C335,IO_Direct_Requirements_T,0))","v":1044.1987586739695},{"$f":"INDEX($O335:$P335,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C335,IO_Direct_Requirements_T,0))","v":6.9580757844449612E-14},{"$f":"INDEX($O335:$P335,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C335,IO_Direct_Requirements_T,0))","v":753.77524998143701},3.2585900975611308E-14,353.00629677923359,null,1.6616556992257557E-12,13760.03375812555,{"$f":"INDEX($X335:$Y335,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C335,IO_Direct_Requirements_T,0))","v":1.2588945701352213E-12},{"$f":"INDEX($X335:$Y335,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C335,IO_Direct_Requirements_T,0))","v":10424.802076057598},{"$f":"INDEX($X335:$Y335,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C335,IO_Direct_Requirements_T,0))","v":9.0875761096382694E-13},{"$f":"INDEX($X335:$Y335,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C335,IO_Direct_Requirements_T,0))","v":7525.3468035780461},4.255872807235103E-13,3524.2531605753161]
[44,6,"D94T96: Other service activities","Tech6","D94T96: Other service activities",{"$f":"IF($C338=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D338,\"_\",F$13,\"DirectTotal\")),$A338))","v":0},{"$f":"IF($C338=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D338,\"_\",G$13,\"DirectTotal\")),$A338))","v":0},{"$f":"INDEX($F338:$G338,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C338,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4.4589182713357549E-14,2861.1576362574101,{"$f":"INDEX($O338:$P338,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C338,IO_Direct_Requirements_T,0))","v":3.2083269324824956E-14},{"$f":"INDEX($O338:$P338,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C338,IO_Direct_Requirements_T,0))","v":2058.6896964435055},{"$f":"INDEX($O338:$P338,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C338,IO_Direct_Requirements_T,0))","v":1.4491922242060881E-14},{"$f":"INDEX($O338:$P338,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C338,IO_Direct_Requirements_T,0))","v":929.90432799522603},9.9017323507825039E-15,635.36524788402278,null,3.4120935267106823E-13,2825.526499580938,{"$f":"INDEX($X338:$Y338,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C338,IO_Direct_Requirements_T,0))","v":2.4551047791722914E-13},{"$f":"INDEX($X338:$Y338,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C338,IO_Direct_Requirements_T,0))","v":2033.0520129342617},{"$f":"INDEX($X338:$Y338,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C338,IO_Direct_Requirements_T,0))","v":1.1089639025143525E-13},{"$f":"INDEX($X338:$Y338,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C338,IO_Direct_Requirements_T,0))","v":918.32385868204904},{"$f":"AB338/INDEX(Salaries_Tbl,MATCH($E338,Salaries_L,0))","v":7.5770926492459773E-14},{"$f":"AC338/INDEX(Salaries_Tbl,MATCH($E338,Salaries_L,0))","v":627.45279115673475}]
[]
["Order ref","sector summary lookup",null,"Technology","Sectors ","USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs"]
[12,2,"D21: Pharmaceuticals, medicinal chemical and botanical products","Tech7","D21: Pharmaceuticals, medicinal chemical and botanical products",{"$f":"IF($C362=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D362,\"_\",F$13,\"DirectTotal\")),$A362))","v":0},{"$f":"IF($C362=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D362,\"_\",G$13,\"DirectTotal\")),$A362))","v":0},{"$f":"INDEX($F362:$G362,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C362,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,736.11801779622613,1807.968372791908,{"$f":"INDEX($O362:$P362,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C362,IO_Direct_Requirements_T,0))","v":250.62008084245693},{"$f":"INDEX($O362:$P362,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C362,IO_Direct_Requirements_T,0))","v":615.54420459131472},{"$f":"INDEX($O362:$P362,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C362,IO_Direct_Requirements_T,0))","v":70.180061173610298},{"$f":"INDEX($O362:$P362,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C362,IO_Direct_Requirements_T,0))","v":172.36819088106182},29.039867756518326,71.324381667802996,null,9623.9667824254066,12711.29113994756,{"$f":"INDEX($X362:$Y362,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C362,IO_Direct_Requirements_T,0))","v":3276.5932564148425},{"$f":"INDEX($X362:$Y362,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C362,IO_Direct_Requirements_T,0))","v":4327.7093293313983},{"$f":"INDEX($X362:$Y362,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C362,IO_Direct_Requirements_T,0))","v":917.53028888687948},{"$f":"INDEX($X362:$Y362,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C362,IO_Direct_Requirements_T,0))","v":1211.8697929277391},379.66564585860317,501.46064190058286]
[13,2,"D22: Rubber and plastics products","Tech7","D22: Rubber and plastics products",{"$f":"IF($C363=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D363,\"_\",F$13,\"DirectTotal\")),$A363))","v":0},{"$f":"IF($C363=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D363,\"_\",G$13,\"DirectTotal\")),$A363))","v":0},{"$f":"INDEX($F363:$G363,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C363,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,104460.15479364942,89033.257202166584,{"$f":"INDEX($O363:$P363,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C363,IO_Direct_Requirements_T,0))","v":20442.592693373837},{"$f":"INDEX($O363:$P363,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C363,IO_Direct_Requirements_T,0))","v":17423.587172962278},{"$f":"INDEX($O363:$P363,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C363,IO_Direct_Requirements_T,0))","v":7091.7994405542258},{"$f":"INDEX($O363:$P363,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C363,IO_Direct_Requirements_T,0))","v":6044.4674322407891},2934.5217782011068,2501.1453674374807,null,38674.568824371323,51081.192937641332,{"$f":"INDEX($X363:$Y363,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C363,IO_Direct_Requirements_T,0))","v":7568.5170066064393},{"$f":"INDEX($X363:$Y363,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C363,IO_Direct_Requirements_T,0))","v":9996.46251318143},{"$f":"INDEX($X363:$Y363,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C363,IO_Direct_Requirements_T,0))","v":2625.6163040745046},{"$f":"INDEX($X363:$Y363,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C363,IO_Direct_Requirements_T,0))","v":3467.9019594946117},1086.456024326654,1434.9861287120557]
[21,2,"D30: Other transport equipment","Tech7","D30: Other transport equipment",{"$f":"IF($C371=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D371,\"_\",F$13,\"DirectTotal\")),$A371))","v":0},{"$f":"IF($C371=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D371,\"_\",G$13,\"DirectTotal\")),$A371))","v":0},{"$f":"INDEX($F371:$G371,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C371,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,5227.794299813314,18608.858052894109,{"$f":"INDEX($O371:$P371,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C371,IO_Direct_Requirements_T,0))","v":2464.7980092361545},{"$f":"INDEX($O371:$P371,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C371,IO_Direct_Requirements_T,0))","v":8773.6956835829424},{"$f":"INDEX($O371:$P371,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C371,IO_Direct_Requirements_T,0))","v":4468.1030059617569},{"$f":"INDEX($O371:$P371,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C371,IO_Direct_Requirements_T,0))","v":15904.660710659749},1848.8601783154656,6581.2032082344194,null,24890.068579211169,32874.688302267772,{"$f":"INDEX($X371:$Y371,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C371,IO_Direct_Requirements_T,0))","v":11735.15788216492},{"$f":"INDEX($X371:$Y371,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C371,IO_Direct_Requirements_T,0))","v":15499.742651424194},{"$f":"INDEX($X371:$Y371,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C371,IO_Direct_Requirements_T,0))","v":21273.099869545189},{"$f":"INDEX($X371:$Y371,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C371,IO_Direct_Requirements_T,0))","v":28097.412637039644},8802.6142561286033,11626.452494270221]
[32,6,"D55T56: Accommodation and food service activities","Tech7","D55T56: Accommodation and food service activities",{"$f":"IF($C382=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D382,\"_\",F$13,\"DirectTotal\")),$A382))","v":0},{"$f":"IF($C382=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D382,\"_\",G$13,\"DirectTotal\")),$A382))","v":0},{"$f":"INDEX($F382:$G382,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C382,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,22129.809828906353,37619.693436946101,{"$f":"INDEX($O382:$P382,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C382,IO_Direct_Requirements_T,0))","v":10153.865375899748},{"$f":"INDEX($O382:$P382,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C382,IO_Direct_Requirements_T,0))","v":17261.119982260938},{"$f":"INDEX($O382:$P382,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C382,IO_Direct_Requirements_T,0))","v":5640.055483374872},{"$f":"INDEX($O382:$P382,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C382,IO_Direct_Requirements_T,0))","v":9587.8437226685946},3134.4357275761254,5328.4014675625585,null,195213.55483405374,257837.16694566709,{"$f":"INDEX($X382:$Y382,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C382,IO_Direct_Requirements_T,0))","v":89570.22995952981},{"$f":"INDEX($X382:$Y382,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C382,IO_Direct_Requirements_T,0))","v":118303.94848897238},{"$f":"INDEX($X382:$Y382,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C382,IO_Direct_Requirements_T,0))","v":49752.586618830326},{"$f":"INDEX($X382:$Y382,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C382,IO_Direct_Requirements_T,0))","v":65712.98797833451},27649.778534461006,36519.700540573896]
[38,5,"D69T75: Professional, scientific and technical activities","Tech7","D69T75: Professional, scientific and technical activities",{"$f":"IF($C388=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D388,\"_\",F$13,\"DirectTotal\")),$A388))","v":641202.83954492596},{"$f":"IF($C388=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D388,\"_\",G$13,\"DirectTotal\")),$A388))","v":0},{"$f":"INDEX($F388:$G388,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C388,IO_Direct_Requirements_T,0))","v":470694.96756655647},0,154662.63821572304,0,51979.189633348498,0,null,3942.5416347385617,5463.2874148367,{"$f":"INDEX($O388:$P388,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C388,IO_Direct_Requirements_T,0))","v":2894.1458029258206},{"$f":"INDEX($O388:$P388,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C388,IO_Direct_Requirements_T,0))","v":4010.4967319832981},{"$f":"INDEX($O388:$P388,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C388,IO_Direct_Requirements_T,0))","v":950.96879317745493},{"$f":"INDEX($O388:$P388,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C388,IO_Direct_Requirements_T,0))","v":1317.7833796074428},319.60263840205442,442.88208823096801,null,1743.2681026253849,2302.5005061240008,{"$f":"INDEX($X388:$Y388,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C388,IO_Direct_Requirements_T,0))","v":1279.7003887372464},{"$f":"INDEX($X388:$Y388,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C388,IO_Direct_Requirements_T,0))","v":1690.2223979874962},{"$f":"INDEX($X388:$Y388,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C388,IO_Direct_Requirements_T,0))","v":420.48853692025648},{"$f":"INDEX($X388:$Y388,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C388,IO_Direct_Requirements_T,0))","v":555.37932898568306},141.31825016938913,186.65249599275177]
[44,6,"D94T96: Other service activities","Tech7","D94T96: Other service activities",{"$f":"IF($C394=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D394,\"_\",F$13,\"DirectTotal\")),$A394))","v":0},{"$f":"IF($C394=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D394,\"_\",G$13,\"DirectTotal\")),$A394))","v":0},{"$f":"INDEX($F394:$G394,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C394,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,2001.0036522940788,16266.1409346033,{"$f":"INDEX($O394:$P394,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C394,IO_Direct_Requirements_T,0))","v":1439.7828170391056},{"$f":"INDEX($O394:$P394,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C394,IO_Direct_Requirements_T,0))","v":11703.98174452525},{"$f":"INDEX($O394:$P394,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C394,IO_Direct_Requirements_T,0))","v":650.34583660217197},{"$f":"INDEX($O394:$P394,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C394,IO_Direct_Requirements_T,0))","v":5286.6555352237438},444.35446878058031,3612.1535339623874,null,14927.184439773227,19715.756673240907,{"$f":"INDEX($X394:$Y394,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C394,IO_Direct_Requirements_T,0))","v":10740.561936765736},{"$f":"INDEX($X394:$Y394,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C394,IO_Direct_Requirements_T,0))","v":14186.084893204639},{"$f":"INDEX($X394:$Y394,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C394,IO_Direct_Requirements_T,0))","v":4851.4815260179876},{"$f":"INDEX($X394:$Y394,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C394,IO_Direct_Requirements_T,0))","v":6407.8145250777934},{"$f":"AB394/INDEX(Salaries_Tbl,MATCH($E394,Salaries_L,0))","v":3314.8170941720796},{"$f":"AC394/INDEX(Salaries_Tbl,MATCH($E394,Salaries_L,0))","v":4378.1951987449993}]
[null,null,null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour"]
[null,null,null,null,null,"Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,"Induced","Induced","Induced","Induced","Induced","Induced","Induced","Induced"]
[8,2,"D16: Wood and products of wood and cork","Tech8","D16: Wood and products of wood and cork",{"$f":"IF($C414=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D414,\"_\",F$13,\"DirectTotal\")),$A414))","v":0},{"$f":"IF($C414=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D414,\"_\",G$13,\"DirectTotal\")),$A414))","v":0},{"$f":"INDEX($F414:$G414,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C414,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,136359.21059991221,109523.07940374725,{"$f":"INDEX($O414:$P414,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C414,IO_Direct_Requirements_T,0))","v":42816.663467378006},{"$f":"INDEX($O414:$P414,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C414,IO_Direct_Requirements_T,0))","v":34390.143592868408},{"$f":"INDEX($O414:$P414,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C414,IO_Direct_Requirements_T,0))","v":17076.744921111196},{"$f":"INDEX($O414:$P414,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C414,IO_Direct_Requirements_T,0))","v":13715.961552754861},7066.2009398096679,5675.5395048767314,null,37554.109403472627,119023.2054660655,{"$f":"INDEX($X414:$Y414,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C414,IO_Direct_Requirements_T,0))","v":11791.954918713927},{"$f":"INDEX($X414:$Y414,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C414,IO_Direct_Requirements_T,0))","v":37373.174212643862},{"$f":"INDEX($X414:$Y414,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C414,IO_Direct_Requirements_T,0))","v":4703.0335846122753},{"$f":"INDEX($X414:$Y414,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C414,IO_Direct_Requirements_T,0))","v":14905.695849183192},1946.0723041227709,6167.8406806794219]
[14,2,"D23: Other non-metallic mineral products","Tech8","D23: Other non-metallic mineral products",{"$f":"IF($C420=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D420,\"_\",F$13,\"DirectTotal\")),$A420))","v":0},{"$f":"IF($C420=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D420,\"_\",G$13,\"DirectTotal\")),$A420))","v":0},{"$f":"INDEX($F420:$G420,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C420,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,326352.85082125984,156478.07882296829,{"$f":"INDEX($O420:$P420,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C420,IO_Direct_Requirements_T,0))","v":115071.87574018672},{"$f":"INDEX($O420:$P420,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C420,IO_Direct_Requirements_T,0))","v":55174.103725668327},{"$f":"INDEX($O420:$P420,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C420,IO_Direct_Requirements_T,0))","v":72121.562338093689},{"$f":"INDEX($O420:$P420,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C420,IO_Direct_Requirements_T,0))","v":34580.496195992382},29843.243189980112,14309.093205293706,null,50952.392940004589,161487.44385681237,{"$f":"INDEX($X420:$Y420,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C420,IO_Direct_Requirements_T,0))","v":17965.791977311648},{"$f":"INDEX($X420:$Y420,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C420,IO_Direct_Requirements_T,0))","v":56940.403695964742},{"$f":"INDEX($X420:$Y420,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C420,IO_Direct_Requirements_T,0))","v":11260.101373253265},{"$f":"INDEX($X420:$Y420,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C420,IO_Direct_Requirements_T,0))","v":35687.52875799848},4659.3270130579967,14767.173159417562]
[16,2,"D25: Fabricated metal products","Tech8","D25: Fabricated metal products",{"$f":"IF($C422=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D422,\"_\",F$13,\"DirectTotal\")),$A422))","v":0},{"$f":"IF($C422=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D422,\"_\",G$13,\"DirectTotal\")),$A422))","v":0},{"$f":"INDEX($F422:$G422,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C422,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1801801.397311629,812621.77086161356,{"$f":"INDEX($O422:$P422,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C422,IO_Direct_Requirements_T,0))","v":583269.67810702615},{"$f":"INDEX($O422:$P422,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C422,IO_Direct_Requirements_T,0))","v":263057.64854018402},{"$f":"INDEX($O422:$P422,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C422,IO_Direct_Requirements_T,0))","v":302254.55574945529},{"$f":"INDEX($O422:$P422,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C422,IO_Direct_Requirements_T,0))","v":136318.37155337265},125070.17208286421,56407.29598255812,null,282196.61751812068,894388.03162196977,{"$f":"INDEX($X422:$Y422,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C422,IO_Direct_Requirements_T,0))","v":91351.205803409728},{"$f":"INDEX($X422:$Y422,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C422,IO_Direct_Requirements_T,0))","v":289526.59271175944},{"$f":"INDEX($X422:$Y422,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C422,IO_Direct_Requirements_T,0))","v":47338.85398757206},{"$f":"INDEX($X422:$Y422,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C422,IO_Direct_Requirements_T,0))","v":150034.7694084805},19588.38502781406,62083.016025360019]
[28,6,"D50: Water transport","Tech8","D50: Water transport",{"$f":"IF($C434=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D434,\"_\",F$13,\"DirectTotal\")),$A434))","v":0},{"$f":"IF($C434=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D434,\"_\",G$13,\"DirectTotal\")),$A434))","v":0},{"$f":"INDEX($F434:$G434,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C434,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,110046.20553283821,229599.659597227,{"$f":"INDEX($O434:$P434,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C434,IO_Direct_Requirements_T,0))","v":40704.002938412981},{"$f":"INDEX($O434:$P434,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C434,IO_Direct_Requirements_T,0))","v":84924.556677380184},{"$f":"INDEX($O434:$P434,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C434,IO_Direct_Requirements_T,0))","v":11011.945369360556},{"$f":"INDEX($O434:$P434,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C434,IO_Direct_Requirements_T,0))","v":22975.24840648847},3805.8496577457772,7940.4990082634113,null,129449.71822072484,410275.21765393938,{"$f":"INDEX($X434:$Y434,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C434,IO_Direct_Requirements_T,0))","v":47880.994036280426},{"$f":"INDEX($X434:$Y434,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C434,IO_Direct_Requirements_T,0))","v":151753.01669043623},{"$f":"INDEX($X434:$Y434,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C434,IO_Direct_Requirements_T,0))","v":12953.588160750958},{"$f":"INDEX($X434:$Y434,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C434,IO_Direct_Requirements_T,0))","v":41054.830208203086},4476.9028009659041,14189.001693692002]
[35,5,"D62T63: IT and other information services","Tech8","D62T63: IT and other information services",{"$f":"IF($C441=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D441,\"_\",F$13,\"DirectTotal\")),$A441))","v":0},{"$f":"IF($C441=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D441,\"_\",G$13,\"DirectTotal\")),$A441))","v":0},{"$f":"INDEX($F441:$G441,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C441,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,292508.09519465832,107905.50124684916,{"$f":"INDEX($O441:$P441,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C441,IO_Direct_Requirements_T,0))","v":168931.31242980994},{"$f":"INDEX($O441:$P441,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C441,IO_Direct_Requirements_T,0))","v":62318.336632344959},{"$f":"INDEX($O441:$P441,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C441,IO_Direct_Requirements_T,0))","v":60876.508411467366},{"$f":"INDEX($O441:$P441,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C441,IO_Direct_Requirements_T,0))","v":22457.190970820608},14764.655642945188,5446.6443632231303,null,138242.98983398714,438144.42798987823,{"$f":"INDEX($X441:$Y441,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C441,IO_Direct_Requirements_T,0))","v":79839.054339111492},{"$f":"INDEX($X441:$Y441,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C441,IO_Direct_Requirements_T,0))","v":253040.22168987186},{"$f":"INDEX($X441:$Y441,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C441,IO_Direct_Requirements_T,0))","v":28771.00043284136},{"$f":"INDEX($X441:$Y441,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C441,IO_Direct_Requirements_T,0))","v":91186.204396200483},6977.9612034042148,22115.803656102999]
[40,6,"D84: Public administration and defence; compulsory social security","Tech8","D84: Public administration and defence; compulsory social security",{"$f":"IF($C446=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D446,\"_\",F$13,\"DirectTotal\")),$A446))","v":0},{"$f":"IF($C446=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D446,\"_\",G$13,\"DirectTotal\")),$A446))","v":0},{"$f":"INDEX($F446:$G446,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C446,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,113961.76401474414,159017.35716593644,{"$f":"INDEX($O446:$P446,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C446,IO_Direct_Requirements_T,0))","v":72241.803617836908},{"$f":"INDEX($O446:$P446,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C446,IO_Direct_Requirements_T,0))","v":100803.11398762444},{"$f":"INDEX($O446:$P446,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C446,IO_Direct_Requirements_T,0))","v":43964.897292209993},{"$f":"INDEX($O446:$P446,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C446,IO_Direct_Requirements_T,0))","v":61346.731826427007},13104.088336646018,18284.882770793432,null,43028.382071364671,136373.25026482507,{"$f":"INDEX($X446:$Y446,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C446,IO_Direct_Requirements_T,0))","v":27276.235625754412},{"$f":"INDEX($X446:$Y446,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C446,IO_Direct_Requirements_T,0))","v":86448.728216272662},{"$f":"INDEX($X446:$Y446,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C446,IO_Direct_Requirements_T,0))","v":16599.764094321745},{"$f":"INDEX($X446:$Y446,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C446,IO_Direct_Requirements_T,0))","v":52610.943618968377},4947.6921011258564,15681.111412022354]
[46,null,"Labour","Tech8","Labour",{"$f":"IF($C452=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D452,\"_\",F$13,\"DirectTotal\")),$A452))","v":0},{"$f":"IF($C452=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D452,\"_\",G$13,\"DirectTotal\")),$A452))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16453579.67188311,52147629.781302392]
[null,null,null,null,null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex"]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech9","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C466=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D466,\"_\",F$13,\"DirectTotal\")),$A466))","v":0},{"$f":"IF($C466=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D466,\"_\",G$13,\"DirectTotal\")),$A466))","v":0},{"$f":"INDEX($F466:$G466,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C466,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1748215.9916055468,329669.10923654324,{"$f":"INDEX($O466:$P466,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C466,IO_Direct_Requirements_T,0))","v":1271764.9778332028},{"$f":"INDEX($O466:$P466,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C466,IO_Direct_Requirements_T,0))","v":239822.55591625025},{"$f":"INDEX($O466:$P466,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C466,IO_Direct_Requirements_T,0))","v":442058.66924078006},{"$f":"INDEX($O466:$P466,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C466,IO_Direct_Requirements_T,0))","v":83361.031141843996},120228.99379090262,22672.132893059505,null,186923.60840997798,47116.237836987653,{"$f":"INDEX($X466:$Y466,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C466,IO_Direct_Requirements_T,0))","v":135980.2792375187},{"$f":"INDEX($X466:$Y466,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C466,IO_Direct_Requirements_T,0))","v":34275.387855999288},{"$f":"INDEX($X466:$Y466,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C466,IO_Direct_Requirements_T,0))","v":47266.014028113175},{"$f":"INDEX($X466:$Y466,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C466,IO_Direct_Requirements_T,0))","v":11913.940553033417},12855.18349151855,3240.2963326925251]
[11,2,"D20: Chemical and chemical products","Tech9","D20: Chemical and chemical products",{"$f":"IF($C473=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D473,\"_\",F$13,\"DirectTotal\")),$A473))","v":0},{"$f":"IF($C473=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D473,\"_\",G$13,\"DirectTotal\")),$A473))","v":0},{"$f":"INDEX($F473:$G473,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C473,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1211125.9626277583,462082.0702892727,{"$f":"INDEX($O473:$P473,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C473,IO_Direct_Requirements_T,0))","v":405898.68940281734},{"$f":"INDEX($O473:$P473,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C473,IO_Direct_Requirements_T,0))","v":154862.92302743965},{"$f":"INDEX($O473:$P473,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C473,IO_Direct_Requirements_T,0))","v":108601.411876429},{"$f":"INDEX($O473:$P473,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C473,IO_Direct_Requirements_T,0))","v":41434.802642094859},44938.271445231861,17145.342553453505,null,478919.20422507566,120717.0743327305,{"$f":"INDEX($X473:$Y473,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C473,IO_Direct_Requirements_T,0))","v":160505.74698525009},{"$f":"INDEX($X473:$Y473,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C473,IO_Direct_Requirements_T,0))","v":40457.313088958763},{"$f":"INDEX($X473:$Y473,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C473,IO_Direct_Requirements_T,0))","v":42944.584922224829},{"$f":"INDEX($X473:$Y473,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C473,IO_Direct_Requirements_T,0))","v":10824.674818861724},17770.076659165508,4479.1514853404242]
[19,2,"D28: Machinery and equipment, nec","Tech9","D28: Machinery and equipment, nec",{"$f":"IF($C481=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D481,\"_\",F$13,\"DirectTotal\")),$A481))","v":0},{"$f":"IF($C481=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D481,\"_\",G$13,\"DirectTotal\")),$A481))","v":0},{"$f":"INDEX($F481:$G481,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C481,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,103548.82253369916,24037.047720604634,{"$f":"INDEX($O481:$P481,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C481,IO_Direct_Requirements_T,0))","v":27018.845186203922},{"$f":"INDEX($O481:$P481,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C481,IO_Direct_Requirements_T,0))","v":6271.9522560003325},{"$f":"INDEX($O481:$P481,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C481,IO_Direct_Requirements_T,0))","v":26430.875881201242},{"$f":"INDEX($O481:$P481,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C481,IO_Direct_Requirements_T,0))","v":6135.4654674808326},10936.854819494716,2538.7995225533718,null,19381.772707140044,4885.3979459306283,{"$f":"INDEX($X481:$Y481,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C481,IO_Direct_Requirements_T,0))","v":5057.2580488588746},{"$f":"INDEX($X481:$Y481,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C481,IO_Direct_Requirements_T,0))","v":1274.7398526056693},{"$f":"INDEX($X481:$Y481,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C481,IO_Direct_Requirements_T,0))","v":4947.2047701301062},{"$f":"INDEX($X481:$Y481,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C481,IO_Direct_Requirements_T,0))","v":1246.9996623780544},2047.1081085779601,515.99706073637208]
[24,3,"D36T39: Water supply; sewerage, waste management and remediation activities","Tech9","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"IF($C486=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D486,\"_\",F$13,\"DirectTotal\")),$A486))","v":0},{"$f":"IF($C486=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D486,\"_\",G$13,\"DirectTotal\")),$A486))","v":0},{"$f":"INDEX($F486:$G486,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C486,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,13960.992382055361,5258.0235675550311,{"$f":"INDEX($O486:$P486,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C486,IO_Direct_Requirements_T,0))","v":6708.4421793508809},{"$f":"INDEX($O486:$P486,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C486,IO_Direct_Requirements_T,0))","v":2526.5501273351597},{"$f":"INDEX($O486:$P486,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C486,IO_Direct_Requirements_T,0))","v":4764.5185932889772},{"$f":"INDEX($O486:$P486,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C486,IO_Direct_Requirements_T,0))","v":1794.4248063459938},2064.7482496054608,777.63060536067701,null,36417.931472865494,9179.5570147738363,{"$f":"INDEX($X486:$Y486,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C486,IO_Direct_Requirements_T,0))","v":17499.299540575597},{"$f":"INDEX($X486:$Y486,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C486,IO_Direct_Requirements_T,0))","v":4410.8990092149215},{"$f":"INDEX($X486:$Y486,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C486,IO_Direct_Requirements_T,0))","v":12428.479787340622},{"$f":"INDEX($X486:$Y486,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C486,IO_Direct_Requirements_T,0))","v":3132.7407735901429},5385.9967977276756,1357.602221943011]
[32,6,"D55T56: Accommodation and food service activities","Tech9","D55T56: Accommodation and food service activities",{"$f":"IF($C494=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D494,\"_\",F$13,\"DirectTotal\")),$A494))","v":0},{"$f":"IF($C494=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D494,\"_\",G$13,\"DirectTotal\")),$A494))","v":0},{"$f":"INDEX($F494:$G494,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C494,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,223913.829723959,56965.186838824506,{"$f":"INDEX($O494:$P494,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C494,IO_Direct_Requirements_T,0))","v":102738.83510058066},{"$f":"INDEX($O494:$P494,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C494,IO_Direct_Requirements_T,0))","v":26137.451823867988},{"$f":"INDEX($O494:$P494,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C494,IO_Direct_Requirements_T,0))","v":57067.206311392591},{"$f":"INDEX($O494:$P494,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C494,IO_Direct_Requirements_T,0))","v":14518.281760022885},31714.845866791569,8068.470458450608,null,1750959.9824860992,441349.53139209317,{"$f":"INDEX($X494:$Y494,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C494,IO_Direct_Requirements_T,0))","v":803396.50806797121},{"$f":"INDEX($X494:$Y494,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C494,IO_Direct_Requirements_T,0))","v":202505.29761073968},{"$f":"INDEX($X494:$Y494,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C494,IO_Direct_Requirements_T,0))","v":446253.78739093925},{"$f":"INDEX($X494:$Y494,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C494,IO_Direct_Requirements_T,0))","v":112483.38164033479},248003.55579611068,62512.138614827112]
[36,5,"D64T66: Financial and insurance activities","Tech9","D64T66: Financial and insurance activities",{"$f":"IF($C498=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D498,\"_\",F$13,\"DirectTotal\")),$A498))","v":6247332.540865195},{"$f":"IF($C498=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D498,\"_\",G$13,\"DirectTotal\")),$A498))","v":0},{"$f":"INDEX($F498:$G498,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C498,IO_Direct_Requirements_T,0))","v":5577314.6813055435},0,2544872.1651407932,0,641023.24512549816,0,null,802260.30831085239,523189.12780250283,{"$f":"INDEX($O498:$P498,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C498,IO_Direct_Requirements_T,0))","v":716218.98890484858},{"$f":"INDEX($O498:$P498,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C498,IO_Direct_Requirements_T,0))","v":467077.81033026741},{"$f":"INDEX($O498:$P498,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C498,IO_Direct_Requirements_T,0))","v":326803.46603333048},{"$f":"INDEX($O498:$P498,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C498,IO_Direct_Requirements_T,0))","v":213122.87119975939},82317.933758906976,53683.134413698579,null,1067116.9058529912,268979.04638008284,{"$f":"INDEX($X498:$Y498,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C498,IO_Direct_Requirements_T,0))","v":952670.0790700966},{"$f":"INDEX($X498:$Y498,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C498,IO_Direct_Requirements_T,0))","v":240131.4120108356},{"$f":"INDEX($X498:$Y498,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C498,IO_Direct_Requirements_T,0))","v":434693.70213488757},{"$f":"INDEX($X498:$Y498,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C498,IO_Direct_Requirements_T,0))","v":109569.52966105247},109494.21011986519,27599.270577238043]
[43,6,"D90T93: Arts, entertainment and recreation","Tech9","D90T93: Arts, entertainment and recreation",{"$f":"IF($C505=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D505,\"_\",F$13,\"DirectTotal\")),$A505))","v":0},{"$f":"IF($C505=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D505,\"_\",G$13,\"DirectTotal\")),$A505))","v":0},{"$f":"INDEX($F505:$G505,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C505,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,73931.878892306835,4682.4695013199898,{"$f":"INDEX($O505:$P505,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C505,IO_Direct_Requirements_T,0))","v":52754.048798013871},{"$f":"INDEX($O505:$P505,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C505,IO_Direct_Requirements_T,0))","v":3341.1733648439795},{"$f":"INDEX($O505:$P505,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C505,IO_Direct_Requirements_T,0))","v":15427.197842696451},{"$f":"INDEX($O505:$P505,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C505,IO_Direct_Requirements_T,0))","v":977.08031327704441},10540.767567576062,667.59865155833006,null,160452.08508205297,40443.786991237263,{"$f":"INDEX($X505:$Y505,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C505,IO_Direct_Requirements_T,0))","v":114490.49115188239},{"$f":"INDEX($X505:$Y505,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C505,IO_Direct_Requirements_T,0))","v":28858.640473889314},{"$f":"INDEX($X505:$Y505,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C505,IO_Direct_Requirements_T,0))","v":33481.173452113784},{"$f":"INDEX($X505:$Y505,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C505,IO_Direct_Requirements_T,0))","v":8439.3134973689321},22876.303969583681,5766.2346015603425]
[]
["Order ref","sector summary lookup",null,"Technology","Sectors ","USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs"]
[8,2,"D16: Wood and products of wood and cork","Tech10","D16: Wood and products of wood and cork",{"$f":"IF($C526=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D526,\"_\",F$13,\"DirectTotal\")),$A526))","v":0},{"$f":"IF($C526=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D526,\"_\",G$13,\"DirectTotal\")),$A526))","v":0},{"$f":"INDEX($F526:$G526,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C526,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,209132.02836168464,3851.5849270976091,{"$f":"INDEX($O526:$P526,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C526,IO_Direct_Requirements_T,0))","v":65667.2595801766},{"$f":"INDEX($O526:$P526,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C526,IO_Direct_Requirements_T,0))","v":1209.3940329665575},{"$f":"INDEX($O526:$P526,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C526,IO_Direct_Requirements_T,0))","v":26190.341579825628},{"$f":"INDEX($O526:$P526,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C526,IO_Direct_Requirements_T,0))","v":482.34756605495392},10837.323924450684,199.5910134113918,null,25998.467939909169,2972.1935749214895,{"$f":"INDEX($X526:$Y526,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C526,IO_Direct_Requirements_T,0))","v":8163.4944024179022},{"$f":"INDEX($X526:$Y526,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C526,IO_Direct_Requirements_T,0))","v":933.26597812820205},{"$f":"INDEX($X526:$Y526,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C526,IO_Direct_Requirements_T,0))","v":3255.8798440990827},{"$f":"INDEX($X526:$Y526,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C526,IO_Direct_Requirements_T,0))","v":372.21828515874779},1347.2533155799595,154.02052373292344]
[12,2,"D21: Pharmaceuticals, medicinal chemical and botanical products","Tech10","D21: Pharmaceuticals, medicinal chemical and botanical products",{"$f":"IF($C530=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D530,\"_\",F$13,\"DirectTotal\")),$A530))","v":0},{"$f":"IF($C530=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D530,\"_\",G$13,\"DirectTotal\")),$A530))","v":0},{"$f":"INDEX($F530:$G530,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C530,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4660.9386997915435,608.67433616343067,{"$f":"INDEX($O530:$P530,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C530,IO_Direct_Requirements_T,0))","v":1586.871677507092},{"$f":"INDEX($O530:$P530,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C530,IO_Direct_Requirements_T,0))","v":207.23037291315961},{"$f":"INDEX($O530:$P530,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C530,IO_Direct_Requirements_T,0))","v":444.36483711823513},{"$f":"INDEX($O530:$P530,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C530,IO_Direct_Requirements_T,0))","v":58.029828253139108},183.87410739979146,24.012212446436362,null,50136.194466314832,5731.6637045003881,{"$f":"INDEX($X530:$Y530,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C530,IO_Direct_Requirements_T,0))","v":17069.460068234974},{"$f":"INDEX($X530:$Y530,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C530,IO_Direct_Requirements_T,0))","v":1951.4126624479804},{"$f":"INDEX($X530:$Y530,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C530,IO_Direct_Requirements_T,0))","v":4779.8873408801865},{"$f":"INDEX($X530:$Y530,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C530,IO_Direct_Requirements_T,0))","v":546.44567811645436},1977.8736859011478,226.11422622398484]
[19,2,"D28: Machinery and equipment, nec","Tech10","D28: Machinery and equipment, nec",{"$f":"IF($C537=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D537,\"_\",F$13,\"DirectTotal\")),$A537))","v":0},{"$f":"IF($C537=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D537,\"_\",G$13,\"DirectTotal\")),$A537))","v":0},{"$f":"INDEX($F537:$G537,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C537,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,60141.7644232085,6331.9140565510843,{"$f":"INDEX($O537:$P537,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C537,IO_Direct_Requirements_T,0))","v":15692.704005851794},{"$f":"INDEX($O537:$P537,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C537,IO_Direct_Requirements_T,0))","v":1652.1772188247262},{"$f":"INDEX($O537:$P537,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C537,IO_Direct_Requirements_T,0))","v":15351.207979491468},{"$f":"INDEX($O537:$P537,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C537,IO_Direct_Requirements_T,0))","v":1616.2234434357745},6352.1895275131719,668.77848604680946,null,11257.047446170967,1286.926759277816,{"$f":"INDEX($X537:$Y537,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C537,IO_Direct_Requirements_T,0))","v":2937.2851835457768},{"$f":"INDEX($X537:$Y537,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C537,IO_Direct_Requirements_T,0))","v":335.79594653135132},{"$f":"INDEX($X537:$Y537,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C537,IO_Direct_Requirements_T,0))","v":2873.3655927541645},{"$f":"INDEX($X537:$Y537,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C537,IO_Direct_Requirements_T,0))","v":328.48853912944026},1188.9724151606674,135.92555458526553]
[27,6,"D49: Land transport and transport via pipelines","Tech10","D49: Land transport and transport via pipelines",{"$f":"IF($C545=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D545,\"_\",F$13,\"DirectTotal\")),$A545))","v":0},{"$f":"IF($C545=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D545,\"_\",G$13,\"DirectTotal\")),$A545))","v":0},{"$f":"INDEX($F545:$G545,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C545,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,377125.2756234447,71819.400347710121,{"$f":"INDEX($O545:$P545,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C545,IO_Direct_Requirements_T,0))","v":254551.23054716064},{"$f":"INDEX($O545:$P545,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C545,IO_Direct_Requirements_T,0))","v":48476.508781985947},{"$f":"INDEX($O545:$P545,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C545,IO_Direct_Requirements_T,0))","v":66261.7946801137},{"$f":"INDEX($O545:$P545,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C545,IO_Direct_Requirements_T,0))","v":12618.836942238113},22900.806364931639,4361.2090913011352,null,373037.41589533212,42646.336441519103,{"$f":"INDEX($X545:$Y545,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C545,IO_Direct_Requirements_T,0))","v":251792.0155293525},{"$f":"INDEX($X545:$Y545,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C545,IO_Direct_Requirements_T,0))","v":28785.335062919989},{"$f":"INDEX($X545:$Y545,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C545,IO_Direct_Requirements_T,0))","v":65543.548146418718},{"$f":"INDEX($X545:$Y545,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C545,IO_Direct_Requirements_T,0))","v":7493.0612499400368},22652.572448693198,2589.6845322988006]
[32,6,"D55T56: Accommodation and food service activities","Tech10","D55T56: Accommodation and food service activities",{"$f":"IF($C550=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D550,\"_\",F$13,\"DirectTotal\")),$A550))","v":0},{"$f":"IF($C550=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D550,\"_\",G$13,\"DirectTotal\")),$A550))","v":0},{"$f":"INDEX($F550:$G550,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C550,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,130050.46768131206,15005.947130920729,{"$f":"INDEX($O550:$P550,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C550,IO_Direct_Requirements_T,0))","v":59671.318963797123},{"$f":"INDEX($O550:$P550,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C550,IO_Direct_Requirements_T,0))","v":6885.2090543594213},{"$f":"INDEX($O550:$P550,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C550,IO_Direct_Requirements_T,0))","v":33144.968665901077},{"$f":"INDEX($O550:$P550,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C550,IO_Direct_Requirements_T,0))","v":3824.4510483064323},18420.168787705934,2125.421645143927,null,1016967.8438098445,116261.6696591362,{"$f":"INDEX($X550:$Y550,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C550,IO_Direct_Requirements_T,0))","v":466617.41142375267},{"$f":"INDEX($X550:$Y550,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C550,IO_Direct_Requirements_T,0))","v":53344.576895288097},{"$f":"INDEX($X550:$Y550,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C550,IO_Direct_Requirements_T,0))","v":259186.82122624878},{"$f":"INDEX($X550:$Y550,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C550,IO_Direct_Requirements_T,0))","v":29630.723107742797},144041.92209866652,16467.142462798965]
[40,6,"D84: Public administration and defence; compulsory social security","Tech10","D84: Public administration and defence; compulsory social security",{"$f":"IF($C558=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D558,\"_\",F$13,\"DirectTotal\")),$A558))","v":0},{"$f":"IF($C558=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D558,\"_\",G$13,\"DirectTotal\")),$A558))","v":0},{"$f":"INDEX($F558:$G558,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C558,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,102589.1528317132,11932.956206248235,{"$f":"INDEX($O558:$P558,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C558,IO_Direct_Requirements_T,0))","v":65032.561546081663},{"$f":"INDEX($O558:$P558,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C558,IO_Direct_Requirements_T,0))","v":7564.4518693173422},{"$f":"INDEX($O558:$P558,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C558,IO_Direct_Requirements_T,0))","v":39577.49870349119},{"$f":"INDEX($O558:$P558,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C558,IO_Direct_Requirements_T,0))","v":4603.5720711752738},11796.389189926205,1372.1313775361912,null,29788.271631468844,3405.4510348726544,{"$f":"INDEX($X558:$Y558,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C558,IO_Direct_Requirements_T,0))","v":18883.162154605983},{"$f":"INDEX($X558:$Y558,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C558,IO_Direct_Requirements_T,0))","v":2158.7584837630343},{"$f":"INDEX($X558:$Y558,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C558,IO_Direct_Requirements_T,0))","v":11491.909712985331},{"$f":"INDEX($X558:$Y558,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C558,IO_Direct_Requirements_T,0))","v":1313.7766537420039},3425.255358492625,391.58161136677677]
[null,null,null,null,"TOTAL",{"$f":"SUM(F519:F564)","v":24090163.983814616},{"$f":"SUM(G519:G564)","v":3674386.1000000024},{"$f":"SUM(H519:H564)","v":13035789.311933052},{"$f":"SUM(I519:I564)","v":1206637.2138130688},{"$f":"SUM(J519:J564)","v":5428379.8606826169},{"$f":"SUM(K519:K564)","v":412278.2582987987},{"$f":"SUM(L519:L564)","v":1894984.7290904091},{"$f":"SUM(M519:M564)","v":151883.44459084477},null,{"$f":"SUM(O519:O564)","v":13642482.341711728},{"$f":"SUM(P519:P564)","v":3900291.1591561735},{"$f":"SUM(Q519:Q564)","v":6726019.9879826671},{"$f":"SUM(R519:R564)","v":1644865.2428926555},{"$f":"SUM(S519:S564)","v":2521990.3696481832},{"$f":"SUM(T519:T564)","v":496622.96509070171},{"$f":"SUM(U519:U564)","v":960255.38404500112},{"$f":"SUM(V519:V564)","v":172830.05049731702},null,{"$f":"SUM(X519:X564)","v":27191540.860873226},{"$f":"SUM(Y519:Y564)","v":3108587.9070143541},{"$f":"SUM(Z519:Z564)","v":8864691.5130952951},{"$f":"SUM(AA519:AA564)","v":1013428.1458346109},{"$f":"SUM(AB519:AB564)","v":3440336.9490182637},{"$f":"SUM(AC519:AC564)","v":393305.76705793169},{"$f":"SUM(AD519:AD564)","v":1541285.5088648971},{"$f":"SUM(AE519:AE564)","v":176202.64767739314}]
[]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D576","v":"Tech11"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C577=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D577,\"_\",F$13,\"DirectTotal\")),$A577))","v":0},{"$f":"IF($C577=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D577,\"_\",G$13,\"DirectTotal\")),$A577))","v":0},{"$f":"INDEX($F577:$G577,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C577,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,572876.07021000865,1407691.2388172792,{"$f":"INDEX($O577:$P577,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C577,IO_Direct_Requirements_T,0))","v":295438.47569990437},{"$f":"INDEX($O577:$P577,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C577,IO_Direct_Requirements_T,0))","v":725961.81875746488},{"$f":"INDEX($O577:$P577,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C577,IO_Direct_Requirements_T,0))","v":47741.293393897606},{"$f":"INDEX($O577:$P577,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C577,IO_Direct_Requirements_T,0))","v":117311.58610929317},12984.447690806805,31905.841779234186,null,485307.83536186768,142400.91794856265,{"$f":"INDEX($X577:$Y577,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C577,IO_Direct_Requirements_T,0))","v":250278.57608360157},{"$f":"INDEX($X577:$Y577,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C577,IO_Direct_Requirements_T,0))","v":73437.715982041191},{"$f":"INDEX($X577:$Y577,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C577,IO_Direct_Requirements_T,0))","v":40443.692727250338},{"$f":"INDEX($X577:$Y577,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C577,IO_Direct_Requirements_T,0))","v":11867.146066775778},10999.681309580314,3227.5693930594202]
[8,2,"D16: Wood and products of wood and cork","Tech11","D16: Wood and products of wood and cork",{"$f":"IF($C582=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D582,\"_\",F$13,\"DirectTotal\")),$A582))","v":0},{"$f":"IF($C582=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D582,\"_\",G$13,\"DirectTotal\")),$A582))","v":0},{"$f":"INDEX($F582:$G582,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C582,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,192136.25475245938,9082.2698343699485,{"$f":"INDEX($O582:$P582,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C582,IO_Direct_Requirements_T,0))","v":60330.602703149976},{"$f":"INDEX($O582:$P582,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C582,IO_Direct_Requirements_T,0))","v":2851.8241584656653},{"$f":"INDEX($O582:$P582,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C582,IO_Direct_Requirements_T,0))","v":24061.900901819241},{"$f":"INDEX($O582:$P582,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C582,IO_Direct_Requirements_T,0))","v":1137.4046871047101},9956.5946292168719,470.64766184024268,null,23885.620478164987,7008.6119242759014,{"$f":"INDEX($X582:$Y582,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C582,IO_Direct_Requirements_T,0))","v":7500.0622929960045},{"$f":"INDEX($X582:$Y582,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C582,IO_Direct_Requirements_T,0))","v":2200.6975312848213},{"$f":"INDEX($X582:$Y582,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C582,IO_Direct_Requirements_T,0))","v":2991.2805038514653},{"$f":"INDEX($X582:$Y582,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C582,IO_Direct_Requirements_T,0))","v":877.71319264292447},1237.7645274433344,363.18969542429647]
[16,2,"D25: Fabricated metal products","Tech11","D25: Fabricated metal products",{"$f":"IF($C590=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D590,\"_\",F$13,\"DirectTotal\")),$A590))","v":1479333.1644889612},{"$f":"IF($C590=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D590,\"_\",G$13,\"DirectTotal\")),$A590))","v":0},{"$f":"INDEX($F590:$G590,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C590,IO_Direct_Requirements_T,0))","v":478881.95666400145},0,248160.08529308124,0,102686.37471731429,0,null,1063272.9044943422,250691.7689344665,{"$f":"INDEX($O590:$P590,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C590,IO_Direct_Requirements_T,0))","v":344197.11610262224},{"$f":"INDEX($O590:$P590,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C590,IO_Direct_Requirements_T,0))","v":81152.621808738535},{"$f":"INDEX($O590:$P590,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C590,IO_Direct_Requirements_T,0))","v":178365.42910216565},{"$f":"INDEX($O590:$P590,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C590,IO_Direct_Requirements_T,0))","v":42053.874174139659},73805.984019421943,17401.508694117492,null,179486.11785309575,52665.516768850299,{"$f":"INDEX($X590:$Y590,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C590,IO_Direct_Requirements_T,0))","v":58102.302696099287},{"$f":"INDEX($X590:$Y590,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C590,IO_Direct_Requirements_T,0))","v":17048.60427955072},{"$f":"INDEX($X590:$Y590,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C590,IO_Direct_Requirements_T,0))","v":30109.032491497721},{"$f":"INDEX($X590:$Y590,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C590,IO_Direct_Requirements_T,0))","v":8834.7097510498734},12458.842400647442,3655.7221317182989]
[23,3,"D35: Electricity, gas, steam and air conditioning supply","Tech11","D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF($C597=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D597,\"_\",F$13,\"DirectTotal\")),$A597))","v":0},{"$f":"IF($C597=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D597,\"_\",G$13,\"DirectTotal\")),$A597))","v":4798522.396980199},{"$f":"INDEX($F597:$G597,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C597,IO_Direct_Requirements_T,0))","v":0},1340583.5679748452,0,279577.29727243772,0,71558.896517432528,null,546235.07048632181,3413093.5218735971,{"$f":"INDEX($O597:$P597,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C597,IO_Direct_Requirements_T,0))","v":152604.00997740016},{"$f":"INDEX($O597:$P597,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C597,IO_Direct_Requirements_T,0))","v":953530.42308703391},{"$f":"INDEX($O597:$P597,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C597,IO_Direct_Requirements_T,0))","v":31825.406249659638},{"$f":"INDEX($O597:$P597,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C597,IO_Direct_Requirements_T,0))","v":198857.76979680182},8145.8364991110548,50898.419540518385,null,520069.98919414356,152600.96471247636,{"$f":"INDEX($X597:$Y597,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C597,IO_Direct_Requirements_T,0))","v":145294.16016673876},{"$f":"INDEX($X597:$Y597,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C597,IO_Direct_Requirements_T,0))","v":42632.779182066028},{"$f":"INDEX($X597:$Y597,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C597,IO_Direct_Requirements_T,0))","v":30300.944737260659},{"$f":"INDEX($X597:$Y597,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C597,IO_Direct_Requirements_T,0))","v":8891.0213907368434},7755.6446463574875,2275.6915022825788]
[28,6,"D50: Water transport","Tech11","D50: Water transport",{"$f":"IF($C602=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D602,\"_\",F$13,\"DirectTotal\")),$A602))","v":0},{"$f":"IF($C602=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D602,\"_\",G$13,\"DirectTotal\")),$A602))","v":0},{"$f":"INDEX($F602:$G602,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C602,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,74486.532124942023,40326.270915343237,{"$f":"INDEX($O602:$P602,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C602,IO_Direct_Requirements_T,0))","v":27551.154606426684},{"$f":"INDEX($O602:$P602,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C602,IO_Direct_Requirements_T,0))","v":14915.922288147925},{"$f":"INDEX($O602:$P602,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C602,IO_Direct_Requirements_T,0))","v":7453.6111312644789},{"$f":"INDEX($O602:$P602,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C602,IO_Direct_Requirements_T,0))","v":4035.3112596624774},2576.0501365927385,1394.6480355065476,null,82334.180986854335,24158.816521742105,{"$f":"INDEX($X602:$Y602,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C602,IO_Direct_Requirements_T,0))","v":30453.850985536206},{"$f":"INDEX($X602:$Y602,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C602,IO_Direct_Requirements_T,0))","v":8935.8877385020987},{"$f":"INDEX($X602:$Y602,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C602,IO_Direct_Requirements_T,0))","v":8238.8983669930712},{"$f":"INDEX($X602:$Y602,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C602,IO_Direct_Requirements_T,0))","v":2417.4896938762986},2847.4540581600809,835.51107596689053]
[37,6,"D68: Real estate activities","Tech11","D68: Real estate activities",{"$f":"IF($C611=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D611,\"_\",F$13,\"DirectTotal\")),$A611))","v":98388.203170810535},{"$f":"IF($C611=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D611,\"_\",G$13,\"DirectTotal\")),$A611))","v":0},{"$f":"INDEX($F611:$G611,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C611,IO_Direct_Requirements_T,0))","v":81553.31739317879},0,11949.294106192299,0,3352.4793135103982,0,null,164113.55207121669,33716.779283265685,{"$f":"INDEX($O611:$P611,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C611,IO_Direct_Requirements_T,0))","v":136032.61538733565},{"$f":"INDEX($O611:$P611,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C611,IO_Direct_Requirements_T,0))","v":27947.610727174022},{"$f":"INDEX($O611:$P611,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C611,IO_Direct_Requirements_T,0))","v":19931.669014285519},{"$f":"INDEX($O611:$P611,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C611,IO_Direct_Requirements_T,0))","v":4094.9188925613162},5592.0046372865672,1148.8654271803891,null,469261.05563993967,137692.4092536291,{"$f":"INDEX($X611:$Y611,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C611,IO_Direct_Requirements_T,0))","v":388967.32105598488},{"$f":"INDEX($X611:$Y611,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C611,IO_Direct_Requirements_T,0))","v":114132.30847399135},{"$f":"INDEX($X611:$Y611,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C611,IO_Direct_Requirements_T,0))","v":56991.978567685372},{"$f":"INDEX($X611:$Y611,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C611,IO_Direct_Requirements_T,0))","v":16722.808643078646},15989.599677288117,4691.7307032104472]
[40,6,"D84: Public administration and defence; compulsory social security","Tech11","D84: Public administration and defence; compulsory social security",{"$f":"IF($C614=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D614,\"_\",F$13,\"DirectTotal\")),$A614))","v":0},{"$f":"IF($C614=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D614,\"_\",G$13,\"DirectTotal\")),$A614))","v":0},{"$f":"INDEX($F614:$G614,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C614,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,94251.921897030334,28138.631300682573,{"$f":"INDEX($O614:$P614,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C614,IO_Direct_Requirements_T,0))","v":59747.485405789637},{"$f":"INDEX($O614:$P614,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C614,IO_Direct_Requirements_T,0))","v":17837.434283972925},{"$f":"INDEX($O614:$P614,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C614,IO_Direct_Requirements_T,0))","v":36361.108496532426},{"$f":"INDEX($O614:$P614,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C614,IO_Direct_Requirements_T,0))","v":10855.500928520372},10837.718432276582,3235.5686437843433,null,27367.433824727093,8030.2591769032588,{"$f":"INDEX($X614:$Y614,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C614,IO_Direct_Requirements_T,0))","v":17348.56244972035},{"$f":"INDEX($X614:$Y614,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C614,IO_Direct_Requirements_T,0))","v":5090.4828604015211},{"$f":"INDEX($X614:$Y614,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C614,IO_Direct_Requirements_T,0))","v":10557.983439952824},{"$f":"INDEX($X614:$Y614,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C614,IO_Direct_Requirements_T,0))","v":3097.9646813531394},3146.8911830825982,923.37308508745355]
[]
[null,null,null,null,null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex"]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech12","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C634=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D634,\"_\",F$13,\"DirectTotal\")),$A634))","v":0},{"$f":"IF($C634=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D634,\"_\",G$13,\"DirectTotal\")),$A634))","v":0},{"$f":"INDEX($F634:$G634,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C634,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,631869.37091279472,168070.6551495078,{"$f":"INDEX($O634:$P634,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C634,IO_Direct_Requirements_T,0))","v":459662.50185961317},{"$f":"INDEX($O634:$P634,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C634,IO_Direct_Requirements_T,0))","v":122265.4260383025},{"$f":"INDEX($O634:$P634,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C634,IO_Direct_Requirements_T,0))","v":159776.21448433882},{"$f":"INDEX($O634:$P634,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C634,IO_Direct_Requirements_T,0))","v":42498.804787607318},43455.167460381512,11558.620817697249,null,52727.685624816339,29589.36215641076,{"$f":"INDEX($X634:$Y634,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C634,IO_Direct_Requirements_T,0))","v":38357.516612267027},{"$f":"INDEX($X634:$Y634,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C634,IO_Direct_Requirements_T,0))","v":21525.208948801919},{"$f":"INDEX($X634:$Y634,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C634,IO_Direct_Requirements_T,0))","v":13332.866563041778},{"$f":"INDEX($X634:$Y634,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C634,IO_Direct_Requirements_T,0))","v":7482.0469103097857},3626.2090142378011,2034.9311847403371]
[13,2,"D22: Rubber and plastics products","Tech12","D22: Rubber and plastics products",{"$f":"IF($C643=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D643,\"_\",F$13,\"DirectTotal\")),$A643))","v":0},{"$f":"IF($C643=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D643,\"_\",G$13,\"DirectTotal\")),$A643))","v":0},{"$f":"INDEX($F643:$G643,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C643,IO_Direct_Requirements_T,0))","v":0},0,0,0,{"$f":"J643/INDEX(Salaries_Tbl,MATCH($E643,Salaries_L,0))","v":0},{"$f":"K643/INDEX(Salaries_Tbl,MATCH($E643,Salaries_L,0))","v":0},null,232707.64158282397,86444.986029354972,{"$f":"INDEX($O643:$P643,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C643,IO_Direct_Requirements_T,0))","v":45540.307143049555},{"$f":"INDEX($O643:$P643,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C643,IO_Direct_Requirements_T,0))","v":16917.068936699761},{"$f":"INDEX($O643:$P643,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C643,IO_Direct_Requirements_T,0))","v":15798.520743625148},{"$f":"INDEX($O643:$P643,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C643,IO_Direct_Requirements_T,0))","v":5868.7497139241023},{"$f":"S643/INDEX(Salaries_Tbl,MATCH($E643,Salaries_L,0))","v":6537.2834601632239},{"$f":"T643/INDEX(Salaries_Tbl,MATCH($E643,Salaries_L,0))","v":2428.4349819368117},null,97851.228885629069,54911.48368522388,{"$f":"INDEX($X643:$Y643,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C643,IO_Direct_Requirements_T,0))","v":19149.242317383781},{"$f":"INDEX($X643:$Y643,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C643,IO_Direct_Requirements_T,0))","v":10746.040893614661},{"$f":"INDEX($X643:$Y643,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C643,IO_Direct_Requirements_T,0))","v":6643.1194902923444},{"$f":"INDEX($X643:$Y643,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C643,IO_Direct_Requirements_T,0))","v":3727.9403811734328},{"$f":"AB643/INDEX(Salaries_Tbl,MATCH($E643,Salaries_L,0))","v":2748.8621164294559},{"$f":"AC643/INDEX(Salaries_Tbl,MATCH($E643,Salaries_L,0))","v":1542.587650438946}]
[19,2,"D28: Machinery and equipment, nec","Tech12","D28: Machinery and equipment, nec",{"$f":"IF($C649=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D649,\"_\",F$13,\"DirectTotal\")),$A649))","v":0},{"$f":"IF($C649=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D649,\"_\",G$13,\"DirectTotal\")),$A649))","v":0},{"$f":"INDEX($F649:$G649,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C649,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,30561.624206014429,13180.567527178115,{"$f":"INDEX($O649:$P649,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C649,IO_Direct_Requirements_T,0))","v":7974.4006050142734},{"$f":"INDEX($O649:$P649,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C649,IO_Direct_Requirements_T,0))","v":3439.1865090231659},{"$f":"INDEX($O649:$P649,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C649,IO_Direct_Requirements_T,0))","v":7800.8660683147818},{"$f":"INDEX($O649:$P649,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C649,IO_Direct_Requirements_T,0))","v":3364.3448165840873},3227.9270667742926,1392.1351296522926,null,5467.2388728569495,3068.0677349592115,{"$f":"INDEX($X649:$Y649,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C649,IO_Direct_Requirements_T,0))","v":1426.558768001868},{"$f":"INDEX($X649:$Y649,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C649,IO_Direct_Requirements_T,0))","v":800.54649703691723},{"$f":"INDEX($X649:$Y649,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C649,IO_Direct_Requirements_T,0))","v":1395.5147777207503},{"$f":"INDEX($X649:$Y649,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C649,IO_Direct_Requirements_T,0))","v":783.12544279713541},577.45125780135993,324.05014922023543]
[24,3,"D36T39: Water supply; sewerage, waste management and remediation activities","Tech12","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"IF($C654=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D654,\"_\",F$13,\"DirectTotal\")),$A654))","v":0},{"$f":"IF($C654=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D654,\"_\",G$13,\"DirectTotal\")),$A654))","v":0},{"$f":"INDEX($F654:$G654,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C654,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4136.7432362165782,2678.9847969207417,{"$f":"INDEX($O654:$P654,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C654,IO_Direct_Requirements_T,0))","v":1987.7600425202861},{"$f":"INDEX($O654:$P654,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C654,IO_Direct_Requirements_T,0))","v":1287.2877599018514},{"$f":"INDEX($O654:$P654,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C654,IO_Direct_Requirements_T,0))","v":1411.7613938354305},{"$f":"INDEX($O654:$P654,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C654,IO_Direct_Requirements_T,0))","v":914.26687493029203},611.79987226580954,396.20601593275819,null,10272.823524761632,5764.8328774742513,{"$f":"INDEX($X654:$Y654,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C654,IO_Direct_Requirements_T,0))","v":4936.2280809720769},{"$f":"INDEX($X654:$Y654,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C654,IO_Direct_Requirements_T,0))","v":2770.078728920806},{"$f":"INDEX($X654:$Y654,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C654,IO_Direct_Requirements_T,0))","v":3505.8438075085769},{"$f":"INDEX($X654:$Y654,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C654,IO_Direct_Requirements_T,0))","v":1967.3854608812542},1519.2898764503652,852.58470653793188]
[31,6,"D53: Postal and courier activities","Tech12","D53: Postal and courier activities",{"$f":"IF($C661=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D661,\"_\",F$13,\"DirectTotal\")),$A661))","v":0},{"$f":"IF($C661=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D661,\"_\",G$13,\"DirectTotal\")),$A661))","v":0},{"$f":"INDEX($F661:$G661,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C661,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,6513.3841517193196,3393.048624109656,{"$f":"INDEX($O661:$P661,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C661,IO_Direct_Requirements_T,0))","v":4047.0895839142245},{"$f":"INDEX($O661:$P661,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C661,IO_Direct_Requirements_T,0))","v":2108.269898486471},{"$f":"INDEX($O661:$P661,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C661,IO_Direct_Requirements_T,0))","v":2661.474924813323},{"$f":"INDEX($O661:$P661,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C661,IO_Direct_Requirements_T,0))","v":1386.4549704712929},919.83506019590232,479.17411482350161,null,11344.958264422947,6366.4861212376518,{"$f":"INDEX($X661:$Y661,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C661,IO_Direct_Requirements_T,0))","v":7049.1869283908127},{"$f":"INDEX($X661:$Y661,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C661,IO_Direct_Requirements_T,0))","v":3955.8145300848046},{"$f":"INDEX($X661:$Y661,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C661,IO_Direct_Requirements_T,0))","v":4635.7348561799536},{"$f":"INDEX($X661:$Y661,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C661,IO_Direct_Requirements_T,0))","v":2601.4499952951983},1602.1610463925813,899.08978315353761]
[43,6,"D90T93: Arts, entertainment and recreation","Tech12","D90T93: Arts, entertainment and recreation",{"$f":"IF($C673=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D673,\"_\",F$13,\"DirectTotal\")),$A673))","v":0},{"$f":"IF($C673=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D673,\"_\",G$13,\"DirectTotal\")),$A673))","v":0},{"$f":"INDEX($F673:$G673,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C673,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,10719.492555184463,4189.6156387930905,{"$f":"INDEX($O673:$P673,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C673,IO_Direct_Requirements_T,0))","v":7648.8876222107174},{"$f":"INDEX($O673:$P673,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C673,IO_Direct_Requirements_T,0))","v":2989.4977804603241},{"$f":"INDEX($O673:$P673,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C673,IO_Direct_Requirements_T,0))","v":2236.8122506805462},{"$f":"INDEX($O673:$P673,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C673,IO_Direct_Requirements_T,0))","v":874.23761323130304},1528.3214921556535,597.33047918784916,null,45260.5594981717,25399.011364209538,{"$f":"INDEX($X673:$Y673,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C673,IO_Direct_Requirements_T,0))","v":32295.645669576184},{"$f":"INDEX($X673:$Y673,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C673,IO_Direct_Requirements_T,0))","v":18123.449653979314},{"$f":"INDEX($X673:$Y673,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C673,IO_Direct_Requirements_T,0))","v":9444.4185148672896},{"$f":"INDEX($X673:$Y673,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C673,IO_Direct_Requirements_T,0))","v":5299.9542172507863},6452.9813768647346,3621.2399745222019]
[45,6,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Tech12","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",{"$f":"IF($C675=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D675,\"_\",F$13,\"DirectTotal\")),$A675))","v":0},{"$f":"IF($C675=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D675,\"_\",G$13,\"DirectTotal\")),$A675))","v":0},{"$f":"INDEX($F675:$G675,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C675,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O675:$P675,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C675,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O675:$P675,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C675,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O675:$P675,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C675,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O675:$P675,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C675,IO_Direct_Requirements_T,0))","v":0},0,0,null,35908.546303855641,20150.912533034767,{"$f":"INDEX($X675:$Y675,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C675,IO_Direct_Requirements_T,0))","v":35908.546303855641},{"$f":"INDEX($X675:$Y675,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C675,IO_Direct_Requirements_T,0))","v":20150.912533034767},{"$f":"INDEX($X675:$Y675,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C675,IO_Direct_Requirements_T,0))","v":21694.746725246114},{"$f":"INDEX($X675:$Y675,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C675,IO_Direct_Requirements_T,0))","v":12174.509655375172},14823.125041889098,8318.3399756083145]
[]
[7,2,"D13T15: Textiles, textile products, leather and footwear","Tech13","D13T15: Textiles, textile products, leather and footwear",{"$f":"IF($C693=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D693,\"_\",F$13,\"DirectTotal\")),$A693))","v":0},{"$f":"IF($C693=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D693,\"_\",G$13,\"DirectTotal\")),$A693))","v":0},{"$f":"INDEX($F693:$G693,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C693,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,113873.56582882984,20022.028658162446,{"$f":"INDEX($O693:$P693,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C693,IO_Direct_Requirements_T,0))","v":46335.69333627852},{"$f":"INDEX($O693:$P693,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C693,IO_Direct_Requirements_T,0))","v":8147.0583020938184},{"$f":"INDEX($O693:$P693,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C693,IO_Direct_Requirements_T,0))","v":27020.38060448211},{"$f":"INDEX($O693:$P693,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C693,IO_Direct_Requirements_T,0))","v":4750.9079994088461},11180.786484979737,1965.8822993174731,null,278571.97415865539,42846.399525481953,{"$f":"INDEX($X693:$Y693,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C693,IO_Direct_Requirements_T,0))","v":113352.2558352101},{"$f":"INDEX($X693:$Y693,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C693,IO_Direct_Requirements_T,0))","v":17434.402923332098},{"$f":"INDEX($X693:$Y693,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C693,IO_Direct_Requirements_T,0))","v":66100.685551757371},{"$f":"INDEX($X693:$Y693,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C693,IO_Direct_Requirements_T,0))","v":10166.767100720032},27351.859416161966,4206.9152858939115]
[10,2,"D19: Coke and refined petroleum products","Tech13","D19: Coke and refined petroleum products",{"$f":"IF($C696=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D696,\"_\",F$13,\"DirectTotal\")),$A696))","v":0},{"$f":"IF($C696=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D696,\"_\",G$13,\"DirectTotal\")),$A696))","v":0},{"$f":"INDEX($F696:$G696,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C696,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,612425.02667316294,323951.49752397987,{"$f":"INDEX($O696:$P696,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C696,IO_Direct_Requirements_T,0))","v":137443.68763845926},{"$f":"INDEX($O696:$P696,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C696,IO_Direct_Requirements_T,0))","v":72702.921168273882},{"$f":"INDEX($O696:$P696,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C696,IO_Direct_Requirements_T,0))","v":21942.531906637021},{"$f":"INDEX($O696:$P696,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C696,IO_Direct_Requirements_T,0))","v":11606.834732468104},9079.6191134061228,4802.8021074079943,null,642257.88496346457,98783.942715870799,{"$f":"INDEX($X696:$Y696,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C696,IO_Direct_Requirements_T,0))","v":144138.93665283843},{"$f":"INDEX($X696:$Y696,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C696,IO_Direct_Requirements_T,0))","v":22169.618769648114},{"$f":"INDEX($X696:$Y696,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C696,IO_Direct_Requirements_T,0))","v":23011.411224742475},{"$f":"INDEX($X696:$Y696,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C696,IO_Direct_Requirements_T,0))","v":3539.3227260504827},9521.9116039850833,1464.5393890137375]
[15,2,"D24: Basic metals","Tech13","D24: Basic metals",{"$f":"IF($C701=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D701,\"_\",F$13,\"DirectTotal\")),$A701))","v":0},{"$f":"IF($C701=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D701,\"_\",G$13,\"DirectTotal\")),$A701))","v":0},{"$f":"INDEX($F701:$G701,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C701,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,429329.60236102086,85338.932327306116,{"$f":"INDEX($O701:$P701,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C701,IO_Direct_Requirements_T,0))","v":137179.67474670347},{"$f":"INDEX($O701:$P701,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C701,IO_Direct_Requirements_T,0))","v":27267.551353346087},{"$f":"INDEX($O701:$P701,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C701,IO_Direct_Requirements_T,0))","v":29824.822208523619},{"$f":"INDEX($O701:$P701,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C701,IO_Direct_Requirements_T,0))","v":5928.3554409716053},12341.238783685732,2453.0992868981402,null,29780.187562001229,4580.4098494796344,{"$f":"INDEX($X701:$Y701,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C701,IO_Direct_Requirements_T,0))","v":9515.3849657352548},{"$f":"INDEX($X701:$Y701,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C701,IO_Direct_Requirements_T,0))","v":1463.5355444925656},{"$f":"INDEX($X701:$Y701,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C701,IO_Direct_Requirements_T,0))","v":2068.7807094799396},{"$f":"INDEX($X701:$Y701,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C701,IO_Direct_Requirements_T,0))","v":318.19354792131486},856.04254564435041,131.66558133589908]
[21,2,"D30: Other transport equipment","Tech13","D30: Other transport equipment",{"$f":"IF($C707=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D707,\"_\",F$13,\"DirectTotal\")),$A707))","v":0},{"$f":"IF($C707=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D707,\"_\",G$13,\"DirectTotal\")),$A707))","v":0},{"$f":"INDEX($F707:$G707,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C707,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,13984.360333154191,3792.8570670342197,{"$f":"INDEX($O707:$P707,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C707,IO_Direct_Requirements_T,0))","v":6593.3396635040481},{"$f":"INDEX($O707:$P707,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C707,IO_Direct_Requirements_T,0))","v":1788.2544744495908},{"$f":"INDEX($O707:$P707,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C707,IO_Direct_Requirements_T,0))","v":11952.184584471868},{"$f":"INDEX($O707:$P707,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C707,IO_Direct_Requirements_T,0))","v":3241.687620150637},4945.7047191214997,1341.38070304954,null,91642.256589124197,14095.246842735378,{"$f":"INDEX($X707:$Y707,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C707,IO_Direct_Requirements_T,0))","v":43207.448236983691},{"$f":"INDEX($X707:$Y707,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C707,IO_Direct_Requirements_T,0))","v":6645.6203831330922},{"$f":"INDEX($X707:$Y707,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C707,IO_Direct_Requirements_T,0))","v":78325.010254058128},{"$f":"INDEX($X707:$Y707,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C707,IO_Direct_Requirements_T,0))","v":12046.957316214201},32410.173228248546,4984.920809143322]
[27,6,"D49: Land transport and transport via pipelines","Tech13","D49: Land transport and transport via pipelines",{"$f":"IF($C713=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D713,\"_\",F$13,\"DirectTotal\")),$A713))","v":0},{"$f":"IF($C713=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D713,\"_\",G$13,\"DirectTotal\")),$A713))","v":0},{"$f":"INDEX($F713:$G713,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C713,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,240842.94245364374,70562.771620493746,{"$f":"INDEX($O713:$P713,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C713,IO_Direct_Requirements_T,0))","v":162563.66606248959},{"$f":"INDEX($O713:$P713,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C713,IO_Direct_Requirements_T,0))","v":47628.312149381476},{"$f":"INDEX($O713:$P713,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C713,IO_Direct_Requirements_T,0))","v":42316.669378989987},{"$f":"INDEX($O713:$P713,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C713,IO_Direct_Requirements_T,0))","v":12398.044330090088},14625.107215031725,4284.900731679737,null,263648.2084785871,40551.015617304933,{"$f":"INDEX($X713:$Y713,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C713,IO_Direct_Requirements_T,0))","v":177956.71687301394},{"$f":"INDEX($X713:$Y713,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C713,IO_Direct_Requirements_T,0))","v":27371.039791108593},{"$f":"INDEX($X713:$Y713,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C713,IO_Direct_Requirements_T,0))","v":46323.608061294064},{"$f":"INDEX($X713:$Y713,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C713,IO_Direct_Requirements_T,0))","v":7124.9084709635463},16009.949375172302,2462.4468752936796]
[39,5,"D77T82: Administrative and support services","Tech13","D77T82: Administrative and support services",{"$f":"IF($C725=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D725,\"_\",F$13,\"DirectTotal\")),$A725))","v":0},{"$f":"IF($C725=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D725,\"_\",G$13,\"DirectTotal\")),$A725))","v":0},{"$f":"INDEX($F725:$G725,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C725,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,195361.03955695266,73321.274678030197,{"$f":"INDEX($O725:$P725,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C725,IO_Direct_Requirements_T,0))","v":152018.29668624213},{"$f":"INDEX($O725:$P725,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C725,IO_Direct_Requirements_T,0))","v":57054.238207863636},{"$f":"INDEX($O725:$P725,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C725,IO_Direct_Requirements_T,0))","v":74102.834092898105},{"$f":"INDEX($O725:$P725,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C725,IO_Direct_Requirements_T,0))","v":27811.657151639665},24904.562020407444,9346.9723378596045,null,84494.571071635,12995.880726349147,{"$f":"INDEX($X725:$Y725,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C725,IO_Direct_Requirements_T,0))","v":65748.630344485966},{"$f":"INDEX($X725:$Y725,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C725,IO_Direct_Requirements_T,0))","v":10112.618444483758},{"$f":"INDEX($X725:$Y725,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C725,IO_Direct_Requirements_T,0))","v":32049.825267471679},{"$f":"INDEX($X725:$Y725,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C725,IO_Direct_Requirements_T,0))","v":4929.4966669902215},10771.340541663129,1656.710663974666]
[42,6,"D86T88: Human health and social work activities","Tech13","D86T88: Human health and social work activities",{"$f":"IF($C728=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D728,\"_\",F$13,\"DirectTotal\")),$A728))","v":0},{"$f":"IF($C728=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D728,\"_\",G$13,\"DirectTotal\")),$A728))","v":0},{"$f":"INDEX($F728:$G728,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C728,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,10325.657352088459,1525.9850648233157,{"$f":"INDEX($O728:$P728,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C728,IO_Direct_Requirements_T,0))","v":5354.4053982770693},{"$f":"INDEX($O728:$P728,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C728,IO_Direct_Requirements_T,0))","v":791.30484289482422},{"$f":"INDEX($O728:$P728,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C728,IO_Direct_Requirements_T,0))","v":3135.5977565657536},{"$f":"INDEX($O728:$P728,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C728,IO_Direct_Requirements_T,0))","v":463.3966809720884},1097.0458821877385,162.12775366846842,null,170363.07232489646,26203.081926194889,{"$f":"INDEX($X728:$Y728,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C728,IO_Direct_Requirements_T,0))","v":88342.361461277134},{"$f":"INDEX($X728:$Y728,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C728,IO_Direct_Requirements_T,0))","v":13587.698926377492},{"$f":"INDEX($X728:$Y728,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C728,IO_Direct_Requirements_T,0))","v":51734.243077081162},{"$f":"INDEX($X728:$Y728,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C728,IO_Direct_Requirements_T,0))","v":7957.1035626382909},18100.165500173029,2783.9373463178026]
[null,null,null,null,"TOTAL",{"$f":"SUM(F687:F732)","v":16056776.605518753},{"$f":"SUM(G687:G732)","v":3606650.3592496021},{"$f":"SUM(H687:H732)","v":9050671.7146920934},{"$f":"SUM(I687:I732)","v":1153599.2572232026},{"$f":"SUM(J687:J732)","v":4011423.0149877518},{"$f":"SUM(K687:K732)","v":370791.30251585436},{"$f":"SUM(L687:L732)","v":1348275.0733300773},{"$f":"SUM(M687:M732)","v":132483.79478740314},null,{"$f":"SUM(O687:O732)","v":8818502.8296460956},{"$f":"SUM(P687:P732)","v":4017483.8514919593},{"$f":"SUM(Q687:Q732)","v":4360883.767389412},{"$f":"SUM(R687:R732)","v":1675791.5925215827},{"$f":"SUM(S687:S732)","v":1607586.7107185221},{"$f":"SUM(T687:T732)","v":493453.33793050575},{"$f":"SUM(U687:U732)","v":605752.7240315408},{"$f":"SUM(V687:V732)","v":169040.60202031716},null,{"$f":"SUM(X687:X732)","v":19217914.150877088},{"$f":"SUM(Y687:Y732)","v":2955855.2336134519},{"$f":"SUM(Z687:Z732)","v":6265216.1326323301},{"$f":"SUM(AA687:AA732)","v":963635.89461218962},{"$f":"SUM(AB687:AB732)","v":2431495.1651548352},{"$f":"SUM(AC687:AC732)","v":373981.67423391849},{"$f":"SUM(AD687:AD732)","v":1089320.1213903285},{"$f":"SUM(AE687:AE732)","v":167545.37233402574}]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D744","v":"Tech14"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C745=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D745,\"_\",F$13,\"DirectTotal\")),$A745))","v":0},{"$f":"IF($C745=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D745,\"_\",G$13,\"DirectTotal\")),$A745))","v":0},{"$f":"INDEX($F745:$G745,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C745,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,891521.33393528534,1400365.2256967474,{"$f":"INDEX($O745:$P745,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C745,IO_Direct_Requirements_T,0))","v":459767.33476619294},{"$f":"INDEX($O745:$P745,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C745,IO_Direct_Requirements_T,0))","v":722183.71340128547},{"$f":"INDEX($O745:$P745,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C745,IO_Direct_Requirements_T,0))","v":74295.966935258126},{"$f":"INDEX($O745:$P745,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C745,IO_Direct_Requirements_T,0))","v":116701.06428793896},20206.660266813804,31739.794986407182,null,525800.17857096356,91642.063107400667,{"$f":"INDEX($X745:$Y745,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C745,IO_Direct_Requirements_T,0))","v":271160.92180774256},{"$f":"INDEX($X745:$Y745,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C745,IO_Direct_Requirements_T,0))","v":47260.817552598615},{"$f":"INDEX($X745:$Y745,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C745,IO_Direct_Requirements_T,0))","v":43818.16922902353},{"$f":"INDEX($X745:$Y745,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C745,IO_Direct_Requirements_T,0))","v":7637.0978812723633},11917.455221979833,2077.1012031615332]
[10,2,"D19: Coke and refined petroleum products","Tech14","D19: Coke and refined petroleum products",{"$f":"IF($C752=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D752,\"_\",F$13,\"DirectTotal\")),$A752))","v":0},{"$f":"IF($C752=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D752,\"_\",G$13,\"DirectTotal\")),$A752))","v":0},{"$f":"INDEX($F752:$G752,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C752,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,857827.24923805636,663149.53406150348,{"$f":"INDEX($O752:$P752,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C752,IO_Direct_Requirements_T,0))","v":192518.16199039205},{"$f":"INDEX($O752:$P752,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C752,IO_Direct_Requirements_T,0))","v":148827.55185930937},{"$f":"INDEX($O752:$P752,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C752,IO_Direct_Requirements_T,0))","v":30735.030357983829},{"$f":"INDEX($O752:$P752,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C752,IO_Direct_Requirements_T,0))","v":23759.936606545052},12717.874595185554,9831.6445642652307,null,904542.98846356641,157653.39954320248,{"$f":"INDEX($X752:$Y752,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C752,IO_Direct_Requirements_T,0))","v":203002.35710042852},{"$f":"INDEX($X752:$Y752,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C752,IO_Direct_Requirements_T,0))","v":35381.41594190777},{"$f":"INDEX($X752:$Y752,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C752,IO_Direct_Requirements_T,0))","v":32408.805193846212},{"$f":"INDEX($X752:$Y752,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C752,IO_Direct_Requirements_T,0))","v":5648.5522292554369},13410.467321307444,2337.3192757353399]
[15,2,"D24: Basic metals","Tech14","D24: Basic metals",{"$f":"IF($C757=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D757,\"_\",F$13,\"DirectTotal\")),$A757))","v":0},{"$f":"IF($C757=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D757,\"_\",G$13,\"DirectTotal\")),$A757))","v":0},{"$f":"INDEX($F757:$G757,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C757,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1202857.059578836,80629.546704428125,{"$f":"INDEX($O757:$P757,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C757,IO_Direct_Requirements_T,0))","v":384337.67271665309},{"$f":"INDEX($O757:$P757,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C757,IO_Direct_Requirements_T,0))","v":25762.80538556174},{"$f":"INDEX($O757:$P757,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C757,IO_Direct_Requirements_T,0))","v":83560.503973912331},{"$f":"INDEX($O757:$P757,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C757,IO_Direct_Requirements_T,0))","v":5601.2021579431403},34576.572668803878,2317.726249081099,null,41941.812603624538,7310.0664360870724,{"$f":"INDEX($X757:$Y757,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C757,IO_Direct_Requirements_T,0))","v":13401.27533627244},{"$f":"INDEX($X757:$Y757,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C757,IO_Direct_Requirements_T,0))","v":2335.7171985452237},{"$f":"INDEX($X757:$Y757,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C757,IO_Direct_Requirements_T,0))","v":2913.6288230002742},{"$f":"INDEX($X757:$Y757,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C757,IO_Direct_Requirements_T,0))","v":507.8183069367293},1205.6329717666931,210.13057314528152]
[18,2,"D27: Electrical equipment","Tech14","D27: Electrical equipment",{"$f":"IF($C760=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D760,\"_\",F$13,\"DirectTotal\")),$A760))","v":18888337.3388354},{"$f":"IF($C760=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D760,\"_\",G$13,\"DirectTotal\")),$A760))","v":1166973.3750000002},{"$f":"INDEX($F760:$G760,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C760,IO_Direct_Requirements_T,0))","v":7351980.0818276918},454225.52843670413,3383959.9888520003,209070.34527259588,1400251.7086229548,86511.397639089264,null,1203903.0099876001,97259.10663245921,{"$f":"INDEX($O760:$P760,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C760,IO_Direct_Requirements_T,0))","v":468599.79208879231},{"$f":"INDEX($O760:$P760,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C760,IO_Direct_Requirements_T,0))","v":37856.535591834327},{"$f":"INDEX($O760:$P760,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C760,IO_Direct_Requirements_T,0))","v":215686.51296163886},{"$f":"INDEX($O760:$P760,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C760,IO_Direct_Requirements_T,0))","v":17424.557783550514},89249.107346543969,7210.1227227255822,null,60214.99835646525,10494.912143988768,{"$f":"INDEX($X760:$Y760,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C760,IO_Direct_Requirements_T,0))","v":23437.71506207731},{"$f":"INDEX($X760:$Y760,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C760,IO_Direct_Requirements_T,0))","v":4084.9749588332129},{"$f":"INDEX($X760:$Y760,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C760,IO_Direct_Requirements_T,0))","v":10787.88151184253},{"$f":"INDEX($X760:$Y760,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C760,IO_Direct_Requirements_T,0))","v":1880.2270493525962},4463.9267512450924,778.02076476330831]
[30,6,"D52: Warehousing and support activities for transportation","Tech14","D52: Warehousing and support activities for transportation",{"$f":"IF($C772=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D772,\"_\",F$13,\"DirectTotal\")),$A772))","v":0},{"$f":"IF($C772=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D772,\"_\",G$13,\"DirectTotal\")),$A772))","v":0},{"$f":"INDEX($F772:$G772,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C772,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,150994.99145393958,34049.387616461448,{"$f":"INDEX($O772:$P772,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C772,IO_Direct_Requirements_T,0))","v":96847.636598394558},{"$f":"INDEX($O772:$P772,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C772,IO_Direct_Requirements_T,0))","v":21839.15298463959},{"$f":"INDEX($O772:$P772,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C772,IO_Direct_Requirements_T,0))","v":42465.307149135391},{"$f":"INDEX($O772:$P772,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C772,IO_Direct_Requirements_T,0))","v":9575.9315554123787},14676.478066199399,3309.5474605391601,null,80132.507867805252,13966.348134255386,{"$f":"INDEX($X772:$Y772,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C772,IO_Direct_Requirements_T,0))","v":51396.698175028861},{"$f":"INDEX($X772:$Y772,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C772,IO_Direct_Requirements_T,0))","v":8957.9647357087269},{"$f":"INDEX($X772:$Y772,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C772,IO_Direct_Requirements_T,0))","v":22536.188296516342},{"$f":"INDEX($X772:$Y772,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C772,IO_Direct_Requirements_T,0))","v":3927.8472587869064},7788.7549963546171,1357.5072926828266]
[35,5,"D62T63: IT and other information services","Tech14","D62T63: IT and other information services",{"$f":"IF($C777=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D777,\"_\",F$13,\"DirectTotal\")),$A777))","v":0},{"$f":"IF($C777=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D777,\"_\",G$13,\"DirectTotal\")),$A777))","v":0},{"$f":"INDEX($F777:$G777,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C777,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,186783.55218309542,15902.586413361376,{"$f":"INDEX($O777:$P777,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C777,IO_Direct_Requirements_T,0))","v":107872.53798768857},{"$f":"INDEX($O777:$P777,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C777,IO_Direct_Requirements_T,0))","v":9184.1724655511698},{"$f":"INDEX($O777:$P777,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C777,IO_Direct_Requirements_T,0))","v":38873.216408014174},{"$f":"INDEX($O777:$P777,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C777,IO_Direct_Requirements_T,0))","v":3309.6312596505518},9428.097454582341,802.6998776536675,null,95263.296183916682,16603.503301258934,{"$f":"INDEX($X777:$Y777,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C777,IO_Direct_Requirements_T,0))","v":55017.12231256099},{"$f":"INDEX($X777:$Y777,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C777,IO_Direct_Requirements_T,0))","v":9588.9708684738489},{"$f":"INDEX($X777:$Y777,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C777,IO_Direct_Requirements_T,0))","v":19826.107197426431},{"$f":"INDEX($X777:$Y777,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C777,IO_Direct_Requirements_T,0))","v":3455.5054201363996},4808.5156844339872,838.07939929475344]
[42,6,"D86T88: Human health and social work activities","Tech14","D86T88: Human health and social work activities",{"$f":"IF($C784=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D784,\"_\",F$13,\"DirectTotal\")),$A784))","v":0},{"$f":"IF($C784=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D784,\"_\",G$13,\"DirectTotal\")),$A784))","v":0},{"$f":"INDEX($F784:$G784,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C784,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,10431.238249236718,2692.8595014793814,{"$f":"INDEX($O784:$P784,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C784,IO_Direct_Requirements_T,0))","v":5409.1547383305842},{"$f":"INDEX($O784:$P784,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C784,IO_Direct_Requirements_T,0))","v":1396.3916252369725},{"$f":"INDEX($O784:$P784,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C784,IO_Direct_Requirements_T,0))","v":3167.6595627002866},{"$f":"INDEX($O784:$P784,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C784,IO_Direct_Requirements_T,0))","v":817.74205008630281},1108.2632879668247,286.101923265018,null,239935.89829319521,41818.587420179741,{"$f":"INDEX($X784:$Y784,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C784,IO_Direct_Requirements_T,0))","v":124419.59143663595},{"$f":"INDEX($X784:$Y784,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C784,IO_Direct_Requirements_T,0))","v":21685.173407932558},{"$f":"INDEX($X784:$Y784,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C784,IO_Direct_Requirements_T,0))","v":72861.459445539658},{"$f":"INDEX($X784:$Y784,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C784,IO_Direct_Requirements_T,0))","v":12699.072264967514},25491.906252179382,4443.0013086708823]
[null,null,"Tech15",{"$f":"INDEX(TechName_List,MATCH($C792,TechRef_List,0))","v":"Hydro large"}]
["Order ref","sector summary lookup",null,"Technology","Sectors ","USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs"]
[6,3,"D10T12: Food products, beverages and tobacco","Tech15","D10T12: Food products, beverages and tobacco",{"$f":"IF($C804=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D804,\"_\",F$13,\"DirectTotal\")),$A804))","v":0},{"$f":"IF($C804=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D804,\"_\",G$13,\"DirectTotal\")),$A804))","v":0},{"$f":"INDEX($F804:$G804,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C804,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,395141.27534573729,69769.945989758664,{"$f":"INDEX($O804:$P804,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C804,IO_Direct_Requirements_T,0))","v":137462.6530488827},{"$f":"INDEX($O804:$P804,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C804,IO_Direct_Requirements_T,0))","v":24271.728815062004},{"$f":"INDEX($O804:$P804,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C804,IO_Direct_Requirements_T,0))","v":34926.736070540137},{"$f":"INDEX($O804:$P804,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C804,IO_Direct_Requirements_T,0))","v":6167.0006179637376},14452.364100199697,2551.8484795418822,null,4742498.638117196,895838.22907852964,{"$f":"INDEX($X804:$Y804,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C804,IO_Direct_Requirements_T,0))","v":1649831.3022497958},{"$f":"INDEX($X804:$Y804,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C804,IO_Direct_Requirements_T,0))","v":311646.25756699219},{"$f":"INDEX($X804:$Y804,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C804,IO_Direct_Requirements_T,0))","v":419191.83993999386},{"$f":"INDEX($X804:$Y804,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C804,IO_Direct_Requirements_T,0))","v":79183.591644657121},173457.75128857422,32765.446358882095]
[11,2,"D20: Chemical and chemical products","Tech15","D20: Chemical and chemical products",{"$f":"IF($C809=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D809,\"_\",F$13,\"DirectTotal\")),$A809))","v":0},{"$f":"IF($C809=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D809,\"_\",G$13,\"DirectTotal\")),$A809))","v":0},{"$f":"INDEX($F809:$G809,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C809,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1289219.1324138127,584558.74127333786,{"$f":"INDEX($O809:$P809,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C809,IO_Direct_Requirements_T,0))","v":432070.95904741873},{"$f":"INDEX($O809:$P809,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C809,IO_Direct_Requirements_T,0))","v":195909.95014837632},{"$f":"INDEX($O809:$P809,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C809,IO_Direct_Requirements_T,0))","v":115604.01008534698},{"$f":"INDEX($O809:$P809,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C809,IO_Direct_Requirements_T,0))","v":52417.260124828608},47835.882569222689,21689.783062720253,null,628681.43640861241,118755.30340066238,{"$f":"INDEX($X809:$Y809,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C809,IO_Direct_Requirements_T,0))","v":210697.30066431311},{"$f":"INDEX($X809:$Y809,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C809,IO_Direct_Requirements_T,0))","v":39799.842045643571},{"$f":"INDEX($X809:$Y809,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C809,IO_Direct_Requirements_T,0))","v":56373.732973521743},{"$f":"INDEX($X809:$Y809,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C809,IO_Direct_Requirements_T,0))","v":10648.763229501948},23326.935359069463,4406.3608777744148]
[15,2,"D24: Basic metals","Tech15","D24: Basic metals",{"$f":"IF($C813=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D813,\"_\",F$13,\"DirectTotal\")),$A813))","v":0},{"$f":"IF($C813=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D813,\"_\",G$13,\"DirectTotal\")),$A813))","v":0},{"$f":"INDEX($F813:$G813,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C813,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,1750793.0442574609,520592.31132155308,{"$f":"INDEX($O813:$P813,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C813,IO_Direct_Requirements_T,0))","v":559414.53614947572},{"$f":"INDEX($O813:$P813,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C813,IO_Direct_Requirements_T,0))","v":166339.99507602796},{"$f":"INDEX($O813:$P813,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C813,IO_Direct_Requirements_T,0))","v":121624.71672519227},{"$f":"INDEX($O813:$P813,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C813,IO_Direct_Requirements_T,0))","v":36164.692681110515},50327.195937978257,14964.619228765896,null,95234.078173902584,17989.32049311127,{"$f":"INDEX($X813:$Y813,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C813,IO_Direct_Requirements_T,0))","v":30429.254812279389},{"$f":"INDEX($X813:$Y813,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C813,IO_Direct_Requirements_T,0))","v":5747.959424619592},{"$f":"INDEX($X813:$Y813,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C813,IO_Direct_Requirements_T,0))","v":6615.7549679997583},{"$f":"INDEX($X813:$Y813,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C813,IO_Direct_Requirements_T,0))","v":1249.6885432745689},2737.53892725994,517.10969507071161]
[26,2,"D45T47: Wholesale and retail trade; repair of motor vehicles","Tech15","D45T47: Wholesale and retail trade; repair of motor vehicles",{"$f":"IF($C824=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D824,\"_\",F$13,\"DirectTotal\")),$A824))","v":0},{"$f":"IF($C824=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D824,\"_\",G$13,\"DirectTotal\")),$A824))","v":0},{"$f":"INDEX($F824:$G824,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C824,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4241978.7144047236,1095524.1795188892,{"$f":"INDEX($O824:$P824,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C824,IO_Direct_Requirements_T,0))","v":2936051.2068063859},{"$f":"INDEX($O824:$P824,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C824,IO_Direct_Requirements_T,0))","v":758258.18702001276},{"$f":"INDEX($O824:$P824,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C824,IO_Direct_Requirements_T,0))","v":1282171.5283204811},{"$f":"INDEX($O824:$P824,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C824,IO_Direct_Requirements_T,0))","v":331130.82505480922},600734.94935585395,155144.49902036981,null,4924218.3129882207,930164.31837179186,{"$f":"INDEX($X824:$Y824,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C824,IO_Direct_Requirements_T,0))","v":3408257.8187703206},{"$f":"INDEX($X824:$Y824,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C824,IO_Direct_Requirements_T,0))","v":643805.69855522749},{"$f":"INDEX($X824:$Y824,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C824,IO_Direct_Requirements_T,0))","v":1488383.8286854315},{"$f":"INDEX($X824:$Y824,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C824,IO_Direct_Requirements_T,0))","v":281149.50261915696},697351.45742834394,131726.78419913159]
[32,6,"D55T56: Accommodation and food service activities","Tech15","D55T56: Accommodation and food service activities",{"$f":"IF($C830=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D830,\"_\",F$13,\"DirectTotal\")),$A830))","v":0},{"$f":"IF($C830=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D830,\"_\",G$13,\"DirectTotal\")),$A830))","v":0},{"$f":"INDEX($F830:$G830,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C830,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,371968.67717916681,56862.190290520819,{"$f":"INDEX($O830:$P830,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C830,IO_Direct_Requirements_T,0))","v":170671.14002919683},{"$f":"INDEX($O830:$P830,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C830,IO_Direct_Requirements_T,0))","v":26090.193709417683},{"$f":"INDEX($O830:$P830,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C830,IO_Direct_Requirements_T,0))","v":94800.813634996157},{"$f":"INDEX($O830:$P830,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C830,IO_Direct_Requirements_T,0))","v":14492.031817003939},52685.130161700508,8053.8821694722537,null,2298500.5135981608,434177.16835767776,{"$f":"INDEX($X830:$Y830,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C830,IO_Direct_Requirements_T,0))","v":1054625.6367294567},{"$f":"INDEX($X830:$Y830,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C830,IO_Direct_Requirements_T,0))","v":199214.3877817991},{"$f":"INDEX($X830:$Y830,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C830,IO_Direct_Requirements_T,0))","v":585801.25746611203},{"$f":"INDEX($X830:$Y830,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C830,IO_Direct_Requirements_T,0))","v":110655.41629522956},325556.44107991835,61496.255011667883]
[38,5,"D69T75: Professional, scientific and technical activities","Tech15","D69T75: Professional, scientific and technical activities",{"$f":"IF($C836=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D836,\"_\",F$13,\"DirectTotal\")),$A836))","v":16347841.508424984},{"$f":"IF($C836=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D836,\"_\",G$13,\"DirectTotal\")),$A836))","v":0},{"$f":"INDEX($F836:$G836,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C836,IO_Direct_Requirements_T,0))","v":12000643.562421659},0,3943214.4415018,0,1325239.8483846865,0,null,72033.898282246664,3800.1536598684324,{"$f":"INDEX($O836:$P836,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C836,IO_Direct_Requirements_T,0))","v":52878.732476790748},{"$f":"INDEX($O836:$P836,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C836,IO_Direct_Requirements_T,0))","v":2789.6214635437159},{"$f":"INDEX($O836:$P836,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C836,IO_Direct_Requirements_T,0))","v":17375.083300008871},{"$f":"INDEX($O836:$P836,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C836,IO_Direct_Requirements_T,0))","v":916.62381139409638},5839.4371140021976,308.05993913307475,null,20525.739785997197,3877.2267075898308,{"$f":"INDEX($X836:$Y836,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C836,IO_Direct_Requirements_T,0))","v":15067.560258632642},{"$f":"INDEX($X836:$Y836,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C836,IO_Direct_Requirements_T,0))","v":2846.199341026645},{"$f":"INDEX($X836:$Y836,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C836,IO_Direct_Requirements_T,0))","v":4950.9529135660214},{"$f":"INDEX($X836:$Y836,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C836,IO_Direct_Requirements_T,0))","v":935.21437300854257},1663.9217029330719,314.30787553643501]
[46,null,"Labour","Tech15","Labour",{"$f":"IF($C844=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D844,\"_\",F$13,\"DirectTotal\")),$A844))","v":0},{"$f":"IF($C844=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D844,\"_\",G$13,\"DirectTotal\")),$A844))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25744714.015633695,4863069.1902643749]
[null,null,null,null,null,"Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,"Induced","Induced","Induced","Induced","Induced","Induced","Induced","Induced"]
[2,6,{"$f":"E856","v":"D03: Fishing and aquaculture"},{"$f":"D855","v":"Tech16"},{"$f":"E16","v":"D03: Fishing and aquaculture"},{"$f":"IF($C856=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D856,\"_\",F$13,\"DirectTotal\")),$A856))","v":0},{"$f":"IF($C856=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D856,\"_\",G$13,\"DirectTotal\")),$A856))","v":0},{"$f":"INDEX($F856:$G856,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C856,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,13421.916236267509,1537.2826028081361,{"$f":"INDEX($O856:$P856,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C856,IO_Direct_Requirements_T,0))","v":12079.461665892031},{"$f":"INDEX($O856:$P856,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C856,IO_Direct_Requirements_T,0))","v":1383.5242258543253},{"$f":"INDEX($O856:$P856,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C856,IO_Direct_Requirements_T,0))","v":4031.5530322078848},{"$f":"INDEX($O856:$P856,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C856,IO_Direct_Requirements_T,0))","v":461.75495582105248},2453.0179120402086,280.9570328241611,null,361117.27213060239,47135.037572667185,{"$f":"INDEX($X856:$Y856,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C856,IO_Direct_Requirements_T,0))","v":324998.47032320371},{"$f":"INDEX($X856:$Y856,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C856,IO_Direct_Requirements_T,0))","v":42420.610399946017},{"$f":"INDEX($X856:$Y856,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C856,IO_Direct_Requirements_T,0))","v":108469.11929809734},{"$f":"INDEX($X856:$Y856,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C856,IO_Direct_Requirements_T,0))","v":14157.993560997185},65998.559467228901,8614.4995554371289]
[8,2,"D16: Wood and products of wood and cork","Tech16","D16: Wood and products of wood and cork",{"$f":"IF($C862=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D862,\"_\",F$13,\"DirectTotal\")),$A862))","v":0},{"$f":"IF($C862=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D862,\"_\",G$13,\"DirectTotal\")),$A862))","v":0},{"$f":"INDEX($F862:$G862,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C862,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,270034.28549752291,2661.7451093246423,{"$f":"INDEX($O862:$P862,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C862,IO_Direct_Requirements_T,0))","v":84790.510856835041},{"$f":"INDEX($O862:$P862,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C862,IO_Direct_Requirements_T,0))","v":835.78545285275982},{"$f":"INDEX($O862:$P862,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C862,IO_Direct_Requirements_T,0))","v":33817.346060513817},{"$f":"INDEX($O862:$P862,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C862,IO_Direct_Requirements_T,0))","v":333.33972877209817},13993.308655635888,137.93293251182612,null,17471.722605847172,2280.5065418969957,{"$f":"INDEX($X862:$Y862,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C862,IO_Direct_Requirements_T,0))","v":5486.1044128868007},{"$f":"INDEX($X862:$Y862,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C862,IO_Direct_Requirements_T,0))","v":716.07690239606382},{"$f":"INDEX($X862:$Y862,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C862,IO_Direct_Requirements_T,0))","v":2188.0454496607099},{"$f":"INDEX($X862:$Y862,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C862,IO_Direct_Requirements_T,0))","v":285.5958782363723},905.39320486217741,118.17696361469712]
[14,2,"D23: Other non-metallic mineral products","Tech16","D23: Other non-metallic mineral products",{"$f":"IF($C868=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D868,\"_\",F$13,\"DirectTotal\")),$A868))","v":0},{"$f":"IF($C868=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D868,\"_\",G$13,\"DirectTotal\")),$A868))","v":0},{"$f":"INDEX($F868:$G868,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C868,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,423776.6363258136,24068.252389526198,{"$f":"INDEX($O868:$P868,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C868,IO_Direct_Requirements_T,0))","v":149423.46087727696},{"$f":"INDEX($O868:$P868,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C868,IO_Direct_Requirements_T,0))","v":8486.4555075324934},{"$f":"INDEX($O868:$P868,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C868,IO_Direct_Requirements_T,0))","v":93651.497197856894},{"$f":"INDEX($O868:$P868,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C868,IO_Direct_Requirements_T,0))","v":5318.9054751995664},38752.133417181576,2200.9144624014398,null,23705.157429976796,3094.1291717662498,{"$f":"INDEX($X868:$Y868,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C868,IO_Direct_Requirements_T,0))","v":8358.4283799556597},{"$f":"INDEX($X868:$Y868,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C868,IO_Direct_Requirements_T,0))","v":1090.9886237597975},{"$f":"INDEX($X868:$Y868,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C868,IO_Direct_Requirements_T,0))","v":5238.6641790261428},{"$f":"INDEX($X868:$Y868,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C868,IO_Direct_Requirements_T,0))","v":683.77962497368435},2167.7113475776518,282.94175798330934]
[22,2,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","Tech16","D31T33: Manufacturing nec; repair and installation of machinery and equipment",{"$f":"IF($C876=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D876,\"_\",F$13,\"DirectTotal\")),$A876))","v":0},{"$f":"IF($C876=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D876,\"_\",G$13,\"DirectTotal\")),$A876))","v":0},{"$f":"INDEX($F876:$G876,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C876,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,15250.541778104453,4989.3151384335606,{"$f":"INDEX($O876:$P876,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C876,IO_Direct_Requirements_T,0))","v":6425.6531429363422},{"$f":"INDEX($O876:$P876,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C876,IO_Direct_Requirements_T,0))","v":2102.1947263804218},{"$f":"INDEX($O876:$P876,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C876,IO_Direct_Requirements_T,0))","v":3238.1575775427423},{"$f":"INDEX($O876:$P876,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C876,IO_Direct_Requirements_T,0))","v":1059.3845685838621},1339.9200036885841,438.36365002400225,null,27430.34097497035,3580.3608751749116,{"$f":"INDEX($X876:$Y876,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C876,IO_Direct_Requirements_T,0))","v":11557.481646369519},{"$f":"INDEX($X876:$Y876,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C876,IO_Direct_Requirements_T,0))","v":1508.5468729671259},{"$f":"INDEX($X876:$Y876,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C876,IO_Direct_Requirements_T,0))","v":5824.3023608648245},{"$f":"INDEX($X876:$Y876,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C876,IO_Direct_Requirements_T,0))","v":760.22038213295775},2410.0430735602195,314.57224450599921]
[29,6,"D51: Air transport","Tech16","D51: Air transport",{"$f":"IF($C883=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D883,\"_\",F$13,\"DirectTotal\")),$A883))","v":0},{"$f":"IF($C883=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D883,\"_\",G$13,\"DirectTotal\")),$A883))","v":0},{"$f":"INDEX($F883:$G883,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C883,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,95000.899437806191,13624.273009413893,{"$f":"INDEX($O883:$P883,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C883,IO_Direct_Requirements_T,0))","v":54440.051453205655},{"$f":"INDEX($O883:$P883,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C883,IO_Direct_Requirements_T,0))","v":7807.3589622231184},{"$f":"INDEX($O883:$P883,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C883,IO_Direct_Requirements_T,0))","v":22091.497986770653},{"$f":"INDEX($O883:$P883,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C883,IO_Direct_Requirements_T,0))","v":3168.1868439121713},7635.0651253662018,1094.9602827786257,null,292909.50058521656,38232.179352756502,{"$f":"INDEX($X883:$Y883,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C883,IO_Direct_Requirements_T,0))","v":167851.12959305468},{"$f":"INDEX($X883:$Y883,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C883,IO_Direct_Requirements_T,0))","v":21908.864268120393},{"$f":"INDEX($X883:$Y883,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C883,IO_Direct_Requirements_T,0))","v":68113.140831056284},{"$f":"INDEX($X883:$Y883,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C883,IO_Direct_Requirements_T,0))","v":8890.506492038101},23540.651994255073,3072.6570060957915]
[34,6,"D61: Telecommunications","Tech16","D61: Telecommunications",{"$f":"IF($C888=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D888,\"_\",F$13,\"DirectTotal\")),$A888))","v":0},{"$f":"IF($C888=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D888,\"_\",G$13,\"DirectTotal\")),$A888))","v":0},{"$f":"INDEX($F888:$G888,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C888,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,248805.81409701443,25876.206613156464,{"$f":"INDEX($O888:$P888,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C888,IO_Direct_Requirements_T,0))","v":189133.99137312299},{"$f":"INDEX($O888:$P888,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C888,IO_Direct_Requirements_T,0))","v":19670.240649736526},{"$f":"INDEX($O888:$P888,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C888,IO_Direct_Requirements_T,0))","v":47826.681861242228},{"$f":"INDEX($O888:$P888,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C888,IO_Direct_Requirements_T,0))","v":4974.0521778186885},11599.622032411393,1206.3794306195871,null,371910.69957443018,48543.85583577893,{"$f":"INDEX($X888:$Y888,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C888,IO_Direct_Requirements_T,0))","v":282714.27378081705},{"$f":"INDEX($X888:$Y888,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C888,IO_Direct_Requirements_T,0))","v":36901.441568734263},{"$f":"INDEX($X888:$Y888,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C888,IO_Direct_Requirements_T,0))","v":71490.510677546685},{"$f":"INDEX($X888:$Y888,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C888,IO_Direct_Requirements_T,0))","v":9331.3396143971586},17338.917744064329,2263.1721116908598]
[40,6,"D84: Public administration and defence; compulsory social security","Tech16","D84: Public administration and defence; compulsory social security",{"$f":"IF($C894=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D894,\"_\",F$13,\"DirectTotal\")),$A894))","v":0},{"$f":"IF($C894=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D894,\"_\",G$13,\"DirectTotal\")),$A894))","v":0},{"$f":"INDEX($F894:$G894,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C894,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,79615.870079124797,8537.606337571744,{"$f":"INDEX($O894:$P894,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C894,IO_Direct_Requirements_T,0))","v":50469.507039003205},{"$f":"INDEX($O894:$P894,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C894,IO_Direct_Requirements_T,0))","v":5412.0966425674233},{"$f":"INDEX($O894:$P894,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C894,IO_Direct_Requirements_T,0))","v":30714.718933323937},{"$f":"INDEX($O894:$P894,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C894,IO_Direct_Requirements_T,0))","v":3293.6923098531556},9154.766982904941,981.71126603984953,null,20018.580327717267,2612.9365962787688,{"$f":"INDEX($X894:$Y894,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C894,IO_Direct_Requirements_T,0))","v":12690.031268344885},{"$f":"INDEX($X894:$Y894,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C894,IO_Direct_Requirements_T,0))","v":1656.3735572731941},{"$f":"INDEX($X894:$Y894,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C894,IO_Direct_Requirements_T,0))","v":7722.8957945059328},{"$f":"INDEX($X894:$Y894,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C894,IO_Direct_Requirements_T,0))","v":1008.0353711582617},2301.8706954616127,300.45298325903627]
[46,null,"Labour","Tech16","Labour",{"$f":"IF($C900=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D900,\"_\",F$13,\"DirectTotal\")),$A900))","v":0},{"$f":"IF($C900=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D900,\"_\",G$13,\"DirectTotal\")),$A900))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7654884.7640564293,999158.19268191932]
[null,null,null,null,null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment"]
[5,4,"D09: Mining support service activities","Tech17","D09: Mining support service activities",{"$f":"IF($C915=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D915,\"_\",F$13,\"DirectTotal\")),$A915))","v":0},{"$f":"IF($C915=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D915,\"_\",G$13,\"DirectTotal\")),$A915))","v":0},{"$f":"INDEX($F915:$G915,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C915,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O915:$P915,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C915,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O915:$P915,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C915,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O915:$P915,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C915,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O915:$P915,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C915,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X915:$Y915,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C915,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X915:$Y915,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C915,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X915:$Y915,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C915,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X915:$Y915,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C915,IO_Direct_Requirements_T,0))","v":0},0,0]
[10,2,"D19: Coke and refined petroleum products","Tech17","D19: Coke and refined petroleum products",{"$f":"IF($C920=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D920,\"_\",F$13,\"DirectTotal\")),$A920))","v":0},{"$f":"IF($C920=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D920,\"_\",G$13,\"DirectTotal\")),$A920))","v":0},{"$f":"INDEX($F920:$G920,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C920,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O920:$P920,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O920:$P920,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O920:$P920,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O920:$P920,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C920,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X920:$Y920,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X920:$Y920,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X920:$Y920,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X920:$Y920,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C920,IO_Direct_Requirements_T,0))","v":0},0,0]
[18,2,"D27: Electrical equipment","Tech17","D27: Electrical equipment",{"$f":"IF($C928=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D928,\"_\",F$13,\"DirectTotal\")),$A928))","v":0},{"$f":"IF($C928=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D928,\"_\",G$13,\"DirectTotal\")),$A928))","v":0},{"$f":"INDEX($F928:$G928,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C928,IO_Direct_Requirements_T,0))","v":0},0,0,0,{"$f":"J928/INDEX(Salaries_Tbl,MATCH($E928,Salaries_L,0))","v":0},{"$f":"K928/INDEX(Salaries_Tbl,MATCH($E928,Salaries_L,0))","v":0},null,0,0,{"$f":"INDEX($O928:$P928,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O928:$P928,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O928:$P928,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O928:$P928,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C928,IO_Direct_Requirements_T,0))","v":0},{"$f":"S928/INDEX(Salaries_Tbl,MATCH($E928,Salaries_L,0))","v":0},{"$f":"T928/INDEX(Salaries_Tbl,MATCH($E928,Salaries_L,0))","v":0},null,0,0,{"$f":"INDEX($X928:$Y928,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X928:$Y928,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X928:$Y928,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X928:$Y928,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C928,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB928/INDEX(Salaries_Tbl,MATCH($E928,Salaries_L,0))","v":0},{"$f":"AC928/INDEX(Salaries_Tbl,MATCH($E928,Salaries_L,0))","v":0}]
[26,2,"D45T47: Wholesale and retail trade; repair of motor vehicles","Tech17","D45T47: Wholesale and retail trade; repair of motor vehicles",{"$f":"IF($C936=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D936,\"_\",F$13,\"DirectTotal\")),$A936))","v":0},{"$f":"IF($C936=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D936,\"_\",G$13,\"DirectTotal\")),$A936))","v":0},{"$f":"INDEX($F936:$G936,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C936,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O936:$P936,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O936:$P936,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O936:$P936,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O936:$P936,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C936,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X936:$Y936,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X936:$Y936,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X936:$Y936,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X936:$Y936,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C936,IO_Direct_Requirements_T,0))","v":0},0,0]
[30,6,"D52: Warehousing and support activities for transportation","Tech17","D52: Warehousing and support activities for transportation",{"$f":"IF($C940=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D940,\"_\",F$13,\"DirectTotal\")),$A940))","v":0},{"$f":"IF($C940=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D940,\"_\",G$13,\"DirectTotal\")),$A940))","v":0},{"$f":"INDEX($F940:$G940,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C940,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O940:$P940,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O940:$P940,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O940:$P940,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O940:$P940,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C940,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X940:$Y940,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X940:$Y940,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X940:$Y940,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X940:$Y940,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C940,IO_Direct_Requirements_T,0))","v":0},0,0]
[37,6,"D68: Real estate activities","Tech17","D68: Real estate activities",{"$f":"IF($C947=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D947,\"_\",F$13,\"DirectTotal\")),$A947))","v":0},{"$f":"IF($C947=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D947,\"_\",G$13,\"DirectTotal\")),$A947))","v":0},{"$f":"INDEX($F947:$G947,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C947,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O947:$P947,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O947:$P947,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O947:$P947,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O947:$P947,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C947,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X947:$Y947,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X947:$Y947,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X947:$Y947,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X947:$Y947,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C947,IO_Direct_Requirements_T,0))","v":0},0,0]
[42,6,"D86T88: Human health and social work activities","Tech17","D86T88: Human health and social work activities",{"$f":"IF($C952=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D952,\"_\",F$13,\"DirectTotal\")),$A952))","v":0},{"$f":"IF($C952=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D952,\"_\",G$13,\"DirectTotal\")),$A952))","v":0},{"$f":"INDEX($F952:$G952,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C952,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O952:$P952,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O952:$P952,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O952:$P952,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O952:$P952,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C952,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X952:$Y952,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X952:$Y952,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X952:$Y952,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X952:$Y952,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C952,IO_Direct_Requirements_T,0))","v":0},0,0]
[null,null,"Tech18",{"$f":"INDEX(TechName_List,MATCH($C960,TechRef_List,0))","v":"Pumped storage"}]
[2,6,{"$f":"E968","v":"D03: Fishing and aquaculture"},{"$f":"D967","v":"Tech18"},{"$f":"E16","v":"D03: Fishing and aquaculture"},{"$f":"IF($C968=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D968,\"_\",F$13,\"DirectTotal\")),$A968))","v":0},{"$f":"IF($C968=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D968,\"_\",G$13,\"DirectTotal\")),$A968))","v":0},{"$f":"INDEX($F968:$G968,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C968,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O968:$P968,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C968,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O968:$P968,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C968,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O968:$P968,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C968,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O968:$P968,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C968,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X968:$Y968,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C968,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X968:$Y968,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C968,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X968:$Y968,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C968,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X968:$Y968,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C968,IO_Direct_Requirements_T,0))","v":0},0,0]
[6,3,"D10T12: Food products, beverages and tobacco","Tech18","D10T12: Food products, beverages and tobacco",{"$f":"IF($C972=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D972,\"_\",F$13,\"DirectTotal\")),$A972))","v":0},{"$f":"IF($C972=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D972,\"_\",G$13,\"DirectTotal\")),$A972))","v":0},{"$f":"INDEX($F972:$G972,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C972,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O972:$P972,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C972,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O972:$P972,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C972,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O972:$P972,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C972,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O972:$P972,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C972,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X972:$Y972,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C972,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X972:$Y972,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C972,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X972:$Y972,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C972,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X972:$Y972,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C972,IO_Direct_Requirements_T,0))","v":0},0,0]
[13,2,"D22: Rubber and plastics products","Tech18","D22: Rubber and plastics products",{"$f":"IF($C979=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D979,\"_\",F$13,\"DirectTotal\")),$A979))","v":0},{"$f":"IF($C979=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D979,\"_\",G$13,\"DirectTotal\")),$A979))","v":0},{"$f":"INDEX($F979:$G979,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C979,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O979:$P979,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C979,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O979:$P979,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C979,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O979:$P979,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C979,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O979:$P979,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C979,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X979:$Y979,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C979,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X979:$Y979,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C979,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X979:$Y979,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C979,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X979:$Y979,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C979,IO_Direct_Requirements_T,0))","v":0},0,0]
[18,2,"D27: Electrical equipment","Tech18","D27: Electrical equipment",{"$f":"IF($C984=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D984,\"_\",F$13,\"DirectTotal\")),$A984))","v":0},{"$f":"IF($C984=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D984,\"_\",G$13,\"DirectTotal\")),$A984))","v":0},{"$f":"INDEX($F984:$G984,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C984,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O984:$P984,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C984,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O984:$P984,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C984,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O984:$P984,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C984,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O984:$P984,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C984,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X984:$Y984,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C984,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X984:$Y984,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C984,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X984:$Y984,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C984,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X984:$Y984,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C984,IO_Direct_Requirements_T,0))","v":0},0,0]
[26,2,"D45T47: Wholesale and retail trade; repair of motor vehicles","Tech18","D45T47: Wholesale and retail trade; repair of motor vehicles",{"$f":"IF($C992=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D992,\"_\",F$13,\"DirectTotal\")),$A992))","v":0},{"$f":"IF($C992=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D992,\"_\",G$13,\"DirectTotal\")),$A992))","v":0},{"$f":"INDEX($F992:$G992,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C992,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O992:$P992,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C992,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O992:$P992,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C992,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O992:$P992,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C992,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O992:$P992,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C992,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X992:$Y992,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C992,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X992:$Y992,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C992,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X992:$Y992,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C992,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X992:$Y992,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C992,IO_Direct_Requirements_T,0))","v":0},0,0]
[34,6,"D61: Telecommunications","Tech18","D61: Telecommunications",{"$f":"IF($C1000=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1000,\"_\",F$13,\"DirectTotal\")),$A1000))","v":0},{"$f":"IF($C1000=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1000,\"_\",G$13,\"DirectTotal\")),$A1000))","v":0},{"$f":"INDEX($F1000:$G1000,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1000,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1000:$P1000,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1000,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1000:$P1000,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1000,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1000:$P1000,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1000,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1000:$P1000,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1000,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1000:$Y1000,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1000,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1000:$Y1000,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1000,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1000:$Y1000,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1000,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1000:$Y1000,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1000,IO_Direct_Requirements_T,0))","v":0},0,0]
[38,5,"D69T75: Professional, scientific and technical activities","Tech18","D69T75: Professional, scientific and technical activities",{"$f":"IF($C1004=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1004,\"_\",F$13,\"DirectTotal\")),$A1004))","v":0},{"$f":"IF($C1004=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1004,\"_\",G$13,\"DirectTotal\")),$A1004))","v":0},{"$f":"INDEX($F1004:$G1004,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1004,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1004:$P1004,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1004,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1004:$P1004,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1004,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1004:$P1004,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1004,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1004:$P1004,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1004,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1004:$Y1004,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1004,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1004:$Y1004,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1004,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1004:$Y1004,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1004,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1004:$Y1004,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1004,IO_Direct_Requirements_T,0))","v":0},0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F967:F1012)","v":0},{"$f":"SUM(G967:G1012)","v":0},{"$f":"SUM(H967:H1012)","v":0},{"$f":"SUM(I967:I1012)","v":0},{"$f":"SUM(J967:J1012)","v":0},{"$f":"SUM(K967:K1012)","v":0},{"$f":"SUM(L967:L1012)","v":0},{"$f":"SUM(M967:M1012)","v":0},null,{"$f":"SUM(O967:O1012)","v":0},{"$f":"SUM(P967:P1012)","v":0},{"$f":"SUM(Q967:Q1012)","v":0},{"$f":"SUM(R967:R1012)","v":0},{"$f":"SUM(S967:S1012)","v":0},{"$f":"SUM(T967:T1012)","v":0},{"$f":"SUM(U967:U1012)","v":0},{"$f":"SUM(V967:V1012)","v":0},null,{"$f":"SUM(X967:X1012)","v":0},{"$f":"SUM(Y967:Y1012)","v":0},{"$f":"SUM(Z967:Z1012)","v":0},{"$f":"SUM(AA967:AA1012)","v":0},{"$f":"SUM(AB967:AB1012)","v":0},{"$f":"SUM(AC967:AC1012)","v":0},{"$f":"SUM(AD967:AD1012)","v":0},{"$f":"SUM(AE967:AE1012)","v":0}]
[1,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1023,IO_Sectors_List_Short,0))","v":6},{"$f":"E1023","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"C1016","v":"Tech19"},{"$f":"E15","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"IF($C1023=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1023,\"_\",F$13,\"DirectTotal\")),$A1023))","v":0},{"$f":"IF($C1023=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1023,\"_\",G$13,\"DirectTotal\")),$A1023))","v":0},{"$f":"INDEX($F1023:$G1023,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1023,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($F1023:$G1023,,MATCH(I$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(I$10,IO_Direct_Requirements_L,0),MATCH($C1023,IO_Direct_Requirements_T,0))","v":0},0,0,{"$f":"J1023/INDEX(Salaries_Tbl,MATCH($E1023,Salaries_L,0))","v":0},{"$f":"K1023/INDEX(Salaries_Tbl,MATCH($E1023,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!F$1023:F$1067)-Sectoral_IMPACTS!F$1023:F$1067","v":92076.70995712452},{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!G$1023:G$1067)-Sectoral_IMPACTS!G$1023:G$1067","v":520.6650531488666},{"$f":"INDEX($O1023:$P1023,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1023,IO_Direct_Requirements_T,0))","v":68639.892245708164},{"$f":"INDEX($O1023:$P1023,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1023,IO_Direct_Requirements_T,0))","v":388.13716477147898},{"$f":"INDEX($O1023:$P1023,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1023,IO_Direct_Requirements_T,0))","v":25947.981356384629},{"$f":"INDEX($O1023:$P1023,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1023,IO_Direct_Requirements_T,0))","v":146.72773493230616},{"$f":"S1023/INDEX(Salaries_Tbl,MATCH($E1023,Salaries_L,0))","v":15788.174566970391},{"$f":"T1023/INDEX(Salaries_Tbl,MATCH($E1023,Salaries_L,0))","v":89.277198912331087},null,{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!F$1023:F$1068)-Sectoral_IMPACTS!F$1023:F$1068-Sectoral_IMPACTS!O$1023:O$1068","v":432070.57841212675},{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!G$1023:G$1068)-Sectoral_IMPACTS!G$1023:G$1068-Sectoral_IMPACTS!P$1023:P$1068","v":7329.8699962737419},{"$f":"INDEX($X1023:$Y1023,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1023,IO_Direct_Requirements_T,0))","v":322093.15426842554},{"$f":"INDEX($X1023:$Y1023,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1023,IO_Direct_Requirements_T,0))","v":5464.1557778677934},{"$f":"INDEX($X1023:$Y1023,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1023,IO_Direct_Requirements_T,0))","v":121761.07637317572},{"$f":"INDEX($X1023:$Y1023,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1023,IO_Direct_Requirements_T,0))","v":2065.6182230728973},{"$f":"AB1023/INDEX(Salaries_Tbl,MATCH($E1023,Salaries_L,0))","v":74086.114940455664},{"$f":"AC1023/INDEX(Salaries_Tbl,MATCH($E1023,Salaries_L,0))","v":1256.8353833260967}]
[2,6,{"$f":"E1024","v":"D03: Fishing and aquaculture"},{"$f":"D1023","v":"Tech19"},{"$f":"E16","v":"D03: Fishing and aquaculture"},{"$f":"IF($C1024=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1024,\"_\",F$13,\"DirectTotal\")),$A1024))","v":0},{"$f":"IF($C1024=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1024,\"_\",G$13,\"DirectTotal\")),$A1024))","v":0},{"$f":"INDEX($F1024:$G1024,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1024,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,5372.9466298325897,48.226727953199912,{"$f":"INDEX($O1024:$P1024,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1024,IO_Direct_Requirements_T,0))","v":4835.5467062574353},{"$f":"INDEX($O1024:$P1024,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1024,IO_Direct_Requirements_T,0))","v":43.403110355282898},{"$f":"INDEX($O1024:$P1024,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1024,IO_Direct_Requirements_T,0))","v":1613.8768038844871},{"$f":"INDEX($O1024:$P1024,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1024,IO_Direct_Requirements_T,0))","v":14.485905580890169},981.97113522447478,8.8140192075276929,null,136424.05895968559,2314.3686853509053,{"$f":"INDEX($X1024:$Y1024,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1024,IO_Direct_Requirements_T,0))","v":122778.98040043109},{"$f":"INDEX($X1024:$Y1024,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1024,IO_Direct_Requirements_T,0))","v":2082.8864763658776},{"$f":"INDEX($X1024:$Y1024,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1024,IO_Direct_Requirements_T,0))","v":40977.817092827951},{"$f":"INDEX($X1024:$Y1024,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1024,IO_Direct_Requirements_T,0))","v":695.16900022527113},24933.150704448224,422.97893536917837]
[10,2,"D19: Coke and refined petroleum products","Tech19","D19: Coke and refined petroleum products",{"$f":"IF($C1032=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1032,\"_\",F$13,\"DirectTotal\")),$A1032))","v":0},{"$f":"IF($C1032=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1032,\"_\",G$13,\"DirectTotal\")),$A1032))","v":0},{"$f":"INDEX($F1032:$G1032,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1032,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,254486.03472008347,20901.858778560447,{"$f":"INDEX($O1032:$P1032,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1032,IO_Direct_Requirements_T,0))","v":57113.111876605151},{"$f":"INDEX($O1032:$P1032,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1032,IO_Direct_Requirements_T,0))","v":4690.9065173732879},{"$f":"INDEX($O1032:$P1032,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1032,IO_Direct_Requirements_T,0))","v":9117.9616988759281},{"$f":"INDEX($O1032:$P1032,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1032,IO_Direct_Requirements_T,0))","v":748.89118370622873},3772.9291983564499,309.88432576386964,null,230710.67482365947,3913.8958718845934,{"$f":"INDEX($X1032:$Y1032,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1032,IO_Direct_Requirements_T,0))","v":51777.318927634136},{"$f":"INDEX($X1032:$Y1032,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1032,IO_Direct_Requirements_T,0))","v":878.37736577647649},{"$f":"INDEX($X1032:$Y1032,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1032,IO_Direct_Requirements_T,0))","v":8266.1160518209508},{"$f":"INDEX($X1032:$Y1032,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1032,IO_Direct_Requirements_T,0))","v":140.23069160744015},3420.4432568260322,58.026178256117845]
[21,2,"D30: Other transport equipment","Tech19","D30: Other transport equipment",{"$f":"IF($C1043=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1043,\"_\",F$13,\"DirectTotal\")),$A1043))","v":0},{"$f":"IF($C1043=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1043,\"_\",G$13,\"DirectTotal\")),$A1043))","v":0},{"$f":"INDEX($F1043:$G1043,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1043,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,4652.3559249186947,208.9155601960189,{"$f":"INDEX($O1043:$P1043,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1043,IO_Direct_Requirements_T,0))","v":2193.4905936155751},{"$f":"INDEX($O1043:$P1043,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1043,IO_Direct_Requirements_T,0))","v":98.499410523476769},{"$f":"INDEX($O1043:$P1043,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1043,IO_Direct_Requirements_T,0))","v":3976.2860397310437},{"$f":"INDEX($O1043:$P1043,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1043,IO_Direct_Requirements_T,0))","v":178.55642149832681},1645.3508136766884,73.885014926979849,null,32919.559813956243,558.46453294188063,{"$f":"INDEX($X1043:$Y1043,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1043,IO_Direct_Requirements_T,0))","v":15520.898650749781},{"$f":"INDEX($X1043:$Y1043,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1043,IO_Direct_Requirements_T,0))","v":263.3045965625123},{"$f":"INDEX($X1043:$Y1043,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1043,IO_Direct_Requirements_T,0))","v":28135.763521707097},{"$f":"INDEX($X1043:$Y1043,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1043,IO_Direct_Requirements_T,0))","v":477.30972476284165},11642.32173975767,197.50640073857923]
[22,2,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","Tech19","D31T33: Manufacturing nec; repair and installation of machinery and equipment",{"$f":"IF($C1044=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1044,\"_\",F$13,\"DirectTotal\")),$A1044))","v":0},{"$f":"IF($C1044=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1044,\"_\",G$13,\"DirectTotal\")),$A1044))","v":0},{"$f":"INDEX($F1044:$G1044,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1044,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,9029.9576586258081,69.378918401532317,{"$f":"INDEX($O1044:$P1044,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1044,IO_Direct_Requirements_T,0))","v":3804.6763619267936},{"$f":"INDEX($O1044:$P1044,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1044,IO_Direct_Requirements_T,0))","v":29.232067395820803},{"$f":"INDEX($O1044:$P1044,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1044,IO_Direct_Requirements_T,0))","v":1917.3368554781719},{"$f":"INDEX($O1044:$P1044,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1044,IO_Direct_Requirements_T,0))","v":14.731271427103705},793.3764632955573,6.0956654493389264,null,10362.723534033121,175.79863130448513,{"$f":"INDEX($X1044:$Y1044,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1044,IO_Direct_Requirements_T,0))","v":4366.2230506093347},{"$f":"INDEX($X1044:$Y1044,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1044,IO_Direct_Requirements_T,0))","v":74.0708785433049},{"$f":"INDEX($X1044:$Y1044,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1044,IO_Direct_Requirements_T,0))","v":2200.3239113699651},{"$f":"INDEX($X1044:$Y1044,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1044,IO_Direct_Requirements_T,0))","v":37.327439140396045},910.47392007284361,15.445753084270551]
[31,6,"D53: Postal and courier activities","Tech19","D53: Postal and courier activities",{"$f":"IF($C1053=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1053,\"_\",F$13,\"DirectTotal\")),$A1053))","v":0},{"$f":"IF($C1053=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1053,\"_\",G$13,\"DirectTotal\")),$A1053))","v":0},{"$f":"INDEX($F1053:$G1053,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1053,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,3517.5290978224298,45.027795949925306,{"$f":"INDEX($O1053:$P1053,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1053,IO_Direct_Requirements_T,0))","v":2185.6158091265938},{"$f":"INDEX($O1053:$P1053,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1053,IO_Direct_Requirements_T,0))","v":27.978009546305458},{"$f":"INDEX($O1053:$P1053,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1053,IO_Direct_Requirements_T,0))","v":1437.3197209141142},{"$f":"INDEX($O1053:$P1053,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1053,IO_Direct_Requirements_T,0))","v":18.399091324699953},496.75353304353382,6.3589286971743118,null,5930.4824499568094,100.60778850788408,{"$f":"INDEX($X1053:$Y1053,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1053,IO_Direct_Requirements_T,0))","v":3684.9037599710418},{"$f":"INDEX($X1053:$Y1053,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1053,IO_Direct_Requirements_T,0))","v":62.512623767695892},{"$f":"INDEX($X1053:$Y1053,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1053,IO_Direct_Requirements_T,0))","v":2423.291788868175},{"$f":"INDEX($X1053:$Y1053,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1053,IO_Direct_Requirements_T,0))","v":41.109982171706285},837.51634392803396,14.208062819985516]
[41,6,"D85: Education","Tech19","D85: Education",{"$f":"IF($C1063=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1063,\"_\",F$13,\"DirectTotal\")),$A1063))","v":0},{"$f":"IF($C1063=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1063,\"_\",G$13,\"DirectTotal\")),$A1063))","v":0},{"$f":"INDEX($F1063:$G1063,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1063,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,7570.8579370170683,96.665975209503387,{"$f":"INDEX($O1063:$P1063,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1063,IO_Direct_Requirements_T,0))","v":5735.7922899532286},{"$f":"INDEX($O1063:$P1063,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1063,IO_Direct_Requirements_T,0))","v":73.235551362879761},{"$f":"INDEX($O1063:$P1063,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1063,IO_Direct_Requirements_T,0))","v":4140.4935902160187},{"$f":"INDEX($O1063:$P1063,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1063,IO_Direct_Requirements_T,0))","v":52.866511837445273},1939.0664646475259,24.758323608836534,null,96144.830866057528,1631.0509122186252,{"$f":"INDEX($X1063:$Y1063,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1063,IO_Direct_Requirements_T,0))","v":72840.724814560293},{"$f":"INDEX($X1063:$Y1063,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1063,IO_Direct_Requirements_T,0))","v":1235.7079375485948},{"$f":"INDEX($X1063:$Y1063,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1063,IO_Direct_Requirements_T,0))","v":52581.498589070274},{"$f":"INDEX($X1063:$Y1063,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1063,IO_Direct_Requirements_T,0))","v":892.01988777747988},24624.846857849607,417.74870857793536]
[44,6,"D94T96: Other service activities","Tech19","D94T96: Other service activities",{"$f":"IF($C1066=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1066,\"_\",F$13,\"DirectTotal\")),$A1066))","v":0},{"$f":"IF($C1066=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1066,\"_\",G$13,\"DirectTotal\")),$A1066))","v":0},{"$f":"INDEX($F1066:$G1066,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1066,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,3643.1978900016393,111.51469179975382,{"$f":"INDEX($O1066:$P1066,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1066,IO_Direct_Requirements_T,0))","v":2621.3913778137326},{"$f":"INDEX($O1066:$P1066,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1066,IO_Direct_Requirements_T,0))","v":80.238202922130824},{"$f":"INDEX($O1066:$P1066,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1066,IO_Direct_Requirements_T,0))","v":1184.0750899999719},{"$f":"INDEX($O1066:$P1066,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1066,IO_Direct_Requirements_T,0))","v":36.243369895301846},809.02963931036891,24.763598796583949,null,19742.667219064981,334.92487414269169,{"$f":"INDEX($X1066:$Y1066,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1066,IO_Direct_Requirements_T,0))","v":14205.44784710541},{"$f":"INDEX($X1066:$Y1066,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1066,IO_Direct_Requirements_T,0))","v":240.98860501168286},{"$f":"INDEX($X1066:$Y1066,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1066,IO_Direct_Requirements_T,0))","v":6416.5607167288254},{"$f":"INDEX($X1066:$Y1066,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1066,IO_Direct_Requirements_T,0))","v":108.85387301691659},{"$f":"AB1066/INDEX(Salaries_Tbl,MATCH($E1066,Salaries_L,0))","v":4384.1711105233426},{"$f":"AC1066/INDEX(Salaries_Tbl,MATCH($E1066,Salaries_L,0))","v":74.375358765815122}]
[null,null,null,null,null,"Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,"Induced","Induced","Induced","Induced","Induced","Induced","Induced","Induced"]
[5,4,"D09: Mining support service activities","Tech20","D09: Mining support service activities",{"$f":"IF($C1083=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1083,\"_\",F$13,\"DirectTotal\")),$A1083))","v":0},{"$f":"IF($C1083=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1083,\"_\",G$13,\"DirectTotal\")),$A1083))","v":0},{"$f":"INDEX($F1083:$G1083,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1083,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1083:$P1083,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1083,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1083:$P1083,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1083,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1083:$P1083,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1083,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1083:$P1083,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1083,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1083:$Y1083,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1083,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1083:$Y1083,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1083,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1083:$Y1083,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1083,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1083:$Y1083,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1083,IO_Direct_Requirements_T,0))","v":0},0,0]
[7,2,"D13T15: Textiles, textile products, leather and footwear","Tech20","D13T15: Textiles, textile products, leather and footwear",{"$f":"IF($C1085=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1085,\"_\",F$13,\"DirectTotal\")),$A1085))","v":0},{"$f":"IF($C1085=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1085,\"_\",G$13,\"DirectTotal\")),$A1085))","v":0},{"$f":"INDEX($F1085:$G1085,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1085,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1085:$P1085,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1085,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1085:$P1085,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1085,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1085:$P1085,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1085,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1085:$P1085,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1085,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1085:$Y1085,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1085,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1085:$Y1085,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1085,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1085:$Y1085,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1085,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1085:$Y1085,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1085,IO_Direct_Requirements_T,0))","v":0},0,0]
[17,2,"D26: Computer, electronic and optical equipment","Tech20","D26: Computer, electronic and optical equipment",{"$f":"IF($C1095=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1095,\"_\",F$13,\"DirectTotal\")),$A1095))","v":0},{"$f":"IF($C1095=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1095,\"_\",G$13,\"DirectTotal\")),$A1095))","v":0},{"$f":"INDEX($F1095:$G1095,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1095,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1095:$P1095,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1095,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1095:$P1095,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1095,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1095:$P1095,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1095,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1095:$P1095,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1095,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1095:$Y1095,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1095,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1095:$Y1095,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1095,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1095:$Y1095,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1095,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1095:$Y1095,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1095,IO_Direct_Requirements_T,0))","v":0},0,0]
[20,2,"D29: Motor vehicles, trailers and semi-trailers","Tech20","D29: Motor vehicles, trailers and semi-trailers",{"$f":"IF($C1098=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1098,\"_\",F$13,\"DirectTotal\")),$A1098))","v":0},{"$f":"IF($C1098=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1098,\"_\",G$13,\"DirectTotal\")),$A1098))","v":0},{"$f":"INDEX($F1098:$G1098,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1098,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1098:$P1098,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1098,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1098:$P1098,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1098,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1098:$P1098,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1098,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1098:$P1098,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1098,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1098:$Y1098,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1098,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1098:$Y1098,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1098,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1098:$Y1098,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1098,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1098:$Y1098,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1098,IO_Direct_Requirements_T,0))","v":0},0,0]
[29,6,"D51: Air transport","Tech20","D51: Air transport",{"$f":"IF($C1107=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1107,\"_\",F$13,\"DirectTotal\")),$A1107))","v":0},{"$f":"IF($C1107=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1107,\"_\",G$13,\"DirectTotal\")),$A1107))","v":0},{"$f":"INDEX($F1107:$G1107,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1107,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1107:$P1107,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1107:$P1107,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1107:$P1107,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1107:$P1107,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1107,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1107:$Y1107,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1107:$Y1107,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1107:$Y1107,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1107,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1107:$Y1107,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1107,IO_Direct_Requirements_T,0))","v":0},0,0]
[37,6,"D68: Real estate activities","Tech20","D68: Real estate activities",{"$f":"IF($C1115=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1115,\"_\",F$13,\"DirectTotal\")),$A1115))","v":0},{"$f":"IF($C1115=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1115,\"_\",G$13,\"DirectTotal\")),$A1115))","v":0},{"$f":"INDEX($F1115:$G1115,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1115,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1115:$P1115,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1115:$P1115,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1115:$P1115,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1115:$P1115,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1115,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1115:$Y1115,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1115:$Y1115,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1115:$Y1115,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1115,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1115:$Y1115,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1115,IO_Direct_Requirements_T,0))","v":0},0,0]
[39,5,"D77T82: Administrative and support services","Tech20","D77T82: Administrative and support services",{"$f":"IF($C1117=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1117,\"_\",F$13,\"DirectTotal\")),$A1117))","v":0},{"$f":"IF($C1117=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1117,\"_\",G$13,\"DirectTotal\")),$A1117))","v":0},{"$f":"INDEX($F1117:$G1117,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1117,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1117:$P1117,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1117,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1117:$P1117,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1117,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1117:$P1117,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1117,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1117:$P1117,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1117,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1117:$Y1117,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1117,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1117:$Y1117,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1117,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1117:$Y1117,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1117,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1117:$Y1117,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1117,IO_Direct_Requirements_T,0))","v":0},0,0]
[]
[1,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1135,IO_Sectors_List_Short,0))","v":6},{"$f":"E1135","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"C1128","v":"Tech21"},{"$f":"E15","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"IF($C1135=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1135,\"_\",F$13,\"DirectTotal\")),$A1135))","v":0},{"$f":"IF($C1135=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1135,\"_\",G$13,\"DirectTotal\")),$A1135))","v":0},{"$f":"INDEX($F1135:$G1135,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1135,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($F1135:$G1135,,MATCH(I$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(I$10,IO_Direct_Requirements_L,0),MATCH($C1135,IO_Direct_Requirements_T,0))","v":0},0,0,{"$f":"J1135/INDEX(Salaries_Tbl,MATCH($E1135,Salaries_L,0))","v":0},{"$f":"K1135/INDEX(Salaries_Tbl,MATCH($E1135,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!F$1135:F$1179)-Sectoral_IMPACTS!F$1135:F$1179","v":0},{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!G$1135:G$1179)-Sectoral_IMPACTS!G$1135:G$1179","v":0},{"$f":"INDEX($O1135:$P1135,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1135,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1135:$P1135,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1135,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1135:$P1135,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1135,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1135:$P1135,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1135,IO_Direct_Requirements_T,0))","v":0},{"$f":"S1135/INDEX(Salaries_Tbl,MATCH($E1135,Salaries_L,0))","v":0},{"$f":"T1135/INDEX(Salaries_Tbl,MATCH($E1135,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!F$1135:F$1180)-Sectoral_IMPACTS!F$1135:F$1180-Sectoral_IMPACTS!O$1135:O$1180","v":0},{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!G$1135:G$1180)-Sectoral_IMPACTS!G$1135:G$1180-Sectoral_IMPACTS!P$1135:P$1180","v":0},{"$f":"INDEX($X1135:$Y1135,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1135,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1135:$Y1135,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1135,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1135:$Y1135,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1135,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1135:$Y1135,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1135,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB1135/INDEX(Salaries_Tbl,MATCH($E1135,Salaries_L,0))","v":0},{"$f":"AC1135/INDEX(Salaries_Tbl,MATCH($E1135,Salaries_L,0))","v":0}]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech21","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C1138=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1138,\"_\",F$13,\"DirectTotal\")),$A1138))","v":0},{"$f":"IF($C1138=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1138,\"_\",G$13,\"DirectTotal\")),$A1138))","v":0},{"$f":"INDEX($F1138:$G1138,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1138,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1138:$P1138,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1138,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1138:$P1138,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1138,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1138:$P1138,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1138,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1138:$P1138,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1138,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1138:$Y1138,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1138,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1138:$Y1138,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1138,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1138:$Y1138,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1138,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1138:$Y1138,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1138,IO_Direct_Requirements_T,0))","v":0},0,0]
[13,2,"D22: Rubber and plastics products","Tech21","D22: Rubber and plastics products",{"$f":"IF($C1147=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1147,\"_\",F$13,\"DirectTotal\")),$A1147))","v":0},{"$f":"IF($C1147=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1147,\"_\",G$13,\"DirectTotal\")),$A1147))","v":0},{"$f":"INDEX($F1147:$G1147,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1147,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1147:$P1147,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1147,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1147:$P1147,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1147,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1147:$P1147,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1147,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1147:$P1147,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1147,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1147:$Y1147,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1147,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1147:$Y1147,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1147,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1147:$Y1147,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1147,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1147:$Y1147,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1147,IO_Direct_Requirements_T,0))","v":0},0,0]
[17,2,"D26: Computer, electronic and optical equipment","Tech21","D26: Computer, electronic and optical equipment",{"$f":"IF($C1151=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1151,\"_\",F$13,\"DirectTotal\")),$A1151))","v":0},{"$f":"IF($C1151=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1151,\"_\",G$13,\"DirectTotal\")),$A1151))","v":0},{"$f":"INDEX($F1151:$G1151,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1151,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1151:$P1151,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1151,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1151:$P1151,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1151,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1151:$P1151,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1151,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1151:$P1151,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1151,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1151:$Y1151,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1151,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1151:$Y1151,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1151,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1151:$Y1151,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1151,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1151:$Y1151,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1151,IO_Direct_Requirements_T,0))","v":0},0,0]
[25,1,"D41T43: Construction","Tech21","D41T43: Construction",{"$f":"IF($C1159=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1159,\"_\",F$13,\"DirectTotal\")),$A1159))","v":0},{"$f":"IF($C1159=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1159,\"_\",G$13,\"DirectTotal\")),$A1159))","v":0},{"$f":"INDEX($F1159:$G1159,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1159,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1159:$P1159,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1159,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1159:$P1159,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1159,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1159:$P1159,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1159,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1159:$P1159,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1159,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1159:$Y1159,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1159,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1159:$Y1159,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1159,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1159:$Y1159,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1159,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1159:$Y1159,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1159,IO_Direct_Requirements_T,0))","v":0},0,0]
[33,6,"D58T60: Publishing, audiovisual and broadcasting activities","Tech21","D58T60: Publishing, audiovisual and broadcasting activities",{"$f":"IF($C1167=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1167,\"_\",F$13,\"DirectTotal\")),$A1167))","v":0},{"$f":"IF($C1167=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1167,\"_\",G$13,\"DirectTotal\")),$A1167))","v":0},{"$f":"INDEX($F1167:$G1167,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1167,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1167:$P1167,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1167,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1167:$P1167,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1167,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1167:$P1167,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1167,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1167:$P1167,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1167,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1167:$Y1167,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1167,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1167:$Y1167,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1167,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1167:$Y1167,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1167,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1167:$Y1167,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1167,IO_Direct_Requirements_T,0))","v":0},0,0]
[36,5,"D64T66: Financial and insurance activities","Tech21","D64T66: Financial and insurance activities",{"$f":"IF($C1170=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1170,\"_\",F$13,\"DirectTotal\")),$A1170))","v":0},{"$f":"IF($C1170=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1170,\"_\",G$13,\"DirectTotal\")),$A1170))","v":0},{"$f":"INDEX($F1170:$G1170,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1170,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1170:$P1170,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1170,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1170:$P1170,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1170,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1170:$P1170,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1170,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1170:$P1170,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1170,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1170:$Y1170,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1170,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1170:$Y1170,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1170,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1170:$Y1170,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1170,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1170:$Y1170,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1170,IO_Direct_Requirements_T,0))","v":0},0,0]
[45,6,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Tech21","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",{"$f":"IF($C1179=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1179,\"_\",F$13,\"DirectTotal\")),$A1179))","v":0},{"$f":"IF($C1179=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1179,\"_\",G$13,\"DirectTotal\")),$A1179))","v":0},{"$f":"INDEX($F1179:$G1179,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1179,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1179:$P1179,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1179,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1179:$P1179,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1179,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1179:$P1179,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1179,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1179:$P1179,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1179,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1179:$Y1179,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1179,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1179:$Y1179,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1179,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1179:$Y1179,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1179,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1179:$Y1179,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1179,IO_Direct_Requirements_T,0))","v":0},0,0]
[]
[1,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1191,IO_Sectors_List_Short,0))","v":6},{"$f":"E1191","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"C1184","v":"Tech22"},{"$f":"E15","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"IF($C1191=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1191,\"_\",F$13,\"DirectTotal\")),$A1191))","v":0},{"$f":"IF($C1191=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1191,\"_\",G$13,\"DirectTotal\")),$A1191))","v":0},{"$f":"INDEX($F1191:$G1191,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1191,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($F1191:$G1191,,MATCH(I$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(I$10,IO_Direct_Requirements_L,0),MATCH($C1191,IO_Direct_Requirements_T,0))","v":0},0,0,{"$f":"J1191/INDEX(Salaries_Tbl,MATCH($E1191,Salaries_L,0))","v":0},{"$f":"K1191/INDEX(Salaries_Tbl,MATCH($E1191,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!F$1191:F$1235)-Sectoral_IMPACTS!F$1191:F$1235","v":0},{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!G$1191:G$1235)-Sectoral_IMPACTS!G$1191:G$1235","v":0},{"$f":"INDEX($O1191:$P1191,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1191,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1191:$P1191,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1191,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1191:$P1191,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1191,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1191:$P1191,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1191,IO_Direct_Requirements_T,0))","v":0},{"$f":"S1191/INDEX(Salaries_Tbl,MATCH($E1191,Salaries_L,0))","v":0},{"$f":"T1191/INDEX(Salaries_Tbl,MATCH($E1191,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!F$1191:F$1236)-Sectoral_IMPACTS!F$1191:F$1236-Sectoral_IMPACTS!O$1191:O$1236","v":0},{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!G$1191:G$1236)-Sectoral_IMPACTS!G$1191:G$1236-Sectoral_IMPACTS!P$1191:P$1236","v":0},{"$f":"INDEX($X1191:$Y1191,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1191,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1191:$Y1191,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1191,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1191:$Y1191,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1191,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1191:$Y1191,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1191,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB1191/INDEX(Salaries_Tbl,MATCH($E1191,Salaries_L,0))","v":0},{"$f":"AC1191/INDEX(Salaries_Tbl,MATCH($E1191,Salaries_L,0))","v":0}]
[9,2,"D17T18: Paper products and printing","Tech22","D17T18: Paper products and printing",{"$f":"IF($C1199=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1199,\"_\",F$13,\"DirectTotal\")),$A1199))","v":0},{"$f":"IF($C1199=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1199,\"_\",G$13,\"DirectTotal\")),$A1199))","v":0},{"$f":"INDEX($F1199:$G1199,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1199,IO_Direct_Requirements_T,0))","v":0},0,0,0,{"$f":"J1199/INDEX(Salaries_Tbl,MATCH($E1199,Salaries_L,0))","v":0},{"$f":"K1199/INDEX(Salaries_Tbl,MATCH($E1199,Salaries_L,0))","v":0},null,0,0,{"$f":"INDEX($O1199:$P1199,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1199,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1199:$P1199,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1199,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1199:$P1199,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1199,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1199:$P1199,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1199,IO_Direct_Requirements_T,0))","v":0},{"$f":"S1199/INDEX(Salaries_Tbl,MATCH($E1199,Salaries_L,0))","v":0},{"$f":"T1199/INDEX(Salaries_Tbl,MATCH($E1199,Salaries_L,0))","v":0},null,0,0,{"$f":"INDEX($X1199:$Y1199,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1199,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1199:$Y1199,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1199,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1199:$Y1199,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1199,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1199:$Y1199,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1199,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB1199/INDEX(Salaries_Tbl,MATCH($E1199,Salaries_L,0))","v":0},{"$f":"AC1199/INDEX(Salaries_Tbl,MATCH($E1199,Salaries_L,0))","v":0}]
[18,2,"D27: Electrical equipment","Tech22","D27: Electrical equipment",{"$f":"IF($C1208=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1208,\"_\",F$13,\"DirectTotal\")),$A1208))","v":0},{"$f":"IF($C1208=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1208,\"_\",G$13,\"DirectTotal\")),$A1208))","v":0},{"$f":"INDEX($F1208:$G1208,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1208,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1208:$P1208,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1208,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1208:$P1208,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1208,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1208:$P1208,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1208,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1208:$P1208,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1208,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1208:$Y1208,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1208,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1208:$Y1208,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1208,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1208:$Y1208,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1208,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1208:$Y1208,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1208,IO_Direct_Requirements_T,0))","v":0},0,0]
[21,2,"D30: Other transport equipment","Tech22","D30: Other transport equipment",{"$f":"IF($C1211=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1211,\"_\",F$13,\"DirectTotal\")),$A1211))","v":0},{"$f":"IF($C1211=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1211,\"_\",G$13,\"DirectTotal\")),$A1211))","v":0},{"$f":"INDEX($F1211:$G1211,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1211,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1211:$P1211,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1211,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1211:$P1211,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1211,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1211:$P1211,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1211,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1211:$P1211,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1211,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1211:$Y1211,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1211,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1211:$Y1211,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1211,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1211:$Y1211,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1211,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1211:$Y1211,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1211,IO_Direct_Requirements_T,0))","v":0},0,0]
[31,6,"D53: Postal and courier activities","Tech22","D53: Postal and courier activities",{"$f":"IF($C1221=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1221,\"_\",F$13,\"DirectTotal\")),$A1221))","v":0},{"$f":"IF($C1221=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1221,\"_\",G$13,\"DirectTotal\")),$A1221))","v":0},{"$f":"INDEX($F1221:$G1221,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1221,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1221:$P1221,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1221,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1221:$P1221,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1221,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1221:$P1221,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1221,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1221:$P1221,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1221,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1221:$Y1221,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1221,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1221:$Y1221,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1221,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1221:$Y1221,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1221,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1221:$Y1221,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1221,IO_Direct_Requirements_T,0))","v":0},0,0]
[33,6,"D58T60: Publishing, audiovisual and broadcasting activities","Tech22","D58T60: Publishing, audiovisual and broadcasting activities",{"$f":"IF($C1223=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1223,\"_\",F$13,\"DirectTotal\")),$A1223))","v":0},{"$f":"IF($C1223=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1223,\"_\",G$13,\"DirectTotal\")),$A1223))","v":0},{"$f":"INDEX($F1223:$G1223,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1223,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1223:$P1223,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1223,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1223:$P1223,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1223,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1223:$P1223,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1223,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1223:$P1223,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1223,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1223:$Y1223,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1223,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1223:$Y1223,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1223,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1223:$Y1223,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1223,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1223:$Y1223,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1223,IO_Direct_Requirements_T,0))","v":0},0,0]
[41,6,"D85: Education","Tech22","D85: Education",{"$f":"IF($C1231=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1231,\"_\",F$13,\"DirectTotal\")),$A1231))","v":0},{"$f":"IF($C1231=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1231,\"_\",G$13,\"DirectTotal\")),$A1231))","v":0},{"$f":"INDEX($F1231:$G1231,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1231,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1231:$P1231,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1231,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1231:$P1231,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1231,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1231:$P1231,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1231,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1231:$P1231,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1231,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1231:$Y1231,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1231,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1231:$Y1231,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1231,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1231:$Y1231,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1231,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1231:$Y1231,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1231,IO_Direct_Requirements_T,0))","v":0},0,0]
[46,null,"Labour","Tech22","Labour",{"$f":"IF($C1236=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1236,\"_\",F$13,\"DirectTotal\")),$A1236))","v":0},{"$f":"IF($C1236=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1236,\"_\",G$13,\"DirectTotal\")),$A1236))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,"Induced","Induced","Induced","Induced","Induced","Induced","Induced","Induced"]
[5,4,"D09: Mining support service activities","Tech23","D09: Mining support service activities",{"$f":"IF($C1251=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1251,\"_\",F$13,\"DirectTotal\")),$A1251))","v":0},{"$f":"IF($C1251=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1251,\"_\",G$13,\"DirectTotal\")),$A1251))","v":0},{"$f":"INDEX($F1251:$G1251,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1251,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1251:$P1251,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1251,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1251:$P1251,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1251,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1251:$P1251,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1251,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1251:$P1251,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1251,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1251:$Y1251,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1251,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1251:$Y1251,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1251,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1251:$Y1251,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1251,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1251:$Y1251,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1251,IO_Direct_Requirements_T,0))","v":0},0,0]
[15,2,"D24: Basic metals","Tech23","D24: Basic metals",{"$f":"IF($C1261=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1261,\"_\",F$13,\"DirectTotal\")),$A1261))","v":0},{"$f":"IF($C1261=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1261,\"_\",G$13,\"DirectTotal\")),$A1261))","v":0},{"$f":"INDEX($F1261:$G1261,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1261,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1261:$P1261,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1261,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1261:$P1261,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1261,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1261:$P1261,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1261,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1261:$P1261,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1261,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1261:$Y1261,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1261,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1261:$Y1261,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1261,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1261:$Y1261,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1261,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1261:$Y1261,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1261,IO_Direct_Requirements_T,0))","v":0},0,0]
[17,2,"D26: Computer, electronic and optical equipment","Tech23","D26: Computer, electronic and optical equipment",{"$f":"IF($C1263=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1263,\"_\",F$13,\"DirectTotal\")),$A1263))","v":0},{"$f":"IF($C1263=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1263,\"_\",G$13,\"DirectTotal\")),$A1263))","v":0},{"$f":"INDEX($F1263:$G1263,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1263,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1263:$P1263,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1263,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1263:$P1263,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1263,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1263:$P1263,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1263,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1263:$P1263,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1263,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1263:$Y1263,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1263,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1263:$Y1263,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1263,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1263:$Y1263,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1263,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1263:$Y1263,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1263,IO_Direct_Requirements_T,0))","v":0},0,0]
[28,6,"D50: Water transport","Tech23","D50: Water transport",{"$f":"IF($C1274=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1274,\"_\",F$13,\"DirectTotal\")),$A1274))","v":0},{"$f":"IF($C1274=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1274,\"_\",G$13,\"DirectTotal\")),$A1274))","v":0},{"$f":"INDEX($F1274:$G1274,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1274,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1274:$P1274,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1274,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1274:$P1274,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1274,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1274:$P1274,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1274,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1274:$P1274,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1274,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1274:$Y1274,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1274,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1274:$Y1274,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1274,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1274:$Y1274,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1274,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1274:$Y1274,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1274,IO_Direct_Requirements_T,0))","v":0},0,0]
[29,6,"D51: Air transport","Tech23","D51: Air transport",{"$f":"IF($C1275=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1275,\"_\",F$13,\"DirectTotal\")),$A1275))","v":0},{"$f":"IF($C1275=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1275,\"_\",G$13,\"DirectTotal\")),$A1275))","v":0},{"$f":"INDEX($F1275:$G1275,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1275,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1275:$P1275,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1275,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1275:$P1275,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1275,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1275:$P1275,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1275,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1275:$P1275,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1275,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1275:$Y1275,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1275,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1275:$Y1275,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1275,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1275:$Y1275,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1275,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1275:$Y1275,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1275,IO_Direct_Requirements_T,0))","v":0},0,0]
[37,6,"D68: Real estate activities","Tech23","D68: Real estate activities",{"$f":"IF($C1283=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1283,\"_\",F$13,\"DirectTotal\")),$A1283))","v":0},{"$f":"IF($C1283=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1283,\"_\",G$13,\"DirectTotal\")),$A1283))","v":0},{"$f":"INDEX($F1283:$G1283,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1283,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1283:$P1283,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1283,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1283:$P1283,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1283,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1283:$P1283,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1283,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1283:$P1283,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1283,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1283:$Y1283,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1283,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1283:$Y1283,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1283,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1283:$Y1283,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1283,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1283:$Y1283,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1283,IO_Direct_Requirements_T,0))","v":0},0,0]
[43,6,"D90T93: Arts, entertainment and recreation","Tech23","D90T93: Arts, entertainment and recreation",{"$f":"IF($C1289=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1289,\"_\",F$13,\"DirectTotal\")),$A1289))","v":0},{"$f":"IF($C1289=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1289,\"_\",G$13,\"DirectTotal\")),$A1289))","v":0},{"$f":"INDEX($F1289:$G1289,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1289,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1289:$P1289,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1289,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1289:$P1289,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1289,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1289:$P1289,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1289,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1289:$P1289,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1289,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1289:$Y1289,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1289,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1289:$Y1289,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1289,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1289:$Y1289,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1289,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1289:$Y1289,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1289,IO_Direct_Requirements_T,0))","v":0},0,0]
[]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech24","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C1306=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1306,\"_\",F$13,\"DirectTotal\")),$A1306))","v":0},{"$f":"IF($C1306=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1306,\"_\",G$13,\"DirectTotal\")),$A1306))","v":0},{"$f":"INDEX($F1306:$G1306,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1306,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1306:$P1306,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1306,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1306:$P1306,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1306,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1306:$P1306,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1306,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1306:$P1306,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1306,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1306:$Y1306,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1306,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1306:$Y1306,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1306,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1306:$Y1306,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1306,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1306:$Y1306,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1306,IO_Direct_Requirements_T,0))","v":0},0,0]
[12,2,"D21: Pharmaceuticals, medicinal chemical and botanical products","Tech24","D21: Pharmaceuticals, medicinal chemical and botanical products",{"$f":"IF($C1314=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1314,\"_\",F$13,\"DirectTotal\")),$A1314))","v":0},{"$f":"IF($C1314=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1314,\"_\",G$13,\"DirectTotal\")),$A1314))","v":0},{"$f":"INDEX($F1314:$G1314,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1314,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1314:$P1314,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1314,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1314:$P1314,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1314,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1314:$P1314,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1314,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1314:$P1314,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1314,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1314:$Y1314,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1314,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1314:$Y1314,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1314,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1314:$Y1314,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1314,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1314:$Y1314,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1314,IO_Direct_Requirements_T,0))","v":0},0,0]
[13,2,"D22: Rubber and plastics products","Tech24","D22: Rubber and plastics products",{"$f":"IF($C1315=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1315,\"_\",F$13,\"DirectTotal\")),$A1315))","v":0},{"$f":"IF($C1315=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1315,\"_\",G$13,\"DirectTotal\")),$A1315))","v":0},{"$f":"INDEX($F1315:$G1315,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1315,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1315:$P1315,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1315,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1315:$P1315,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1315,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1315:$P1315,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1315,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1315:$P1315,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1315,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1315:$Y1315,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1315,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1315:$Y1315,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1315,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1315:$Y1315,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1315,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1315:$Y1315,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1315,IO_Direct_Requirements_T,0))","v":0},0,0]
[25,1,"D41T43: Construction","Tech24","D41T43: Construction",{"$f":"IF($C1327=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1327,\"_\",F$13,\"DirectTotal\")),$A1327))","v":0},{"$f":"IF($C1327=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1327,\"_\",G$13,\"DirectTotal\")),$A1327))","v":0},{"$f":"INDEX($F1327:$G1327,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1327,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1327:$P1327,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1327,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1327:$P1327,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1327,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1327:$P1327,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1327,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1327:$P1327,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1327,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1327:$Y1327,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1327,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1327:$Y1327,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1327,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1327:$Y1327,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1327,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1327:$Y1327,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1327,IO_Direct_Requirements_T,0))","v":0},0,0]
[32,6,"D55T56: Accommodation and food service activities","Tech24","D55T56: Accommodation and food service activities",{"$f":"IF($C1334=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1334,\"_\",F$13,\"DirectTotal\")),$A1334))","v":0},{"$f":"IF($C1334=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1334,\"_\",G$13,\"DirectTotal\")),$A1334))","v":0},{"$f":"INDEX($F1334:$G1334,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1334,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1334:$P1334,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1334,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1334:$P1334,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1334,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1334:$P1334,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1334,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1334:$P1334,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1334,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1334:$Y1334,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1334,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1334:$Y1334,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1334,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1334:$Y1334,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1334,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1334:$Y1334,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1334,IO_Direct_Requirements_T,0))","v":0},0,0]
[36,5,"D64T66: Financial and insurance activities","Tech24","D64T66: Financial and insurance activities",{"$f":"IF($C1338=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1338,\"_\",F$13,\"DirectTotal\")),$A1338))","v":0},{"$f":"IF($C1338=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1338,\"_\",G$13,\"DirectTotal\")),$A1338))","v":0},{"$f":"INDEX($F1338:$G1338,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1338,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1338:$P1338,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1338,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1338:$P1338,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1338,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1338:$P1338,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1338,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1338:$P1338,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1338,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1338:$Y1338,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1338,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1338:$Y1338,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1338,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1338:$Y1338,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1338,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1338:$Y1338,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1338,IO_Direct_Requirements_T,0))","v":0},0,0]
[44,6,"D94T96: Other service activities","Tech24","D94T96: Other service activities",{"$f":"IF($C1346=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1346,\"_\",F$13,\"DirectTotal\")),$A1346))","v":0},{"$f":"IF($C1346=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1346,\"_\",G$13,\"DirectTotal\")),$A1346))","v":0},{"$f":"INDEX($F1346:$G1346,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1346,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1346:$P1346,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1346,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1346:$P1346,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1346,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1346:$P1346,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1346,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1346:$P1346,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1346,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1346:$Y1346,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1346,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1346:$Y1346,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1346,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1346:$Y1346,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1346,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1346:$Y1346,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1346,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB1346/INDEX(Salaries_Tbl,MATCH($E1346,Salaries_L,0))","v":0},{"$f":"AC1346/INDEX(Salaries_Tbl,MATCH($E1346,Salaries_L,0))","v":0}]
[null,null,null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour"]
[1,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1359,IO_Sectors_List_Short,0))","v":6},{"$f":"E1359","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"C1352","v":"Tech25"},{"$f":"E15","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"IF($C1359=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1359,\"_\",F$13,\"DirectTotal\")),$A1359))","v":0},{"$f":"IF($C1359=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1359,\"_\",G$13,\"DirectTotal\")),$A1359))","v":0},{"$f":"INDEX($F1359:$G1359,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1359,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($F1359:$G1359,,MATCH(I$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(I$10,IO_Direct_Requirements_L,0),MATCH($C1359,IO_Direct_Requirements_T,0))","v":0},0,0,{"$f":"J1359/INDEX(Salaries_Tbl,MATCH($E1359,Salaries_L,0))","v":0},{"$f":"K1359/INDEX(Salaries_Tbl,MATCH($E1359,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!F$1359:F$1403)-Sectoral_IMPACTS!F$1359:F$1403","v":0},{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!G$1359:G$1403)-Sectoral_IMPACTS!G$1359:G$1403","v":0},{"$f":"INDEX($O1359:$P1359,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1359,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1359:$P1359,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1359,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1359:$P1359,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1359,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1359:$P1359,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1359,IO_Direct_Requirements_T,0))","v":0},{"$f":"S1359/INDEX(Salaries_Tbl,MATCH($E1359,Salaries_L,0))","v":0},{"$f":"T1359/INDEX(Salaries_Tbl,MATCH($E1359,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!F$1359:F$1404)-Sectoral_IMPACTS!F$1359:F$1404-Sectoral_IMPACTS!O$1359:O$1404","v":0},{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!G$1359:G$1404)-Sectoral_IMPACTS!G$1359:G$1404-Sectoral_IMPACTS!P$1359:P$1404","v":0},{"$f":"INDEX($X1359:$Y1359,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1359,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1359:$Y1359,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1359,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1359:$Y1359,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1359,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1359:$Y1359,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1359,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB1359/INDEX(Salaries_Tbl,MATCH($E1359,Salaries_L,0))","v":0},{"$f":"AC1359/INDEX(Salaries_Tbl,MATCH($E1359,Salaries_L,0))","v":0}]
[8,2,"D16: Wood and products of wood and cork","Tech25","D16: Wood and products of wood and cork",{"$f":"IF($C1366=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1366,\"_\",F$13,\"DirectTotal\")),$A1366))","v":0},{"$f":"IF($C1366=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1366,\"_\",G$13,\"DirectTotal\")),$A1366))","v":0},{"$f":"INDEX($F1366:$G1366,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1366,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1366:$P1366,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1366,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1366:$P1366,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1366,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1366:$P1366,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1366,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1366:$P1366,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1366,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1366:$Y1366,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1366,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1366:$Y1366,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1366,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1366:$Y1366,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1366,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1366:$Y1366,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1366,IO_Direct_Requirements_T,0))","v":0},0,0]
[16,2,"D25: Fabricated metal products","Tech25","D25: Fabricated metal products",{"$f":"IF($C1374=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1374,\"_\",F$13,\"DirectTotal\")),$A1374))","v":0},{"$f":"IF($C1374=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1374,\"_\",G$13,\"DirectTotal\")),$A1374))","v":0},{"$f":"INDEX($F1374:$G1374,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1374,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1374:$P1374,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1374,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1374:$P1374,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1374,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1374:$P1374,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1374,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1374:$P1374,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1374,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1374:$Y1374,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1374,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1374:$Y1374,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1374,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1374:$Y1374,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1374,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1374:$Y1374,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1374,IO_Direct_Requirements_T,0))","v":0},0,0]
[22,2,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","Tech25","D31T33: Manufacturing nec; repair and installation of machinery and equipment",{"$f":"IF($C1380=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1380,\"_\",F$13,\"DirectTotal\")),$A1380))","v":0},{"$f":"IF($C1380=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1380,\"_\",G$13,\"DirectTotal\")),$A1380))","v":0},{"$f":"INDEX($F1380:$G1380,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1380,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1380:$P1380,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1380,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1380:$P1380,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1380,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1380:$P1380,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1380,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1380:$P1380,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1380,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1380:$Y1380,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1380,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1380:$Y1380,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1380,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1380:$Y1380,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1380,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1380:$Y1380,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1380,IO_Direct_Requirements_T,0))","v":0},0,0]
[28,6,"D50: Water transport","Tech25","D50: Water transport",{"$f":"IF($C1386=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1386,\"_\",F$13,\"DirectTotal\")),$A1386))","v":0},{"$f":"IF($C1386=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1386,\"_\",G$13,\"DirectTotal\")),$A1386))","v":0},{"$f":"INDEX($F1386:$G1386,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1386,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1386:$P1386,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1386,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1386:$P1386,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1386,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1386:$P1386,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1386,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1386:$P1386,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1386,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1386:$Y1386,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1386,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1386:$Y1386,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1386,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1386:$Y1386,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1386,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1386:$Y1386,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1386,IO_Direct_Requirements_T,0))","v":0},0,0]
[33,6,"D58T60: Publishing, audiovisual and broadcasting activities","Tech25","D58T60: Publishing, audiovisual and broadcasting activities",{"$f":"IF($C1391=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1391,\"_\",F$13,\"DirectTotal\")),$A1391))","v":0},{"$f":"IF($C1391=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1391,\"_\",G$13,\"DirectTotal\")),$A1391))","v":0},{"$f":"INDEX($F1391:$G1391,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1391,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1391:$P1391,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1391,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1391:$P1391,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1391,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1391:$P1391,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1391,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1391:$P1391,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1391,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1391:$Y1391,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1391,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1391:$Y1391,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1391,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1391:$Y1391,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1391,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1391:$Y1391,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1391,IO_Direct_Requirements_T,0))","v":0},0,0]
[40,6,"D84: Public administration and defence; compulsory social security","Tech25","D84: Public administration and defence; compulsory social security",{"$f":"IF($C1398=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1398,\"_\",F$13,\"DirectTotal\")),$A1398))","v":0},{"$f":"IF($C1398=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1398,\"_\",G$13,\"DirectTotal\")),$A1398))","v":0},{"$f":"INDEX($F1398:$G1398,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1398,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1398:$P1398,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1398,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1398:$P1398,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1398,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1398:$P1398,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1398,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1398:$P1398,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1398,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1398:$Y1398,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1398,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1398:$Y1398,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1398,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1398:$Y1398,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1398,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1398:$Y1398,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1398,IO_Direct_Requirements_T,0))","v":0},0,0]
[]
[null,null,null,null,null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment"]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech26","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C1418=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1418,\"_\",F$13,\"DirectTotal\")),$A1418))","v":0},{"$f":"IF($C1418=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1418,\"_\",G$13,\"DirectTotal\")),$A1418))","v":0},{"$f":"INDEX($F1418:$G1418,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1418,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1418:$P1418,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1418,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1418:$P1418,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1418,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1418:$P1418,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1418,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1418:$P1418,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1418,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1418:$Y1418,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1418,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1418:$Y1418,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1418,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1418:$Y1418,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1418,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1418:$Y1418,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1418,IO_Direct_Requirements_T,0))","v":0},0,0]
[9,2,"D17T18: Paper products and printing","Tech26","D17T18: Paper products and printing",{"$f":"IF($C1423=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1423,\"_\",F$13,\"DirectTotal\")),$A1423))","v":0},{"$f":"IF($C1423=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1423,\"_\",G$13,\"DirectTotal\")),$A1423))","v":0},{"$f":"INDEX($F1423:$G1423,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1423,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1423:$P1423,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1423,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1423:$P1423,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1423,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1423:$P1423,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1423,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1423:$P1423,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1423,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1423:$Y1423,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1423,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1423:$Y1423,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1423,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1423:$Y1423,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1423,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1423:$Y1423,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1423,IO_Direct_Requirements_T,0))","v":0},0,0]
[19,2,"D28: Machinery and equipment, nec","Tech26","D28: Machinery and equipment, nec",{"$f":"IF($C1433=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1433,\"_\",F$13,\"DirectTotal\")),$A1433))","v":0},{"$f":"IF($C1433=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1433,\"_\",G$13,\"DirectTotal\")),$A1433))","v":0},{"$f":"INDEX($F1433:$G1433,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1433,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1433:$P1433,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1433,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1433:$P1433,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1433,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1433:$P1433,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1433,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1433:$P1433,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1433,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1433:$Y1433,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1433,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1433:$Y1433,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1433,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1433:$Y1433,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1433,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1433:$Y1433,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1433,IO_Direct_Requirements_T,0))","v":0},0,0]
[24,3,"D36T39: Water supply; sewerage, waste management and remediation activities","Tech26","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"IF($C1438=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1438,\"_\",F$13,\"DirectTotal\")),$A1438))","v":0},{"$f":"IF($C1438=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1438,\"_\",G$13,\"DirectTotal\")),$A1438))","v":0},{"$f":"INDEX($F1438:$G1438,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1438,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1438:$P1438,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1438,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1438:$P1438,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1438,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1438:$P1438,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1438,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1438:$P1438,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1438,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1438:$Y1438,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1438,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1438:$Y1438,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1438,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1438:$Y1438,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1438,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1438:$Y1438,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1438,IO_Direct_Requirements_T,0))","v":0},0,0]
[30,6,"D52: Warehousing and support activities for transportation","Tech26","D52: Warehousing and support activities for transportation",{"$f":"IF($C1444=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1444,\"_\",F$13,\"DirectTotal\")),$A1444))","v":0},{"$f":"IF($C1444=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1444,\"_\",G$13,\"DirectTotal\")),$A1444))","v":0},{"$f":"INDEX($F1444:$G1444,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1444,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1444:$P1444,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1444,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1444:$P1444,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1444,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1444:$P1444,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1444,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1444:$P1444,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1444,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1444:$Y1444,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1444,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1444:$Y1444,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1444,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1444:$Y1444,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1444,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1444:$Y1444,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1444,IO_Direct_Requirements_T,0))","v":0},0,0]
[36,5,"D64T66: Financial and insurance activities","Tech26","D64T66: Financial and insurance activities",{"$f":"IF($C1450=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1450,\"_\",F$13,\"DirectTotal\")),$A1450))","v":0},{"$f":"IF($C1450=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1450,\"_\",G$13,\"DirectTotal\")),$A1450))","v":0},{"$f":"INDEX($F1450:$G1450,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1450,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1450:$P1450,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1450,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1450:$P1450,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1450,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1450:$P1450,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1450,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1450:$P1450,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1450,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1450:$Y1450,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1450,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1450:$Y1450,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1450,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1450:$Y1450,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1450,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1450:$Y1450,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1450,IO_Direct_Requirements_T,0))","v":0},0,0]
[41,6,"D85: Education","Tech26","D85: Education",{"$f":"IF($C1455=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1455,\"_\",F$13,\"DirectTotal\")),$A1455))","v":0},{"$f":"IF($C1455=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1455,\"_\",G$13,\"DirectTotal\")),$A1455))","v":0},{"$f":"INDEX($F1455:$G1455,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1455,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1455:$P1455,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1455,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1455:$P1455,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1455,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1455:$P1455,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1455,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1455:$P1455,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1455,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1455:$Y1455,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1455,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1455:$Y1455,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1455,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1455:$Y1455,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1455,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1455:$Y1455,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1455,IO_Direct_Requirements_T,0))","v":0},0,0]
[]
["Order ref","sector summary lookup",null,"Technology","Sectors ","USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs"]
[6,3,"D10T12: Food products, beverages and tobacco","Tech27","D10T12: Food products, beverages and tobacco",{"$f":"IF($C1476=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1476,\"_\",F$13,\"DirectTotal\")),$A1476))","v":0},{"$f":"IF($C1476=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1476,\"_\",G$13,\"DirectTotal\")),$A1476))","v":0},{"$f":"INDEX($F1476:$G1476,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1476,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1476:$P1476,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1476,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1476:$P1476,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1476,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1476:$P1476,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1476,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1476:$P1476,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1476,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1476:$Y1476,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1476,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1476:$Y1476,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1476,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1476:$Y1476,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1476,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1476:$Y1476,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1476,IO_Direct_Requirements_T,0))","v":0},0,0]
[12,2,"D21: Pharmaceuticals, medicinal chemical and botanical products","Tech27","D21: Pharmaceuticals, medicinal chemical and botanical products",{"$f":"IF($C1482=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1482,\"_\",F$13,\"DirectTotal\")),$A1482))","v":0},{"$f":"IF($C1482=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1482,\"_\",G$13,\"DirectTotal\")),$A1482))","v":0},{"$f":"INDEX($F1482:$G1482,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1482,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1482:$P1482,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1482,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1482:$P1482,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1482,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1482:$P1482,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1482,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1482:$P1482,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1482,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1482:$Y1482,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1482,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1482:$Y1482,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1482,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1482:$Y1482,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1482,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1482:$Y1482,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1482,IO_Direct_Requirements_T,0))","v":0},0,0]
[20,2,"D29: Motor vehicles, trailers and semi-trailers","Tech27","D29: Motor vehicles, trailers and semi-trailers",{"$f":"IF($C1490=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1490,\"_\",F$13,\"DirectTotal\")),$A1490))","v":0},{"$f":"IF($C1490=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1490,\"_\",G$13,\"DirectTotal\")),$A1490))","v":0},{"$f":"INDEX($F1490:$G1490,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1490,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1490:$P1490,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1490,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1490:$P1490,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1490,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1490:$P1490,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1490,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1490:$P1490,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1490,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1490:$Y1490,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1490,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1490:$Y1490,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1490,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1490:$Y1490,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1490,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1490:$Y1490,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1490,IO_Direct_Requirements_T,0))","v":0},0,0]
[27,6,"D49: Land transport and transport via pipelines","Tech27","D49: Land transport and transport via pipelines",{"$f":"IF($C1497=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1497,\"_\",F$13,\"DirectTotal\")),$A1497))","v":0},{"$f":"IF($C1497=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1497,\"_\",G$13,\"DirectTotal\")),$A1497))","v":0},{"$f":"INDEX($F1497:$G1497,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1497,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1497:$P1497,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1497,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1497:$P1497,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1497,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1497:$P1497,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1497,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1497:$P1497,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1497,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1497:$Y1497,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1497,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1497:$Y1497,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1497,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1497:$Y1497,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1497,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1497:$Y1497,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1497,IO_Direct_Requirements_T,0))","v":0},0,0]
[32,6,"D55T56: Accommodation and food service activities","Tech27","D55T56: Accommodation and food service activities",{"$f":"IF($C1502=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1502,\"_\",F$13,\"DirectTotal\")),$A1502))","v":0},{"$f":"IF($C1502=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1502,\"_\",G$13,\"DirectTotal\")),$A1502))","v":0},{"$f":"INDEX($F1502:$G1502,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1502,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1502:$P1502,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1502,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1502:$P1502,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1502,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1502:$P1502,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1502,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1502:$P1502,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1502,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1502:$Y1502,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1502,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1502:$Y1502,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1502,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1502:$Y1502,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1502,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1502:$Y1502,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1502,IO_Direct_Requirements_T,0))","v":0},0,0]
[38,5,"D69T75: Professional, scientific and technical activities","Tech27","D69T75: Professional, scientific and technical activities",{"$f":"IF($C1508=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1508,\"_\",F$13,\"DirectTotal\")),$A1508))","v":0},{"$f":"IF($C1508=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1508,\"_\",G$13,\"DirectTotal\")),$A1508))","v":0},{"$f":"INDEX($F1508:$G1508,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1508,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1508:$P1508,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1508,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1508:$P1508,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1508,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1508:$P1508,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1508,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1508:$P1508,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1508,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1508:$Y1508,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1508,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1508:$Y1508,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1508,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1508:$Y1508,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1508,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1508:$Y1508,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1508,IO_Direct_Requirements_T,0))","v":0},0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F1471:F1516)","v":0},{"$f":"SUM(G1471:G1516)","v":0},{"$f":"SUM(H1471:H1516)","v":0},{"$f":"SUM(I1471:I1516)","v":0},{"$f":"SUM(J1471:J1516)","v":0},{"$f":"SUM(K1471:K1516)","v":0},{"$f":"SUM(L1471:L1516)","v":0},{"$f":"SUM(M1471:M1516)","v":0},null,{"$f":"SUM(O1471:O1516)","v":0},{"$f":"SUM(P1471:P1516)","v":0},{"$f":"SUM(Q1471:Q1516)","v":0},{"$f":"SUM(R1471:R1516)","v":0},{"$f":"SUM(S1471:S1516)","v":0},{"$f":"SUM(T1471:T1516)","v":0},{"$f":"SUM(U1471:U1516)","v":0},{"$f":"SUM(V1471:V1516)","v":0},null,{"$f":"SUM(X1471:X1516)","v":0},{"$f":"SUM(Y1471:Y1516)","v":0},{"$f":"SUM(Z1471:Z1516)","v":0},{"$f":"SUM(AA1471:AA1516)","v":0},{"$f":"SUM(AB1471:AB1516)","v":0},{"$f":"SUM(AC1471:AC1516)","v":0},{"$f":"SUM(AD1471:AD1516)","v":0},{"$f":"SUM(AE1471:AE1516)","v":0}]
[null,null,null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour"]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D1528","v":"Tech28"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C1529=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1529,\"_\",F$13,\"DirectTotal\")),$A1529))","v":0},{"$f":"IF($C1529=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1529,\"_\",G$13,\"DirectTotal\")),$A1529))","v":0},{"$f":"INDEX($F1529:$G1529,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1529,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1529:$P1529,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1529,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1529:$P1529,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1529,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1529:$P1529,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1529,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1529:$P1529,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1529,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1529:$Y1529,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1529,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1529:$Y1529,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1529,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1529:$Y1529,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1529,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1529:$Y1529,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1529,IO_Direct_Requirements_T,0))","v":0},0,0]
[8,2,"D16: Wood and products of wood and cork","Tech28","D16: Wood and products of wood and cork",{"$f":"IF($C1534=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1534,\"_\",F$13,\"DirectTotal\")),$A1534))","v":0},{"$f":"IF($C1534=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1534,\"_\",G$13,\"DirectTotal\")),$A1534))","v":0},{"$f":"INDEX($F1534:$G1534,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1534,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1534:$P1534,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1534,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1534:$P1534,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1534,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1534:$P1534,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1534,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1534:$P1534,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1534,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1534:$Y1534,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1534,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1534:$Y1534,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1534,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1534:$Y1534,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1534,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1534:$Y1534,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1534,IO_Direct_Requirements_T,0))","v":0},0,0]
[14,2,"D23: Other non-metallic mineral products","Tech28","D23: Other non-metallic mineral products",{"$f":"IF($C1540=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1540,\"_\",F$13,\"DirectTotal\")),$A1540))","v":0},{"$f":"IF($C1540=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1540,\"_\",G$13,\"DirectTotal\")),$A1540))","v":0},{"$f":"INDEX($F1540:$G1540,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1540,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1540:$P1540,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1540,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1540:$P1540,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1540,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1540:$P1540,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1540,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1540:$P1540,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1540,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1540:$Y1540,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1540,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1540:$Y1540,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1540,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1540:$Y1540,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1540,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1540:$Y1540,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1540,IO_Direct_Requirements_T,0))","v":0},0,0]
[23,3,"D35: Electricity, gas, steam and air conditioning supply","Tech28","D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF($C1549=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1549,\"_\",F$13,\"DirectTotal\")),$A1549))","v":0},{"$f":"IF($C1549=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1549,\"_\",G$13,\"DirectTotal\")),$A1549))","v":0},{"$f":"INDEX($F1549:$G1549,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1549,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1549:$P1549,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1549,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1549:$P1549,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1549,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1549:$P1549,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1549,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1549:$P1549,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1549,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1549:$Y1549,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1549,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1549:$Y1549,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1549,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1549:$Y1549,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1549,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1549:$Y1549,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1549,IO_Direct_Requirements_T,0))","v":0},0,0]
[28,6,"D50: Water transport","Tech28","D50: Water transport",{"$f":"IF($C1554=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1554,\"_\",F$13,\"DirectTotal\")),$A1554))","v":0},{"$f":"IF($C1554=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1554,\"_\",G$13,\"DirectTotal\")),$A1554))","v":0},{"$f":"INDEX($F1554:$G1554,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1554,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1554:$P1554,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1554,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1554:$P1554,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1554,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1554:$P1554,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1554,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1554:$P1554,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1554,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1554:$Y1554,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1554,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1554:$Y1554,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1554,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1554:$Y1554,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1554,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1554:$Y1554,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1554,IO_Direct_Requirements_T,0))","v":0},0,0]
[35,5,"D62T63: IT and other information services","Tech28","D62T63: IT and other information services",{"$f":"IF($C1561=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1561,\"_\",F$13,\"DirectTotal\")),$A1561))","v":0},{"$f":"IF($C1561=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1561,\"_\",G$13,\"DirectTotal\")),$A1561))","v":0},{"$f":"INDEX($F1561:$G1561,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1561,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1561:$P1561,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1561,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1561:$P1561,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1561,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1561:$P1561,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1561,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1561:$P1561,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1561,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1561:$Y1561,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1561,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1561:$Y1561,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1561,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1561:$Y1561,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1561,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1561:$Y1561,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1561,IO_Direct_Requirements_T,0))","v":0},0,0]
[40,6,"D84: Public administration and defence; compulsory social security","Tech28","D84: Public administration and defence; compulsory social security",{"$f":"IF($C1566=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1566,\"_\",F$13,\"DirectTotal\")),$A1566))","v":0},{"$f":"IF($C1566=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1566,\"_\",G$13,\"DirectTotal\")),$A1566))","v":0},{"$f":"INDEX($F1566:$G1566,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1566,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1566:$P1566,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1566,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1566:$P1566,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1566,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1566:$P1566,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1566,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1566:$P1566,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1566,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1566:$Y1566,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1566,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1566:$Y1566,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1566,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1566:$Y1566,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1566,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1566:$Y1566,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1566,IO_Direct_Requirements_T,0))","v":0},0,0]
[]
["Order ref","sector summary lookup",null,"Technology","Sectors ","USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs"]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech29","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C1586=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1586,\"_\",F$13,\"DirectTotal\")),$A1586))","v":0},{"$f":"IF($C1586=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1586,\"_\",G$13,\"DirectTotal\")),$A1586))","v":0},{"$f":"INDEX($F1586:$G1586,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1586,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1586:$P1586,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1586,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1586:$P1586,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1586,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1586:$P1586,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1586,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1586:$P1586,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1586,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1586:$Y1586,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1586,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1586:$Y1586,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1586,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1586:$Y1586,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1586,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1586:$Y1586,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1586,IO_Direct_Requirements_T,0))","v":0},0,0]
[11,2,"D20: Chemical and chemical products","Tech29","D20: Chemical and chemical products",{"$f":"IF($C1593=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1593,\"_\",F$13,\"DirectTotal\")),$A1593))","v":0},{"$f":"IF($C1593=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1593,\"_\",G$13,\"DirectTotal\")),$A1593))","v":0},{"$f":"INDEX($F1593:$G1593,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1593,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1593:$P1593,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1593,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1593:$P1593,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1593,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1593:$P1593,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1593,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1593:$P1593,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1593,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1593:$Y1593,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1593,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1593:$Y1593,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1593,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1593:$Y1593,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1593,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1593:$Y1593,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1593,IO_Direct_Requirements_T,0))","v":0},0,0]
[19,2,"D28: Machinery and equipment, nec","Tech29","D28: Machinery and equipment, nec",{"$f":"IF($C1601=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1601,\"_\",F$13,\"DirectTotal\")),$A1601))","v":0},{"$f":"IF($C1601=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1601,\"_\",G$13,\"DirectTotal\")),$A1601))","v":0},{"$f":"INDEX($F1601:$G1601,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1601,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1601:$P1601,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1601,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1601:$P1601,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1601,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1601:$P1601,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1601,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1601:$P1601,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1601,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1601:$Y1601,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1601,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1601:$Y1601,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1601,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1601:$Y1601,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1601,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1601:$Y1601,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1601,IO_Direct_Requirements_T,0))","v":0},0,0]
[24,3,"D36T39: Water supply; sewerage, waste management and remediation activities","Tech29","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"IF($C1606=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1606,\"_\",F$13,\"DirectTotal\")),$A1606))","v":0},{"$f":"IF($C1606=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1606,\"_\",G$13,\"DirectTotal\")),$A1606))","v":0},{"$f":"INDEX($F1606:$G1606,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1606,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1606:$P1606,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1606,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1606:$P1606,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1606,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1606:$P1606,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1606,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1606:$P1606,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1606,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1606:$Y1606,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1606,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1606:$Y1606,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1606,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1606:$Y1606,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1606,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1606:$Y1606,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1606,IO_Direct_Requirements_T,0))","v":0},0,0]
[32,6,"D55T56: Accommodation and food service activities","Tech29","D55T56: Accommodation and food service activities",{"$f":"IF($C1614=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1614,\"_\",F$13,\"DirectTotal\")),$A1614))","v":0},{"$f":"IF($C1614=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1614,\"_\",G$13,\"DirectTotal\")),$A1614))","v":0},{"$f":"INDEX($F1614:$G1614,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1614,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1614:$P1614,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1614,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1614:$P1614,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1614,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1614:$P1614,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1614,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1614:$P1614,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1614,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1614:$Y1614,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1614,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1614:$Y1614,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1614,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1614:$Y1614,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1614,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1614:$Y1614,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1614,IO_Direct_Requirements_T,0))","v":0},0,0]
[43,6,"D90T93: Arts, entertainment and recreation","Tech29","D90T93: Arts, entertainment and recreation",{"$f":"IF($C1625=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1625,\"_\",F$13,\"DirectTotal\")),$A1625))","v":0},{"$f":"IF($C1625=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1625,\"_\",G$13,\"DirectTotal\")),$A1625))","v":0},{"$f":"INDEX($F1625:$G1625,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1625,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1625:$P1625,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1625,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1625:$P1625,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1625,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1625:$P1625,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1625,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1625:$P1625,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1625,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1625:$Y1625,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1625,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1625:$Y1625,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1625,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1625:$Y1625,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1625,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1625:$Y1625,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1625,IO_Direct_Requirements_T,0))","v":0},0,0]
[]
[]
[7,2,"D13T15: Textiles, textile products, leather and footwear","Tech30","D13T15: Textiles, textile products, leather and footwear",{"$f":"IF($C1645=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1645,\"_\",F$13,\"DirectTotal\")),$A1645))","v":0},{"$f":"IF($C1645=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1645,\"_\",G$13,\"DirectTotal\")),$A1645))","v":0},{"$f":"INDEX($F1645:$G1645,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1645,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1645:$P1645,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1645,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1645:$P1645,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1645,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1645:$P1645,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1645,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1645:$P1645,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1645,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1645:$Y1645,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1645,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1645:$Y1645,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1645,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1645:$Y1645,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1645,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1645:$Y1645,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1645,IO_Direct_Requirements_T,0))","v":0},0,0]
[8,2,"D16: Wood and products of wood and cork","Tech30","D16: Wood and products of wood and cork",{"$f":"IF($C1646=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1646,\"_\",F$13,\"DirectTotal\")),$A1646))","v":0},{"$f":"IF($C1646=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1646,\"_\",G$13,\"DirectTotal\")),$A1646))","v":0},{"$f":"INDEX($F1646:$G1646,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1646,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1646:$P1646,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1646,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1646:$P1646,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1646,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1646:$P1646,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1646,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1646:$P1646,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1646,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1646:$Y1646,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1646,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1646:$Y1646,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1646,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1646:$Y1646,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1646,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1646:$Y1646,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1646,IO_Direct_Requirements_T,0))","v":0},0,0]
[15,2,"D24: Basic metals","Tech30","D24: Basic metals",{"$f":"IF($C1653=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1653,\"_\",F$13,\"DirectTotal\")),$A1653))","v":0},{"$f":"IF($C1653=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1653,\"_\",G$13,\"DirectTotal\")),$A1653))","v":0},{"$f":"INDEX($F1653:$G1653,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1653,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1653:$P1653,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1653,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1653:$P1653,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1653,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1653:$P1653,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1653,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1653:$P1653,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1653,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1653:$Y1653,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1653,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1653:$Y1653,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1653,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1653:$Y1653,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1653,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1653:$Y1653,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1653,IO_Direct_Requirements_T,0))","v":0},0,0]
[25,1,"D41T43: Construction","Tech30","D41T43: Construction",{"$f":"IF($C1663=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1663,\"_\",F$13,\"DirectTotal\")),$A1663))","v":0},{"$f":"IF($C1663=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1663,\"_\",G$13,\"DirectTotal\")),$A1663))","v":0},{"$f":"INDEX($F1663:$G1663,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1663,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1663:$P1663,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1663,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1663:$P1663,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1663,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1663:$P1663,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1663,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1663:$P1663,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1663,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1663:$Y1663,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1663,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1663:$Y1663,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1663,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1663:$Y1663,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1663,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1663:$Y1663,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1663,IO_Direct_Requirements_T,0))","v":0},0,0]
[27,6,"D49: Land transport and transport via pipelines","Tech30","D49: Land transport and transport via pipelines",{"$f":"IF($C1665=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1665,\"_\",F$13,\"DirectTotal\")),$A1665))","v":0},{"$f":"IF($C1665=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1665,\"_\",G$13,\"DirectTotal\")),$A1665))","v":0},{"$f":"INDEX($F1665:$G1665,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1665,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1665:$P1665,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1665,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1665:$P1665,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1665,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1665:$P1665,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1665,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1665:$P1665,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1665,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1665:$Y1665,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1665,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1665:$Y1665,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1665,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1665:$Y1665,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1665,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1665:$Y1665,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1665,IO_Direct_Requirements_T,0))","v":0},0,0]
[39,5,"D77T82: Administrative and support services","Tech30","D77T82: Administrative and support services",{"$f":"IF($C1677=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1677,\"_\",F$13,\"DirectTotal\")),$A1677))","v":0},{"$f":"IF($C1677=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1677,\"_\",G$13,\"DirectTotal\")),$A1677))","v":0},{"$f":"INDEX($F1677:$G1677,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1677,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1677:$P1677,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1677,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1677:$P1677,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1677,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1677:$P1677,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1677,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1677:$P1677,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1677,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1677:$Y1677,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1677,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1677:$Y1677,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1677,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1677:$Y1677,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1677,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1677:$Y1677,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1677,IO_Direct_Requirements_T,0))","v":0},0,0]
[46,null,"Labour","Tech30","Labour",{"$f":"IF($C1684=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1684,\"_\",F$13,\"DirectTotal\")),$A1684))","v":0},{"$f":"IF($C1684=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1684,\"_\",G$13,\"DirectTotal\")),$A1684))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F1639:F1684)","v":0},{"$f":"SUM(G1639:G1684)","v":0},{"$f":"SUM(H1639:H1684)","v":0},{"$f":"SUM(I1639:I1684)","v":0},{"$f":"SUM(J1639:J1684)","v":0},{"$f":"SUM(K1639:K1684)","v":0},{"$f":"SUM(L1639:L1684)","v":0},{"$f":"SUM(M1639:M1684)","v":0},null,{"$f":"SUM(O1639:O1684)","v":0},{"$f":"SUM(P1639:P1684)","v":0},{"$f":"SUM(Q1639:Q1684)","v":0},{"$f":"SUM(R1639:R1684)","v":0},{"$f":"SUM(S1639:S1684)","v":0},{"$f":"SUM(T1639:T1684)","v":0},{"$f":"SUM(U1639:U1684)","v":0},{"$f":"SUM(V1639:V1684)","v":0},null,{"$f":"SUM(X1639:X1684)","v":0},{"$f":"SUM(Y1639:Y1684)","v":0},{"$f":"SUM(Z1639:Z1684)","v":0},{"$f":"SUM(AA1639:AA1684)","v":0},{"$f":"SUM(AB1639:AB1684)","v":0},{"$f":"SUM(AC1639:AC1684)","v":0},{"$f":"SUM(AD1639:AD1684)","v":0},{"$f":"SUM(AE1639:AE1684)","v":0}]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D1696","v":"Tech31"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C1697=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1697,\"_\",F$13,\"DirectTotal\")),$A1697))","v":0},{"$f":"IF($C1697=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1697,\"_\",G$13,\"DirectTotal\")),$A1697))","v":0},{"$f":"INDEX($F1697:$G1697,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1697,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1697:$P1697,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1697,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1697:$P1697,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1697,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1697:$P1697,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1697,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1697:$P1697,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1697,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1697:$Y1697,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1697,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1697:$Y1697,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1697,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1697:$Y1697,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1697,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1697:$Y1697,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1697,IO_Direct_Requirements_T,0))","v":0},0,0]
[5,4,"D09: Mining support service activities","Tech31","D09: Mining support service activities",{"$f":"IF($C1699=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1699,\"_\",F$13,\"DirectTotal\")),$A1699))","v":0},{"$f":"IF($C1699=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1699,\"_\",G$13,\"DirectTotal\")),$A1699))","v":0},{"$f":"INDEX($F1699:$G1699,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1699,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1699:$P1699,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1699,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1699:$P1699,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1699,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1699:$P1699,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1699,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1699:$P1699,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1699,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1699:$Y1699,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1699,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1699:$Y1699,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1699,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1699:$Y1699,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1699,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1699:$Y1699,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1699,IO_Direct_Requirements_T,0))","v":0},0,0]
[15,2,"D24: Basic metals","Tech31","D24: Basic metals",{"$f":"IF($C1709=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1709,\"_\",F$13,\"DirectTotal\")),$A1709))","v":0},{"$f":"IF($C1709=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1709,\"_\",G$13,\"DirectTotal\")),$A1709))","v":0},{"$f":"INDEX($F1709:$G1709,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1709,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1709:$P1709,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1709,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1709:$P1709,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1709,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1709:$P1709,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1709,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1709:$P1709,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1709,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1709:$Y1709,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1709,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1709:$Y1709,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1709,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1709:$Y1709,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1709,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1709:$Y1709,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1709,IO_Direct_Requirements_T,0))","v":0},0,0]
[22,2,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","Tech31","D31T33: Manufacturing nec; repair and installation of machinery and equipment",{"$f":"IF($C1716=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1716,\"_\",F$13,\"DirectTotal\")),$A1716))","v":0},{"$f":"IF($C1716=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1716,\"_\",G$13,\"DirectTotal\")),$A1716))","v":0},{"$f":"INDEX($F1716:$G1716,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1716,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1716:$P1716,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1716,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1716:$P1716,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1716,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1716:$P1716,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1716,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1716:$P1716,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1716,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1716:$Y1716,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1716,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1716:$Y1716,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1716,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1716:$Y1716,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1716,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1716:$Y1716,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1716,IO_Direct_Requirements_T,0))","v":0},0,0]
[30,6,"D52: Warehousing and support activities for transportation","Tech31","D52: Warehousing and support activities for transportation",{"$f":"IF($C1724=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1724,\"_\",F$13,\"DirectTotal\")),$A1724))","v":0},{"$f":"IF($C1724=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1724,\"_\",G$13,\"DirectTotal\")),$A1724))","v":0},{"$f":"INDEX($F1724:$G1724,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1724,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1724:$P1724,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1724,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1724:$P1724,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1724,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1724:$P1724,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1724,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1724:$P1724,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1724,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1724:$Y1724,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1724,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1724:$Y1724,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1724,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1724:$Y1724,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1724,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1724:$Y1724,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1724,IO_Direct_Requirements_T,0))","v":0},0,0]
[35,5,"D62T63: IT and other information services","Tech31","D62T63: IT and other information services",{"$f":"IF($C1729=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1729,\"_\",F$13,\"DirectTotal\")),$A1729))","v":0},{"$f":"IF($C1729=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1729,\"_\",G$13,\"DirectTotal\")),$A1729))","v":0},{"$f":"INDEX($F1729:$G1729,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1729,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1729:$P1729,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1729,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1729:$P1729,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1729,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1729:$P1729,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1729,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1729:$P1729,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1729,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1729:$Y1729,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1729,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1729:$Y1729,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1729,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1729:$Y1729,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1729,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1729:$Y1729,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1729,IO_Direct_Requirements_T,0))","v":0},0,0]
[43,6,"D90T93: Arts, entertainment and recreation","Tech31","D90T93: Arts, entertainment and recreation",{"$f":"IF($C1737=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1737,\"_\",F$13,\"DirectTotal\")),$A1737))","v":0},{"$f":"IF($C1737=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1737,\"_\",G$13,\"DirectTotal\")),$A1737))","v":0},{"$f":"INDEX($F1737:$G1737,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1737,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1737:$P1737,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1737,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1737:$P1737,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1737,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1737:$P1737,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1737,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1737:$P1737,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1737,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1737:$Y1737,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1737,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1737:$Y1737,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1737,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1737:$Y1737,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1737,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1737:$Y1737,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1737,IO_Direct_Requirements_T,0))","v":0},0,0]
[null,null,"Tech32",{"$f":"INDEX(TechName_List,MATCH($C1744,TechRef_List,0))","v":"unassigned13"}]
[null,null,null,null,null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment"]
[6,3,"D10T12: Food products, beverages and tobacco","Tech32","D10T12: Food products, beverages and tobacco",{"$f":"IF($C1756=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1756,\"_\",F$13,\"DirectTotal\")),$A1756))","v":0},{"$f":"IF($C1756=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1756,\"_\",G$13,\"DirectTotal\")),$A1756))","v":0},{"$f":"INDEX($F1756:$G1756,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1756,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1756:$P1756,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1756,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1756:$P1756,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1756,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1756:$P1756,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1756,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1756:$P1756,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1756,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1756:$Y1756,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1756,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1756:$Y1756,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1756,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1756:$Y1756,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1756,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1756:$Y1756,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1756,IO_Direct_Requirements_T,0))","v":0},0,0]
[11,2,"D20: Chemical and chemical products","Tech32","D20: Chemical and chemical products",{"$f":"IF($C1761=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1761,\"_\",F$13,\"DirectTotal\")),$A1761))","v":0},{"$f":"IF($C1761=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1761,\"_\",G$13,\"DirectTotal\")),$A1761))","v":0},{"$f":"INDEX($F1761:$G1761,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1761,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1761:$P1761,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1761,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1761:$P1761,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1761,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1761:$P1761,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1761,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1761:$P1761,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1761,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1761:$Y1761,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1761,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1761:$Y1761,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1761,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1761:$Y1761,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1761,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1761:$Y1761,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1761,IO_Direct_Requirements_T,0))","v":0},0,0]
[19,2,"D28: Machinery and equipment, nec","Tech32","D28: Machinery and equipment, nec",{"$f":"IF($C1769=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1769,\"_\",F$13,\"DirectTotal\")),$A1769))","v":0},{"$f":"IF($C1769=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1769,\"_\",G$13,\"DirectTotal\")),$A1769))","v":0},{"$f":"INDEX($F1769:$G1769,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1769,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1769:$P1769,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1769,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1769:$P1769,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1769,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1769:$P1769,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1769,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1769:$P1769,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1769,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1769:$Y1769,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1769,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1769:$Y1769,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1769,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1769:$Y1769,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1769,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1769:$Y1769,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1769,IO_Direct_Requirements_T,0))","v":0},0,0]
[26,2,"D45T47: Wholesale and retail trade; repair of motor vehicles","Tech32","D45T47: Wholesale and retail trade; repair of motor vehicles",{"$f":"IF($C1776=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1776,\"_\",F$13,\"DirectTotal\")),$A1776))","v":0},{"$f":"IF($C1776=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1776,\"_\",G$13,\"DirectTotal\")),$A1776))","v":0},{"$f":"INDEX($F1776:$G1776,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1776,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1776:$P1776,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1776,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1776:$P1776,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1776,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1776:$P1776,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1776,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1776:$P1776,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1776,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1776:$Y1776,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1776,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1776:$Y1776,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1776,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1776:$Y1776,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1776,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1776:$Y1776,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1776,IO_Direct_Requirements_T,0))","v":0},0,0]
[30,6,"D52: Warehousing and support activities for transportation","Tech32","D52: Warehousing and support activities for transportation",{"$f":"IF($C1780=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1780,\"_\",F$13,\"DirectTotal\")),$A1780))","v":0},{"$f":"IF($C1780=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1780,\"_\",G$13,\"DirectTotal\")),$A1780))","v":0},{"$f":"INDEX($F1780:$G1780,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1780,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1780:$P1780,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1780,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1780:$P1780,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1780,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1780:$P1780,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1780,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1780:$P1780,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1780,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1780:$Y1780,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1780,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1780:$Y1780,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1780,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1780:$Y1780,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1780,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1780:$Y1780,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1780,IO_Direct_Requirements_T,0))","v":0},0,0]
[38,5,"D69T75: Professional, scientific and technical activities","Tech32","D69T75: Professional, scientific and technical activities",{"$f":"IF($C1788=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1788,\"_\",F$13,\"DirectTotal\")),$A1788))","v":0},{"$f":"IF($C1788=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1788,\"_\",G$13,\"DirectTotal\")),$A1788))","v":0},{"$f":"INDEX($F1788:$G1788,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1788,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1788:$P1788,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1788,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1788:$P1788,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1788,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1788:$P1788,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1788,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1788:$P1788,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1788,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1788:$Y1788,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1788,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1788:$Y1788,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1788,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1788:$Y1788,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1788,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1788:$Y1788,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1788,IO_Direct_Requirements_T,0))","v":0},0,0]
[46,null,"Labour","Tech32","Labour",{"$f":"IF($C1796=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1796,\"_\",F$13,\"DirectTotal\")),$A1796))","v":0},{"$f":"IF($C1796=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1796,\"_\",G$13,\"DirectTotal\")),$A1796))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[2,6,{"$f":"E1808","v":"D03: Fishing and aquaculture"},{"$f":"D1807","v":"Tech33"},{"$f":"E16","v":"D03: Fishing and aquaculture"},{"$f":"IF($C1808=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1808,\"_\",F$13,\"DirectTotal\")),$A1808))","v":0},{"$f":"IF($C1808=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1808,\"_\",G$13,\"DirectTotal\")),$A1808))","v":0},{"$f":"INDEX($F1808:$G1808,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1808,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1808:$P1808,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1808,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1808:$P1808,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1808,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1808:$P1808,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1808,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1808:$P1808,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1808,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1808:$Y1808,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1808,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1808:$Y1808,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1808,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1808:$Y1808,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1808,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1808:$Y1808,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1808,IO_Direct_Requirements_T,0))","v":0},0,0]
[7,2,"D13T15: Textiles, textile products, leather and footwear","Tech33","D13T15: Textiles, textile products, leather and footwear",{"$f":"IF($C1813=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1813,\"_\",F$13,\"DirectTotal\")),$A1813))","v":0},{"$f":"IF($C1813=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1813,\"_\",G$13,\"DirectTotal\")),$A1813))","v":0},{"$f":"INDEX($F1813:$G1813,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1813,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1813:$P1813,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1813,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1813:$P1813,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1813,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1813:$P1813,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1813,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1813:$P1813,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1813,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1813:$Y1813,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1813,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1813:$Y1813,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1813,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1813:$Y1813,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1813,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1813:$Y1813,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1813,IO_Direct_Requirements_T,0))","v":0},0,0]
[16,2,"D25: Fabricated metal products","Tech33","D25: Fabricated metal products",{"$f":"IF($C1822=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1822,\"_\",F$13,\"DirectTotal\")),$A1822))","v":0},{"$f":"IF($C1822=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1822,\"_\",G$13,\"DirectTotal\")),$A1822))","v":0},{"$f":"INDEX($F1822:$G1822,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1822,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1822:$P1822,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1822,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1822:$P1822,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1822,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1822:$P1822,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1822,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1822:$P1822,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1822,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1822:$Y1822,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1822,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1822:$Y1822,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1822,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1822:$Y1822,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1822,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1822:$Y1822,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1822,IO_Direct_Requirements_T,0))","v":0},0,0]
[22,2,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","Tech33","D31T33: Manufacturing nec; repair and installation of machinery and equipment",{"$f":"IF($C1828=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1828,\"_\",F$13,\"DirectTotal\")),$A1828))","v":0},{"$f":"IF($C1828=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1828,\"_\",G$13,\"DirectTotal\")),$A1828))","v":0},{"$f":"INDEX($F1828:$G1828,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1828,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1828:$P1828,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1828,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1828:$P1828,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1828,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1828:$P1828,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1828,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1828:$P1828,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1828,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1828:$Y1828,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1828,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1828:$Y1828,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1828,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1828:$Y1828,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1828,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1828:$Y1828,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1828,IO_Direct_Requirements_T,0))","v":0},0,0]
[27,6,"D49: Land transport and transport via pipelines","Tech33","D49: Land transport and transport via pipelines",{"$f":"IF($C1833=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1833,\"_\",F$13,\"DirectTotal\")),$A1833))","v":0},{"$f":"IF($C1833=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1833,\"_\",G$13,\"DirectTotal\")),$A1833))","v":0},{"$f":"INDEX($F1833:$G1833,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1833,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1833:$P1833,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1833,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1833:$P1833,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1833,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1833:$P1833,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1833,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1833:$P1833,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1833,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1833:$Y1833,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1833,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1833:$Y1833,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1833,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1833:$Y1833,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1833,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1833:$Y1833,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1833,IO_Direct_Requirements_T,0))","v":0},0,0]
[34,6,"D61: Telecommunications","Tech33","D61: Telecommunications",{"$f":"IF($C1840=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1840,\"_\",F$13,\"DirectTotal\")),$A1840))","v":0},{"$f":"IF($C1840=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1840,\"_\",G$13,\"DirectTotal\")),$A1840))","v":0},{"$f":"INDEX($F1840:$G1840,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1840,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1840:$P1840,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1840,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1840:$P1840,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1840,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1840:$P1840,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1840,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1840:$P1840,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1840,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1840:$Y1840,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1840,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1840:$Y1840,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1840,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1840:$Y1840,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1840,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1840:$Y1840,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1840,IO_Direct_Requirements_T,0))","v":0},0,0]
[39,5,"D77T82: Administrative and support services","Tech33","D77T82: Administrative and support services",{"$f":"IF($C1845=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1845,\"_\",F$13,\"DirectTotal\")),$A1845))","v":0},{"$f":"IF($C1845=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1845,\"_\",G$13,\"DirectTotal\")),$A1845))","v":0},{"$f":"INDEX($F1845:$G1845,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1845,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1845:$P1845,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1845,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1845:$P1845,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1845,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1845:$P1845,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1845,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1845:$P1845,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1845,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1845:$Y1845,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1845,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1845:$Y1845,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1845,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1845:$Y1845,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1845,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1845:$Y1845,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1845,IO_Direct_Requirements_T,0))","v":0},0,0]
[]
[null,null,null,null,null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment"]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D1864","v":"Tech34"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C1865=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1865,\"_\",F$13,\"DirectTotal\")),$A1865))","v":0},{"$f":"IF($C1865=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1865,\"_\",G$13,\"DirectTotal\")),$A1865))","v":0},{"$f":"INDEX($F1865:$G1865,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1865,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1865:$P1865,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1865,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1865:$P1865,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1865,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1865:$P1865,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1865,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1865:$P1865,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1865,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1865:$Y1865,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1865,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1865:$Y1865,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1865,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1865:$Y1865,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1865,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1865:$Y1865,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1865,IO_Direct_Requirements_T,0))","v":0},0,0]
[10,2,"D19: Coke and refined petroleum products","Tech34","D19: Coke and refined petroleum products",{"$f":"IF($C1872=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1872,\"_\",F$13,\"DirectTotal\")),$A1872))","v":0},{"$f":"IF($C1872=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1872,\"_\",G$13,\"DirectTotal\")),$A1872))","v":0},{"$f":"INDEX($F1872:$G1872,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1872,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1872:$P1872,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1872,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1872:$P1872,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1872,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1872:$P1872,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1872,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1872:$P1872,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1872,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1872:$Y1872,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1872,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1872:$Y1872,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1872,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1872:$Y1872,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1872,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1872:$Y1872,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1872,IO_Direct_Requirements_T,0))","v":0},0,0]
[18,2,"D27: Electrical equipment","Tech34","D27: Electrical equipment",{"$f":"IF($C1880=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1880,\"_\",F$13,\"DirectTotal\")),$A1880))","v":0},{"$f":"IF($C1880=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1880,\"_\",G$13,\"DirectTotal\")),$A1880))","v":0},{"$f":"INDEX($F1880:$G1880,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1880,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1880:$P1880,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1880,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1880:$P1880,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1880,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1880:$P1880,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1880,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1880:$P1880,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1880,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1880:$Y1880,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1880,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1880:$Y1880,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1880,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1880:$Y1880,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1880,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1880:$Y1880,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1880,IO_Direct_Requirements_T,0))","v":0},0,0]
[24,3,"D36T39: Water supply; sewerage, waste management and remediation activities","Tech34","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"IF($C1886=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1886,\"_\",F$13,\"DirectTotal\")),$A1886))","v":0},{"$f":"IF($C1886=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1886,\"_\",G$13,\"DirectTotal\")),$A1886))","v":0},{"$f":"INDEX($F1886:$G1886,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1886,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1886:$P1886,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1886,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1886:$P1886,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1886,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1886:$P1886,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1886,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1886:$P1886,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1886,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1886:$Y1886,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1886,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1886:$Y1886,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1886,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1886:$Y1886,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1886,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1886:$Y1886,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1886,IO_Direct_Requirements_T,0))","v":0},0,0]
[30,6,"D52: Warehousing and support activities for transportation","Tech34","D52: Warehousing and support activities for transportation",{"$f":"IF($C1892=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1892,\"_\",F$13,\"DirectTotal\")),$A1892))","v":0},{"$f":"IF($C1892=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1892,\"_\",G$13,\"DirectTotal\")),$A1892))","v":0},{"$f":"INDEX($F1892:$G1892,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1892,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1892:$P1892,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1892,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1892:$P1892,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1892,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1892:$P1892,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1892,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1892:$P1892,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1892,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1892:$Y1892,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1892,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1892:$Y1892,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1892,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1892:$Y1892,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1892,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1892:$Y1892,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1892,IO_Direct_Requirements_T,0))","v":0},0,0]
[35,5,"D62T63: IT and other information services","Tech34","D62T63: IT and other information services",{"$f":"IF($C1897=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1897,\"_\",F$13,\"DirectTotal\")),$A1897))","v":0},{"$f":"IF($C1897=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1897,\"_\",G$13,\"DirectTotal\")),$A1897))","v":0},{"$f":"INDEX($F1897:$G1897,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1897,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1897:$P1897,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1897,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1897:$P1897,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1897,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1897:$P1897,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1897,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1897:$P1897,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1897,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1897:$Y1897,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1897,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1897:$Y1897,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1897,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1897:$Y1897,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1897,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1897:$Y1897,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1897,IO_Direct_Requirements_T,0))","v":0},0,0]
[42,6,"D86T88: Human health and social work activities","Tech34","D86T88: Human health and social work activities",{"$f":"IF($C1904=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1904,\"_\",F$13,\"DirectTotal\")),$A1904))","v":0},{"$f":"IF($C1904=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1904,\"_\",G$13,\"DirectTotal\")),$A1904))","v":0},{"$f":"INDEX($F1904:$G1904,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1904,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1904:$P1904,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1904,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1904:$P1904,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1904,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1904:$P1904,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1904,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1904:$P1904,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1904,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1904:$Y1904,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1904,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1904:$Y1904,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1904,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1904:$Y1904,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1904,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1904:$Y1904,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1904,IO_Direct_Requirements_T,0))","v":0},0,0]
[43,6,"D90T93: Arts, entertainment and recreation","Tech34","D90T93: Arts, entertainment and recreation",{"$f":"IF($C1905=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1905,\"_\",F$13,\"DirectTotal\")),$A1905))","v":0},{"$f":"IF($C1905=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1905,\"_\",G$13,\"DirectTotal\")),$A1905))","v":0},{"$f":"INDEX($F1905:$G1905,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1905,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1905:$P1905,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1905,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1905:$P1905,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1905,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1905:$P1905,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1905,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1905:$P1905,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1905,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1905:$Y1905,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1905,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1905:$Y1905,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1905,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1905:$Y1905,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1905,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1905:$Y1905,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1905,IO_Direct_Requirements_T,0))","v":0},0,0]
[44,6,"D94T96: Other service activities","Tech34","D94T96: Other service activities",{"$f":"IF($C1906=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1906,\"_\",F$13,\"DirectTotal\")),$A1906))","v":0},{"$f":"IF($C1906=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1906,\"_\",G$13,\"DirectTotal\")),$A1906))","v":0},{"$f":"INDEX($F1906:$G1906,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1906,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1906:$P1906,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1906,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1906:$P1906,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1906,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1906:$P1906,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1906,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1906:$P1906,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1906,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1906:$Y1906,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1906,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1906:$Y1906,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1906,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1906:$Y1906,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1906,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1906:$Y1906,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1906,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB1906/INDEX(Salaries_Tbl,MATCH($E1906,Salaries_L,0))","v":0},{"$f":"AC1906/INDEX(Salaries_Tbl,MATCH($E1906,Salaries_L,0))","v":0}]
[45,6,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Tech34","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",{"$f":"IF($C1907=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1907,\"_\",F$13,\"DirectTotal\")),$A1907))","v":0},{"$f":"IF($C1907=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1907,\"_\",G$13,\"DirectTotal\")),$A1907))","v":0},{"$f":"INDEX($F1907:$G1907,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1907,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1907:$P1907,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1907,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1907:$P1907,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1907,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1907:$P1907,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1907,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1907:$P1907,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1907,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1907:$Y1907,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1907,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1907:$Y1907,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1907,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1907:$Y1907,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1907,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1907:$Y1907,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1907,IO_Direct_Requirements_T,0))","v":0},0,0]
[46,null,"Labour","Tech34","Labour",{"$f":"IF($C1908=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1908,\"_\",F$13,\"DirectTotal\")),$A1908))","v":0},{"$f":"IF($C1908=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1908,\"_\",G$13,\"DirectTotal\")),$A1908))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F1863:F1908)","v":0},{"$f":"SUM(G1863:G1908)","v":0},{"$f":"SUM(H1863:H1908)","v":0},{"$f":"SUM(I1863:I1908)","v":0},{"$f":"SUM(J1863:J1908)","v":0},{"$f":"SUM(K1863:K1908)","v":0},{"$f":"SUM(L1863:L1908)","v":0},{"$f":"SUM(M1863:M1908)","v":0},null,{"$f":"SUM(O1863:O1908)","v":0},{"$f":"SUM(P1863:P1908)","v":0},{"$f":"SUM(Q1863:Q1908)","v":0},{"$f":"SUM(R1863:R1908)","v":0},{"$f":"SUM(S1863:S1908)","v":0},{"$f":"SUM(T1863:T1908)","v":0},{"$f":"SUM(U1863:U1908)","v":0},{"$f":"SUM(V1863:V1908)","v":0},null,{"$f":"SUM(X1863:X1908)","v":0},{"$f":"SUM(Y1863:Y1908)","v":0},{"$f":"SUM(Z1863:Z1908)","v":0},{"$f":"SUM(AA1863:AA1908)","v":0},{"$f":"SUM(AB1863:AB1908)","v":0},{"$f":"SUM(AC1863:AC1908)","v":0},{"$f":"SUM(AD1863:AD1908)","v":0},{"$f":"SUM(AE1863:AE1908)","v":0}]
[]
[]
[null,null,"Tech35",{"$f":"INDEX(TechName_List,MATCH($C1912,TechRef_List,0))","v":"unassigned16"}]
[]
[null,null,null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour",null,null,null,null,null,"Value added","Value added","Labour","Labour"]
[null,null,null,null,null,"Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,"Induced","Induced","Induced","Induced","Induced","Induced","Induced","Induced"]
[null,null,null,null,null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment",null,"Output","Output","Value Added","Value Added","Earnings","Earnings","Employment","Employment"]
[null,null,null,null,null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex",null,"Capex","Opex","Capex","Opex","Capex","Opex","Capex","Opex"]
["Order ref","sector summary lookup",null,"Technology","Sectors ","USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs",null,"USDk","USDk","USDk","USDk","USDk","USDk","jobs","jobs"]
[1,{"$f":"INDEX(IO_SectorSummary_RefMapping,MATCH($E1919,IO_Sectors_List_Short,0))","v":6},{"$f":"E1919","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"C1912","v":"Tech35"},{"$f":"E15","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"IF($C1919=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1919,\"_\",F$13,\"DirectTotal\")),$A1919))","v":0},{"$f":"IF($C1919=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1919,\"_\",G$13,\"DirectTotal\")),$A1919))","v":0},{"$f":"INDEX($F1919:$G1919,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1919,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($F1919:$G1919,,MATCH(I$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(I$10,IO_Direct_Requirements_L,0),MATCH($C1919,IO_Direct_Requirements_T,0))","v":0},0,0,{"$f":"J1919/INDEX(Salaries_Tbl,MATCH($E1919,Salaries_L,0))","v":0},{"$f":"K1919/INDEX(Salaries_Tbl,MATCH($E1919,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!F$1919:F$1963)-Sectoral_IMPACTS!F$1919:F$1963","v":0},{"$f":"MMULT(IO_Type1_Tbl,Sectoral_IMPACTS!G$1919:G$1963)-Sectoral_IMPACTS!G$1919:G$1963","v":0},{"$f":"INDEX($O1919:$P1919,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1919,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1919:$P1919,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1919,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1919:$P1919,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1919,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1919:$P1919,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1919,IO_Direct_Requirements_T,0))","v":0},{"$f":"S1919/INDEX(Salaries_Tbl,MATCH($E1919,Salaries_L,0))","v":0},{"$f":"T1919/INDEX(Salaries_Tbl,MATCH($E1919,Salaries_L,0))","v":0},null,{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!F$1919:F$1964)-Sectoral_IMPACTS!F$1919:F$1964-Sectoral_IMPACTS!O$1919:O$1964","v":0},{"$f":"MMULT(IO_Type2_Tbl,Sectoral_IMPACTS!G$1919:G$1964)-Sectoral_IMPACTS!G$1919:G$1964-Sectoral_IMPACTS!P$1919:P$1964","v":0},{"$f":"INDEX($X1919:$Y1919,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1919,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1919:$Y1919,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1919,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1919:$Y1919,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1919,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1919:$Y1919,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1919,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB1919/INDEX(Salaries_Tbl,MATCH($E1919,Salaries_L,0))","v":0},{"$f":"AC1919/INDEX(Salaries_Tbl,MATCH($E1919,Salaries_L,0))","v":0}]
[2,6,{"$f":"E1920","v":"D03: Fishing and aquaculture"},{"$f":"D1919","v":"Tech35"},{"$f":"E16","v":"D03: Fishing and aquaculture"},{"$f":"IF($C1920=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1920,\"_\",F$13,\"DirectTotal\")),$A1920))","v":0},{"$f":"IF($C1920=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1920,\"_\",G$13,\"DirectTotal\")),$A1920))","v":0},{"$f":"INDEX($F1920:$G1920,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1920,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1920:$P1920,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1920:$P1920,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1920:$P1920,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1920:$P1920,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1920,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1920:$Y1920,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1920:$Y1920,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1920:$Y1920,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1920,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1920:$Y1920,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1920,IO_Direct_Requirements_T,0))","v":0},0,0]
[3,4,"D05T06: Mining and quarrying, energy producing products",{"$f":"D1920","v":"Tech35"},"D05T06: Mining and quarrying, energy producing products",{"$f":"IF($C1921=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1921,\"_\",F$13,\"DirectTotal\")),$A1921))","v":0},{"$f":"IF($C1921=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1921,\"_\",G$13,\"DirectTotal\")),$A1921))","v":0},{"$f":"INDEX($F1921:$G1921,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1921,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1921:$P1921,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1921,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1921:$P1921,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1921,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1921:$P1921,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1921,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1921:$P1921,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1921,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1921:$Y1921,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1921,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1921:$Y1921,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1921,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1921:$Y1921,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1921,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1921:$Y1921,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1921,IO_Direct_Requirements_T,0))","v":0},0,0]
[4,4,"D07T08: Mining and quarrying, non-energy producing products","Tech35","D07T08: Mining and quarrying, non-energy producing products",{"$f":"IF($C1922=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1922,\"_\",F$13,\"DirectTotal\")),$A1922))","v":0},{"$f":"IF($C1922=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1922,\"_\",G$13,\"DirectTotal\")),$A1922))","v":0},{"$f":"INDEX($F1922:$G1922,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1922,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1922:$P1922,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1922,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1922:$P1922,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1922,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1922:$P1922,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1922,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1922:$P1922,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1922,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1922:$Y1922,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1922,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1922:$Y1922,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1922,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1922:$Y1922,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1922,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1922:$Y1922,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1922,IO_Direct_Requirements_T,0))","v":0},0,0]
[5,4,"D09: Mining support service activities","Tech35","D09: Mining support service activities",{"$f":"IF($C1923=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1923,\"_\",F$13,\"DirectTotal\")),$A1923))","v":0},{"$f":"IF($C1923=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1923,\"_\",G$13,\"DirectTotal\")),$A1923))","v":0},{"$f":"INDEX($F1923:$G1923,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1923,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1923:$P1923,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1923,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1923:$P1923,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1923,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1923:$P1923,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1923,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1923:$P1923,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1923,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1923:$Y1923,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1923,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1923:$Y1923,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1923,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1923:$Y1923,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1923,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1923:$Y1923,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1923,IO_Direct_Requirements_T,0))","v":0},0,0]
[6,3,"D10T12: Food products, beverages and tobacco","Tech35","D10T12: Food products, beverages and tobacco",{"$f":"IF($C1924=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1924,\"_\",F$13,\"DirectTotal\")),$A1924))","v":0},{"$f":"IF($C1924=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1924,\"_\",G$13,\"DirectTotal\")),$A1924))","v":0},{"$f":"INDEX($F1924:$G1924,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1924,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1924:$P1924,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1924,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1924:$P1924,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1924,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1924:$P1924,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1924,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1924:$P1924,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1924,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1924:$Y1924,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1924,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1924:$Y1924,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1924,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1924:$Y1924,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1924,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1924:$Y1924,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1924,IO_Direct_Requirements_T,0))","v":0},0,0]
[7,2,"D13T15: Textiles, textile products, leather and footwear","Tech35","D13T15: Textiles, textile products, leather and footwear",{"$f":"IF($C1925=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1925,\"_\",F$13,\"DirectTotal\")),$A1925))","v":0},{"$f":"IF($C1925=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1925,\"_\",G$13,\"DirectTotal\")),$A1925))","v":0},{"$f":"INDEX($F1925:$G1925,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1925,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1925:$P1925,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1925,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1925:$P1925,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1925,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1925:$P1925,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1925,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1925:$P1925,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1925,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1925:$Y1925,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1925,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1925:$Y1925,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1925,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1925:$Y1925,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1925,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1925:$Y1925,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1925,IO_Direct_Requirements_T,0))","v":0},0,0]
[8,2,"D16: Wood and products of wood and cork","Tech35","D16: Wood and products of wood and cork",{"$f":"IF($C1926=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1926,\"_\",F$13,\"DirectTotal\")),$A1926))","v":0},{"$f":"IF($C1926=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1926,\"_\",G$13,\"DirectTotal\")),$A1926))","v":0},{"$f":"INDEX($F1926:$G1926,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1926,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1926:$P1926,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1926,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1926:$P1926,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1926,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1926:$P1926,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1926,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1926:$P1926,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1926,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1926:$Y1926,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1926,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1926:$Y1926,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1926,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1926:$Y1926,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1926,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1926:$Y1926,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1926,IO_Direct_Requirements_T,0))","v":0},0,0]
[9,2,"D17T18: Paper products and printing","Tech35","D17T18: Paper products and printing",{"$f":"IF($C1927=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1927,\"_\",F$13,\"DirectTotal\")),$A1927))","v":0},{"$f":"IF($C1927=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1927,\"_\",G$13,\"DirectTotal\")),$A1927))","v":0},{"$f":"INDEX($F1927:$G1927,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1927,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1927:$P1927,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1927,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1927:$P1927,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1927,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1927:$P1927,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1927,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1927:$P1927,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1927,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1927:$Y1927,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1927,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1927:$Y1927,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1927,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1927:$Y1927,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1927,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1927:$Y1927,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1927,IO_Direct_Requirements_T,0))","v":0},0,0]
[10,2,"D19: Coke and refined petroleum products","Tech35","D19: Coke and refined petroleum products",{"$f":"IF($C1928=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1928,\"_\",F$13,\"DirectTotal\")),$A1928))","v":0},{"$f":"IF($C1928=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1928,\"_\",G$13,\"DirectTotal\")),$A1928))","v":0},{"$f":"INDEX($F1928:$G1928,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1928,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1928:$P1928,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1928:$P1928,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1928:$P1928,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1928:$P1928,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1928,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1928:$Y1928,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1928:$Y1928,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1928:$Y1928,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1928,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1928:$Y1928,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1928,IO_Direct_Requirements_T,0))","v":0},0,0]
[11,2,"D20: Chemical and chemical products","Tech35","D20: Chemical and chemical products",{"$f":"IF($C1929=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1929,\"_\",F$13,\"DirectTotal\")),$A1929))","v":0},{"$f":"IF($C1929=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1929,\"_\",G$13,\"DirectTotal\")),$A1929))","v":0},{"$f":"INDEX($F1929:$G1929,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1929,IO_Direct_Requirements_T,0))","v":0},0,0,0,{"$f":"J1929/INDEX(Salaries_Tbl,MATCH($E1929,Salaries_L,0))","v":0},{"$f":"K1929/INDEX(Salaries_Tbl,MATCH($E1929,Salaries_L,0))","v":0},null,0,0,{"$f":"INDEX($O1929:$P1929,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1929,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1929:$P1929,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1929,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1929:$P1929,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1929,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1929:$P1929,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1929,IO_Direct_Requirements_T,0))","v":0},{"$f":"S1929/INDEX(Salaries_Tbl,MATCH($E1929,Salaries_L,0))","v":0},{"$f":"T1929/INDEX(Salaries_Tbl,MATCH($E1929,Salaries_L,0))","v":0},null,0,0,{"$f":"INDEX($X1929:$Y1929,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1929,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1929:$Y1929,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1929,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1929:$Y1929,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1929,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1929:$Y1929,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1929,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB1929/INDEX(Salaries_Tbl,MATCH($E1929,Salaries_L,0))","v":0},{"$f":"AC1929/INDEX(Salaries_Tbl,MATCH($E1929,Salaries_L,0))","v":0}]
[12,2,"D21: Pharmaceuticals, medicinal chemical and botanical products","Tech35","D21: Pharmaceuticals, medicinal chemical and botanical products",{"$f":"IF($C1930=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1930,\"_\",F$13,\"DirectTotal\")),$A1930))","v":0},{"$f":"IF($C1930=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1930,\"_\",G$13,\"DirectTotal\")),$A1930))","v":0},{"$f":"INDEX($F1930:$G1930,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1930,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1930:$P1930,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1930,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1930:$P1930,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1930,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1930:$P1930,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1930,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1930:$P1930,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1930,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1930:$Y1930,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1930,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1930:$Y1930,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1930,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1930:$Y1930,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1930,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1930:$Y1930,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1930,IO_Direct_Requirements_T,0))","v":0},0,0]
[13,2,"D22: Rubber and plastics products","Tech35","D22: Rubber and plastics products",{"$f":"IF($C1931=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1931,\"_\",F$13,\"DirectTotal\")),$A1931))","v":0},{"$f":"IF($C1931=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1931,\"_\",G$13,\"DirectTotal\")),$A1931))","v":0},{"$f":"INDEX($F1931:$G1931,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1931,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1931:$P1931,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1931,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1931:$P1931,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1931,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1931:$P1931,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1931,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1931:$P1931,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1931,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1931:$Y1931,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1931,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1931:$Y1931,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1931,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1931:$Y1931,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1931,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1931:$Y1931,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1931,IO_Direct_Requirements_T,0))","v":0},0,0]
[14,2,"D23: Other non-metallic mineral products","Tech35","D23: Other non-metallic mineral products",{"$f":"IF($C1932=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1932,\"_\",F$13,\"DirectTotal\")),$A1932))","v":0},{"$f":"IF($C1932=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1932,\"_\",G$13,\"DirectTotal\")),$A1932))","v":0},{"$f":"INDEX($F1932:$G1932,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1932,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1932:$P1932,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1932,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1932:$P1932,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1932,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1932:$P1932,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1932,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1932:$P1932,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1932,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1932:$Y1932,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1932,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1932:$Y1932,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1932,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1932:$Y1932,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1932,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1932:$Y1932,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1932,IO_Direct_Requirements_T,0))","v":0},0,0]
[15,2,"D24: Basic metals","Tech35","D24: Basic metals",{"$f":"IF($C1933=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1933,\"_\",F$13,\"DirectTotal\")),$A1933))","v":0},{"$f":"IF($C1933=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1933,\"_\",G$13,\"DirectTotal\")),$A1933))","v":0},{"$f":"INDEX($F1933:$G1933,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1933,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1933:$P1933,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1933,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1933:$P1933,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1933,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1933:$P1933,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1933,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1933:$P1933,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1933,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1933:$Y1933,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1933,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1933:$Y1933,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1933,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1933:$Y1933,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1933,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1933:$Y1933,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1933,IO_Direct_Requirements_T,0))","v":0},0,0]
[16,2,"D25: Fabricated metal products","Tech35","D25: Fabricated metal products",{"$f":"IF($C1934=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1934,\"_\",F$13,\"DirectTotal\")),$A1934))","v":0},{"$f":"IF($C1934=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1934,\"_\",G$13,\"DirectTotal\")),$A1934))","v":0},{"$f":"INDEX($F1934:$G1934,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1934,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1934:$P1934,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1934,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1934:$P1934,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1934,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1934:$P1934,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1934,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1934:$P1934,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1934,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1934:$Y1934,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1934,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1934:$Y1934,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1934,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1934:$Y1934,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1934,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1934:$Y1934,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1934,IO_Direct_Requirements_T,0))","v":0},0,0]
[17,2,"D26: Computer, electronic and optical equipment","Tech35","D26: Computer, electronic and optical equipment",{"$f":"IF($C1935=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1935,\"_\",F$13,\"DirectTotal\")),$A1935))","v":0},{"$f":"IF($C1935=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1935,\"_\",G$13,\"DirectTotal\")),$A1935))","v":0},{"$f":"INDEX($F1935:$G1935,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1935,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1935:$P1935,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1935,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1935:$P1935,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1935,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1935:$P1935,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1935,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1935:$P1935,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1935,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1935:$Y1935,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1935,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1935:$Y1935,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1935,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1935:$Y1935,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1935,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1935:$Y1935,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1935,IO_Direct_Requirements_T,0))","v":0},0,0]
[18,2,"D27: Electrical equipment","Tech35","D27: Electrical equipment",{"$f":"IF($C1936=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1936,\"_\",F$13,\"DirectTotal\")),$A1936))","v":0},{"$f":"IF($C1936=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1936,\"_\",G$13,\"DirectTotal\")),$A1936))","v":0},{"$f":"INDEX($F1936:$G1936,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1936,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1936:$P1936,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1936:$P1936,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1936:$P1936,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1936:$P1936,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1936,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1936:$Y1936,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1936:$Y1936,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1936:$Y1936,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1936,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1936:$Y1936,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1936,IO_Direct_Requirements_T,0))","v":0},0,0]
[19,2,"D28: Machinery and equipment, nec","Tech35","D28: Machinery and equipment, nec",{"$f":"IF($C1937=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1937,\"_\",F$13,\"DirectTotal\")),$A1937))","v":0},{"$f":"IF($C1937=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1937,\"_\",G$13,\"DirectTotal\")),$A1937))","v":0},{"$f":"INDEX($F1937:$G1937,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1937,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1937:$P1937,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1937,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1937:$P1937,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1937,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1937:$P1937,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1937,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1937:$P1937,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1937,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1937:$Y1937,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1937,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1937:$Y1937,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1937,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1937:$Y1937,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1937,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1937:$Y1937,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1937,IO_Direct_Requirements_T,0))","v":0},0,0]
[20,2,"D29: Motor vehicles, trailers and semi-trailers","Tech35","D29: Motor vehicles, trailers and semi-trailers",{"$f":"IF($C1938=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1938,\"_\",F$13,\"DirectTotal\")),$A1938))","v":0},{"$f":"IF($C1938=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1938,\"_\",G$13,\"DirectTotal\")),$A1938))","v":0},{"$f":"INDEX($F1938:$G1938,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1938,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1938:$P1938,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1938,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1938:$P1938,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1938,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1938:$P1938,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1938,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1938:$P1938,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1938,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1938:$Y1938,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1938,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1938:$Y1938,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1938,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1938:$Y1938,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1938,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1938:$Y1938,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1938,IO_Direct_Requirements_T,0))","v":0},0,0]
[21,2,"D30: Other transport equipment","Tech35","D30: Other transport equipment",{"$f":"IF($C1939=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1939,\"_\",F$13,\"DirectTotal\")),$A1939))","v":0},{"$f":"IF($C1939=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1939,\"_\",G$13,\"DirectTotal\")),$A1939))","v":0},{"$f":"INDEX($F1939:$G1939,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1939,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1939:$P1939,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1939,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1939:$P1939,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1939,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1939:$P1939,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1939,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1939:$P1939,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1939,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1939:$Y1939,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1939,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1939:$Y1939,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1939,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1939:$Y1939,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1939,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1939:$Y1939,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1939,IO_Direct_Requirements_T,0))","v":0},0,0]
[22,2,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","Tech35","D31T33: Manufacturing nec; repair and installation of machinery and equipment",{"$f":"IF($C1940=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1940,\"_\",F$13,\"DirectTotal\")),$A1940))","v":0},{"$f":"IF($C1940=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1940,\"_\",G$13,\"DirectTotal\")),$A1940))","v":0},{"$f":"INDEX($F1940:$G1940,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1940,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1940:$P1940,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1940:$P1940,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1940:$P1940,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1940:$P1940,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1940,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1940:$Y1940,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1940:$Y1940,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1940:$Y1940,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1940,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1940:$Y1940,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1940,IO_Direct_Requirements_T,0))","v":0},0,0]
[23,3,"D35: Electricity, gas, steam and air conditioning supply","Tech35","D35: Electricity, gas, steam and air conditioning supply",{"$f":"IF($C1941=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1941,\"_\",F$13,\"DirectTotal\")),$A1941))","v":0},{"$f":"IF($C1941=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1941,\"_\",G$13,\"DirectTotal\")),$A1941))","v":0},{"$f":"INDEX($F1941:$G1941,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1941,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1941:$P1941,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1941,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1941:$P1941,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1941,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1941:$P1941,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1941,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1941:$P1941,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1941,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1941:$Y1941,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1941,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1941:$Y1941,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1941,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1941:$Y1941,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1941,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1941:$Y1941,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1941,IO_Direct_Requirements_T,0))","v":0},0,0]
[24,3,"D36T39: Water supply; sewerage, waste management and remediation activities","Tech35","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"IF($C1942=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1942,\"_\",F$13,\"DirectTotal\")),$A1942))","v":0},{"$f":"IF($C1942=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1942,\"_\",G$13,\"DirectTotal\")),$A1942))","v":0},{"$f":"INDEX($F1942:$G1942,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1942,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1942:$P1942,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1942,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1942:$P1942,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1942,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1942:$P1942,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1942,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1942:$P1942,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1942,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1942:$Y1942,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1942,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1942:$Y1942,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1942,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1942:$Y1942,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1942,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1942:$Y1942,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1942,IO_Direct_Requirements_T,0))","v":0},0,0]
[25,1,"D41T43: Construction","Tech35","D41T43: Construction",{"$f":"IF($C1943=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1943,\"_\",F$13,\"DirectTotal\")),$A1943))","v":0},{"$f":"IF($C1943=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1943,\"_\",G$13,\"DirectTotal\")),$A1943))","v":0},{"$f":"INDEX($F1943:$G1943,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1943,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1943:$P1943,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1943,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1943:$P1943,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1943,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1943:$P1943,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1943,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1943:$P1943,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1943,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1943:$Y1943,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1943,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1943:$Y1943,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1943,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1943:$Y1943,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1943,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1943:$Y1943,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1943,IO_Direct_Requirements_T,0))","v":0},0,0]
[26,2,"D45T47: Wholesale and retail trade; repair of motor vehicles","Tech35","D45T47: Wholesale and retail trade; repair of motor vehicles",{"$f":"IF($C1944=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1944,\"_\",F$13,\"DirectTotal\")),$A1944))","v":0},{"$f":"IF($C1944=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1944,\"_\",G$13,\"DirectTotal\")),$A1944))","v":0},{"$f":"INDEX($F1944:$G1944,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1944,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1944:$P1944,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1944,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1944:$P1944,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1944,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1944:$P1944,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1944,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1944:$P1944,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1944,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1944:$Y1944,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1944,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1944:$Y1944,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1944,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1944:$Y1944,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1944,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1944:$Y1944,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1944,IO_Direct_Requirements_T,0))","v":0},0,0]
[27,6,"D49: Land transport and transport via pipelines","Tech35","D49: Land transport and transport via pipelines",{"$f":"IF($C1945=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1945,\"_\",F$13,\"DirectTotal\")),$A1945))","v":0},{"$f":"IF($C1945=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1945,\"_\",G$13,\"DirectTotal\")),$A1945))","v":0},{"$f":"INDEX($F1945:$G1945,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1945,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1945:$P1945,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1945,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1945:$P1945,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1945,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1945:$P1945,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1945,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1945:$P1945,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1945,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1945:$Y1945,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1945,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1945:$Y1945,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1945,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1945:$Y1945,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1945,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1945:$Y1945,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1945,IO_Direct_Requirements_T,0))","v":0},0,0]
[28,6,"D50: Water transport","Tech35","D50: Water transport",{"$f":"IF($C1946=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1946,\"_\",F$13,\"DirectTotal\")),$A1946))","v":0},{"$f":"IF($C1946=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1946,\"_\",G$13,\"DirectTotal\")),$A1946))","v":0},{"$f":"INDEX($F1946:$G1946,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1946,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1946:$P1946,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1946,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1946:$P1946,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1946,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1946:$P1946,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1946,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1946:$P1946,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1946,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1946:$Y1946,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1946,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1946:$Y1946,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1946,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1946:$Y1946,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1946,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1946:$Y1946,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1946,IO_Direct_Requirements_T,0))","v":0},0,0]
[29,6,"D51: Air transport","Tech35","D51: Air transport",{"$f":"IF($C1947=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1947,\"_\",F$13,\"DirectTotal\")),$A1947))","v":0},{"$f":"IF($C1947=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1947,\"_\",G$13,\"DirectTotal\")),$A1947))","v":0},{"$f":"INDEX($F1947:$G1947,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1947,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1947:$P1947,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1947:$P1947,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1947:$P1947,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1947:$P1947,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1947,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1947:$Y1947,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1947:$Y1947,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1947:$Y1947,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1947,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1947:$Y1947,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1947,IO_Direct_Requirements_T,0))","v":0},0,0]
[30,6,"D52: Warehousing and support activities for transportation","Tech35","D52: Warehousing and support activities for transportation",{"$f":"IF($C1948=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1948,\"_\",F$13,\"DirectTotal\")),$A1948))","v":0},{"$f":"IF($C1948=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1948,\"_\",G$13,\"DirectTotal\")),$A1948))","v":0},{"$f":"INDEX($F1948:$G1948,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1948,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1948:$P1948,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1948,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1948:$P1948,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1948,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1948:$P1948,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1948,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1948:$P1948,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1948,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1948:$Y1948,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1948,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1948:$Y1948,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1948,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1948:$Y1948,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1948,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1948:$Y1948,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1948,IO_Direct_Requirements_T,0))","v":0},0,0]
[31,6,"D53: Postal and courier activities","Tech35","D53: Postal and courier activities",{"$f":"IF($C1949=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1949,\"_\",F$13,\"DirectTotal\")),$A1949))","v":0},{"$f":"IF($C1949=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1949,\"_\",G$13,\"DirectTotal\")),$A1949))","v":0},{"$f":"INDEX($F1949:$G1949,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1949,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1949:$P1949,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1949,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1949:$P1949,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1949,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1949:$P1949,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1949,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1949:$P1949,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1949,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1949:$Y1949,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1949,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1949:$Y1949,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1949,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1949:$Y1949,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1949,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1949:$Y1949,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1949,IO_Direct_Requirements_T,0))","v":0},0,0]
[32,6,"D55T56: Accommodation and food service activities","Tech35","D55T56: Accommodation and food service activities",{"$f":"IF($C1950=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1950,\"_\",F$13,\"DirectTotal\")),$A1950))","v":0},{"$f":"IF($C1950=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1950,\"_\",G$13,\"DirectTotal\")),$A1950))","v":0},{"$f":"INDEX($F1950:$G1950,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1950,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1950:$P1950,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1950,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1950:$P1950,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1950,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1950:$P1950,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1950,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1950:$P1950,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1950,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1950:$Y1950,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1950,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1950:$Y1950,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1950,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1950:$Y1950,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1950,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1950:$Y1950,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1950,IO_Direct_Requirements_T,0))","v":0},0,0]
[33,6,"D58T60: Publishing, audiovisual and broadcasting activities","Tech35","D58T60: Publishing, audiovisual and broadcasting activities",{"$f":"IF($C1951=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1951,\"_\",F$13,\"DirectTotal\")),$A1951))","v":0},{"$f":"IF($C1951=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1951,\"_\",G$13,\"DirectTotal\")),$A1951))","v":0},{"$f":"INDEX($F1951:$G1951,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1951,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1951:$P1951,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1951,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1951:$P1951,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1951,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1951:$P1951,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1951,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1951:$P1951,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1951,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1951:$Y1951,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1951,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1951:$Y1951,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1951,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1951:$Y1951,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1951,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1951:$Y1951,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1951,IO_Direct_Requirements_T,0))","v":0},0,0]
[34,6,"D61: Telecommunications","Tech35","D61: Telecommunications",{"$f":"IF($C1952=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1952,\"_\",F$13,\"DirectTotal\")),$A1952))","v":0},{"$f":"IF($C1952=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1952,\"_\",G$13,\"DirectTotal\")),$A1952))","v":0},{"$f":"INDEX($F1952:$G1952,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1952,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1952:$P1952,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1952:$P1952,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1952:$P1952,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1952:$P1952,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1952,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1952:$Y1952,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1952:$Y1952,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1952:$Y1952,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1952,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1952:$Y1952,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1952,IO_Direct_Requirements_T,0))","v":0},0,0]
[35,5,"D62T63: IT and other information services","Tech35","D62T63: IT and other information services",{"$f":"IF($C1953=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1953,\"_\",F$13,\"DirectTotal\")),$A1953))","v":0},{"$f":"IF($C1953=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1953,\"_\",G$13,\"DirectTotal\")),$A1953))","v":0},{"$f":"INDEX($F1953:$G1953,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1953,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1953:$P1953,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1953,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1953:$P1953,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1953,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1953:$P1953,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1953,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1953:$P1953,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1953,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1953:$Y1953,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1953,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1953:$Y1953,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1953,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1953:$Y1953,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1953,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1953:$Y1953,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1953,IO_Direct_Requirements_T,0))","v":0},0,0]
[36,5,"D64T66: Financial and insurance activities","Tech35","D64T66: Financial and insurance activities",{"$f":"IF($C1954=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1954,\"_\",F$13,\"DirectTotal\")),$A1954))","v":0},{"$f":"IF($C1954=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1954,\"_\",G$13,\"DirectTotal\")),$A1954))","v":0},{"$f":"INDEX($F1954:$G1954,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1954,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1954:$P1954,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1954,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1954:$P1954,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1954,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1954:$P1954,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1954,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1954:$P1954,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1954,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1954:$Y1954,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1954,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1954:$Y1954,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1954,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1954:$Y1954,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1954,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1954:$Y1954,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1954,IO_Direct_Requirements_T,0))","v":0},0,0]
[37,6,"D68: Real estate activities","Tech35","D68: Real estate activities",{"$f":"IF($C1955=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1955,\"_\",F$13,\"DirectTotal\")),$A1955))","v":0},{"$f":"IF($C1955=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1955,\"_\",G$13,\"DirectTotal\")),$A1955))","v":0},{"$f":"INDEX($F1955:$G1955,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1955,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1955:$P1955,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1955,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1955:$P1955,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1955,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1955:$P1955,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1955,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1955:$P1955,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1955,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1955:$Y1955,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1955,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1955:$Y1955,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1955,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1955:$Y1955,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1955,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1955:$Y1955,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1955,IO_Direct_Requirements_T,0))","v":0},0,0]
[38,5,"D69T75: Professional, scientific and technical activities","Tech35","D69T75: Professional, scientific and technical activities",{"$f":"IF($C1956=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1956,\"_\",F$13,\"DirectTotal\")),$A1956))","v":0},{"$f":"IF($C1956=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1956,\"_\",G$13,\"DirectTotal\")),$A1956))","v":0},{"$f":"INDEX($F1956:$G1956,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1956,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1956:$P1956,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1956,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1956:$P1956,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1956,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1956:$P1956,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1956,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1956:$P1956,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1956,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1956:$Y1956,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1956,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1956:$Y1956,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1956,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1956:$Y1956,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1956,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1956:$Y1956,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1956,IO_Direct_Requirements_T,0))","v":0},0,0]
[39,5,"D77T82: Administrative and support services","Tech35","D77T82: Administrative and support services",{"$f":"IF($C1957=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1957,\"_\",F$13,\"DirectTotal\")),$A1957))","v":0},{"$f":"IF($C1957=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1957,\"_\",G$13,\"DirectTotal\")),$A1957))","v":0},{"$f":"INDEX($F1957:$G1957,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1957,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1957:$P1957,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1957,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1957:$P1957,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1957,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1957:$P1957,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1957,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1957:$P1957,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1957,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1957:$Y1957,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1957,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1957:$Y1957,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1957,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1957:$Y1957,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1957,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1957:$Y1957,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1957,IO_Direct_Requirements_T,0))","v":0},0,0]
[40,6,"D84: Public administration and defence; compulsory social security","Tech35","D84: Public administration and defence; compulsory social security",{"$f":"IF($C1958=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1958,\"_\",F$13,\"DirectTotal\")),$A1958))","v":0},{"$f":"IF($C1958=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1958,\"_\",G$13,\"DirectTotal\")),$A1958))","v":0},{"$f":"INDEX($F1958:$G1958,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1958,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1958:$P1958,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1958,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1958:$P1958,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1958,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1958:$P1958,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1958,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1958:$P1958,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1958,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1958:$Y1958,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1958,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1958:$Y1958,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1958,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1958:$Y1958,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1958,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1958:$Y1958,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1958,IO_Direct_Requirements_T,0))","v":0},0,0]
[41,6,"D85: Education","Tech35","D85: Education",{"$f":"IF($C1959=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1959,\"_\",F$13,\"DirectTotal\")),$A1959))","v":0},{"$f":"IF($C1959=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1959,\"_\",G$13,\"DirectTotal\")),$A1959))","v":0},{"$f":"INDEX($F1959:$G1959,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1959,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1959:$P1959,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1959,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1959:$P1959,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1959,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1959:$P1959,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1959,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1959:$P1959,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1959,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1959:$Y1959,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1959,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1959:$Y1959,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1959,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1959:$Y1959,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1959,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1959:$Y1959,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1959,IO_Direct_Requirements_T,0))","v":0},0,0]
[42,6,"D86T88: Human health and social work activities","Tech35","D86T88: Human health and social work activities",{"$f":"IF($C1960=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1960,\"_\",F$13,\"DirectTotal\")),$A1960))","v":0},{"$f":"IF($C1960=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1960,\"_\",G$13,\"DirectTotal\")),$A1960))","v":0},{"$f":"INDEX($F1960:$G1960,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1960,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1960:$P1960,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1960,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1960:$P1960,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1960,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1960:$P1960,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1960,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1960:$P1960,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1960,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1960:$Y1960,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1960,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1960:$Y1960,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1960,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1960:$Y1960,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1960,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1960:$Y1960,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1960,IO_Direct_Requirements_T,0))","v":0},0,0]
[43,6,"D90T93: Arts, entertainment and recreation","Tech35","D90T93: Arts, entertainment and recreation",{"$f":"IF($C1961=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1961,\"_\",F$13,\"DirectTotal\")),$A1961))","v":0},{"$f":"IF($C1961=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1961,\"_\",G$13,\"DirectTotal\")),$A1961))","v":0},{"$f":"INDEX($F1961:$G1961,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1961,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1961:$P1961,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1961,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1961:$P1961,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1961,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1961:$P1961,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1961,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1961:$P1961,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1961,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1961:$Y1961,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1961,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1961:$Y1961,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1961,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1961:$Y1961,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1961,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1961:$Y1961,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1961,IO_Direct_Requirements_T,0))","v":0},0,0]
[44,6,"D94T96: Other service activities","Tech35","D94T96: Other service activities",{"$f":"IF($C1962=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1962,\"_\",F$13,\"DirectTotal\")),$A1962))","v":0},{"$f":"IF($C1962=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1962,\"_\",G$13,\"DirectTotal\")),$A1962))","v":0},{"$f":"INDEX($F1962:$G1962,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1962,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1962:$P1962,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1962,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1962:$P1962,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1962,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1962:$P1962,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1962,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1962:$P1962,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1962,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1962:$Y1962,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1962,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1962:$Y1962,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1962,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1962:$Y1962,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1962,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1962:$Y1962,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1962,IO_Direct_Requirements_T,0))","v":0},{"$f":"AB1962/INDEX(Salaries_Tbl,MATCH($E1962,Salaries_L,0))","v":0},{"$f":"AC1962/INDEX(Salaries_Tbl,MATCH($E1962,Salaries_L,0))","v":0}]
[45,6,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Tech35","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",{"$f":"IF($C1963=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1963,\"_\",F$13,\"DirectTotal\")),$A1963))","v":0},{"$f":"IF($C1963=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1963,\"_\",G$13,\"DirectTotal\")),$A1963))","v":0},{"$f":"INDEX($F1963:$G1963,,MATCH(H$13,$F$13:$G$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(H$10,IO_Direct_Requirements_L,0),MATCH($C1963,IO_Direct_Requirements_T,0))","v":0},0,0,0,0,0,null,0,0,{"$f":"INDEX($O1963:$P1963,,MATCH(Q$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Q$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1963,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1963:$P1963,,MATCH(R$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!R$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1963,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1963:$P1963,,MATCH(S$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!S$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1963,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($O1963:$P1963,,MATCH(T$13,$O$13:$P$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!T$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1963,IO_Direct_Requirements_T,0))","v":0},0,0,null,0,0,{"$f":"INDEX($X1963:$Y1963,,MATCH(Z$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!Z$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1963,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1963:$Y1963,,MATCH(AA$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AA$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1963,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1963:$Y1963,,MATCH(AB$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AB$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1963,IO_Direct_Requirements_T,0))","v":0},{"$f":"INDEX($X1963:$Y1963,,MATCH(AC$13,$X$13:$Y$13,0))*INDEX(IO_Direct_Requirements_Tbl,MATCH(Sectoral_IMPACTS!AC$10,IO_Direct_Requirements_L,0),MATCH(Sectoral_IMPACTS!$C1963,IO_Direct_Requirements_T,0))","v":0},0,0]
[46,null,"Labour","Tech35","Labour",{"$f":"IF($C1964=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1964,\"_\",F$13,\"DirectTotal\")),$A1964))","v":0},{"$f":"IF($C1964=\"Labour\",0,INDEX(INDIRECT(CONCATENATE($D1964,\"_\",G$13,\"DirectTotal\")),$A1964))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F1919:F1964)","v":0},{"$f":"SUM(G1919:G1964)","v":0},{"$f":"SUM(H1919:H1964)","v":0},{"$f":"SUM(I1919:I1964)","v":0},{"$f":"SUM(J1919:J1964)","v":0},{"$f":"SUM(K1919:K1964)","v":0},{"$f":"SUM(L1919:L1964)","v":0},{"$f":"SUM(M1919:M1964)","v":0},null,{"$f":"SUM(O1919:O1964)","v":0},{"$f":"SUM(P1919:P1964)","v":0},{"$f":"SUM(Q1919:Q1964)","v":0},{"$f":"SUM(R1919:R1964)","v":0},{"$f":"SUM(S1919:S1964)","v":0},{"$f":"SUM(T1919:T1964)","v":0},{"$f":"SUM(U1919:U1964)","v":0},{"$f":"SUM(V1919:V1964)","v":0},null,{"$f":"SUM(X1919:X1964)","v":0},{"$f":"SUM(Y1919:Y1964)","v":0},{"$f":"SUM(Z1919:Z1964)","v":0},{"$f":"SUM(AA1919:AA1964)","v":0},{"$f":"SUM(AB1919:AB1964)","v":0},{"$f":"SUM(AC1919:AC1964)","v":0},{"$f":"SUM(AD1919:AD1964)","v":0},{"$f":"SUM(AE1919:AE1964)","v":0}]

{"sheet":"I_O_TABLE","index":85,"n_rows":365,"n_cols":50,"rows_kept":365,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"Input / Output Tables"]
[]
[null,null,null,"This sheet takes the data from the country-specific IO tables and calculates the type 1 (indirect) and type 2 (induced) multipliers derived from the relationship between sectors"]
[null,null,null,"These multipliers are fed into the \"Sectoral_IMPACTS\" sheet to estimate indirect and induced economic impacts"]
[null,null,"I / O Table"]
[]
[null,null,null,"Sectors \n(inputs ↓; outputs →)","D01T02: Agriculture, hunting, forestry","D03: Fishing and aquaculture","D05T06: Mining and quarrying, energy producing products","D07T08: Mining and quarrying, non-energy producing products","D09: Mining support service activities","D10T12: Food products, beverages and tobacco","D13T15: Textiles, textile products, leather and footwear","D16: Wood and products of wood and cork","D17T18: Paper products and printing","D19: Coke and refined petroleum products","D20: Chemical and chemical products","D21: Pharmaceuticals, medicinal chemical and botanical products","D22: Rubber and plastics products","D23: Other non-metallic mineral products","D24: Basic metals","D25: Fabricated metal products","D26: Computer, electronic and optical equipment","D27: Electrical equipment","D28: Machinery and equipment, nec","D29: Motor vehicles, trailers and semi-trailers","D30: Other transport equipment","D31T33: Manufacturing nec; repair and installation of machinery and equipment","D35: Electricity, gas, steam and air conditioning supply","D36T39: Water supply; sewerage, waste management and remediation activities","D41T43: Construction","D45T47: Wholesale and retail trade; repair of motor vehicles","D49: Land transport and transport via pipelines","D50: Water transport","D51: Air transport","D52: Warehousing and support activities for transportation","D53: Postal and courier activities","D55T56: Accommodation and food service activities","D58T60: Publishing, audiovisual and broadcasting activities","D61: Telecommunications","D62T63: IT and other information services","D64T66: Financial and insurance activities","D68: Real estate activities","D69T75: Professional, scientific and technical activities","D77T82: Administrative and support services","D84: Public administration and defence; compulsory social security","D85: Education","D86T88: Human health and social work activities","D90T93: Arts, entertainment and recreation","D94T96: Other service activities","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Labour"]
[null,null,null,"DOM_01T02: Agriculture, hunting, forestry",{"$f":"INDEX(IOTable_Tbl,MATCH($D10,IOTable_L,0),MATCH(E$9,IOTable_T,0))","v":8319.7999999999993},7,14.8,0.9,0.1,54181,835.3,3606.1,840.9,54.2,{"$f":"INDEX(IOTable_Tbl,MATCH($D10,IOTable_L,0),MATCH(O$9,IOTable_T,0))","v":1019.7},398.8,5177.7,44.3,0,143.4,1.7,0,126.6,0,{"$f":"INDEX(IOTable_Tbl,MATCH($D10,IOTable_L,0),MATCH(Y$9,IOTable_T,0))","v":34},156.9,0.7,1.3,2963.3,57.7,0.1,40.1,47.8,0.5,{"$f":"INDEX(IOTable_Tbl,MATCH($D10,IOTable_L,0),MATCH(AI$9,IOTable_T,0))","v":0},6524,0.1,0,0,2.1,0.5,0.1,0.7,479,{"$f":"INDEX(IOTable_Tbl,MATCH($D10,IOTable_L,0),MATCH(AS$9,IOTable_T,0))","v":24},390.9,147.30000000000001,58.1,0,{"$f":"INDEX(IOTable_Tbl,MATCH($D10,IOTable_L,0),MATCH(AX$9,IOTable_T,0))","v":36131.599999999999}]
[null,null,null,"DOM_03: Fishing and aquaculture",1.6,569.4,0,0,0,3411.7,0.1,0.5,0,0,159.9,7.4,0,0,0,0,0,0,0,0,0,65.400000000000006,0,1.5,0,0,0,30.9,0,0,0,3397,0,0,4,0,0,2,0.1,22.8,40.700000000000003,208.4,92.5,1.8,0,21484.1]
[null,null,null,"DOM_05T06: Mining and quarrying, energy producing products",0.1,0,8651.2000000000007,60.3,0.6,16.5,52.7,2,214.3,38936.300000000003,3583.2,0.3,38.700000000000003,1379.3,335.8,394.2,0.2,0.2,13.7,2,0.1,9.1999999999999993,5115.8,0,0.5,2.5,0,0,0,0.1,0,0.5,0,0.1,0,0,0,2.2000000000000002,0.1,0,0,0.1,0,0,0,15.8]
[null,null,null,"DOM_07T08: Mining and quarrying, non-energy producing products",0.1,0.5,893.1,476.6,39.799999999999997,67.3,0.9,33.4,0.2,4396.2,859.2,24.5,59.3,1369.3,11516.1,5640.2,18.100000000000001,1.2,11.4,3.8,7,76,0.2,0.3,8296.2999999999993,0.3,0,0,0,0,0,0,0,0,0.3,0,0,2.2000000000000002,0,4,179.4,0,0,0,0,8.3000000000000007]
[null,null,null,"DOM_09: Mining support service activities",0,0,3518.7,1186.5999999999999,28.1,0.1,0,0,0,28.9,29.7,0,5,27.3,21.6,7.4,1,3.7,0,0,0,5.6,9.6999999999999993,0,3.4,0,0,0,0,0,0,0,0,0,0,0,0,23.6,0.1,0,0,0,0,0,0,0]
[null,null,null,"DOM_10T12: Food products, beverages and tobacco",4616.3,424.2,99.3,122.5,3,13778.8,171.7,46.7,15.5,42.1,2535.4,21.3,4.4000000000000004,34.1,2.7,70,3.8,2,210.8,0,0.1,18.5,12.6,8,6.9,117.3,51.8,139.4,63.8,44.6,8.3000000000000007,11867.6,75.400000000000006,19.7,5.7,63.5,19,6.8,41.5,322.39999999999998,178.6,1002.1,114,10.6,0,82515.899999999994]
[null,null,null,"DOM_13T15: Textiles, textile products, leather and footwear",365.3,77.099999999999994,31.6,14.1,4,119.6,15653.4,363.5,73,66.900000000000006,131.4,80.8,134.6,69.099999999999994,70.599999999999994,196,9.8000000000000007,94.5,42.5,40.799999999999997,39.299999999999997,374.3,0.7,6.7,723.3,1031.3,47.6,34.6,73,56.5,62.1,126.6,39.6,18.600000000000001,0.6,41.5,30.3,0.8,70.599999999999994,514.5,454.2,320,58.6,84.9,0,11837.6]
[null,null,null,"DOM_16: Wood and products of wood and cork",{"$f":"INDEX(IOTable_Tbl,MATCH($D17,IOTable_L,0),MATCH(E$9,IOTable_T,0))","v":30.3},4.4000000000000004,0,18.5,13.8,34.299999999999997,3,1583.4,69.099999999999994,321.8,{"$f":"INDEX(IOTable_Tbl,MATCH($D17,IOTable_L,0),MATCH(O$9,IOTable_T,0))","v":19.3},0.3,11.8,6,1.6,168,0.4,1.1000000000000001,2.8,3.7,{"$f":"INDEX(IOTable_Tbl,MATCH($D17,IOTable_L,0),MATCH(Y$9,IOTable_T,0))","v":35.5},504.4,0,0.8,8141.5,299.39999999999998,1.2,0,0.1,9.6,{"$f":"INDEX(IOTable_Tbl,MATCH($D17,IOTable_L,0),MATCH(AI$9,IOTable_T,0))","v":0.2},7.4,0.1,0.4,0,0,0.2,0.1,0.8,252,{"$f":"INDEX(IOTable_Tbl,MATCH($D17,IOTable_L,0),MATCH(AS$9,IOTable_T,0))","v":0.8},0.7,1.1000000000000001,38.299999999999997,0,340.3]
[null,null,null,"DOM_17T18: Paper products and printing",73.8,1,55.1,12.1,13.2,1004,59.2,25.1,7531.9,259.39999999999998,244.7,87.9,89.6,152.80000000000001,48.5,75.3,227.2,49,55.4,3.6,5.9,76.8,9.3000000000000007,21.4,304.39999999999998,3222.4,142.6,112.4,126.6,159.1,29.5,51.4,1234.4000000000001,60.3,2.6,288.7,94.1,81.400000000000006,162.1,749,1060,82.8,3.7,13.5,0,1478]
[null,null,null,"DOM_19: Coke and refined petroleum products",890.1,492.8,9131,1007.9,221.1,574.20000000000005,180.4,259.5,123.8,1017.2,1397.5,101.1,342.8,997.1,438.2,1355.8,36.1,130.19999999999999,216.3,86.4,184,120.4,2312.5,47.9,14092.8,9538.2999999999993,4654.3999999999996,2687.6,4936.1000000000004,207.8,136.4,349.6,207.8,273.2,86.4,37.299999999999997,141.30000000000001,14.1,223.4,1587.9,298.3,339.5,37.200000000000003,255.5,0,24610.400000000001]
[null,null,null,"DOM_20: Chemical and chemical products",4039.2,9.1999999999999993,364.8,358.2,55.6,1029.2,535,384.4,679.4,1623.4,3571.9,156.80000000000001,3533,314.89999999999998,103.4,302.89999999999998,425.2,740.6,315.8,63.4,65.5,205.5,19.600000000000001,43,600,473.4,27.8,20.399999999999999,45.9,22.7,0.8,39.700000000000003,224,15.9,6.8,15.8,11.2,4.0999999999999996,31.9,162,145.19999999999999,275.89999999999998,16.5,27.5,0,5666.7]
[null,null,null,"DOM_21: Pharmaceuticals, medicinal chemical and botanical products",74.599999999999994,3.8,4.9000000000000004,2.5,0.3,7.8,0.2,1.2,19.8,0.4,20.399999999999999,62.1,3.3,0.5,0.3,16.899999999999999,13.3,1.7,0.1,1.2,0,1.5,0.1,1.7,0,7.1,17.100000000000001,11.1,4.5999999999999996,22.2,0.1,1,0.6,1.3,1.1000000000000001,0.3,0,0.3,3.4,26.6,19.100000000000001,759.5,0.5,1.1000000000000001,0,1958.6]
[null,null,null,"DOM_22: Rubber and plastics products",258,11.5,193.8,219.2,13.1,470.8,324.7,226.2,245.3,11.6,298.8,129.1,3498.1,288.7,55.2,944.5,412.1,215.4,373,976.3,706.2,527.1,9.8000000000000007,9.8000000000000007,3751.6,3176.2,298.60000000000002,101.3,188.1,113.7,36.5,128.19999999999999,52.4,65.400000000000006,0.9,130.1,56,9,80.3,191.9,159.30000000000001,63.3,18,24.2,0,4077.3]
[null,null,null,"DOM_23: Other non-metallic mineral products",0.6,0.2,48,6.5,0.4,13.9,3.5,19.3,23,{"$f":"INDEX(IOTable_Tbl,MATCH($D23,IOTable_L,0),MATCH(N$9,IOTable_T,0))","v":741.5},25.2,8,20.3,700.9,9,201.6,802.5,151.1,69.2,72.2,100.4,44.8,0.1,1.3,11419.9,42.6,37.5,19.600000000000001,22.9,10,0,4.7,4.3,0.1,0.2,0.4,31.4,18.7,8.1999999999999993,14.6,47.6,25.3,0.3,18.3,0,433.5]
[null,null,null,"DOM_24: Basic metals",0.4,1.8,1.2,79.900000000000006,0,1.1000000000000001,13.9,1.6,9.8000000000000007,108.5,1.8,0,3.1,14.3,410.5,5564.3,250.5,730.6,409.9,437.3,379.8,841,0,3.3,5999.1,20.2,0,0,0,0,0,0,0.1,0.7,0,10.5,0,0,0,0.8,0,0.1,0.2,10,0,0.3]
[null,null,null,"DOM_25: Fabricated metal products",349.1,5.8,160.5,616.5,15.8,78.099999999999994,39.700000000000003,101.3,31,26.8,95.8,1.2,286.39999999999998,57.5,36.200000000000003,3264.8,545.4,633.4,908.8,735.9,720.5,412.1,110.2,198.9,22090.400000000001,2306.6999999999998,277.7,226.1,284,115.5,26.2,119.5,36.700000000000003,29.2,0.2,330.9,25.5,13.5,121.7,942.6,104.6,74.900000000000006,9.6999999999999993,135.19999999999999,0,4414]
[null,null,null,"DOM_26: Computer, electronic and optical equipment",0,0,87.3,26.7,23.8,2.2000000000000002,1.7,0.7,2.2000000000000002,2.2000000000000002,8.8000000000000007,2.8,4.3,27.7,14.2,251.3,1608.8,114.3,55.4,87.3,56.4,43.9,97.5,0.6,595.20000000000005,192.1,13.8,13.2,11.4,22.2,0.2,0.4,16.7,40.700000000000003,8.6,0.2,0,8.1999999999999993,84,149.5,154.5,57.7,1.7,242.8,0,3258.4]
[null,null,null,"DOM_27: Electrical equipment",{"$f":"INDEX(IOTable_Tbl,MATCH($D27,IOTable_L,0),MATCH(E$9,IOTable_T,0))","v":3.2},13.9,296.89999999999998,92.1,32.799999999999997,16.7,17,7,65.8,41.7,{"$f":"INDEX(IOTable_Tbl,MATCH($D27,IOTable_L,0),MATCH(O$9,IOTable_T,0))","v":53.1},11.9,20.5,17.5,23.4,137.4,468,837.1,239.7,458.8,{"$f":"INDEX(IOTable_Tbl,MATCH($D27,IOTable_L,0),MATCH(Y$9,IOTable_T,0))","v":329},12.4,78,3.8,2265.9,283.7,103.3,45.3,40.299999999999997,49.8,{"$f":"INDEX(IOTable_Tbl,MATCH($D27,IOTable_L,0),MATCH(AI$9,IOTable_T,0))","v":5},11.6,23.8,44.4,24.1,0.6,4.7,1.3,14.8,285.5,{"$f":"INDEX(IOTable_Tbl,MATCH($D27,IOTable_L,0),MATCH(AS$9,IOTable_T,0))","v":70.2},22.7,4.9000000000000004,121,0,1628.8]
[null,null,null,"DOM_28: Machinery and equipment, nec",38.799999999999997,2.7,251.1,190.7,59,25,19.100000000000001,24.6,74.7,23.2,19.899999999999999,6.3,32.299999999999997,10.199999999999999,16.8,181.6,18.3,22.3,365.9,35.9,77.2,26.7,1.3,4.3,670.6,47.5,4.7,7.2,14.3,10.4,1.2,1.1000000000000001,20.7,0.7,0.1,0.9,0,6.6,36.1,2.6,8.3000000000000007,3.2,1.1000000000000001,12.3,0,128.4]
[null,null,null,"DOM_29: Motor vehicles, trailers and semi-trailers",158.5,22,346.2,138,60,44.4,14.5,38.299999999999997,85.4,47,42.1,41.3,24.7,58.2,23.7,115.8,2.2000000000000002,5.0999999999999996,39.700000000000003,4677.1000000000004,51.3,9.5,21.9,2.8,1217.0999999999999,1001.5,431.3,24.7,60.4,40.200000000000003,8.5,104.3,7.5,7,1,89.3,79,10.7,104,180.9,26.1,29.5,33.200000000000003,15.5,0,9813.7999999999993]
[null,null,null,"DOM_30: Other transport equipment",22.3,0.9,141.19999999999999,45.6,2.7,21.1,8.4,23.6,38.799999999999997,21.6,21.4,16.7,20.8,28.1,11.9,25.1,0.8,2.4,20.5,3.3,1059.5999999999999,7.6,12.8,1.8,43.2,211.2,65.8,21.5,251.7,24.6,9.4,63.6,4.4000000000000004,3.7,0.5,5,15,1.1000000000000001,19.7,0.1,8.8000000000000007,3.7,1.7,3.8,0,5517.8]
[null,null,null,"DOM_31T33: Manufacturing nec; repair and installation of machinery and equipment",21.8,22.9,14.8,14.8,2.2999999999999998,4,1.4,16.600000000000001,8.3000000000000007,3.3,7.4,9.1,4.7,2.2999999999999998,1.3,12.6,16.2,33.200000000000003,0.9,10,8.1,48.8,4,0.5,33.5,48.8,22.7,71.900000000000006,118.4,44.4,1.3,0.5,48.5,2.8,4.5,18.100000000000001,5.8,1.6,26.1,76.099999999999994,73,119,31.8,2.7,0,1632.4]
[null,null,null,"DOM_35: Electricity, gas, steam and air conditioning supply",36.6,51.5,782.3,122.3,91.9,363,272.8,183.3,238.6,1001.1,783.7,113.9,504.4,820.4,463.4,907,73.7,210.5,114.5,40.200000000000003,56.6,95.3,17842,29.4,1128,1042.7,147,52.5,155.5,276.10000000000002,67.2,208.2,349,718.8,583.20000000000005,64.2,103.3,7.5,68.400000000000006,733.5,397.3,492.3,136.4,224.2,0,11995.7]
[null,null,null,"DOM_36T39: Water supply; sewerage, waste management and remediation activities",3,0.3,16.3,10.7,2,16.7,2,1.5,10.7,17.5,19.3,13.4,8.1999999999999993,5.8,20.7,18.100000000000001,3.2,5.7,6.6,1,5.8,2.2999999999999998,1.7,16.899999999999999,7.3,35,3.9,3.6,2.9,8.3000000000000007,0.1,3.2,2.2999999999999998,1.4,0.1,1.6,0.8,0.1,7.1,12.6,7.4,35.5,9.8000000000000007,1.3,0,932.3]
[null,null,null,"DOM_41T43: Construction",1661.9,18.7,2392.6999999999998,621.70000000000005,134.9,60,81.599999999999994,24.5,39.1,734.3,16.7,10.6,11.8,90.4,87.2,56.7,41.2,0,0.3,9.5,16.899999999999999,22.8,11.6,55.2,4612,1778.6,47.2,24.7,56.2,265.10000000000002,7.8,12.8,62.4,89.2,33.5,323.7,2558.8000000000002,21.8,120.8,3477.9,943.2,168.2,20.5,5.0999999999999996,0,1714.2]
[null,null,null,"DOM_45T47: Wholesale and retail trade; repair of motor vehicles",4667.6000000000004,382.1,2742.5,898.8,256.5,12123,4516.5,1495.4,1669.3,3710.1,2537,298.60000000000002,2298.9,858,707,2794.1,1471.1,981.8,981,3022.4,761.1,725.3,1173.7,66,15209.7,5347.7,1893.8,631.4,1042.8,230.2,111.1,5553.1,456.8,164.4,58.9,313.10000000000002,189.6,63.7,446.1,1607.9,883.1,1202.5999999999999,167.5,322.2,0,76373.600000000006]
[null,null,null,"DOM_49: Land transport and transport via pipelines",723.9,90.5,932.1,371.5,66.900000000000006,2761.5,523.70000000000005,307,464.5,1135.7,526.4,70.2,467.6,299.10000000000002,524.6,802,319.60000000000002,170.3,187,152.9,148.6,145.9,358,16.600000000000001,4226.7,1376.2,175.7,112.2,186.1,40.4,30.3,939.4,102.2,41,11,39.6,27,14.8,80.8,565.70000000000005,224,222.5,45.3,69.400000000000006,0,11769.8]
[null,null,null,"DOM_50: Water transport",{"$f":"INDEX(IOTable_Tbl,MATCH($D37,IOTable_L,0),MATCH(E$9,IOTable_T,0))","v":120.7},11.5,1240.8,111,19.8,316.10000000000002,75.400000000000006,188.8,63.9,273.10000000000002,{"$f":"INDEX(IOTable_Tbl,MATCH($D37,IOTable_L,0),MATCH(O$9,IOTable_T,0))","v":70.599999999999994},9.1999999999999993,63.6,164.6,69.3,112.7,42.4,26.9,31.1,47.5,{"$f":"INDEX(IOTable_Tbl,MATCH($D37,IOTable_L,0),MATCH(Y$9,IOTable_T,0))","v":28.6},22,31.6,3.7,469.9,437.1,20.3,13.3,19.7,77.7,{"$f":"INDEX(IOTable_Tbl,MATCH($D37,IOTable_L,0),MATCH(AI$9,IOTable_T,0))","v":24.9},136.5,79.099999999999994,17.899999999999999,2.1,6,3.6,10.7,54.5,43.3,{"$f":"INDEX(IOTable_Tbl,MATCH($D37,IOTable_L,0),MATCH(AS$9,IOTable_T,0))","v":24.2},30.1,4,16.600000000000001,0,2966.5]
[null,null,null,"DOM_51: Air transport",140.4,13.7,545,109.1,43.9,406.7,89.6,94.2,103.2,174.6,239.1,66.5,125.4,136.80000000000001,137.69999999999999,310.5,60.2,39,38.9,40.9,35,46.7,48,3.2,842.1,1007.5,61.8,29.9,103.6,75.400000000000006,26.1,119.2,121.2,26.8,8.1999999999999993,56.9,50.4,12.7,91.1,1831.1,174.6,82.3,17.5,20.9,0,19888.2]
[null,null,null,"DOM_52: Warehousing and support activities for transportation",159.69999999999999,18.899999999999999,509.4,40.700000000000003,12.8,536.70000000000005,103.3,56.2,67.400000000000006,235.2,116.7,22.5,90.4,128.9,105.7,149,76.099999999999994,69.8,43.9,30.6,31.2,54.4,69.7,8,1105.3,391.2,228.6,280.7,349.3,129.80000000000001,3,184,29.3,6.6,2,6.4,4.8,3,12,41.3,28.6,28.4,5.9,12.5,0,2027.9]
[null,null,null,"DOM_53: Postal and courier activities",25.8,1.8,10.9,5.0999999999999996,1.1000000000000001,48.5,12.2,11.5,24.1,16.5,19.7,1.6,16.600000000000001,10.3,2,17.5,9.1,6.4,6.5,15.4,4.5999999999999996,4.8,3,0.4,109.9,129.1,3.7,1.7,7.1,4,0.3,30.3,31.4,0.8,0.4,1.6,0.7,0.3,4.5,22.1,8.9,7.5,0.8,3.3,0,937.3]
[null,null,null,"DOM_55T56: Accommodation and food service activities",19.899999999999999,15.4,162.5,49.5,33.299999999999997,248.2,32,54.7,74.400000000000006,37.9,97.4,72,130.5,85.3,25.4,65.2,114.7,43.6,28.3,35.5,42.1,48.2,37.9,2.8,1242.2,1255.5999999999999,150.6,72.400000000000006,380.2,33.9,5.8,45.5,157.19999999999999,28.9,4.4000000000000004,42.9,41.3,26.6,136.80000000000001,2411.1,1019.3,425.2,63,17.8,0,49011.5]
[null,null,null,"DOM_58T60: Publishing, audiovisual and broadcasting activities",3.8,0.1,26.1,3.3,0,1086.3,19.2,9.8000000000000007,44.1,171.3,325.7,100.9,215.9,58,0.8,7.3,41.4,34.799999999999997,13.3,102.9,55.9,40.799999999999997,61.1,0,64.400000000000006,606.4,109.2,66,227.1,60.3,1.2,7.7,674.2,141.9,159.80000000000001,334.6,376.9,181.4,388.6,216.1,273.3,66.8,151.9,8,0,4448.3999999999996]
[null,null,null,"DOM_61: Telecommunications",69.3,5.3,293,50.8,66.099999999999994,360.5,47.1,144.19999999999999,160.9,89.2,272.10000000000002,84.6,220.1,155.6,33.9,118.5,74.099999999999994,83.2,163.69999999999999,42.6,17,71.3,99.2,8.1,1296.5999999999999,2733.3,215.6,397.5,515.9,239.7,71.400000000000006,108.7,253.3,3270.7,828.8,229.1,201.1,64,169.8,176.2,210.8,117,57.9,148,0,21008.1]
[null,null,null,"DOM_62T63: IT and other information services",7.2,3.7,127.1,69,11.6,28,9.5,38,1.9,8.1,29,45.6,15.4,25,3.9,42.4,0.1,0.5,2.2000000000000002,31.1,1.6,4.7,23.3,1.4,129.6,828.4,57,42.3,64.5,46.5,10.1,10.3,264.7,645.70000000000005,833.7,242.2,177.4,144.9,257.10000000000002,181.2,177.6,114.7,82.7,70.3,0,2381.4]
[null,null,null,"DOM_64T66: Financial and insurance activities",2583.5,265.3,1879.1,380.9,68.8,1592.5,220.6,170.1,273.7,2845.4,644.1,69.3,425.2,233.2,145.6,426.7,210,183.4,165.2,243.7,140.9,113.9,941.6,8.4,1678.6,5773.9,132.69999999999999,81.900000000000006,154.6,76.8,21.5,577.1,147.30000000000001,327.3,63.1,1045.0999999999999,489.2,24.4,158.9,282.5,89.8,398.2,90.5,107,0,19159.900000000001]
[null,null,null,"DOM_68: Real estate activities",2.2000000000000002,3,615.5,229.7,47.9,172.2,22.8,30,59.5,80.400000000000006,145.30000000000001,54,106,118.1,28.3,145.1,12.3,7.5,7.5,13.1,23.6,47.4,0.1,6.1,1752.4,3471.6,102.7,40.5,118.6,31.1,14,298.5,142.30000000000001,255.1,82.2,126.8,64.3,49.3,115.1,213,499.9,288.10000000000002,83.6,521.6,0,21881]
[null,null,null,"DOM_69T75: Professional, scientific and technical activities",{"$f":"INDEX(IOTable_Tbl,MATCH($D47,IOTable_L,0),MATCH(E$9,IOTable_T,0))","v":4.5},2,31.6,37.6,3.7,54,3.7,8.1999999999999993,6.5,7.5,{"$f":"INDEX(IOTable_Tbl,MATCH($D47,IOTable_L,0),MATCH(O$9,IOTable_T,0))","v":7.2},4.4000000000000004,3.1,30.9,1.4,3.4,18.3,0.1,0,8.6999999999999993,{"$f":"INDEX(IOTable_Tbl,MATCH($D47,IOTable_L,0),MATCH(Y$9,IOTable_T,0))","v":0.4},1.1000000000000001,0.1,0.5,30.4,121.3,11.8,12.7,25.2,9.6999999999999993,{"$f":"INDEX(IOTable_Tbl,MATCH($D47,IOTable_L,0),MATCH(AI$9,IOTable_T,0))","v":1.6},1.9,48.9,57.7,26.5,51.2,43.4,13.1,21.3,68.7,{"$f":"INDEX(IOTable_Tbl,MATCH($D47,IOTable_L,0),MATCH(AS$9,IOTable_T,0))","v":7.3},26.3,8.3000000000000007,0.7,0,88.3]
[null,null,null,"DOM_77T82: Administrative and support services",144.19999999999999,10.7,1661.2,341.3,70.7,186.4,30.5,119.9,75.3,467.5,140.5,154.30000000000001,75.900000000000006,47.8,41.3,121.4,151,114.7,163.80000000000001,81.900000000000006,90.8,42,461.6,14.7,2784.8,1520.6,186,119.7,197.9,104.7,10.6,74.8,325.60000000000002,727.2,154.19999999999999,369.9,308.60000000000002,46.2,195.4,976.3,764.7,915.8,137.80000000000001,274.5,0,649.5]
[null,null,null,"DOM_84: Public administration and defence; compulsory social security",98.7,0.7,323.10000000000002,18.8,5,86.6,14.2,16.399999999999999,39.200000000000003,69.099999999999994,100.9,8.6,107.3,14.9,9.5,25.2,24.1,32.6,6.7,14.9,11.6,7.7,43.5,10,94.4,124.5,113.6,28.4,75.3,27.5,4.8,122.2,106.8,428.1,89.6,54.7,158.1,45.6,48.8,98.8,57.3,38.299999999999997,2.5,5.2,0,124.4]
[null,null,null,"DOM_85: Education",0,0,33.799999999999997,1.9,4,5,1.5,12.2,7.3,36.1,32.6,11,2.8,10.6,4.5,2.5,8.6,22.7,11.3,3.6,0.9,1.3,4.3,1.2,36.799999999999997,67.2,42.8,15,53.6,10.199999999999999,1.6,3.1,6.5,10.5,0.3,103.2,0,3,47.7,55.5,177.5,66.3,0.7,2.1,0,18882.3]
[null,null,null,"DOM_86T88: Human health and social work activities",3.5,0.5,71.2,4.5,3.2,3.2,7.3,0,22.9,18.399999999999999,79.099999999999994,68.5,6.8,10.8,1,2.5,2.6,0,0,1.2,0.5,0.4,0,0.2,0,147.6,35,30.1,47,41.7,0.9,5.3,8.5,6.8,10.7,47.5,21.2,0.4,20.3,1,74,71.900000000000006,3.8,1.3,0,11837.7]
[null,null,null,"DOM_90T93: Arts, entertainment and recreation",0,0,0.4,0,0,117.5,0.2,0,7,3.4,0,15.9,8.6999999999999993,0.5,0,0,7.5,3.8,0,9.9,4.7,0,0.1,1.2,0,47.4,9.3000000000000007,0.2,4.4000000000000004,2.9,0,0.8,467.2,0.1,8.9,0.8,30.5,25.7,3.7,26.4,21.5,3.5,13.2,2.9,0,4291.8]
[null,null,null,"DOM_94T96: Other service activities",123.9,2.9,138.5,20.8,1.6,4.0999999999999996,2,0.6,39.6,111.7,21.9,38.6,39.4,5.3,4.3,7.2,84.8,0,0.1,9.3000000000000007,0.2,1.7,0,1.2,131.4,17.100000000000001,10.6,19.7,24.3,27.8,2.5,1.2,17.399999999999999,0.1,0.2,3.9,0.8,1.1000000000000001,10.1,205.7,261.60000000000002,67.900000000000006,1.2,34.4,0,3454.4]
[null,null,null,"DOM_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3763.2]
[null,null,null,"Value added",{"$f":"INDEX(IOTable_Tbl,MATCH($D55,IOTable_L,0),MATCH(E$9,IOTable_T,0))","v":106397.2},27103.9,51643.4,28251.3,4315,55731.3,21256.5,4991.8,9190,20659.900000000001,13344.4,1557,5761.1,5792.4,7942.9,16608.8,6631.4,5654.4,3019.1,17054.599999999999,6780.3,5035.3,12406.2,704,109726.39999999999,135679.4,26507.8,4445.6000000000004,17518.7,6100,1463.9,28986.3,7047.3,27133.1,5076,43286.3,28516,3291.4,15550.2,38068.800000000003,33833.4,11101.4,4845.5,10258.200000000001,3763.2,0]
[null,null,null,"TOTAL OUTPUT",{"$f":"INDEX(IOTable_Tbl,MATCH($D56,IOTable_L,0),MATCH(E$9,IOTable_T,0))","v":142726.1},30116.1,100140.2,38835.300000000003,6417.9,160201.60000000001,52239.5,15897.5,25618.799999999999,92056.9,{"$f":"INDEX(IOTable_Tbl,MATCH($D56,IOTable_L,0),MATCH(O$9,IOTable_T,0))","v":39817.199999999997},4573.2,29438.799999999999,16427.7,24858.799999999999,51306.9,18783.8,14527,11570.6,32716.3,14380.9,11950.7,44407.1,1465.1,258309.8,196028.3,39272.1,12019,30571.1,9510.5,2356,63174.1,14179.9,35693.599999999999,8789.2000000000007,48486.400000000001,34402.5,4483.7,19983.8,60053.7,44657.8,21408.400000000001,6790.7,14256.8,3763.2,{"$f":"INDEX(IOTable_Tbl,MATCH(\"TTL_INT_FNL: Total intermediate consumption at purchasers’ prices\",IOTable_L,0),MATCH(AX$9,IOTable_T,0))","v":579767.30000000005}]
[]
[null,null,null,"Labour",{"$f":"IO_Input!E122","v":40221.4},{"$f":"IO_Input!F122","v":9046},{"$f":"IO_Input!G122","v":8345.2999999999993},{"$f":"IO_Input!H122","v":9820},{"$f":"IO_Input!I122","v":1166.5},{"$f":"IO_Input!J122","v":14160.3},{"$f":"IO_Input!K122","v":12395.6},{"$f":"IO_Input!L122","v":1990.9},{"$f":"IO_Input!M122","v":4478.7},{"$f":"IO_Input!N122","v":3298.3},{"$f":"IO_Input!O122","v":3570.4},{"$f":"IO_Input!P122","v":436},{"$f":"IO_Input!Q122","v":1998.6},{"$f":"IO_Input!R122","v":3630.4},{"$f":"IO_Input!S122","v":1726.9},{"$f":"IO_Input!T122","v":8606.7999999999993},{"$f":"IO_Input!U122","v":3088.2},{"$f":"IO_Input!V122","v":2602.6},{"$f":"IO_Input!W122","v":2953.4},{"$f":"IO_Input!X122","v":6700.6},{"$f":"IO_Input!Y122","v":12291.1},{"$f":"IO_Input!Z122","v":2537.5},{"$f":"IO_Input!AA122","v":2587.3000000000002},{"$f":"IO_Input!AB122","v":500},{"$f":"IO_Input!AC122","v":46350},{"$f":"IO_Input!AD122","v":59251.1},{"$f":"IO_Input!AE122","v":6900.2},{"$f":"IO_Input!AF122","v":1202.7},{"$f":"IO_Input!AG122","v":7109},{"$f":"IO_Input!AH122","v":2674.7},{"$f":"IO_Input!AI122","v":962.7},{"$f":"IO_Input!AJ122","v":16100.7},{"$f":"IO_Input!AK122","v":2324.9},{"$f":"IO_Input!AL122","v":6861.2},{"$f":"IO_Input!AM122","v":1829.2},{"$f":"IO_Input!AN122","v":19751.099999999999},{"$f":"IO_Input!AO122","v":4178.2},{"$f":"IO_Input!AP122","v":1081.5},{"$f":"IO_Input!AQ122","v":7580.1},{"$f":"IO_Input!AR122","v":23167.9},{"$f":"IO_Input!AS122","v":24423.3},{"$f":"IO_Input!AT122","v":6501.1},{"$f":"IO_Input!AU122","v":1417},{"$f":"IO_Input!AV122","v":4633.6000000000004},{"$f":"IO_Input!AW122","v":2273.6}]
[]
[]
[null,null,"Direct Requirements (A)"]
[]
[null,null,null,"Sectors \n(inputs ↓; outputs →)",{"$f":"E9","v":"D01T02: Agriculture, hunting, forestry"},{"$f":"F9","v":"D03: Fishing and aquaculture"},"D05T06: Mining and quarrying, energy producing products","D07T08: Mining and quarrying, non-energy producing products","D09: Mining support service activities","D10T12: Food products, beverages and tobacco","D13T15: Textiles, textile products, leather and footwear","D16: Wood and products of wood and cork","D17T18: Paper products and printing","D19: Coke and refined petroleum products","D20: Chemical and chemical products","D21: Pharmaceuticals, medicinal chemical and botanical products","D22: Rubber and plastics products","D23: Other non-metallic mineral products","D24: Basic metals","D25: Fabricated metal products","D26: Computer, electronic and optical equipment","D27: Electrical equipment","D28: Machinery and equipment, nec","D29: Motor vehicles, trailers and semi-trailers","D30: Other transport equipment","D31T33: Manufacturing nec; repair and installation of machinery and equipment","D35: Electricity, gas, steam and air conditioning supply","D36T39: Water supply; sewerage, waste management and remediation activities","D41T43: Construction","D45T47: Wholesale and retail trade; repair of motor vehicles","D49: Land transport and transport via pipelines","D50: Water transport","D51: Air transport","D52: Warehousing and support activities for transportation","D53: Postal and courier activities","D55T56: Accommodation and food service activities","D58T60: Publishing, audiovisual and broadcasting activities","D61: Telecommunications","D62T63: IT and other information services","D64T66: Financial and insurance activities","D68: Real estate activities","D69T75: Professional, scientific and technical activities","D77T82: Administrative and support services","D84: Public administration and defence; compulsory social security","D85: Education","D86T88: Human health and social work activities","D90T93: Arts, entertainment and recreation","D94T96: Other service activities","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Labour"]
[null,null,null,{"$f":"D10","v":"DOM_01T02: Agriculture, hunting, forestry"},{"$f":"IF(E$56=0,0,OFFSET(D$9,MATCH($D64,$D$10:$D$58,0),1)/E$56)","v":5.8292071317019092E-2},{"$f":"IF(F$56=0,0,OFFSET(E$9,MATCH($D64,$D$10:$D$58,0),1)/F$56)","v":2.3243381447132929E-4},1.4779279450210806E-4,2.3174792006241744E-5,1.5581420713940698E-5,0.33820511155943511,1.5989816135299918E-2,0.2268344079257745,3.2823551454400676E-2,5.8876629562803009E-4,2.5609535577589587E-2,8.7203708562931873E-2,0.17588013098359986,2.6966647796100485E-3,0,2.7949457090566767E-3,9.0503518989767785E-5,0,1.0941524207906244E-2,0,2.3642470220918022E-3,1.3128938053837851E-2,1.5763245066667268E-5,8.8731144631765753E-4,1.1471883761281996E-2,2.9434525525141018E-4,2.5463369669561856E-6,3.3363840585739248E-3,1.5635682065741829E-3,5.2573471426318277E-5,0,0.10327016926240343,7.0522359113957087E-6,0,0,4.3311114044350582E-5,1.4533827483467772E-5,2.2303008675870375E-5,3.5028372982115514E-5,7.9761946391313111E-3,5.3742011473919442E-4,1.8259187982287324E-2,2.169143092759215E-2,4.0752483025643903E-3,0,{"$f":"IF(AX$56=0,0,OFFSET(AW$9,MATCH($D64,$D$10:$D$58,0),1)/AX$56)","v":6.2320865630055358E-2}]
[null,null,null,{"$f":"D11","v":"DOM_03: Fishing and aquaculture"},{"$f":"IF(E$56=0,0,OFFSET(D$9,MATCH($D65,$D$10:$D$58,0),1)/E$56)","v":1.121028319277273E-5},{"$f":"IF(F$56=0,0,OFFSET(E$9,MATCH($D65,$D$10:$D$58,0),1)/F$56)","v":1.89068305657107E-2},0,0,0,2.1296291672492657E-2,1.9142602819705395E-6,3.1451486082717406E-5,0,0,4.0158524456767432E-3,1.6181229773462784E-3,0,0,0,0,0,0,0,0,0,5.4724827834352801E-3,0,1.0238208995972972E-3,0,0,0,2.5709293618437472E-3,0,0,0,5.3772036325012942E-2,0,0,4.551039912620033E-4,0,0,4.460601735174075E-4,5.0040532831593592E-6,3.7966020411731504E-4,9.1137494457855064E-4,9.7344967395975399E-3,1.3621570677544289E-2,1.2625554121542003E-4,0,3.7056419015008259E-2]
[null,null,null,"DOM_05T06: Mining and quarrying, energy producing products",7.0064269954829565E-7,0,8.6390879986259272E-2,1.5527110644181967E-3,9.3488524283644178E-5,1.0299522601522082E-4,1.0088151685984743E-3,1.2580594433086962E-4,8.3649507393008266E-3,0.42295906118932969,8.9991260058467193E-2,6.5599580162686955E-5,1.3145916273761161E-3,8.3961844932644247E-2,1.3508294849308898E-2,7.6831771165281858E-3,1.0647472822325622E-5,1.3767467474358093E-5,1.1840354000656837E-3,6.1131607180518586E-5,6.9536677120347129E-6,7.6982938237927471E-4,0.11520229873150915,0,1.9356602033682036E-6,1.2753260626144287E-5,0,0,0,1.0514694285263656E-5,0,7.9146359030045535E-6,0,2.8016226998677635E-6,0,0,0,4.9066619086914835E-4,5.0040532831593592E-6,0,0,4.6710636946245401E-6,0,0,0,2.7252313126318093E-5]
[null,null,null,"DOM_07T08: Mining and quarrying, non-energy producing products",7.0064269954829565E-7,1.6602415319380664E-5,8.9184962682319398E-3,1.2272339855749794E-2,6.201405444148397E-3,4.2009567944390066E-4,1.7228342537734856E-5,2.1009592703255227E-3,7.8067669055537352E-6,4.7755247026567263E-2,2.1578614267201111E-2,5.3572990466194351E-3,2.0143484109406634E-3,8.3353116991423018E-2,0.46326049527732638,0.10993063311172571,9.6359629042046886E-4,8.2604804846148547E-5,9.8525573436122589E-4,1.1615005364298529E-4,4.8675673984242991E-4,6.3594601153070529E-3,4.503784304762077E-6,2.0476417991945942E-4,3.2117635490407255E-2,1.5303912751373144E-6,0,0,0,0,0,0,0,0,3.4132799344650249E-5,0,0,4.9066619086914835E-4,0,6.6607053353914922E-5,4.0172153576754788E-3,0,0,0,0,1.4316088541040517E-5]
[null,null,null,"DOM_09: Mining support service activities",0,0,{"$f":"IF(G$56=0,0,OFFSET(F$9,MATCH($D68,$D$10:$D$58,0),1)/G$56)","v":3.5137736892876185E-2},3.0554675771784945E-2,4.378379220617336E-3,6.2421349100133833E-7,0,0,0,3.1393627202306402E-4,7.4590880323076466E-4,0,1.6984387950595814E-4,1.6618272795339579E-3,8.6890759006870812E-4,1.4423011329860115E-4,5.3237364111628108E-5,2.5469814827562472E-4,0,0,0,4.6859179796999333E-4,2.1843353878096068E-4,0,1.3162489382903785E-5,0,0,0,0,0,0,0,0,0,0,0,0,5.2635100475054092E-3,5.0040532831593592E-6,0,0,0,0,0,0,0]
[null,null,null,"DOM_10T12: Food products, beverages and tobacco",3.2343768939247973E-2,1.4085489156962555E-2,9.9160976311211675E-4,3.1543466897384592E-3,4.6744262141822096E-4,8.6009128498092391E-2,3.286784904143416E-3,2.9375688001258061E-3,6.050244351804144E-4,4.5732584955608983E-4,6.3675999316878146E-2,4.6575701915507741E-3,1.4946261396524317E-4,2.0757622795643943E-3,1.0861344875858852E-4,1.3643389095813624E-3,2.0230198362418679E-4,1.3767467474358092E-4,1.8218588491521616E-2,0,6.9536677120347129E-6,1.5480264754365852E-3,2.837384112000108E-4,5.4603781311855851E-3,2.6712110806481213E-5,5.9838298857868989E-4,1.3190025488833039E-3,1.1598302687411599E-2,2.086938317561357E-3,4.6895536512275909E-3,3.5229202037351448E-3,0.18785546608499371,5.3173858771923647E-3,5.5191967187394938E-4,6.485231875483548E-4,1.3096455913410771E-3,5.5228544437177529E-4,1.5166045899591854E-3,2.0766821125111339E-3,5.3685285003255414E-3,3.9993013538508386E-3,4.6808729283832513E-2,1.6787665483676203E-2,7.4350485382414005E-4,0,0.1423258952341741]
[null,null,null,"DOM_13T15: Textiles, textile products, leather and footwear",2.5594477814499242E-3,{"$f":"IF(F$56=0,0,OFFSET(E$9,MATCH($D70,$D$10:$D$58,0),1)/F$56)","v":2.5600924422484982E-3},3.1555758826125774E-4,3.6307174143112062E-4,6.2325682855762787E-4,7.4655933523760053E-4,0.2996468189779764,2.2865230382135556E-2,2.8494699205271132E-3,7.2672444976965348E-4,3.3000813718694439E-3,1.7668153590483689E-2,4.5721972363003925E-3,4.2063100738386986E-3,2.8400405490208698E-3,3.8201489468278143E-3,5.2172616829395551E-4,6.505128381634198E-3,3.6731025184519382E-3,1.247084786482579E-3,2.732791410829642E-3,3.1320341067887239E-2,1.5763245066667268E-5,4.5730666848679278E-3,2.8001260501924431E-3,5.2609750734970411E-3,1.2120563962711441E-3,2.8787752724852319E-3,2.3878761313789821E-3,5.9408022711739655E-3,2.635823429541596E-2,2.0039858106407531E-3,2.7926854209127006E-3,5.2110182217540409E-4,6.8265598689300498E-5,8.5591011087645188E-4,8.8074994549814691E-4,1.78424069406963E-4,3.5328616179105075E-3,8.5673322376473068E-3,1.0170675671439255E-2,1.4947403822798527E-2,8.6294490995037342E-3,{"$f":"IF(AV$56=0,0,OFFSET(AU$9,MATCH($D70,$D$10:$D$58,0),1)/AV$56)","v":5.9550530273273115E-3},0,2.0417846953424242E-2]
[null,null,null,"DOM_16: Wood and products of wood and cork",2.1229473796313358E-4,1.4610125481054985E-4,0,4.763707245727469E-4,2.1502360585238162E-3,2.1410522741345902E-4,5.7427808459116185E-5,9.9600566126749501E-2,2.6972379658688149E-3,3.4956640947066439E-3,4.8471514822739925E-4,6.5599580162686955E-5,4.0083155563406121E-4,3.6523676473273797E-4,6.4363525190274672E-5,3.2744133829952695E-3,2.1294945644651245E-5,7.5721071108969518E-5,2.4199263650977475E-4,1.1309347328395938E-4,2.4685520377723232E-3,4.2206732660011542E-2,0,5.4603781311855857E-4,3.1518355091444461E-2,1.5273304925870397E-3,3.0556043603474222E-5,0,3.2710631936698388E-6,1.009410651385311E-3,8.4889643463497458E-5,1.171366113644674E-4,7.0522359113957087E-6,1.1206490799471054E-5,0,0,5.8135309933871089E-6,2.2303008675870375E-5,4.0032426265274874E-5,4.1962443612966393E-3,1.7914003824639815E-5,3.2697445862371778E-5,1.619862458951213E-4,2.6864373491947702E-3,0,5.8695963018266122E-4]
[null,null,null,"DOM_17T18: Paper products and printing",5.1707431226664219E-4,3.3204830638761328E-5,5.5022857953149684E-4,3.1157220363947229E-4,2.0567475342401719E-3,6.2671034496534364E-3,1.1332420869265595E-3,1.578864601352414E-3,0.29399893827970086,2.8178224554596125E-3,6.1455853249349525E-3,1.922067698766728E-2,3.0436023207467693E-3,9.301362941860394E-3,1.951019357330201E-3,1.4676388555925225E-3,1.2095529126161905E-2,3.3730295312177326E-3,4.7879971652291147E-3,1.1003689292493344E-4,4.1026639501004806E-4,6.4264018007313371E-3,2.0942597017143658E-4,1.4606511500921439E-2,1.1784299318105622E-3,1.6438442816674941E-2,3.6310765148795201E-3,9.3518595557034699E-3,4.1411660031860156E-3,1.6728878607854478E-2,1.2521222410865875E-2,8.136245708288681E-4,8.7052800090268626E-2,1.6893784880202614E-3,2.9581759432030215E-4,5.9542469640971483E-3,2.7352663323886345E-3,1.8154649062158489E-2,8.1115703720013206E-3,1.2472170740520568E-2,2.3736055067647754E-2,3.8676407391491185E-3,5.4486282710177153E-4,9.4691655911565017E-4,0,2.5492986582720343E-3]
[null,null,null,"DOM_19: Coke and refined petroleum products",6.2364206686793796E-3,1.6363340538781582E-2,9.1182162608023559E-2,2.5953192070101168E-2,3.4450521198522883E-2,3.5842338653296847E-3,3.4533255486748535E-3,1.6323321276930335E-2,4.8323887145377614E-3,1.104968774746923E-2,3.5097897391077222E-2,2.2107058514825504E-2,1.164449637892849E-2,6.069626301916884E-2,1.7627560461486474E-2,2.6425295623005871E-2,1.9218688444297748E-3,8.9626213258071161E-3,1.8693931170380103E-2,2.6408854301984029E-3,1.2794748590143871E-2,1.0074723656354858E-2,5.2075006023811508E-2,3.2694014060473689E-2,5.4557744228054837E-2,4.8657770332140818E-2,0.11851670779000868,0.22361261336217655,0.16146295030273691,2.1849534724777877E-2,5.7894736842105263E-2,5.533913423380785E-3,1.4654546223880282E-2,7.6540332160387296E-3,9.830246211259273E-3,7.6928788278775068E-4,4.1072596468279925E-3,3.144724223297723E-3,1.1179055034578009E-2,2.6441335005170374E-2,6.6796841761125715E-3,1.5858261243250311E-2,5.47808031572592E-3,1.7921272655855452E-2,0,4.2448754871135363E-2]
[null,null,null,"DOM_20: Chemical and chemical products",2.8300359920154755E-2,3.0548444187660417E-4,3.6428926644843933E-3,9.2235672184842136E-3,{"$f":"IF(I$56=0,0,OFFSET(H$9,MATCH($D74,$D$10:$D$58,0),1)/I$56)","v":8.6632699169510285E-3},6.4244052493857744E-3,1.0241292508542386E-2,2.4179902500393143E-2,2.6519587178166035E-2,1.7634745467205611E-2,8.970746310639624E-2,3.4286713898364386E-2,0.12001168525891001,1.916884286905653E-2,4.159492815421501E-3,5.9036893673170658E-3,2.2636527220264272E-2,5.0980932057548015E-2,2.7293312360638169E-2,1.9378719476224389E-3,4.5546523513827373E-3,1.7195645443363151E-2,4.413708618666835E-4,2.9349532455122521E-2,2.3227922440418446E-3,2.4149574321666819E-3,7.0788167681381956E-4,1.6973125884016972E-3,1.501418005894456E-3,2.3868356027548498E-3,3.3955857385398983E-4,6.2842209069856163E-4,1.5797008441526386E-2,4.4545800927897443E-4,7.7367678514540566E-4,3.2586457233368531E-4,3.2555773562967808E-4,9.1442335571068534E-4,1.5962929973278356E-3,2.6975856608335543E-3,3.2513916941721262E-3,1.2887464733469104E-2,2.429793688426819E-3,1.9289041019022503E-3,0,9.7740938476523244E-3]
[null,null,null,{"$f":"D21","v":"DOM_21: Pharmaceuticals, medicinal chemical and botanical products"},5.226794538630285E-4,{"$f":"IF(F$56=0,0,OFFSET(E$9,MATCH($D75,$D$10:$D$58,0),1)/F$56)","v":1.2617835642729305E-4},4.8931398179751991E-5,6.4374422239560391E-5,4.6744262141822089E-5,4.8688652298104385E-5,3.828520563941079E-6,7.5483566598521772E-5,7.7286992364981974E-4,4.3451387131219933E-6,5.1234140019890898E-4,1.3579113093676201E-2,1.1209696047393235E-4,3.0436397061061498E-5,1.20681609731765E-5,3.2939039388464315E-4,7.0805694268465385E-4,1.1702347353204377E-4,8.6425941610633855E-6,3.667896430831115E-5,0,1.2551566017053394E-4,2.2518921523810385E-6,1.1603303528769369E-3,0,3.6219260178249774E-5,4.354236213495077E-4,9.2353773192445289E-4,1.5046890690881257E-4,2.3342621313285315E-3,4.2444821731748729E-5,{"$f":"IF(AJ$56=0,0,OFFSET(AI$9,MATCH($D75,$D$10:$D$58,0),1)/AJ$56)","v":1.5829271806009107E-5},4.2313415468374249E-5,3.642109509828093E-5,1.2515359759705092E-4,6.1873020063357968E-6,0,6.690902602761113E-5,1.7013781162741821E-4,4.4293690480353424E-4,4.2769684131327564E-4,3.5476728760673377E-2,7.3630111770509675E-5,7.7156164076090013E-5,0,3.378251929696621E-3]
[null,null,null,"DOM_22: Rubber and plastics products",1.8076581648346027E-3,3.818555523457553E-4,1.9352867280073339E-3,5.6443493419646553E-3,2.0411661135262315E-3,2.9387971156343007E-3,6.2156031355583416E-3,1.4228652303821355E-2,9.5749996096616552E-3,1.2600902268053779E-4,7.5042946264428445E-3,2.8229685996676288E-2,0.11882617497995843,1.757397566305691E-2,2.2205416190644763E-3,1.8408830001422811E-2,2.1939117750401943E-2,1.4827562469883666E-2,3.2236876220766424E-2,2.9841394045170142E-2,4.9106801382389147E-2,4.4106202983925626E-2,2.2068543093334175E-4,6.6889632107023419E-3,1.4523645637912306E-2,1.6202762560303792E-2,7.6033621833311695E-3,8.4283218237790163E-3,6.1528698672929667E-3,1.1955207402344778E-2,1.5492359932088286E-2,2.0293126455303676E-3,3.6953716175713511E-3,1.8322612457135174E-3,1.0239839803395075E-4,2.6832266367476237E-3,1.6277886781483903E-3,2.0072707808283336E-3,4.018254786376965E-3,3.195473384654068E-3,3.5671260115814037E-3,2.9567833186973334E-3,2.650684023738348E-3,1.6974356096739801E-3,0,7.0326491335403014E-3]
[null,null,null,"DOM_23: Other non-metallic mineral products",4.2038561972897733E-6,6.6409661277522661E-6,4.7932798216899906E-4,1.6737349782285703E-4,6.232568285576279E-5,8.6765675249186021E-5,6.699910986896889E-5,1.214027362792892E-3,8.9777819413867943E-4,8.0548008894498948E-3,6.3289231789276997E-4,1.7493221376716523E-3,6.8956615079419003E-4,4.2665741400196008E-2,3.6204482919529506E-4,3.9292960595943231E-3,4.2722984699581558E-2,1.0401321676877538E-2,5.9806751594558621E-3,2.2068510192167208E-3,6.981482382882852E-3,3.7487343837599467E-3,2.2518921523810385E-6,8.8731144631765753E-4,4.4210091912889098E-2,2.1731556106949866E-4,9.5487636260856948E-4,1.6307513104251603E-3,7.4907347135039302E-4,1.0514694285263656E-3,0,7.4397577488242812E-5,3.0324614419001541E-4,2.8016226998677635E-6,2.2755199563100167E-5,8.2497360084477291E-6,9.1272436596177603E-4,4.1706626223877597E-3,4.1033236921906744E-4,2.4311574474178944E-4,1.065883227566069E-3,1.1817791147400085E-3,4.4178067062305798E-5,1.2835980023567703E-3,0,7.4771378102904385E-4]
[null,null,null,"DOM_24: Basic metals",2.8025707981931826E-6,5.9768695149770396E-5,1.1983199554224977E-5,2.0574065347763503E-3,0,6.8663484010147218E-6,2.66082179193905E-4,1.0064475546469572E-4,3.8253157837213298E-4,1.1786188759343407E-3,4.5206594135197862E-5,0,1.0530320529369404E-4,8.7048095594635894E-4,1.6513266931629845E-2,0.10845129992262249,1.3335959709962842E-2,5.0292558683830112E-2,3.5425993466198812E-2,1.3366425910020388E-2,2.6410029970307839E-2,7.0372446802279359E-2,0,2.2524059791140536E-3,2.3224438252052382E-2,1.0304634585924584E-4,0,0,0,0,0,0,7.0522359113957087E-6,1.9611358899074345E-5,0,2.165555702217529E-4,0,0,0,1.3321410670782984E-5,0,4.6710636946245401E-6,2.945204470820387E-5,7.0141967341900014E-4,0,5.1744898341110303E-7]
[null,null,null,"DOM_25: Fabricated metal products",2.4459436641231002E-3,1.9258801770481569E-4,1.6027529403775907E-3,1.5874732524275594E-2,2.4618644728026302E-3,4.8751073647204516E-4,7.5996133194230423E-4,6.3720710803585471E-3,1.2100488703608288E-3,2.9112429377917354E-4,2.4059953989733081E-3,2.6239832065074782E-4,9.728657418101281E-3,3.5001856620220724E-3,1.4562247574299646E-3,6.3632766742874741E-2,2.9035658386481967E-2,4.3601569491292076E-2,7.8543895735744038E-2,2.249337486207181E-2,5.010117586521011E-2,3.4483335704184694E-2,2.4815851519239041E-3,0.13575865128660161,8.5519016312969945E-2,1.176717851453081E-2,7.0711777572373263E-3,1.8811881188118811E-2,9.2898194700223417E-3,1.2144471899479523E-2,1.1120543293718166E-2,1.8915979808180885E-3,2.5881705794822251E-3,8.1807382836138697E-4,2.2755199563100167E-5,6.8245941129883841E-3,7.4122520165685634E-4,3.0109061712425009E-3,6.0899328456049404E-3,1.5695952122850049E-2,2.3422560000716558E-3,3.4986267072737802E-3,1.4284241683478875E-3,9.4831939846248808E-3,0,7.6133993759220286E-3]
[null,null,null,"DOM_26: Computer, electronic and optical equipment",0,0,8.7177776756986705E-4,6.8751882951850502E-4,3.7083781299178864E-3,1.3732696802029444E-5,3.2542424793499172E-5,4.4032080515804366E-5,8.5874435961091078E-5,2.3898262922170964E-5,2.2101001577207844E-4,6.1226274818507826E-4,1.4606573637512398E-4,1.686176397182807E-3,5.7122628606368769E-4,4.8979766853970907E-3,8.56482713827873E-2,7.868107661595649E-3,4.7879971652291147E-3,2.6683946534296361E-3,3.9218685895875778E-3,3.6734249876576265E-3,2.1955948485715125E-3,4.0952835983891885E-4,2.3042099060895101E-3,9.7996054651292692E-4,3.5139450143995357E-4,1.0982610866128628E-3,3.729012040783616E-4,2.3342621313285315E-3,8.4889643463497458E-5,6.3317087224036433E-6,1.1777233972030832E-3,1.1402604388461798E-3,9.7847358121330719E-4,4.1248680042238645E-6,0,1.8288467114213707E-3,4.2034047578538621E-3,2.4894386191025701E-3,3.4596419886335642E-3,2.6952037517983594E-3,2.5034238001973288E-4,1.7030469670613325E-2,0,5.6201858918224603E-3]
[null,null,null,"DOM_27: Electrical equipment",2.2420566385545461E-5,4.615471458787825E-4,2.9648432897078293E-3,2.371553715305405E-3,5.1107059941725482E-3,1.0424365299722348E-4,3.254242479349917E-4,4.4032080515804371E-4,2.5684263119271785E-3,4.5298071084296784E-4,1.3335945269883369E-3,2.6021166797865827E-3,6.9635990597442831E-4,1.0652738971371524E-3,9.4131655590776707E-4,2.6780023739497029E-3,{"$f":"IF(U$56=0,0,OFFSET(T$9,MATCH($D81,$D$10:$D$58,0),1)/U$56)","v":2.4915086404241955E-2},5.7623735113925795E-2,2.0716298204068933E-2,1.4023590687210962E-2,2.2877566772594206E-2,1.0375961240764139E-3,1.7564758788572098E-3,2.5936796123131526E-3,8.7720249096240252E-3,1.4472400158548537E-3,2.6303660868657393E-3,3.7690323654214161E-3,1.3182384670489449E-3,5.2363177540613003E-3,2.1222410865874364E-3,1.8361955294970565E-4,1.6784321469121787E-3,1.243920478741287E-3,2.7420015473535704E-3,1.2374604012671594E-5,1.3661797834459705E-4,2.8993911278631492E-4,7.4059988590758523E-4,4.7540784331356768E-3,1.5719538356121438E-3,1.0603314586797705E-3,7.215750953509948E-4,8.4871780483699016E-3,0,2.8094030139333486E-3]
[null,null,null,"DOM_28: Machinery and equipment, nec",2.718493674247387E-4,8.9653042724655591E-5,2.5074845067215765E-3,4.9104809284336668E-3,9.1930382212250111E-3,1.5605337275033458E-4,3.6562371385637308E-4,1.5474131152696967E-3,2.9158274392243199E-3,2.5201804536107558E-4,4.9978401293913183E-4,1.3775911834164262E-3,1.0971914616084895E-3,6.2090250004565451E-4,6.7581701449788412E-4,3.539484942571077E-3,9.7424376324279445E-4,1.5350726233909274E-3,3.1623252035330923E-2,1.0973123488903084E-3,5.3682314736907986E-3,2.234178751035504E-3,2.9274597980953499E-5,2.9349532455122517E-3,2.5961074647574351E-3,2.4231195189674146E-4,1.1967783744694072E-4,5.9905150178883441E-4,4.6776203669478695E-4,1.0935282056674202E-3,5.0933786078098469E-4,1.7412198986610022E-5,1.4598128336589117E-3,1.9611358899074345E-5,1.1377599781550084E-5,1.8561906019007391E-5,0,1.4719985726074447E-3,1.8064632352205287E-3,4.3294584680044698E-5,1.8585778968063809E-4,1.4947403822798528E-4,1.619862458951213E-4,8.6274619830537013E-4,0,2.2146816489995209E-4]
[null,null,null,"DOM_29: Motor vehicles, trailers and semi-trailers",1.1105186787840485E-3,7.3050627405274926E-4,3.4571530713939057E-3,3.5534681076237339E-3,9.3488524283644181E-3,2.7715079000459417E-4,2.7756774088572825E-4,2.4091838339361533E-3,3.3334894686714448E-3,5.1055379879183418E-4,1.0573320072732389E-3,9.0308755357299039E-3,8.390287647594331E-4,3.5427966179075584E-3,9.5338471688094354E-4,2.2570063675645966E-3,1.1712220104558184E-4,3.5107042059613131E-4,3.4311098819421637E-3,0.14295931997200173,3.5672315362738076E-3,7.9493251441338161E-4,4.9316438137144737E-4,1.9111323459149545E-3,4.7117840670388815E-3,5.1089562068334015E-3,1.0982351338482027E-2,2.0550794575255843E-3,1.9757221689765824E-3,4.2269071026759903E-3,3.6078098471986416E-3,1.65099304936675E-3,5.2891769335467809E-4,1.9611358899074345E-4,1.1377599781550083E-4,1.8417535638859555E-3,2.2963447423879077E-3,2.3864219283181299E-3,5.2042154144857338E-3,3.0123039879308023E-3,5.8444437477887399E-4,1.3779637899142391E-3,4.8890394215618423E-3,1.0872004937994501E-3,0,1.6927136111332942E-2]
[null,null,null,"DOM_30: Other transport equipment",1.5624332199926994E-4,2.9884347574885198E-5,1.4100231475471388E-3,1.1741894616495816E-3,4.2069835927639889E-4,1.3170904660128239E-4,1.6079786368552532E-4,1.4845101431042618E-3,1.5145127796774244E-3,2.3463749050858766E-4,5.374561747184634E-4,3.6517099623895742E-3,7.0655053874478589E-4,1.7105255148316563E-3,4.787037186026679E-4,4.8921295186417422E-4,4.2589891289302489E-5,1.6520960969229709E-4,1.7717318030179938E-3,1.0086715184785565E-4,7.3681063076719816E-2,6.3594601153070529E-4,2.8824219550477293E-4,1.2285850795167566E-3,1.6724104157101282E-4,1.0773954576966693E-3,1.6754897242571699E-3,1.7888343456194358E-3,8.2332660584669842E-3,2.5866147941748597E-3,3.9898132427843803E-3,1.0067416868621793E-3,3.102983801014112E-4,1.0366003989510726E-4,5.6887998907750413E-5,1.0312170010559661E-4,4.3601482450403311E-4,2.4533309543457417E-4,9.8579849678239384E-4,1.665176333847873E-6,1.9705404207103798E-4,1.7282935670110796E-4,2.5034238001973288E-4,2.6653947589922003E-4,0,9.5172666688859466E-3]
[null,null,null,"DOM_31T33: Manufacturing nec; repair and installation of machinery and equipment",1.5274010850152846E-4,7.6039062162763435E-4,1.4779279450210806E-4,3.8109657965819757E-4,3.5837267642063601E-4,2.4968539640053531E-5,2.6799643947587553E-5,1.0441893379462182E-3,3.2398082658047998E-4,3.5847394383256444E-5,1.8584933144470231E-4,1.9898539316015045E-3,1.5965324673560064E-4,1.4000742648088288E-4,5.2295364217098172E-5,2.4558100372464519E-4,8.6244529860837532E-4,2.2853996007434433E-3,7.7783347449570468E-5,3.056580359025929E-4,5.6324708467481177E-4,4.0834428108813704E-3,9.0075686095241527E-5,3.4127363319909907E-4,1.2968923362566964E-4,2.4894364742233645E-4,5.7801849149905404E-4,5.9821948581412765E-3,3.8729388213050893E-3,4.6685242626570631E-3,5.5178268251273351E-4,7.9146359030045535E-6,3.4203344170269183E-3,7.844543559629738E-5,5.1199199016975375E-4,3.7330055438225979E-4,1.6859239880822615E-4,3.5684813881392601E-4,1.3060579069045929E-3,1.2671991900582312E-3,1.6346528489983832E-3,5.5585657966032024E-3,4.6828751086044149E-3,1.8938331182313003E-4,0,2.815612401734282E-3]
[null,null,null,"DOM_35: Electricity, gas, steam and air conditioning supply",2.5643522803467622E-4,1.7100487778962084E-3,7.8120475093918324E-3,3.1491967359592943E-3,1.4319325636111503E-2,2.2658949723348581E-3,5.2221020492156317E-3,1.1530114797924203E-2,9.3134729183256045E-3,1.0874795914266069E-2,1.9682448790974756E-2,2.4905973935100151E-2,1.7133850564561057E-2,4.9940040297789708E-2,1.8641285983233301E-2,1.7677934157004221E-2,3.9235937350269919E-3,1.4490259516761892E-2,9.8957703144175752E-3,1.2287453043284236E-3,3.9357759250116479E-3,7.9744282761679223E-3,0.40178259782782483,2.0066889632107024E-2,4.3668494187986675E-3,5.3191299419522598E-3,3.7431153414255922E-3,4.3680838672102507E-3,5.0865032661565994E-3,2.9031070921612955E-2,2.8522920203735147E-2,3.2956543900110962E-3,2.461230333077102E-2,2.0138063966649484E-2,6.6354161926000091E-2,1.3240826293558607E-3,3.0026887580844415E-3,1.6727256506902783E-3,3.4227724456810022E-3,1.2214068408774148E-2,8.8965421494117489E-3,2.2995646568636608E-2,2.0086294490995037E-2,1.572582907805398E-2,0,2.0690542567681894E-2]
[null,null,null,"DOM_36T39: Water supply; sewerage, waste management and remediation activities",2.1019280986448867E-5,{"$f":"IF(F$56=0,0,OFFSET(E$9,MATCH($D87,$D$10:$D$58,0),1)/F$56)","v":9.9614491916283988E-6},1.6277179394488927E-4,2.7552252718531845E-4,3.1162841427881394E-4,1.0424365299722348E-4,3.828520563941079E-5,9.4354458248152232E-5,4.1766202944712477E-4,1.900998186990872E-4,4.8471514822739925E-4,2.9301145806000179E-3,2.785439623897713E-4,3.5306220590831336E-4,8.3270310714917859E-4,3.5277906090603798E-4,1.7035956515720996E-4,3.9237282301920562E-4,5.7041121463018336E-4,3.0565803590259293E-5,4.0331272729801334E-4,1.9245734559481868E-4,3.828216659047765E-5,1.1535048802129548E-2,2.8260638969175775E-5,1.7854564876602002E-4,9.9307141711291224E-5,2.995257508944172E-4,9.4860832616425319E-5,8.7271962567688356E-4,4.2444821731748729E-5,5.0653669779229147E-5,1.6220142596210129E-4,3.922271779814869E-5,1.1377599781550084E-5,3.2998944033790916E-5,2.3254123973548435E-5,2.2303008675870375E-5,3.552877831043145E-4,2.0981221806483198E-4,1.6570453537791829E-4,1.6582276115917115E-3,1.4431501907019896E-3,9.118455754447001E-5,0,1.6080589574472377E-3]
[null,null,null,"DOM_41T43: Construction",1.1643981023793125E-2,6.2093033294483685E-4,2.389350131116175E-2,1.600863132253388E-2,2.1019336543106004E-2,3.74528094600803E-4,1.5620363900879601E-3,1.541122818053153E-3,1.526222930035755E-3,7.9765883926136982E-3,4.194167344765579E-4,2.3178518324149392E-3,4.0083155563406121E-4,5.5029005886399196E-3,3.5078121228699698E-3,1.1051145167609035E-3,2.1933794013990781E-3,0,2.5927782483190152E-5,2.9037513410746325E-4,1.1751698433338663E-3,1.9078380345921159E-3,2.6121948967620045E-4,3.7676609105180538E-2,1.785452971586831E-2,9.0731797398640908E-3,1.2018710484033195E-3,2.0550794575255843E-3,1.8383375148424495E-3,2.7874454550233956E-2,3.3106960950764004E-3,2.0261467911691659E-4,4.400595208710922E-3,2.4990474482820451E-3,3.8114959268192778E-3,6.6760988648363251E-3,7.4378315529394667E-2,4.8620558913397421E-3,6.0448963660565055E-3,5.7913167714895172E-2,2.1120610509250345E-2,7.8567291343584755E-3,3.0188345825908963E-3,3.5772403344369E-4,0,2.9567034912110425E-3]
[null,null,null,"DOM_45T47: Wholesale and retail trade; repair of motor vehicles",3.2703198644116249E-2,1.2687565787070705E-2,2.7386603981218331E-2,2.3143892283566753E-2,3.9966344131257887E-2,7.5673401514092242E-2,8.6457565635199421E-2,9.406510457619123E-2,6.5159179977204246E-2,4.0302247848884767E-2,6.3716182956109424E-2,6.529344878859443E-2,7.8090818919249433E-2,5.2228857356781531E-2,2.8440632693452622E-2,5.4458562103732636E-2,7.8317486344616105E-2,6.7584497831623874E-2,8.4783848720031807E-2,9.2382084771199677E-2,5.2924364956296203E-2,6.0691005547792172E-2,2.6430458192496249E-2,4.5048119582281075E-2,5.8881621990338737E-2,2.728024474017272E-2,4.8222529480216235E-2,5.2533488642981942E-2,3.4110646983589073E-2,2.4204826244676934E-2,4.7156196943972835E-2,8.7901529265949185E-2,3.2214613643255598E-2,4.6058677185826036E-3,6.7014062713329986E-3,6.4574808606124605E-3,5.5112273817309789E-3,1.4207016526529431E-2,2.2323081696173901E-2,2.6774370271939948E-2,1.9774820971924276E-2,5.6174211991554708E-2,2.4666087443120738E-2,2.2599741877560184E-2,0,0.13173147226482074]
[null,null,null,"DOM_49: Land transport and transport via pipelines",5.0719525020301122E-3,3.0050371728079003E-3,9.3079502537442519E-3,9.5660391447986749E-3,1.0423970457626329E-2,1.7237655554001956E-2,1.0024981096679717E-2,1.9311212454788489E-2,1.8131216138148547E-2,1.233693509123162E-2,1.3220417307093417E-2,1.535030175806875E-2,1.5883799611397204E-2,1.8207052721926988E-2,2.1103190821761309E-2,1.563142579263218E-2,1.7014661570076344E-2,1.1722998554415916E-2,1.6161651081188531E-2,4.6735113689506461E-3,1.0333150220083583E-2,1.2208489879253935E-2,8.061773905524117E-3,1.133028462221009E-2,1.6362909963152771E-2,7.0204149094799072E-3,4.4739140509420169E-3,9.3352192362093356E-3,6.0874486034195692E-3,4.2479364912465165E-3,1.2860780984719865E-2,1.4870017934564956E-2,7.2073851014464139E-3,1.1486653069457831E-3,1.2515359759705091E-3,8.1672386483632527E-4,7.8482668410725963E-4,3.3008452840288158E-3,4.0432750527927622E-3,9.4199025205774171E-3,5.0159210708991481E-3,1.0393116720539601E-2,6.6708881264081754E-3,4.8678525335278614E-3,0,2.0300903483173333E-2]
[null,null,null,"DOM_50: Water transport",8.4567573835479283E-4,3.818555523457553E-4,1.2390628339068626E-2,2.8582243474364814E-3,3.0851213013602585E-3,1.9731388450552304E-3,1.4433522526057869E-3,1.1876081144834095E-2,2.494262026324418E-3,2.9666434563840414E-3,1.7731030810805379E-3,2.0117204583223998E-3,2.1604141473157874E-3,1.0019661912501445E-2,2.7877451848037716E-3,2.1965856444259935E-3,2.2572642383330318E-3,1.8517243753011633E-3,2.6878467840907127E-3,1.4518756705373163E-3,1.9887489656419278E-3,1.840896349167831E-3,7.1159792015240816E-4,2.5254248856733334E-3,1.8191334591254377E-3,2.2297800878750672E-3,5.1690640429210568E-4,1.1065812463599302E-3,6.4439944915295824E-4,8.1699174596498603E-3,1.0568760611205432E-2,2.1606956015202431E-3,5.5783186059140044E-3,5.0149046327632968E-4,2.3892959541255176E-4,1.2374604012671593E-4,1.0464355788096795E-4,2.3864219283181299E-3,2.7272090393218509E-3,7.210213525561289E-4,5.4189861569535437E-4,1.4059901720819864E-3,5.890408941640774E-4,1.1643566578755404E-3,0,5.1167080309634568E-3]
[null,null,null,"DOM_51: Air transport",9.8370235016580708E-4,4.5490617975103018E-4,5.4423697975438433E-3,2.8092997865344156E-3,6.8402436934199666E-3,2.5386762679024425E-3,1.7151772126456034E-3,5.9254599779839595E-3,4.0282917232657266E-3,1.89665304827775E-3,6.0049425876254484E-3,1.454124026939561E-2,4.2596844980094303E-3,8.3273982359064261E-3,5.5392858866880135E-3,6.0518175917858999E-3,3.2048893195200123E-3,2.684656157499828E-3,3.3619691286536565E-3,1.250141366841605E-3,2.4337836992121497E-3,3.9077208866426238E-3,1.0809082331428984E-3,2.1841512524742343E-3,3.2600389145127288E-3,5.1395640323361478E-3,1.5736362455789224E-3,2.487727764373076E-3,3.3888214686419527E-3,7.9280794910887974E-3,1.1078098471986418E-2,{"$f":"IF(AJ$56=0,0,OFFSET(AI$9,MATCH($D92,$D$10:$D$58,0),1)/AJ$56)","v":1.8868491992762857E-3},8.5473099246115986E-3,7.5083488356456063E-4,9.3296318208710676E-4,1.1735249472016895E-3,1.4650098103335513E-3,2.8324821018355377E-3,4.5586925409581763E-3,3.0491043849088399E-2,3.9097313347276393E-3,3.844285420675996E-3,2.5770539119678386E-3,1.4659671174457102E-3,0,3.4303762906255662E-2]
[null,null,null,"DOM_52: Warehousing and support activities for transportation",1.118926391178628E-3,6.2757129907258901E-4,5.0868682107685021E-3,1.0480155940600434E-3,1.9944218513844093E-3,3.3501538062041831E-3,1.9774308712755674E-3,3.535147035697437E-3,2.6308804471716087E-3,2.554941563315732E-3,2.9308941864319947E-3,4.9199685122015219E-3,3.0707773414677232E-3,7.8465031623416552E-3,4.2520153828825204E-3,2.9040928218231855E-3,4.0513634088948985E-3,4.8048461485509742E-3,3.7940988367068259E-3,9.3531358986193437E-4,2.1695443261548304E-3,4.5520346088513642E-3,1.5695688302095837E-3,5.4603781311855851E-3,4.278970445565751E-3,1.9956302227790582E-3,5.8209263064618391E-3,2.335468841001747E-2,1.1425823735488746E-2,1.3648073182272227E-2,1.2733446519524619E-3,2.912586012305676E-3,2.0663051220389424E-3,1.8490709819127238E-4,2.2755199563100165E-4,1.3199577613516366E-4,1.3952474384129059E-4,6.6909026027611132E-4,6.004863939791231E-4,6.8771782587917149E-4,6.4042563673087345E-4,1.3265820892733693E-3,8.6883531889201413E-4,8.767745917737501E-4,0,3.4977826448645863E-3]
[null,null,null,"DOM_53: Postal and courier activities",1.8076581648346026E-4,5.9768695149770396E-5,1.0884739595087687E-4,1.313238213687032E-4,1.713956278533477E-4,3.027435431356491E-4,2.3353975440040581E-4,7.2338417990250043E-4,9.4071541211922498E-4,1.7923697191628223E-4,4.9476105803522097E-4,3.498644275343305E-4,5.6388167995978099E-4,6.2698977945786695E-4,8.0454406487843344E-5,3.4108472739534059E-4,4.8446001341581575E-4,4.4055895917945897E-4,5.6176862046912002E-4,4.7071337528999308E-4,3.1986871475359676E-4,4.0165011254570857E-4,6.7556764571431152E-5,2.7301890655927929E-4,4.254581127003312E-4,6.5857837873409091E-4,9.421446777737886E-5,1.4144271570014144E-4,2.3224548675055854E-4,4.2058777141054622E-4,1.2733446519524617E-4,4.7962693572207597E-4,2.2144020761782524E-3,2.2412981598942108E-5,4.5510399126200334E-5,3.2998944033790916E-5,2.034735847685488E-5,6.690902602761113E-5,2.2518239774217116E-4,3.6800396978037991E-4,1.9929329254911795E-4,3.5032977709684046E-4,1.1780817883281548E-4,2.3146849222827003E-4,0,1.616683107170756E-3]
[null,null,null,"DOM_55T56: Accommodation and food service activities",1.3942789721011083E-4,5.1135439183692445E-4,1.6227249396346323E-3,1.2746135603432958E-3,5.1886130977422517E-3,1.5492978846653215E-3,6.1256329023057264E-4,3.4407925774492848E-3,2.9041172888659892E-3,4.1170189306830886E-4,2.4461790382045955E-3,1.5743899239044869E-2,4.4329252551055069E-3,5.1924493386170919E-3,1.0217709623956104E-3,1.2707842414957833E-3,6.1063256636037441E-3,3.0013079094100641E-3,2.4458541475809378E-3,1.0850860274542048E-3,2.9274941067666143E-3,4.0332365468131572E-3,8.5346712575241348E-4,1.9111323459149545E-3,4.8089542092479651E-3,6.4051976168747063E-3,3.8347834722360151E-3,6.0237956568766123E-3,1.2436582262332727E-2,3.5644813627043791E-3,2.4617996604414261E-3,7.2023186717341445E-4,1.1086114852714053E-2,8.0966896026178365E-4,5.0061439038820367E-4,8.8478418690601899E-4,1.2004941501344377E-3,5.9326003077815204E-3,6.8455448913620045E-3,4.0149066585406061E-2,2.2824680123069204E-2,1.9861362829543542E-2,9.2773940830842179E-3,1.2485270186858202E-3,0,8.4536502834844249E-2]
[null,null,null,"DOM_58T60: Publishing, audiovisual and broadcasting activities",2.6624422582835232E-5,3.3204830638761331E-6,2.6063459030439324E-4,8.4974237356219711E-5,0,6.7808311527475379E-3,3.6753797413834359E-4,6.1644912722126123E-4,1.7213921026745984E-3,1.8608056538944938E-3,8.1798820610188561E-3,2.2063325461383718E-2,7.3338587170672723E-3,3.530622059083134E-3,3.2181762595137336E-5,1.4228105771348491E-4,2.2040268742214036E-3,2.395539340538308E-3,1.1494650234214303E-3,3.1452211894376809E-3,3.8871002510274043E-3,3.414025956638523E-3,1.3759061051048145E-3,0,2.4931303419382467E-4,3.0934308974775583E-3,2.7805999679161543E-3,5.4913054330643146E-3,7.4285845128242035E-3,6.3403606540139842E-3,5.0933786078098469E-4,1.2188539290627014E-4,4.754617451462987E-2,3.9755026111123566E-3,1.8181404450917035E-2,6.9009041710665258E-3,1.0955599157038006E-2,4.0457657738028861E-2,1.9445751058357271E-2,3.5984460574452534E-3,6.1198715565925774E-3,3.1202705480091924E-3,2.2368827955880837E-2,5.6113573873520011E-4,0,7.6727335260198346E-3]
[null,null,null,"DOM_61: Telecommunications",4.8554539078696885E-4,1.7598560238543505E-4,2.9258978911565984E-3,1.3080882599078671E-3,1.02993190919148E-2,2.2502896350598245E-3,9.0161659280812414E-4,9.0706085862556993E-3,6.2805439755179793E-3,9.6896593302620449E-4,6.8337301467707437E-3,1.8499081605877724E-2,7.4765275758522766E-3,9.471806765402338E-3,1.3637021899689445E-3,2.3096308683627346E-3,3.944888680671642E-3,5.7272664693329665E-3,1.4147926641660759E-2,1.3021032329450458E-3,1.1821235110459011E-3,5.9661777134393792E-3,2.2338770151619902E-3,5.5286328578254048E-3,5.0195540393744255E-3,1.3943394907776073E-2,5.4899025007575349E-3,3.3072634994591898E-2,1.6875415016142696E-2,2.5203722201776982E-2,3.0305602716468594E-2,1.7206418453131901E-3,1.7863313563565329E-2,9.1632673644574933E-2,9.4297546989487085E-2,4.7250362988384368E-3,5.8455054138507375E-3,1.427392555255704E-2,8.4968824748045922E-3,2.9340407002399517E-3,4.7203400077925912E-3,5.4651445227107114E-3,8.5263669430250197E-3,1.0381011166601201E-2,0,3.6235399961329309E-2]
[null,null,null,"DOM_62T63: IT and other information services",5.0446274367477283E-5,1.2285787336341691E-4,1.2692205527849955E-3,1.7767340538118669E-3,1.807444802817121E-3,1.7477977748037472E-4,1.8185472678720126E-4,2.390312942286523E-3,7.4164285602760466E-5,8.7989058940720361E-5,7.2832846106707665E-4,9.9711361847284186E-3,5.23119148878351E-4,1.521819853053075E-3,1.568860926512945E-4,8.2639956808928234E-4,{"$f":"IF(U$56=0,0,OFFSET(T$9,MATCH($D98,$D$10:$D$58,0),1)/U$56)","v":5.3237364111628112E-6},3.4418668685895231E-5,1.9013707154339447E-4,9.5059649165706397E-4,1.1125868339255541E-4,3.9328240186767299E-4,5.2469087150478193E-4,9.5556617295747726E-4,5.0172312471303832E-4,4.2259204410791708E-3,1.4514120711650257E-3,3.5194275730094015E-3,2.109835759917046E-3,4.8893328426475998E-3,4.2869269949066214E-3,1.6304149960189382E-4,1.8667268457464439E-2,1.8090077773046151E-2,9.4855049378783043E-2,4.9952151531151004E-3,5.1566019911343658E-3,3.2317059571336175E-2,1.2865420991002715E-2,3.0172995169323456E-3,3.9769088490700386E-3,5.3577100577343467E-3,1.21784204868423E-2,4.9309803041355706E-3,0,4.1075100303173354E-3]
[null,null,null,"DOM_64T66: Financial and insurance activities",1.8101104142830216E-2,8.8092415684633812E-3,1.876469190195346E-2,9.8080869724194216E-3,1.0720017451191199E-2,9.9405998441963114E-3,4.2228581820270101E-3,1.0699795565340462E-2,1.0683560510250285E-2,3.0909144235793301E-2,1.6176426268044969E-2,1.5153503017580687E-2,1.4443523513186679E-2,1.4195535589279083E-2,5.8570807923149946E-3,8.3166201816909611E-3,1.1179846463441903E-2,1.262476767398637E-2,1.4277565554076711E-2,7.4488863349461889E-3,9.7977178062569111E-3,9.5308224622825434E-3,2.1203816506819857E-2,5.7333970377448648E-3,6.4983984347477333E-3,2.9454420611717796E-2,3.3789891551508577E-3,6.8142108328479913E-3,5.0570636974135701E-3,8.075285211082488E-3,9.1256366723259756E-3,9.1350727592478566E-3,1.0387943497485879E-2,9.1697110966671904E-3,7.1792654621581024E-3,2.1554497756071805E-2,1.4219896809824868E-2,5.4419341169123711E-3,7.9514406669402224E-3,4.7041231431202406E-3,2.0108469293158193E-3,1.8600175631994915E-2,1.332705023046225E-2,7.505190505583301E-3,0,3.3047569257527977E-2]
[null,null,null,"DOM_68: Real estate activities",1.5414139390062506E-5,9.9614491916283991E-5,6.1463827713545607E-3,5.9147219153708091E-3,7.4635005219775945E-3,1.0748956315043046E-3,4.3645134428928304E-4,1.8870891649630445E-3,2.3225131544022358E-3,8.7337288133752073E-4,3.6491767376912497E-3,1.1807924429283653E-2,3.6006902455263121E-3,7.1890769858227255E-3,1.1384298518029832E-3,2.8280796540036523E-3,6.548195785730257E-4,5.1628003028842849E-4,6.4819456207975388E-4,4.0041202703239667E-4,1.6410655800401922E-3,3.9662948613888721E-3,2.2518921523810385E-6,4.1635383250290085E-3,6.784101880764881E-3,1.7709687835889002E-2,2.6150880650640022E-3,3.369664697562193E-3,3.8794809476924283E-3,3.270069922716997E-3,5.9422750424448214E-3,4.725037634093719E-3,1.0035331701916093E-2,7.1469395073626646E-3,9.3523870204341684E-3,2.6151663146779303E-3,1.8690502143739554E-3,1.0995383277204094E-2,5.7596653289164225E-3,3.5468255910959695E-3,1.1194013139921804E-2,1.3457334504213299E-2,1.2310954688029216E-2,3.6586050165535046E-2,0,3.7741004020061149E-2]
[null,null,null,"DOM_69T75: Professional, scientific and technical activities",3.1528921479673301E-5,6.6409661277522656E-5,3.1555758826125774E-4,9.6819131048298836E-4,5.765125664158058E-4,3.3707528514072266E-4,7.0827630432909969E-5,5.1580437175656544E-4,2.5371992443049636E-4,8.1471350871037377E-5,1.8082637654079145E-4,9.6212717571940887E-4,1.0530320529369404E-4,1.8809693383736005E-3,5.6318084541490336E-5,6.6267889893951884E-5,9.7424376324279445E-4,6.8837337371790464E-6,0,2.6592249123525579E-4,2.7814670848138852E-5,9.2044817458391561E-5,2.2518921523810385E-6,3.4127363319909907E-4,1.1768814036478679E-4,6.1878820558052081E-4,3.0046776210082988E-4,1.0566602878775272E-3,8.2430792480479929E-4,1.0199253456705745E-3,6.7911714770797966E-4,3.0075616431417303E-5,3.4485433606725011E-3,1.6165362978236995E-3,3.0150639421107719E-3,1.0559662090813093E-3,1.2615362255650026E-3,2.9216941365390191E-3,1.0658633493129436E-3,1.1439761413534887E-3,1.6346528489983832E-4,1.228489751686254E-3,1.2222598553904606E-3,4.9099377139330005E-5,0,1.5230248411733465E-4]
[null,null,null,"DOM_77T82: Administrative and support services",1.0103267727486422E-3,3.5529168783474618E-4,1.6588742582898778E-2,8.7883961241447851E-3,1.1016064444756075E-2,1.1635339472264945E-3,5.8384938600101457E-4,7.5420663626356351E-3,2.9392477399409807E-3,5.0783808709613295E-3,3.5286258199973882E-3,3.3740050730341996E-2,2.5782300909004447E-3,2.9097195590374789E-3,1.6613834939739648E-3,2.3661534803311058E-3,8.0388419808558442E-3,7.8956425965443656E-3,1.4156569235821825E-2,2.5033393140422361E-3,6.3139302825275193E-3,3.5144384847749502E-3,1.0394734175390873E-2,1.0033444816053512E-2,1.0780853068679548E-2,7.7570432432460005E-3,4.7361867585385044E-3,9.9592312172393713E-3,6.4734340602726108E-3,1.1008884916671048E-2,4.4991511035653645E-3,1.1840295310894813E-3,2.2962080127504426E-2,2.0373400273438376E-2,1.7544258863150228E-2,7.6289433738120369E-3,8.9702783227963087E-3,1.0303990008252115E-2,9.7779201152933884E-3,1.6257116547356783E-2,1.7123548405877584E-2,4.2777601315371533E-2,2.0292458803952466E-2,1.9253970035351554E-2,0,1.1202770490850379E-3]
[null,null,null,"DOM_84: Public administration and defence; compulsory social security",6.9153434445416782E-4,2.3243381447132928E-5,3.2264764799750751E-3,4.8409565524149418E-4,7.7907103569703495E-4,5.4056888320715894E-4,2.7182496003981662E-4,1.0316087435131309E-3,1.5301263134885319E-3,7.5062271269182423E-4,2.5340807490230356E-3,1.8805212979970262E-3,3.6448496541978612E-3,9.0700463241963271E-4,3.8215843081725585E-4,4.9116200744929038E-4,1.2830204750902375E-3,2.2440971983203693E-3,5.7905380879124681E-4,4.5543047349486343E-4,8.0662545459602667E-4,6.4431372220874093E-4,9.7957308628575162E-4,6.8254726639819813E-3,3.6545264639591688E-4,6.3511237918198547E-4,2.8926387944622264E-3,2.3629253681670685E-3,2.4631105848333884E-3,2.8915409284475052E-3,2.0373514431239388E-3,1.9343370146943132E-3,7.5317879533706158E-3,1.1993746778133895E-2,1.0194329404268874E-2,1.1281513991552271E-3,4.5955962502725088E-3,1.0170171956196891E-2,2.4419780021817674E-3,1.6451942178416985E-3,1.2830905239398266E-3,1.7890173950411985E-3,3.6815055885254836E-4,3.6473823017788004E-4,0,2.1456884512113737E-4]
[null,null,null,"DOM_85: Education",0,{"$f":"IF(F$56=0,0,OFFSET(E$9,MATCH($D104,$D$10:$D$58,0),1)/F$56)","v":0},3.375267874440035E-4,4.8924560902065897E-5,6.2325682855762787E-4,3.1210674550066914E-5,2.8713904229558093E-5,7.6741626041830469E-4,2.8494699205271131E-4,3.9214876885925994E-4,8.1874164933747235E-4,2.4053179392985219E-3,9.511257252333654E-5,6.4525161769450373E-4,1.8102241459764753E-4,4.87263896279058E-5,4.5784133136000168E-4,1.5626075583396433E-3,9.7661314020016255E-4,1.1003689292493344E-4,6.258300940831242E-5,1.0878023881446275E-4,9.6831362552384634E-5,8.190567196778377E-4,1.4246459096789978E-4,3.4280764563075848E-4,1.0898322218572472E-3,1.2480239620600716E-3,1.7532898718070336E-3,1.0724988170968928E-3,6.7911714770797966E-4,4.9070742598628236E-5,4.5839533424072104E-4,2.9417038348611516E-4,3.4132799344650249E-5,2.1284318901795144E-3,0,6.6909026027611132E-4,2.3869334160670145E-3,9.2417286528556945E-4,3.9746695985919591E-3,3.0969152295360694E-3,1.0308215647871353E-4,1.4729813141799001E-4,0,3.256875646487823E-2]
[null,null,null,"DOM_86T88: Human health and social work activities",2.4522494484190346E-5,1.6602415319380664E-5,7.1100317355068195E-4,1.1587396003120871E-4,4.9860546284610232E-4,1.9974831712042826E-5,1.3974100058384938E-4,0,8.9387481068590254E-4,1.9987638080361169E-4,1.9865786644967503E-3,1.4978570803813523E-2,2.3098767612810304E-4,6.574261765189284E-4,4.0227203243921672E-5,4.87263896279058E-5,1.3841714669023309E-4,0,0,3.667896430831115E-5,3.4768338560173565E-5,3.3470842712142388E-5,0,1.3650945327963964E-4,0,7.5295250736755865E-4,8.9121793843466486E-4,2.5043680838672104E-3,1.5373997010248242E-3,4.3846275169549444E-3,3.8200339558573855E-4,8.3895140571848279E-5,5.9944005246863514E-4,1.905103435910079E-4,1.2174031766258588E-3,9.7965615100316784E-4,6.1623428529903343E-4,8.9212034703481502E-5,1.01582281648135E-3,1.665176333847873E-5,1.6570453537791828E-3,3.3584947964350443E-3,5.5958884945587345E-4,9.118455754447001E-5,0,2.0418019436418716E-2]
[null,null,null,"DOM_90T93: Arts, entertainment and recreation",0,0,3.9943998514083256E-6,0,0,7.3345085192657244E-4,3.828520563941079E-6,0,2.7323684169438069E-4,3.6933679061536941E-5,0,3.4767777486224092E-3,2.955283503403671E-4,3.0436397061061498E-5,0,0,3.992802308372108E-4,2.6158188201280371E-4,0,3.0260145554356701E-4,3.2682238246563154E-4,0,2.2518921523810385E-6,8.190567196778377E-4,0,2.4180182147169566E-4,2.3680933792692525E-4,1.6640319494134287E-5,1.4392678052147292E-4,3.0492613427264602E-4,0,1.2663417444807287E-5,3.294804617804075E-2,2.8016226998677635E-6,1.0126063805579574E-3,1.6499472016895458E-5,8.865634764915341E-4,5.7318732296986865E-3,1.8514997147689631E-4,4.396065521358384E-4,4.8143885278719502E-4,1.6348722931185889E-4,1.9438349507414552E-3,2.0341170529151003E-4,0,7.4026251566792402E-3]
[null,null,null,"DOM_94T96: Other service activities",8.6809630474033827E-4,9.6294008852407844E-5,1.3830609485501327E-3,5.3559519303314246E-4,2.4930273142305116E-4,2.5592753131054867E-5,3.828520563941079E-5,3.7741783299260886E-5,1.5457398472996395E-3,1.2133799856393166E-3,5.5001356197824055E-4,8.4404793142657218E-3,1.33836977050695E-3,3.2262580884725187E-4,1.7297697394886319E-4,1.403320021283687E-4,4.5145284766660637E-3,0,8.6425941610633855E-6,2.842619733894114E-4,1.3907335424069426E-5,1.4225108152660513E-4,0,8.190567196778377E-4,5.0869150144516396E-4,8.723230268282693E-5,2.6991171849735564E-4,1.6390714701722273E-3,7.9486835606177079E-4,2.9230850113032966E-3,1.0611205432937182E-3,1.8995126167210929E-5,1.227089048582853E-3,2.8016226998677635E-6,2.2755199563100167E-5,8.0434926082365357E-5,2.3254123973548435E-5,2.4533309543457417E-4,5.0540938159909527E-4,3.4252677187250743E-3,5.8578792506572205E-3,3.1716522486500628E-3,1.7671226824922319E-4,2.4128836765613601E-3,0,5.9582525609843812E-3]
[null,null,null,"DOM_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4908800479088757E-3]
[null,null,null,"Labour",{"$f":"IF(E$56=0,0,OFFSET(D$9,MATCH($D109,$D$10:$D$58,0),1)/E$56)","v":0.28180830275611818},0.30037089795823496,8.3336162699894745E-2,0.25286273055699321,0.18175727262811825,8.8390502966262496E-2,0.23728404751194021,0.12523352728416418,0.17482083469951754,3.5828927543725679E-2,8.9669790944616912E-2,9.5338056503105048E-2,6.7889995516121585E-2,0.22099259178095534,6.9468357281928336E-2,0.16775131609978383,0.16440762784952992,0.17915605424382183,0.255250375952846,0.2048092235368914,0.85468225215389859,0.21233065845515325,5.8263205658554605E-2,0.34127363319909904,0.17943570085223248,0.30225788827429512,0.17570234339391069,0.10006656127797654,0.23253988243798884,0.28123652804794697,0.40861629881154499,{"$f":"IF(AJ$56=0,0,OFFSET(AI$9,MATCH($D109,$D$10:$D$58,0),1)/AJ$56)","v":0.25486235656701084},0.16395743270403881,0.19222493668332699,0.20811905520411414,0.40735340219112987,0.12145047598285008,0.24120703882953812,0.37931224291676263,0.38578638784954139,0.54689886201290694,0.30367052185123594,0.2086677367576244,0.32500981987542793,0.60416666666666663,0]
[null,null,null,"Value added",0.74546421432379917,0.89998040914992328,0.51571097321555182,0.72746444600659699,0.67233830380654114,0.34788229331042886,0.40690473683706774,0.31399905645541754,0.35872093931019411,0.22442532824807268,0.33514159709874125,0.3404618210443453,0.19569751484435507,0.35259957267298525,0.31952065264614543,0.32371474402078471,0.35303825636985059,0.38923384043505194,0.26092856031666462,0.52128755391043602,0.47147953187908964,0.42133933577112637,0.27937424420869639,0.48051327554433149,0.42478605147772169,0.69214189991955244,0.67497791052681166,0.36988102171561699,0.573047747709438,0.64139635140108298,0.62134974533106968,0.45883202135052181,0.49699222138378973,0.76016708877782013,0.57752696491148225,0.89275136945617739,0.82889324903713391,0.73408122755759753,0.77814029363784676,0.63391264817987913,0.75761457125071097,0.51855346499504862,0.71354941316800924,0.71953032938667871,1,0]
[null,null,null,"TOTAL OUTPUT",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Identity Matrix (I)"]
[]
[null,null,null,"Sectors \n(inputs ↓; outputs →)",{"$f":"E9","v":"D01T02: Agriculture, hunting, forestry"},"D03: Fishing and aquaculture","D05T06: Mining and quarrying, energy producing products","D07T08: Mining and quarrying, non-energy producing products","D09: Mining support service activities","D10T12: Food products, beverages and tobacco","D13T15: Textiles, textile products, leather and footwear","D16: Wood and products of wood and cork","D17T18: Paper products and printing","D19: Coke and refined petroleum products","D20: Chemical and chemical products","D21: Pharmaceuticals, medicinal chemical and botanical products","D22: Rubber and plastics products","D23: Other non-metallic mineral products","D24: Basic metals","D25: Fabricated metal products","D26: Computer, electronic and optical equipment","D27: Electrical equipment","D28: Machinery and equipment, nec","D29: Motor vehicles, trailers and semi-trailers","D30: Other transport equipment","D31T33: Manufacturing nec; repair and installation of machinery and equipment","D35: Electricity, gas, steam and air conditioning supply","D36T39: Water supply; sewerage, waste management and remediation activities","D41T43: Construction","D45T47: Wholesale and retail trade; repair of motor vehicles","D49: Land transport and transport via pipelines","D50: Water transport",{"$f":"AG9","v":"D51: Air transport"},"D52: Warehousing and support activities for transportation","D53: Postal and courier activities","D55T56: Accommodation and food service activities","D58T60: Publishing, audiovisual and broadcasting activities","D61: Telecommunications","D62T63: IT and other information services","D64T66: Financial and insurance activities","D68: Real estate activities","D69T75: Professional, scientific and technical activities","D77T82: Administrative and support services","D84: Public administration and defence; compulsory social security","D85: Education","D86T88: Human health and social work activities","D90T93: Arts, entertainment and recreation","D94T96: Other service activities","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Labour"]
[null,null,"D01T02: Agriculture, hunting, forestry",{"$f":"D10","v":"DOM_01T02: Agriculture, hunting, forestry"},{"$f":"IF(E$116=$C117,1,0)","v":1},{"$f":"IF(F$116=$C117,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D03: Fishing and aquaculture",{"$f":"D11","v":"DOM_03: Fishing and aquaculture"},{"$f":"IF(E$116=$C118,1,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D05T06: Mining and quarrying, energy producing products","DOM_05T06: Mining and quarrying, energy producing products",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D07T08: Mining and quarrying, non-energy producing products","DOM_07T08: Mining and quarrying, non-energy producing products",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D09: Mining support service activities","DOM_09: Mining support service activities",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D10T12: Food products, beverages and tobacco","DOM_10T12: Food products, beverages and tobacco",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D13T15: Textiles, textile products, leather and footwear","DOM_13T15: Textiles, textile products, leather and footwear",0,{"$f":"IF(F$116=$C123,1,0)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D16: Wood and products of wood and cork","DOM_16: Wood and products of wood and cork",0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D17T18: Paper products and printing","DOM_17T18: Paper products and printing",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D19: Coke and refined petroleum products","DOM_19: Coke and refined petroleum products",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D20: Chemical and chemical products","DOM_20: Chemical and chemical products",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D21: Pharmaceuticals, medicinal chemical and botanical products","DOM_21: Pharmaceuticals, medicinal chemical and botanical products",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$116=$C128,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D22: Rubber and plastics products","DOM_22: Rubber and plastics products",0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D23: Other non-metallic mineral products","DOM_23: Other non-metallic mineral products",0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D24: Basic metals","DOM_24: Basic metals",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D25: Fabricated metal products","DOM_25: Fabricated metal products",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D26: Computer, electronic and optical equipment","DOM_26: Computer, electronic and optical equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D27: Electrical equipment","DOM_27: Electrical equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(U$116=$C134,1,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D28: Machinery and equipment, nec","DOM_28: Machinery and equipment, nec",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D29: Motor vehicles, trailers and semi-trailers","DOM_29: Motor vehicles, trailers and semi-trailers",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D30: Other transport equipment","DOM_30: Other transport equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","DOM_31T33: Manufacturing nec; repair and installation of machinery and equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D35: Electricity, gas, steam and air conditioning supply","DOM_35: Electricity, gas, steam and air conditioning supply",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D36T39: Water supply; sewerage, waste management and remediation activities","DOM_36T39: Water supply; sewerage, waste management and remediation activities",0,{"$f":"IF(F$116=$C140,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D41T43: Construction","DOM_41T43: Construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D45T47: Wholesale and retail trade; repair of motor vehicles","DOM_45T47: Wholesale and retail trade; repair of motor vehicles",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D49: Land transport and transport via pipelines","DOM_49: Land transport and transport via pipelines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D50: Water transport","DOM_50: Water transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D51: Air transport","DOM_51: Air transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":"IF(AJ$116=$C145,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D52: Warehousing and support activities for transportation","DOM_52: Warehousing and support activities for transportation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D53: Postal and courier activities","DOM_53: Postal and courier activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D55T56: Accommodation and food service activities","DOM_55T56: Accommodation and food service activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D58T60: Publishing, audiovisual and broadcasting activities","DOM_58T60: Publishing, audiovisual and broadcasting activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D61: Telecommunications","DOM_61: Telecommunications",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D62T63: IT and other information services","DOM_62T63: IT and other information services",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(U$116=$C151,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D64T66: Financial and insurance activities","DOM_64T66: Financial and insurance activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,"D68: Real estate activities","DOM_68: Real estate activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,"D69T75: Professional, scientific and technical activities","DOM_69T75: Professional, scientific and technical activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,"D77T82: Administrative and support services","DOM_77T82: Administrative and support services",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[null,null,"D84: Public administration and defence; compulsory social security","DOM_84: Public administration and defence; compulsory social security",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[null,null,"D85: Education","DOM_85: Education",0,{"$f":"IF(F$116=$C157,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0]
[null,null,"D86T88: Human health and social work activities","DOM_86T88: Human health and social work activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,"D90T93: Arts, entertainment and recreation","DOM_90T93: Arts, entertainment and recreation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[null,null,"D94T96: Other service activities","DOM_94T96: Other service activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
[null,null,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","DOM_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[null,null,"Labour","Labour",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$116=$C162,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[]
[]
[null,null,"I-A Matrix"]
[null,null,null,"Calculation step for indirect (type 1) and induced (type 2) multipliers"]
[null,null,null,"Sectors \n(inputs ↓; outputs →)",{"$f":"E9","v":"D01T02: Agriculture, hunting, forestry"},"D03: Fishing and aquaculture","D05T06: Mining and quarrying, energy producing products","D07T08: Mining and quarrying, non-energy producing products","D09: Mining support service activities","D10T12: Food products, beverages and tobacco","D13T15: Textiles, textile products, leather and footwear","D16: Wood and products of wood and cork","D17T18: Paper products and printing","D19: Coke and refined petroleum products","D20: Chemical and chemical products","D21: Pharmaceuticals, medicinal chemical and botanical products","D22: Rubber and plastics products","D23: Other non-metallic mineral products","D24: Basic metals","D25: Fabricated metal products","D26: Computer, electronic and optical equipment","D27: Electrical equipment","D28: Machinery and equipment, nec","D29: Motor vehicles, trailers and semi-trailers","D30: Other transport equipment","D31T33: Manufacturing nec; repair and installation of machinery and equipment","D35: Electricity, gas, steam and air conditioning supply","D36T39: Water supply; sewerage, waste management and remediation activities","D41T43: Construction","D45T47: Wholesale and retail trade; repair of motor vehicles","D49: Land transport and transport via pipelines","D50: Water transport","D51: Air transport","D52: Warehousing and support activities for transportation","D53: Postal and courier activities",{"$f":"AJ9","v":"D55T56: Accommodation and food service activities"},"D58T60: Publishing, audiovisual and broadcasting activities","D61: Telecommunications","D62T63: IT and other information services","D64T66: Financial and insurance activities","D68: Real estate activities","D69T75: Professional, scientific and technical activities","D77T82: Administrative and support services","D84: Public administration and defence; compulsory social security","D85: Education","D86T88: Human health and social work activities","D90T93: Arts, entertainment and recreation","D94T96: Other service activities","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Labour"]
[null,null,null,{"$f":"D10","v":"DOM_01T02: Agriculture, hunting, forestry"},{"$f":"E117-E64","v":0.94170792868298092},{"$f":"F117-F64","v":-2.3243381447132929E-4},-1.4779279450210806E-4,-2.3174792006241744E-5,-1.5581420713940698E-5,-0.33820511155943511,-1.5989816135299918E-2,-0.2268344079257745,-3.2823551454400676E-2,-5.8876629562803009E-4,-2.5609535577589587E-2,-8.7203708562931873E-2,-0.17588013098359986,-2.6966647796100485E-3,0,-2.7949457090566767E-3,-9.0503518989767785E-5,0,-1.0941524207906244E-2,0,-2.3642470220918022E-3,-1.3128938053837851E-2,-1.5763245066667268E-5,-8.8731144631765753E-4,-1.1471883761281996E-2,-2.9434525525141018E-4,-2.5463369669561856E-6,-3.3363840585739248E-3,-1.5635682065741829E-3,-5.2573471426318277E-5,0,-0.10327016926240343,-7.0522359113957087E-6,0,0,-4.3311114044350582E-5,-1.4533827483467772E-5,-2.2303008675870375E-5,-3.5028372982115514E-5,-7.9761946391313111E-3,-5.3742011473919442E-4,-1.8259187982287324E-2,-2.169143092759215E-2,-4.0752483025643903E-3,0,-6.2320865630055358E-2]
[null,null,null,"DOM_03: Fishing and aquaculture",{"$f":"E118-E65","v":-1.121028319277273E-5},0.98109316943428926,0,0,0,-2.1296291672492657E-2,-1.9142602819705395E-6,-3.1451486082717406E-5,0,0,-4.0158524456767432E-3,-1.6181229773462784E-3,0,0,0,0,0,0,0,0,0,-5.4724827834352801E-3,0,-1.0238208995972972E-3,0,0,0,-2.5709293618437472E-3,0,0,0,-5.3772036325012942E-2,0,0,-4.551039912620033E-4,0,0,-4.460601735174075E-4,-5.0040532831593592E-6,-3.7966020411731504E-4,-9.1137494457855064E-4,-9.7344967395975399E-3,-1.3621570677544289E-2,-1.2625554121542003E-4,0,-3.7056419015008259E-2]
[null,null,null,"DOM_05T06: Mining and quarrying, energy producing products",-7.0064269954829565E-7,0,0.91360912001374073,-1.5527110644181967E-3,-9.3488524283644178E-5,-1.0299522601522082E-4,-1.0088151685984743E-3,-1.2580594433086962E-4,-8.3649507393008266E-3,-0.42295906118932969,-8.9991260058467193E-2,-6.5599580162686955E-5,-1.3145916273761161E-3,-8.3961844932644247E-2,-1.3508294849308898E-2,-7.6831771165281858E-3,-1.0647472822325622E-5,-1.3767467474358093E-5,-1.1840354000656837E-3,-6.1131607180518586E-5,-6.9536677120347129E-6,-7.6982938237927471E-4,-0.11520229873150915,0,-1.9356602033682036E-6,-1.2753260626144287E-5,0,0,0,-1.0514694285263656E-5,0,-7.9146359030045535E-6,0,-2.8016226998677635E-6,0,0,0,-4.9066619086914835E-4,-5.0040532831593592E-6,0,0,-4.6710636946245401E-6,0,0,0,-2.7252313126318093E-5]
[null,null,null,"DOM_07T08: Mining and quarrying, non-energy producing products",-7.0064269954829565E-7,-1.6602415319380664E-5,-8.9184962682319398E-3,0.98772766014425017,-6.201405444148397E-3,-4.2009567944390066E-4,-1.7228342537734856E-5,-2.1009592703255227E-3,-7.8067669055537352E-6,-4.7755247026567263E-2,-2.1578614267201111E-2,-5.3572990466194351E-3,-2.0143484109406634E-3,-8.3353116991423018E-2,-0.46326049527732638,-0.10993063311172571,-9.6359629042046886E-4,-8.2604804846148547E-5,-9.8525573436122589E-4,-1.1615005364298529E-4,-4.8675673984242991E-4,-6.3594601153070529E-3,-4.503784304762077E-6,-2.0476417991945942E-4,-3.2117635490407255E-2,-1.5303912751373144E-6,0,0,0,0,0,0,0,0,-3.4132799344650249E-5,0,0,-4.9066619086914835E-4,0,-6.6607053353914922E-5,-4.0172153576754788E-3,0,0,0,0,-1.4316088541040517E-5]
[null,null,null,"DOM_09: Mining support service activities",0,0,-3.5137736892876185E-2,-3.0554675771784945E-2,0.99562162077938265,-6.2421349100133833E-7,0,0,0,-3.1393627202306402E-4,-7.4590880323076466E-4,0,-1.6984387950595814E-4,-1.6618272795339579E-3,-8.6890759006870812E-4,-1.4423011329860115E-4,-5.3237364111628108E-5,-2.5469814827562472E-4,0,0,0,-4.6859179796999333E-4,-2.1843353878096068E-4,0,-1.3162489382903785E-5,0,0,0,0,0,0,0,0,0,0,0,0,-5.2635100475054092E-3,-5.0040532831593592E-6,0,0,0,0,0,0,0]
[null,null,null,"DOM_10T12: Food products, beverages and tobacco",-3.2343768939247973E-2,-1.4085489156962555E-2,-9.9160976311211675E-4,-3.1543466897384592E-3,-4.6744262141822096E-4,0.91399087150190761,-3.286784904143416E-3,-2.9375688001258061E-3,-6.050244351804144E-4,-4.5732584955608983E-4,-6.3675999316878146E-2,-4.6575701915507741E-3,-1.4946261396524317E-4,-2.0757622795643943E-3,-1.0861344875858852E-4,-1.3643389095813624E-3,-2.0230198362418679E-4,-1.3767467474358092E-4,-1.8218588491521616E-2,0,-6.9536677120347129E-6,-1.5480264754365852E-3,-2.837384112000108E-4,-5.4603781311855851E-3,-2.6712110806481213E-5,-5.9838298857868989E-4,-1.3190025488833039E-3,-1.1598302687411599E-2,-2.086938317561357E-3,-4.6895536512275909E-3,-3.5229202037351448E-3,-0.18785546608499371,-5.3173858771923647E-3,-5.5191967187394938E-4,-6.485231875483548E-4,-1.3096455913410771E-3,-5.5228544437177529E-4,-1.5166045899591854E-3,-2.0766821125111339E-3,-5.3685285003255414E-3,-3.9993013538508386E-3,-4.6808729283832513E-2,-1.6787665483676203E-2,-7.4350485382414005E-4,0,-0.1423258952341741]
[null,null,null,"DOM_13T15: Textiles, textile products, leather and footwear",-2.5594477814499242E-3,{"$f":"F123-F70","v":-2.5600924422484982E-3},-3.1555758826125774E-4,-3.6307174143112062E-4,-6.2325682855762787E-4,-7.4655933523760053E-4,0.7003531810220236,-2.2865230382135556E-2,-2.8494699205271132E-3,-7.2672444976965348E-4,-3.3000813718694439E-3,-1.7668153590483689E-2,-4.5721972363003925E-3,-4.2063100738386986E-3,-2.8400405490208698E-3,-3.8201489468278143E-3,-5.2172616829395551E-4,-6.505128381634198E-3,-3.6731025184519382E-3,-1.247084786482579E-3,-2.732791410829642E-3,-3.1320341067887239E-2,-1.5763245066667268E-5,-4.5730666848679278E-3,-2.8001260501924431E-3,-5.2609750734970411E-3,-1.2120563962711441E-3,-2.8787752724852319E-3,-2.3878761313789821E-3,-5.9408022711739655E-3,-2.635823429541596E-2,-2.0039858106407531E-3,-2.7926854209127006E-3,-5.2110182217540409E-4,-6.8265598689300498E-5,-8.5591011087645188E-4,-8.8074994549814691E-4,-1.78424069406963E-4,-3.5328616179105075E-3,-8.5673322376473068E-3,-1.0170675671439255E-2,-1.4947403822798527E-2,-8.6294490995037342E-3,-5.9550530273273115E-3,0,-2.0417846953424242E-2]
[null,null,null,"DOM_16: Wood and products of wood and cork",-2.1229473796313358E-4,-1.4610125481054985E-4,0,-4.763707245727469E-4,-2.1502360585238162E-3,-2.1410522741345902E-4,-5.7427808459116185E-5,0.9003994338732505,-2.6972379658688149E-3,-3.4956640947066439E-3,-4.8471514822739925E-4,-6.5599580162686955E-5,-4.0083155563406121E-4,-3.6523676473273797E-4,-6.4363525190274672E-5,-3.2744133829952695E-3,-2.1294945644651245E-5,-7.5721071108969518E-5,-2.4199263650977475E-4,-1.1309347328395938E-4,-2.4685520377723232E-3,-4.2206732660011542E-2,0,-5.4603781311855857E-4,-3.1518355091444461E-2,-1.5273304925870397E-3,-3.0556043603474222E-5,0,-3.2710631936698388E-6,-1.009410651385311E-3,-8.4889643463497458E-5,-1.171366113644674E-4,-7.0522359113957087E-6,-1.1206490799471054E-5,0,0,-5.8135309933871089E-6,-2.2303008675870375E-5,-4.0032426265274874E-5,-4.1962443612966393E-3,-1.7914003824639815E-5,-3.2697445862371778E-5,-1.619862458951213E-4,-2.6864373491947702E-3,0,-5.8695963018266122E-4]
[null,null,null,"DOM_17T18: Paper products and printing",-5.1707431226664219E-4,-3.3204830638761328E-5,-5.5022857953149684E-4,-3.1157220363947229E-4,-2.0567475342401719E-3,-6.2671034496534364E-3,-1.1332420869265595E-3,-1.578864601352414E-3,0.70600106172029919,-2.8178224554596125E-3,-6.1455853249349525E-3,-1.922067698766728E-2,-3.0436023207467693E-3,-9.301362941860394E-3,-1.951019357330201E-3,-1.4676388555925225E-3,-1.2095529126161905E-2,-3.3730295312177326E-3,-4.7879971652291147E-3,-1.1003689292493344E-4,-4.1026639501004806E-4,-6.4264018007313371E-3,-2.0942597017143658E-4,-1.4606511500921439E-2,-1.1784299318105622E-3,-1.6438442816674941E-2,-3.6310765148795201E-3,-9.3518595557034699E-3,-4.1411660031860156E-3,-1.6728878607854478E-2,-1.2521222410865875E-2,-8.136245708288681E-4,-8.7052800090268626E-2,-1.6893784880202614E-3,-2.9581759432030215E-4,-5.9542469640971483E-3,-2.7352663323886345E-3,-1.8154649062158489E-2,-8.1115703720013206E-3,-1.2472170740520568E-2,-2.3736055067647754E-2,-3.8676407391491185E-3,-5.4486282710177153E-4,-9.4691655911565017E-4,0,-2.5492986582720343E-3]
[null,null,null,"DOM_19: Coke and refined petroleum products",-6.2364206686793796E-3,-1.6363340538781582E-2,-9.1182162608023559E-2,-2.5953192070101168E-2,-3.4450521198522883E-2,-3.5842338653296847E-3,-3.4533255486748535E-3,-1.6323321276930335E-2,-4.8323887145377614E-3,0.98895031225253072,-3.5097897391077222E-2,-2.2107058514825504E-2,-1.164449637892849E-2,-6.069626301916884E-2,-1.7627560461486474E-2,-2.6425295623005871E-2,-1.9218688444297748E-3,-8.9626213258071161E-3,-1.8693931170380103E-2,-2.6408854301984029E-3,-1.2794748590143871E-2,-1.0074723656354858E-2,-5.2075006023811508E-2,-3.2694014060473689E-2,-5.4557744228054837E-2,-4.8657770332140818E-2,-0.11851670779000868,-0.22361261336217655,-0.16146295030273691,-2.1849534724777877E-2,-5.7894736842105263E-2,-5.533913423380785E-3,-1.4654546223880282E-2,-7.6540332160387296E-3,-9.830246211259273E-3,-7.6928788278775068E-4,-4.1072596468279925E-3,-3.144724223297723E-3,-1.1179055034578009E-2,-2.6441335005170374E-2,-6.6796841761125715E-3,-1.5858261243250311E-2,-5.47808031572592E-3,-1.7921272655855452E-2,0,-4.2448754871135363E-2]
[null,null,null,"DOM_20: Chemical and chemical products",-2.8300359920154755E-2,-3.0548444187660417E-4,-3.6428926644843933E-3,-9.2235672184842136E-3,-8.6632699169510285E-3,-6.4244052493857744E-3,-1.0241292508542386E-2,-2.4179902500393143E-2,-2.6519587178166035E-2,-1.7634745467205611E-2,0.91029253689360379,-3.4286713898364386E-2,-0.12001168525891001,-1.916884286905653E-2,-4.159492815421501E-3,-5.9036893673170658E-3,-2.2636527220264272E-2,-5.0980932057548015E-2,-2.7293312360638169E-2,-1.9378719476224389E-3,-4.5546523513827373E-3,-1.7195645443363151E-2,-4.413708618666835E-4,-2.9349532455122521E-2,-2.3227922440418446E-3,-2.4149574321666819E-3,-7.0788167681381956E-4,-1.6973125884016972E-3,-1.501418005894456E-3,-2.3868356027548498E-3,-3.3955857385398983E-4,-6.2842209069856163E-4,-1.5797008441526386E-2,-4.4545800927897443E-4,-7.7367678514540566E-4,-3.2586457233368531E-4,-3.2555773562967808E-4,-9.1442335571068534E-4,-1.5962929973278356E-3,-2.6975856608335543E-3,-3.2513916941721262E-3,-1.2887464733469104E-2,-2.429793688426819E-3,-1.9289041019022503E-3,0,-9.7740938476523244E-3]
[null,null,null,"DOM_21: Pharmaceuticals, medicinal chemical and botanical products",-5.226794538630285E-4,-1.2617835642729305E-4,-4.8931398179751991E-5,-6.4374422239560391E-5,-4.6744262141822089E-5,-4.8688652298104385E-5,-3.828520563941079E-6,-7.5483566598521772E-5,-7.7286992364981974E-4,-4.3451387131219933E-6,-5.1234140019890898E-4,0.98642088690632379,-1.1209696047393235E-4,-3.0436397061061498E-5,-1.20681609731765E-5,-3.2939039388464315E-4,-7.0805694268465385E-4,-1.1702347353204377E-4,-8.6425941610633855E-6,-3.667896430831115E-5,0,-1.2551566017053394E-4,-2.2518921523810385E-6,-1.1603303528769369E-3,0,-3.6219260178249774E-5,-4.354236213495077E-4,-9.2353773192445289E-4,-1.5046890690881257E-4,-2.3342621313285315E-3,-4.2444821731748729E-5,{"$f":"AJ128-AJ75","v":-1.5829271806009107E-5},-4.2313415468374249E-5,-3.642109509828093E-5,-1.2515359759705092E-4,-6.1873020063357968E-6,0,-6.690902602761113E-5,-1.7013781162741821E-4,-4.4293690480353424E-4,-4.2769684131327564E-4,-3.5476728760673377E-2,-7.3630111770509675E-5,-7.7156164076090013E-5,0,-3.378251929696621E-3]
[null,null,null,"DOM_22: Rubber and plastics products",-1.8076581648346027E-3,-3.818555523457553E-4,-1.9352867280073339E-3,-5.6443493419646553E-3,-2.0411661135262315E-3,-2.9387971156343007E-3,-6.2156031355583416E-3,-1.4228652303821355E-2,-9.5749996096616552E-3,-1.2600902268053779E-4,-7.5042946264428445E-3,-2.8229685996676288E-2,0.8811738250200416,-1.757397566305691E-2,-2.2205416190644763E-3,-1.8408830001422811E-2,-2.1939117750401943E-2,-1.4827562469883666E-2,-3.2236876220766424E-2,-2.9841394045170142E-2,-4.9106801382389147E-2,-4.4106202983925626E-2,-2.2068543093334175E-4,-6.6889632107023419E-3,-1.4523645637912306E-2,-1.6202762560303792E-2,-7.6033621833311695E-3,-8.4283218237790163E-3,-6.1528698672929667E-3,-1.1955207402344778E-2,-1.5492359932088286E-2,-2.0293126455303676E-3,-3.6953716175713511E-3,-1.8322612457135174E-3,-1.0239839803395075E-4,-2.6832266367476237E-3,-1.6277886781483903E-3,-2.0072707808283336E-3,-4.018254786376965E-3,-3.195473384654068E-3,-3.5671260115814037E-3,-2.9567833186973334E-3,-2.650684023738348E-3,-1.6974356096739801E-3,0,-7.0326491335403014E-3]
[null,null,null,"DOM_23: Other non-metallic mineral products",-4.2038561972897733E-6,-6.6409661277522661E-6,-4.7932798216899906E-4,-1.6737349782285703E-4,-6.232568285576279E-5,-8.6765675249186021E-5,-6.699910986896889E-5,-1.214027362792892E-3,-8.9777819413867943E-4,-8.0548008894498948E-3,-6.3289231789276997E-4,-1.7493221376716523E-3,-6.8956615079419003E-4,0.95733425859980403,-3.6204482919529506E-4,-3.9292960595943231E-3,-4.2722984699581558E-2,-1.0401321676877538E-2,-5.9806751594558621E-3,-2.2068510192167208E-3,-6.981482382882852E-3,-3.7487343837599467E-3,-2.2518921523810385E-6,-8.8731144631765753E-4,-4.4210091912889098E-2,-2.1731556106949866E-4,-9.5487636260856948E-4,-1.6307513104251603E-3,-7.4907347135039302E-4,-1.0514694285263656E-3,0,-7.4397577488242812E-5,-3.0324614419001541E-4,-2.8016226998677635E-6,-2.2755199563100167E-5,-8.2497360084477291E-6,-9.1272436596177603E-4,-4.1706626223877597E-3,-4.1033236921906744E-4,-2.4311574474178944E-4,-1.065883227566069E-3,-1.1817791147400085E-3,-4.4178067062305798E-5,-1.2835980023567703E-3,0,-7.4771378102904385E-4]
[null,null,null,"DOM_24: Basic metals",-2.8025707981931826E-6,-5.9768695149770396E-5,-1.1983199554224977E-5,-2.0574065347763503E-3,0,-6.8663484010147218E-6,-2.66082179193905E-4,-1.0064475546469572E-4,-3.8253157837213298E-4,-1.1786188759343407E-3,-4.5206594135197862E-5,0,-1.0530320529369404E-4,-8.7048095594635894E-4,0.9834867330683702,-0.10845129992262249,-1.3335959709962842E-2,-5.0292558683830112E-2,-3.5425993466198812E-2,-1.3366425910020388E-2,-2.6410029970307839E-2,-7.0372446802279359E-2,0,-2.2524059791140536E-3,-2.3224438252052382E-2,-1.0304634585924584E-4,0,0,0,0,0,0,-7.0522359113957087E-6,-1.9611358899074345E-5,0,-2.165555702217529E-4,0,0,0,-1.3321410670782984E-5,0,-4.6710636946245401E-6,-2.945204470820387E-5,-7.0141967341900014E-4,0,-5.1744898341110303E-7]
[null,null,null,"DOM_25: Fabricated metal products",-2.4459436641231002E-3,-1.9258801770481569E-4,-1.6027529403775907E-3,{"$f":"H132-H79","v":-1.5874732524275594E-2},-2.4618644728026302E-3,-4.8751073647204516E-4,-7.5996133194230423E-4,-6.3720710803585471E-3,-1.2100488703608288E-3,-2.9112429377917354E-4,-2.4059953989733081E-3,-2.6239832065074782E-4,-9.728657418101281E-3,-3.5001856620220724E-3,-1.4562247574299646E-3,0.93636723325712523,-2.9035658386481967E-2,-4.3601569491292076E-2,-7.8543895735744038E-2,-2.249337486207181E-2,-5.010117586521011E-2,-3.4483335704184694E-2,-2.4815851519239041E-3,-0.13575865128660161,-8.5519016312969945E-2,-1.176717851453081E-2,-7.0711777572373263E-3,-1.8811881188118811E-2,-9.2898194700223417E-3,-1.2144471899479523E-2,-1.1120543293718166E-2,-1.8915979808180885E-3,-2.5881705794822251E-3,-8.1807382836138697E-4,-2.2755199563100167E-5,-6.8245941129883841E-3,-7.4122520165685634E-4,-3.0109061712425009E-3,-6.0899328456049404E-3,-1.5695952122850049E-2,-2.3422560000716558E-3,-3.4986267072737802E-3,-1.4284241683478875E-3,-9.4831939846248808E-3,0,-7.6133993759220286E-3]
[null,null,null,"DOM_26: Computer, electronic and optical equipment",0,0,-8.7177776756986705E-4,-6.8751882951850502E-4,-3.7083781299178864E-3,-1.3732696802029444E-5,-3.2542424793499172E-5,-4.4032080515804366E-5,-8.5874435961091078E-5,-2.3898262922170964E-5,-2.2101001577207844E-4,-6.1226274818507826E-4,-1.4606573637512398E-4,-1.686176397182807E-3,-5.7122628606368769E-4,-4.8979766853970907E-3,0.9143517286172127,-7.868107661595649E-3,-4.7879971652291147E-3,-2.6683946534296361E-3,-3.9218685895875778E-3,-3.6734249876576265E-3,-2.1955948485715125E-3,-4.0952835983891885E-4,-2.3042099060895101E-3,-9.7996054651292692E-4,-3.5139450143995357E-4,-1.0982610866128628E-3,-3.729012040783616E-4,-2.3342621313285315E-3,-8.4889643463497458E-5,-6.3317087224036433E-6,-1.1777233972030832E-3,-1.1402604388461798E-3,-9.7847358121330719E-4,-4.1248680042238645E-6,0,-1.8288467114213707E-3,-4.2034047578538621E-3,-2.4894386191025701E-3,-3.4596419886335642E-3,-2.6952037517983594E-3,-2.5034238001973288E-4,-1.7030469670613325E-2,0,-5.6201858918224603E-3]
[null,null,null,"DOM_27: Electrical equipment",-2.2420566385545461E-5,-4.615471458787825E-4,-2.9648432897078293E-3,-2.371553715305405E-3,-5.1107059941725482E-3,-1.0424365299722348E-4,-3.254242479349917E-4,-4.4032080515804371E-4,-2.5684263119271785E-3,-4.5298071084296784E-4,-1.3335945269883369E-3,-2.6021166797865827E-3,-6.9635990597442831E-4,-1.0652738971371524E-3,-9.4131655590776707E-4,-2.6780023739497029E-3,{"$f":"U134-U81","v":-2.4915086404241955E-2},0.94237626488607418,-2.0716298204068933E-2,-1.4023590687210962E-2,-2.2877566772594206E-2,-1.0375961240764139E-3,-1.7564758788572098E-3,-2.5936796123131526E-3,-8.7720249096240252E-3,-1.4472400158548537E-3,-2.6303660868657393E-3,-3.7690323654214161E-3,-1.3182384670489449E-3,-5.2363177540613003E-3,-2.1222410865874364E-3,-1.8361955294970565E-4,-1.6784321469121787E-3,-1.243920478741287E-3,-2.7420015473535704E-3,-1.2374604012671594E-5,-1.3661797834459705E-4,-2.8993911278631492E-4,-7.4059988590758523E-4,-4.7540784331356768E-3,-1.5719538356121438E-3,-1.0603314586797705E-3,-7.215750953509948E-4,-8.4871780483699016E-3,0,-2.8094030139333486E-3]
[null,null,null,"DOM_28: Machinery and equipment, nec",-2.718493674247387E-4,-8.9653042724655591E-5,-2.5074845067215765E-3,-4.9104809284336668E-3,-9.1930382212250111E-3,-1.5605337275033458E-4,-3.6562371385637308E-4,-1.5474131152696967E-3,-2.9158274392243199E-3,-2.5201804536107558E-4,-4.9978401293913183E-4,-1.3775911834164262E-3,-1.0971914616084895E-3,-6.2090250004565451E-4,-6.7581701449788412E-4,-3.539484942571077E-3,-9.7424376324279445E-4,-1.5350726233909274E-3,0.9683767479646691,-1.0973123488903084E-3,-5.3682314736907986E-3,-2.234178751035504E-3,-2.9274597980953499E-5,-2.9349532455122517E-3,-2.5961074647574351E-3,-2.4231195189674146E-4,-1.1967783744694072E-4,-5.9905150178883441E-4,-4.6776203669478695E-4,-1.0935282056674202E-3,-5.0933786078098469E-4,-1.7412198986610022E-5,-1.4598128336589117E-3,-1.9611358899074345E-5,-1.1377599781550084E-5,-1.8561906019007391E-5,0,-1.4719985726074447E-3,-1.8064632352205287E-3,-4.3294584680044698E-5,-1.8585778968063809E-4,-1.4947403822798528E-4,-1.619862458951213E-4,-8.6274619830537013E-4,0,-2.2146816489995209E-4]
[null,null,null,"DOM_29: Motor vehicles, trailers and semi-trailers",-1.1105186787840485E-3,-7.3050627405274926E-4,-3.4571530713939057E-3,-3.5534681076237339E-3,-9.3488524283644181E-3,-2.7715079000459417E-4,-2.7756774088572825E-4,-2.4091838339361533E-3,-3.3334894686714448E-3,-5.1055379879183418E-4,-1.0573320072732389E-3,-9.0308755357299039E-3,-8.390287647594331E-4,-3.5427966179075584E-3,-9.5338471688094354E-4,-2.2570063675645966E-3,-1.1712220104558184E-4,-3.5107042059613131E-4,-3.4311098819421637E-3,0.85704068002799827,-3.5672315362738076E-3,-7.9493251441338161E-4,-4.9316438137144737E-4,-1.9111323459149545E-3,-4.7117840670388815E-3,-5.1089562068334015E-3,-1.0982351338482027E-2,-2.0550794575255843E-3,-1.9757221689765824E-3,-4.2269071026759903E-3,-3.6078098471986416E-3,-1.65099304936675E-3,-5.2891769335467809E-4,-1.9611358899074345E-4,-1.1377599781550083E-4,-1.8417535638859555E-3,-2.2963447423879077E-3,-2.3864219283181299E-3,-5.2042154144857338E-3,-3.0123039879308023E-3,-5.8444437477887399E-4,-1.3779637899142391E-3,-4.8890394215618423E-3,-1.0872004937994501E-3,0,-1.6927136111332942E-2]
[null,null,null,"DOM_30: Other transport equipment",-1.5624332199926994E-4,-2.9884347574885198E-5,-1.4100231475471388E-3,-1.1741894616495816E-3,-4.2069835927639889E-4,-1.3170904660128239E-4,-1.6079786368552532E-4,-1.4845101431042618E-3,-1.5145127796774244E-3,-2.3463749050858766E-4,-5.374561747184634E-4,-3.6517099623895742E-3,-7.0655053874478589E-4,-1.7105255148316563E-3,-4.787037186026679E-4,-4.8921295186417422E-4,-4.2589891289302489E-5,-1.6520960969229709E-4,-1.7717318030179938E-3,-1.0086715184785565E-4,0.92631893692328016,-6.3594601153070529E-4,-2.8824219550477293E-4,-1.2285850795167566E-3,-1.6724104157101282E-4,-1.0773954576966693E-3,-1.6754897242571699E-3,-1.7888343456194358E-3,-8.2332660584669842E-3,-2.5866147941748597E-3,-3.9898132427843803E-3,-1.0067416868621793E-3,-3.102983801014112E-4,-1.0366003989510726E-4,-5.6887998907750413E-5,-1.0312170010559661E-4,-4.3601482450403311E-4,-2.4533309543457417E-4,-9.8579849678239384E-4,-1.665176333847873E-6,-1.9705404207103798E-4,-1.7282935670110796E-4,-2.5034238001973288E-4,-2.6653947589922003E-4,0,-9.5172666688859466E-3]
[null,null,null,"DOM_31T33: Manufacturing nec; repair and installation of machinery and equipment",-1.5274010850152846E-4,-7.6039062162763435E-4,-1.4779279450210806E-4,-3.8109657965819757E-4,-3.5837267642063601E-4,-2.4968539640053531E-5,-2.6799643947587553E-5,-1.0441893379462182E-3,-3.2398082658047998E-4,-3.5847394383256444E-5,-1.8584933144470231E-4,-1.9898539316015045E-3,-1.5965324673560064E-4,-1.4000742648088288E-4,-5.2295364217098172E-5,-2.4558100372464519E-4,-8.6244529860837532E-4,-2.2853996007434433E-3,-7.7783347449570468E-5,-3.056580359025929E-4,-5.6324708467481177E-4,0.99591655718911865,-9.0075686095241527E-5,-3.4127363319909907E-4,-1.2968923362566964E-4,-2.4894364742233645E-4,-5.7801849149905404E-4,-5.9821948581412765E-3,-3.8729388213050893E-3,-4.6685242626570631E-3,-5.5178268251273351E-4,-7.9146359030045535E-6,-3.4203344170269183E-3,-7.844543559629738E-5,-5.1199199016975375E-4,-3.7330055438225979E-4,-1.6859239880822615E-4,-3.5684813881392601E-4,-1.3060579069045929E-3,-1.2671991900582312E-3,-1.6346528489983832E-3,-5.5585657966032024E-3,-4.6828751086044149E-3,-1.8938331182313003E-4,0,-2.815612401734282E-3]
[null,null,null,"DOM_35: Electricity, gas, steam and air conditioning supply",-2.5643522803467622E-4,-1.7100487778962084E-3,-7.8120475093918324E-3,-3.1491967359592943E-3,-1.4319325636111503E-2,-2.2658949723348581E-3,-5.2221020492156317E-3,-1.1530114797924203E-2,-9.3134729183256045E-3,-1.0874795914266069E-2,-1.9682448790974756E-2,-2.4905973935100151E-2,-1.7133850564561057E-2,-4.9940040297789708E-2,-1.8641285983233301E-2,-1.7677934157004221E-2,-3.9235937350269919E-3,-1.4490259516761892E-2,-9.8957703144175752E-3,-1.2287453043284236E-3,-3.9357759250116479E-3,-7.9744282761679223E-3,0.59821740217217512,-2.0066889632107024E-2,-4.3668494187986675E-3,-5.3191299419522598E-3,-3.7431153414255922E-3,-4.3680838672102507E-3,-5.0865032661565994E-3,-2.9031070921612955E-2,-2.8522920203735147E-2,-3.2956543900110962E-3,-2.461230333077102E-2,-2.0138063966649484E-2,-6.6354161926000091E-2,-1.3240826293558607E-3,-3.0026887580844415E-3,-1.6727256506902783E-3,-3.4227724456810022E-3,-1.2214068408774148E-2,-8.8965421494117489E-3,-2.2995646568636608E-2,-2.0086294490995037E-2,-1.572582907805398E-2,0,-2.0690542567681894E-2]
[null,null,null,"DOM_36T39: Water supply; sewerage, waste management and remediation activities",-2.1019280986448867E-5,{"$f":"F140-F87","v":-9.9614491916283988E-6},-1.6277179394488927E-4,-2.7552252718531845E-4,-3.1162841427881394E-4,-1.0424365299722348E-4,-3.828520563941079E-5,-9.4354458248152232E-5,-4.1766202944712477E-4,-1.900998186990872E-4,-4.8471514822739925E-4,-2.9301145806000179E-3,-2.785439623897713E-4,-3.5306220590831336E-4,-8.3270310714917859E-4,-3.5277906090603798E-4,-1.7035956515720996E-4,-3.9237282301920562E-4,-5.7041121463018336E-4,-3.0565803590259293E-5,-4.0331272729801334E-4,-1.9245734559481868E-4,-3.828216659047765E-5,0.98846495119787048,-2.8260638969175775E-5,-1.7854564876602002E-4,-9.9307141711291224E-5,-2.995257508944172E-4,-9.4860832616425319E-5,-8.7271962567688356E-4,-4.2444821731748729E-5,-5.0653669779229147E-5,-1.6220142596210129E-4,-3.922271779814869E-5,-1.1377599781550084E-5,-3.2998944033790916E-5,-2.3254123973548435E-5,-2.2303008675870375E-5,-3.552877831043145E-4,-2.0981221806483198E-4,-1.6570453537791829E-4,-1.6582276115917115E-3,-1.4431501907019896E-3,-9.118455754447001E-5,0,-1.6080589574472377E-3]
[null,null,null,"DOM_41T43: Construction",-1.1643981023793125E-2,-6.2093033294483685E-4,-2.389350131116175E-2,-1.600863132253388E-2,-2.1019336543106004E-2,-3.74528094600803E-4,-1.5620363900879601E-3,-1.541122818053153E-3,-1.526222930035755E-3,-7.9765883926136982E-3,-4.194167344765579E-4,-2.3178518324149392E-3,-4.0083155563406121E-4,-5.5029005886399196E-3,-3.5078121228699698E-3,-1.1051145167609035E-3,-2.1933794013990781E-3,0,-2.5927782483190152E-5,-2.9037513410746325E-4,-1.1751698433338663E-3,-1.9078380345921159E-3,-2.6121948967620045E-4,-3.7676609105180538E-2,0.98214547028413168,-9.0731797398640908E-3,-1.2018710484033195E-3,-2.0550794575255843E-3,-1.8383375148424495E-3,-2.7874454550233956E-2,-3.3106960950764004E-3,-2.0261467911691659E-4,-4.400595208710922E-3,-2.4990474482820451E-3,-3.8114959268192778E-3,-6.6760988648363251E-3,-7.4378315529394667E-2,-4.8620558913397421E-3,-6.0448963660565055E-3,-5.7913167714895172E-2,-2.1120610509250345E-2,-7.8567291343584755E-3,-3.0188345825908963E-3,-3.5772403344369E-4,0,-2.9567034912110425E-3]
[null,null,null,"DOM_45T47: Wholesale and retail trade; repair of motor vehicles",-3.2703198644116249E-2,-1.2687565787070705E-2,-2.7386603981218331E-2,-2.3143892283566753E-2,{"$f":"I142-I89","v":-3.9966344131257887E-2},-7.5673401514092242E-2,-8.6457565635199421E-2,-9.406510457619123E-2,-6.5159179977204246E-2,-4.0302247848884767E-2,-6.3716182956109424E-2,-6.529344878859443E-2,-7.8090818919249433E-2,-5.2228857356781531E-2,-2.8440632693452622E-2,-5.4458562103732636E-2,-7.8317486344616105E-2,-6.7584497831623874E-2,-8.4783848720031807E-2,-9.2382084771199677E-2,-5.2924364956296203E-2,-6.0691005547792172E-2,-2.6430458192496249E-2,-4.5048119582281075E-2,-5.8881621990338737E-2,0.97271975525982723,-4.8222529480216235E-2,-5.2533488642981942E-2,-3.4110646983589073E-2,-2.4204826244676934E-2,-4.7156196943972835E-2,-8.7901529265949185E-2,-3.2214613643255598E-2,-4.6058677185826036E-3,-6.7014062713329986E-3,-6.4574808606124605E-3,-5.5112273817309789E-3,-1.4207016526529431E-2,-2.2323081696173901E-2,-2.6774370271939948E-2,-1.9774820971924276E-2,-5.6174211991554708E-2,-2.4666087443120738E-2,-2.2599741877560184E-2,0,-0.13173147226482074]
[null,null,null,"DOM_49: Land transport and transport via pipelines",-5.0719525020301122E-3,-3.0050371728079003E-3,-9.3079502537442519E-3,-9.5660391447986749E-3,-1.0423970457626329E-2,-1.7237655554001956E-2,-1.0024981096679717E-2,-1.9311212454788489E-2,-1.8131216138148547E-2,-1.233693509123162E-2,-1.3220417307093417E-2,-1.535030175806875E-2,-1.5883799611397204E-2,-1.8207052721926988E-2,-2.1103190821761309E-2,-1.563142579263218E-2,-1.7014661570076344E-2,-1.1722998554415916E-2,-1.6161651081188531E-2,-4.6735113689506461E-3,-1.0333150220083583E-2,-1.2208489879253935E-2,-8.061773905524117E-3,-1.133028462221009E-2,-1.6362909963152771E-2,-7.0204149094799072E-3,0.995526085949058,-9.3352192362093356E-3,-6.0874486034195692E-3,-4.2479364912465165E-3,-1.2860780984719865E-2,-1.4870017934564956E-2,-7.2073851014464139E-3,-1.1486653069457831E-3,-1.2515359759705091E-3,-8.1672386483632527E-4,-7.8482668410725963E-4,-3.3008452840288158E-3,-4.0432750527927622E-3,-9.4199025205774171E-3,-5.0159210708991481E-3,-1.0393116720539601E-2,-6.6708881264081754E-3,-4.8678525335278614E-3,0,-2.0300903483173333E-2]
[null,null,null,"DOM_50: Water transport",-8.4567573835479283E-4,-3.818555523457553E-4,-1.2390628339068626E-2,-2.8582243474364814E-3,-3.0851213013602585E-3,-1.9731388450552304E-3,-1.4433522526057869E-3,-1.1876081144834095E-2,-2.494262026324418E-3,-2.9666434563840414E-3,-1.7731030810805379E-3,-2.0117204583223998E-3,-2.1604141473157874E-3,-1.0019661912501445E-2,-2.7877451848037716E-3,-2.1965856444259935E-3,-2.2572642383330318E-3,-1.8517243753011633E-3,-2.6878467840907127E-3,-1.4518756705373163E-3,-1.9887489656419278E-3,-1.840896349167831E-3,-7.1159792015240816E-4,-2.5254248856733334E-3,-1.8191334591254377E-3,-2.2297800878750672E-3,-5.1690640429210568E-4,0.99889341875364002,-6.4439944915295824E-4,-8.1699174596498603E-3,-1.0568760611205432E-2,-2.1606956015202431E-3,-5.5783186059140044E-3,-5.0149046327632968E-4,-2.3892959541255176E-4,-1.2374604012671593E-4,-1.0464355788096795E-4,-2.3864219283181299E-3,-2.7272090393218509E-3,-7.210213525561289E-4,-5.4189861569535437E-4,-1.4059901720819864E-3,-5.890408941640774E-4,-1.1643566578755404E-3,0,-5.1167080309634568E-3]
[null,null,null,"DOM_51: Air transport",-9.8370235016580708E-4,-4.5490617975103018E-4,-5.4423697975438433E-3,-2.8092997865344156E-3,-6.8402436934199666E-3,-2.5386762679024425E-3,-1.7151772126456034E-3,-5.9254599779839595E-3,-4.0282917232657266E-3,-1.89665304827775E-3,-6.0049425876254484E-3,-1.454124026939561E-2,-4.2596844980094303E-3,-8.3273982359064261E-3,-5.5392858866880135E-3,-6.0518175917858999E-3,-3.2048893195200123E-3,-2.684656157499828E-3,-3.3619691286536565E-3,-1.250141366841605E-3,-2.4337836992121497E-3,-3.9077208866426238E-3,-1.0809082331428984E-3,-2.1841512524742343E-3,-3.2600389145127288E-3,-5.1395640323361478E-3,-1.5736362455789224E-3,-2.487727764373076E-3,0.99661117853135806,-7.9280794910887974E-3,-1.1078098471986418E-2,{"$f":"AJ145-AJ92","v":-1.8868491992762857E-3},-8.5473099246115986E-3,-7.5083488356456063E-4,-9.3296318208710676E-4,-1.1735249472016895E-3,-1.4650098103335513E-3,-2.8324821018355377E-3,-4.5586925409581763E-3,-3.0491043849088399E-2,-3.9097313347276393E-3,-3.844285420675996E-3,-2.5770539119678386E-3,-1.4659671174457102E-3,0,-3.4303762906255662E-2]
[null,null,null,"DOM_52: Warehousing and support activities for transportation",-1.118926391178628E-3,-6.2757129907258901E-4,-5.0868682107685021E-3,-1.0480155940600434E-3,-1.9944218513844093E-3,-3.3501538062041831E-3,-1.9774308712755674E-3,-3.535147035697437E-3,-2.6308804471716087E-3,-2.554941563315732E-3,-2.9308941864319947E-3,-4.9199685122015219E-3,-3.0707773414677232E-3,-7.8465031623416552E-3,-4.2520153828825204E-3,-2.9040928218231855E-3,-4.0513634088948985E-3,-4.8048461485509742E-3,-3.7940988367068259E-3,-9.3531358986193437E-4,-2.1695443261548304E-3,-4.5520346088513642E-3,-1.5695688302095837E-3,-5.4603781311855851E-3,-4.278970445565751E-3,-1.9956302227790582E-3,-5.8209263064618391E-3,-2.335468841001747E-2,-1.1425823735488746E-2,0.98635192681772776,-1.2733446519524619E-3,-2.912586012305676E-3,-2.0663051220389424E-3,-1.8490709819127238E-4,-2.2755199563100165E-4,-1.3199577613516366E-4,-1.3952474384129059E-4,-6.6909026027611132E-4,-6.004863939791231E-4,-6.8771782587917149E-4,-6.4042563673087345E-4,-1.3265820892733693E-3,-8.6883531889201413E-4,-8.767745917737501E-4,0,-3.4977826448645863E-3]
[null,null,null,"DOM_53: Postal and courier activities",-1.8076581648346026E-4,-5.9768695149770396E-5,-1.0884739595087687E-4,-1.313238213687032E-4,-1.713956278533477E-4,-3.027435431356491E-4,-2.3353975440040581E-4,-7.2338417990250043E-4,-9.4071541211922498E-4,-1.7923697191628223E-4,-4.9476105803522097E-4,-3.498644275343305E-4,-5.6388167995978099E-4,-6.2698977945786695E-4,-8.0454406487843344E-5,-3.4108472739534059E-4,-4.8446001341581575E-4,-4.4055895917945897E-4,-5.6176862046912002E-4,-4.7071337528999308E-4,-3.1986871475359676E-4,-4.0165011254570857E-4,-6.7556764571431152E-5,-2.7301890655927929E-4,-4.254581127003312E-4,-6.5857837873409091E-4,-9.421446777737886E-5,-1.4144271570014144E-4,-2.3224548675055854E-4,-4.2058777141054622E-4,0.99987266553480481,-4.7962693572207597E-4,-2.2144020761782524E-3,-2.2412981598942108E-5,-4.5510399126200334E-5,-3.2998944033790916E-5,-2.034735847685488E-5,-6.690902602761113E-5,-2.2518239774217116E-4,-3.6800396978037991E-4,-1.9929329254911795E-4,-3.5032977709684046E-4,-1.1780817883281548E-4,-2.3146849222827003E-4,0,-1.616683107170756E-3]
[null,null,null,"DOM_55T56: Accommodation and food service activities",-1.3942789721011083E-4,-5.1135439183692445E-4,-1.6227249396346323E-3,-1.2746135603432958E-3,-5.1886130977422517E-3,-1.5492978846653215E-3,-6.1256329023057264E-4,-3.4407925774492848E-3,-2.9041172888659892E-3,-4.1170189306830886E-4,-2.4461790382045955E-3,-1.5743899239044869E-2,-4.4329252551055069E-3,-5.1924493386170919E-3,-1.0217709623956104E-3,-1.2707842414957833E-3,-6.1063256636037441E-3,-3.0013079094100641E-3,-2.4458541475809378E-3,-1.0850860274542048E-3,-2.9274941067666143E-3,-4.0332365468131572E-3,-8.5346712575241348E-4,-1.9111323459149545E-3,-4.8089542092479651E-3,-6.4051976168747063E-3,-3.8347834722360151E-3,-6.0237956568766123E-3,-1.2436582262332727E-2,-3.5644813627043791E-3,-2.4617996604414261E-3,0.9992797681328266,-1.1086114852714053E-2,-8.0966896026178365E-4,-5.0061439038820367E-4,-8.8478418690601899E-4,-1.2004941501344377E-3,-5.9326003077815204E-3,-6.8455448913620045E-3,-4.0149066585406061E-2,-2.2824680123069204E-2,-1.9861362829543542E-2,-9.2773940830842179E-3,-1.2485270186858202E-3,0,-8.4536502834844249E-2]
[null,null,null,"DOM_58T60: Publishing, audiovisual and broadcasting activities",-2.6624422582835232E-5,-3.3204830638761331E-6,-2.6063459030439324E-4,-8.4974237356219711E-5,0,-6.7808311527475379E-3,-3.6753797413834359E-4,-6.1644912722126123E-4,-1.7213921026745984E-3,-1.8608056538944938E-3,-8.1798820610188561E-3,-2.2063325461383718E-2,-7.3338587170672723E-3,-3.530622059083134E-3,-3.2181762595137336E-5,-1.4228105771348491E-4,-2.2040268742214036E-3,-2.395539340538308E-3,-1.1494650234214303E-3,-3.1452211894376809E-3,-3.8871002510274043E-3,-3.414025956638523E-3,-1.3759061051048145E-3,0,-2.4931303419382467E-4,-3.0934308974775583E-3,-2.7805999679161543E-3,-5.4913054330643146E-3,-7.4285845128242035E-3,-6.3403606540139842E-3,-5.0933786078098469E-4,-1.2188539290627014E-4,0.95245382548537016,-3.9755026111123566E-3,-1.8181404450917035E-2,-6.9009041710665258E-3,-1.0955599157038006E-2,-4.0457657738028861E-2,-1.9445751058357271E-2,-3.5984460574452534E-3,-6.1198715565925774E-3,-3.1202705480091924E-3,-2.2368827955880837E-2,-5.6113573873520011E-4,0,-7.6727335260198346E-3]
[null,null,null,"DOM_61: Telecommunications",-4.8554539078696885E-4,-1.7598560238543505E-4,-2.9258978911565984E-3,-1.3080882599078671E-3,-1.02993190919148E-2,-2.2502896350598245E-3,-9.0161659280812414E-4,-9.0706085862556993E-3,-6.2805439755179793E-3,-9.6896593302620449E-4,-6.8337301467707437E-3,-1.8499081605877724E-2,-7.4765275758522766E-3,-9.471806765402338E-3,-1.3637021899689445E-3,-2.3096308683627346E-3,-3.944888680671642E-3,-5.7272664693329665E-3,-1.4147926641660759E-2,-1.3021032329450458E-3,-1.1821235110459011E-3,-5.9661777134393792E-3,-2.2338770151619902E-3,-5.5286328578254048E-3,-5.0195540393744255E-3,-1.3943394907776073E-2,-5.4899025007575349E-3,-3.3072634994591898E-2,-1.6875415016142696E-2,-2.5203722201776982E-2,-3.0305602716468594E-2,-1.7206418453131901E-3,-1.7863313563565329E-2,0.90836732635542505,-9.4297546989487085E-2,-4.7250362988384368E-3,-5.8455054138507375E-3,-1.427392555255704E-2,-8.4968824748045922E-3,-2.9340407002399517E-3,-4.7203400077925912E-3,-5.4651445227107114E-3,-8.5263669430250197E-3,-1.0381011166601201E-2,0,-3.6235399961329309E-2]
[null,null,null,"DOM_62T63: IT and other information services",-5.0446274367477283E-5,-1.2285787336341691E-4,-1.2692205527849955E-3,-1.7767340538118669E-3,-1.807444802817121E-3,-1.7477977748037472E-4,-1.8185472678720126E-4,-2.390312942286523E-3,-7.4164285602760466E-5,-8.7989058940720361E-5,-7.2832846106707665E-4,-9.9711361847284186E-3,-5.23119148878351E-4,-1.521819853053075E-3,-1.568860926512945E-4,-8.2639956808928234E-4,{"$f":"U151-U98","v":-5.3237364111628112E-6},-3.4418668685895231E-5,-1.9013707154339447E-4,-9.5059649165706397E-4,-1.1125868339255541E-4,-3.9328240186767299E-4,-5.2469087150478193E-4,-9.5556617295747726E-4,-5.0172312471303832E-4,-4.2259204410791708E-3,-1.4514120711650257E-3,-3.5194275730094015E-3,-2.109835759917046E-3,-4.8893328426475998E-3,-4.2869269949066214E-3,-1.6304149960189382E-4,-1.8667268457464439E-2,-1.8090077773046151E-2,0.90514495062121691,-4.9952151531151004E-3,-5.1566019911343658E-3,-3.2317059571336175E-2,-1.2865420991002715E-2,-3.0172995169323456E-3,-3.9769088490700386E-3,-5.3577100577343467E-3,-1.21784204868423E-2,-4.9309803041355706E-3,0,-4.1075100303173354E-3]
[null,null,null,"DOM_64T66: Financial and insurance activities",-1.8101104142830216E-2,-8.8092415684633812E-3,-1.876469190195346E-2,-9.8080869724194216E-3,-1.0720017451191199E-2,-9.9405998441963114E-3,-4.2228581820270101E-3,-1.0699795565340462E-2,-1.0683560510250285E-2,-3.0909144235793301E-2,-1.6176426268044969E-2,-1.5153503017580687E-2,-1.4443523513186679E-2,-1.4195535589279083E-2,-5.8570807923149946E-3,-8.3166201816909611E-3,-1.1179846463441903E-2,-1.262476767398637E-2,-1.4277565554076711E-2,-7.4488863349461889E-3,-9.7977178062569111E-3,-9.5308224622825434E-3,-2.1203816506819857E-2,-5.7333970377448648E-3,-6.4983984347477333E-3,-2.9454420611717796E-2,-3.3789891551508577E-3,-6.8142108328479913E-3,-5.0570636974135701E-3,-8.075285211082488E-3,-9.1256366723259756E-3,-9.1350727592478566E-3,-1.0387943497485879E-2,-9.1697110966671904E-3,-7.1792654621581024E-3,0.97844550224392823,-1.4219896809824868E-2,-5.4419341169123711E-3,-7.9514406669402224E-3,-4.7041231431202406E-3,-2.0108469293158193E-3,-1.8600175631994915E-2,-1.332705023046225E-2,-7.505190505583301E-3,0,-3.3047569257527977E-2]
[null,null,null,"DOM_68: Real estate activities",-1.5414139390062506E-5,-9.9614491916283991E-5,-6.1463827713545607E-3,-5.9147219153708091E-3,-7.4635005219775945E-3,-1.0748956315043046E-3,-4.3645134428928304E-4,-1.8870891649630445E-3,-2.3225131544022358E-3,-8.7337288133752073E-4,-3.6491767376912497E-3,-1.1807924429283653E-2,-3.6006902455263121E-3,-7.1890769858227255E-3,-1.1384298518029832E-3,-2.8280796540036523E-3,-6.548195785730257E-4,-5.1628003028842849E-4,-6.4819456207975388E-4,-4.0041202703239667E-4,-1.6410655800401922E-3,-3.9662948613888721E-3,-2.2518921523810385E-6,-4.1635383250290085E-3,-6.784101880764881E-3,-1.7709687835889002E-2,-2.6150880650640022E-3,-3.369664697562193E-3,-3.8794809476924283E-3,-3.270069922716997E-3,-5.9422750424448214E-3,-4.725037634093719E-3,-1.0035331701916093E-2,-7.1469395073626646E-3,-9.3523870204341684E-3,-2.6151663146779303E-3,0.998130949785626,-1.0995383277204094E-2,-5.7596653289164225E-3,-3.5468255910959695E-3,-1.1194013139921804E-2,-1.3457334504213299E-2,-1.2310954688029216E-2,-3.6586050165535046E-2,0,-3.7741004020061149E-2]
[null,null,null,"DOM_69T75: Professional, scientific and technical activities",-3.1528921479673301E-5,-6.6409661277522656E-5,-3.1555758826125774E-4,-9.6819131048298836E-4,-5.765125664158058E-4,-3.3707528514072266E-4,-7.0827630432909969E-5,-5.1580437175656544E-4,-2.5371992443049636E-4,-8.1471350871037377E-5,-1.8082637654079145E-4,-9.6212717571940887E-4,-1.0530320529369404E-4,-1.8809693383736005E-3,-5.6318084541490336E-5,-6.6267889893951884E-5,-9.7424376324279445E-4,-6.8837337371790464E-6,0,-2.6592249123525579E-4,-2.7814670848138852E-5,-9.2044817458391561E-5,-2.2518921523810385E-6,-3.4127363319909907E-4,-1.1768814036478679E-4,-6.1878820558052081E-4,-3.0046776210082988E-4,-1.0566602878775272E-3,-8.2430792480479929E-4,-1.0199253456705745E-3,-6.7911714770797966E-4,-3.0075616431417303E-5,-3.4485433606725011E-3,-1.6165362978236995E-3,-3.0150639421107719E-3,-1.0559662090813093E-3,-1.2615362255650026E-3,0.99707830586346102,-1.0658633493129436E-3,-1.1439761413534887E-3,-1.6346528489983832E-4,-1.228489751686254E-3,-1.2222598553904606E-3,-4.9099377139330005E-5,0,-1.5230248411733465E-4]
[null,null,null,"DOM_77T82: Administrative and support services",-1.0103267727486422E-3,-3.5529168783474618E-4,-1.6588742582898778E-2,-8.7883961241447851E-3,-1.1016064444756075E-2,-1.1635339472264945E-3,-5.8384938600101457E-4,-7.5420663626356351E-3,-2.9392477399409807E-3,-5.0783808709613295E-3,-3.5286258199973882E-3,-3.3740050730341996E-2,-2.5782300909004447E-3,-2.9097195590374789E-3,-1.6613834939739648E-3,-2.3661534803311058E-3,-8.0388419808558442E-3,-7.8956425965443656E-3,-1.4156569235821825E-2,-2.5033393140422361E-3,-6.3139302825275193E-3,-3.5144384847749502E-3,-1.0394734175390873E-2,-1.0033444816053512E-2,-1.0780853068679548E-2,-7.7570432432460005E-3,-4.7361867585385044E-3,-9.9592312172393713E-3,-6.4734340602726108E-3,-1.1008884916671048E-2,-4.4991511035653645E-3,-1.1840295310894813E-3,-2.2962080127504426E-2,-2.0373400273438376E-2,-1.7544258863150228E-2,-7.6289433738120369E-3,-8.9702783227963087E-3,-1.0303990008252115E-2,0.99022207988470656,-1.6257116547356783E-2,-1.7123548405877584E-2,-4.2777601315371533E-2,-2.0292458803952466E-2,-1.9253970035351554E-2,0,-1.1202770490850379E-3]
[null,null,null,"DOM_84: Public administration and defence; compulsory social security",-6.9153434445416782E-4,-2.3243381447132928E-5,-3.2264764799750751E-3,-4.8409565524149418E-4,-7.7907103569703495E-4,-5.4056888320715894E-4,-2.7182496003981662E-4,-1.0316087435131309E-3,-1.5301263134885319E-3,-7.5062271269182423E-4,-2.5340807490230356E-3,-1.8805212979970262E-3,-3.6448496541978612E-3,-9.0700463241963271E-4,-3.8215843081725585E-4,-4.9116200744929038E-4,-1.2830204750902375E-3,-2.2440971983203693E-3,-5.7905380879124681E-4,-4.5543047349486343E-4,-8.0662545459602667E-4,-6.4431372220874093E-4,-9.7957308628575162E-4,-6.8254726639819813E-3,-3.6545264639591688E-4,-6.3511237918198547E-4,-2.8926387944622264E-3,-2.3629253681670685E-3,-2.4631105848333884E-3,-2.8915409284475052E-3,-2.0373514431239388E-3,-1.9343370146943132E-3,-7.5317879533706158E-3,-1.1993746778133895E-2,-1.0194329404268874E-2,-1.1281513991552271E-3,-4.5955962502725088E-3,-1.0170171956196891E-2,-2.4419780021817674E-3,0.99835480578215829,-1.2830905239398266E-3,-1.7890173950411985E-3,-3.6815055885254836E-4,-3.6473823017788004E-4,0,-2.1456884512113737E-4]
[null,null,null,"DOM_85: Education",0,{"$f":"F157-F104","v":0},-3.375267874440035E-4,-4.8924560902065897E-5,-6.2325682855762787E-4,-3.1210674550066914E-5,-2.8713904229558093E-5,-7.6741626041830469E-4,-2.8494699205271131E-4,-3.9214876885925994E-4,-8.1874164933747235E-4,-2.4053179392985219E-3,-9.511257252333654E-5,-6.4525161769450373E-4,-1.8102241459764753E-4,-4.87263896279058E-5,-4.5784133136000168E-4,-1.5626075583396433E-3,-9.7661314020016255E-4,-1.1003689292493344E-4,-6.258300940831242E-5,-1.0878023881446275E-4,-9.6831362552384634E-5,-8.190567196778377E-4,-1.4246459096789978E-4,-3.4280764563075848E-4,-1.0898322218572472E-3,-1.2480239620600716E-3,-1.7532898718070336E-3,-1.0724988170968928E-3,-6.7911714770797966E-4,-4.9070742598628236E-5,-4.5839533424072104E-4,-2.9417038348611516E-4,-3.4132799344650249E-5,-2.1284318901795144E-3,0,-6.6909026027611132E-4,-2.3869334160670145E-3,-9.2417286528556945E-4,0.99602533040140806,-3.0969152295360694E-3,-1.0308215647871353E-4,-1.4729813141799001E-4,0,-3.256875646487823E-2]
[null,null,null,"DOM_86T88: Human health and social work activities",-2.4522494484190346E-5,-1.6602415319380664E-5,-7.1100317355068195E-4,-1.1587396003120871E-4,-4.9860546284610232E-4,-1.9974831712042826E-5,-1.3974100058384938E-4,0,-8.9387481068590254E-4,-1.9987638080361169E-4,-1.9865786644967503E-3,-1.4978570803813523E-2,-2.3098767612810304E-4,-6.574261765189284E-4,-4.0227203243921672E-5,-4.87263896279058E-5,-1.3841714669023309E-4,0,0,-3.667896430831115E-5,-3.4768338560173565E-5,-3.3470842712142388E-5,0,-1.3650945327963964E-4,0,-7.5295250736755865E-4,-8.9121793843466486E-4,-2.5043680838672104E-3,-1.5373997010248242E-3,-4.3846275169549444E-3,-3.8200339558573855E-4,-8.3895140571848279E-5,-5.9944005246863514E-4,-1.905103435910079E-4,-1.2174031766258588E-3,-9.7965615100316784E-4,-6.1623428529903343E-4,-8.9212034703481502E-5,-1.01582281648135E-3,-1.665176333847873E-5,-1.6570453537791828E-3,0.99664150520356498,-5.5958884945587345E-4,-9.118455754447001E-5,0,-2.0418019436418716E-2]
[null,null,null,"DOM_90T93: Arts, entertainment and recreation",0,0,-3.9943998514083256E-6,0,0,-7.3345085192657244E-4,-3.828520563941079E-6,0,-2.7323684169438069E-4,-3.6933679061536941E-5,0,-3.4767777486224092E-3,-2.955283503403671E-4,-3.0436397061061498E-5,0,0,-3.992802308372108E-4,-2.6158188201280371E-4,0,-3.0260145554356701E-4,-3.2682238246563154E-4,0,-2.2518921523810385E-6,-8.190567196778377E-4,0,-2.4180182147169566E-4,-2.3680933792692525E-4,-1.6640319494134287E-5,-1.4392678052147292E-4,-3.0492613427264602E-4,0,-1.2663417444807287E-5,-3.294804617804075E-2,-2.8016226998677635E-6,-1.0126063805579574E-3,-1.6499472016895458E-5,-8.865634764915341E-4,-5.7318732296986865E-3,-1.8514997147689631E-4,-4.396065521358384E-4,-4.8143885278719502E-4,-1.6348722931185889E-4,0.99805616504925854,-2.0341170529151003E-4,0,-7.4026251566792402E-3]
[null,null,null,"DOM_94T96: Other service activities",-8.6809630474033827E-4,-9.6294008852407844E-5,-1.3830609485501327E-3,-5.3559519303314246E-4,-2.4930273142305116E-4,-2.5592753131054867E-5,-3.828520563941079E-5,-3.7741783299260886E-5,-1.5457398472996395E-3,-1.2133799856393166E-3,-5.5001356197824055E-4,-8.4404793142657218E-3,-1.33836977050695E-3,-3.2262580884725187E-4,-1.7297697394886319E-4,-1.403320021283687E-4,-4.5145284766660637E-3,0,-8.6425941610633855E-6,-2.842619733894114E-4,-1.3907335424069426E-5,-1.4225108152660513E-4,0,-8.190567196778377E-4,-5.0869150144516396E-4,-8.723230268282693E-5,-2.6991171849735564E-4,-1.6390714701722273E-3,-7.9486835606177079E-4,-2.9230850113032966E-3,-1.0611205432937182E-3,-1.8995126167210929E-5,-1.227089048582853E-3,-2.8016226998677635E-6,-2.2755199563100167E-5,-8.0434926082365357E-5,-2.3254123973548435E-5,-2.4533309543457417E-4,-5.0540938159909527E-4,-3.4252677187250743E-3,-5.8578792506572205E-3,-3.1716522486500628E-3,-1.7671226824922319E-4,0.99758711632343866,0,-5.9582525609843812E-3]
[null,null,null,"DOM_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,-6.4908800479088757E-3]
[null,null,null,"Labour",-0.28180830275611818,-0.30037089795823496,-8.3336162699894745E-2,-0.25286273055699321,-0.18175727262811825,-8.8390502966262496E-2,-0.23728404751194021,-0.12523352728416418,-0.17482083469951754,-3.5828927543725679E-2,-8.9669790944616912E-2,-9.5338056503105048E-2,-6.7889995516121585E-2,-0.22099259178095534,-6.9468357281928336E-2,-0.16775131609978383,-0.16440762784952992,-0.17915605424382183,-0.255250375952846,-0.2048092235368914,-0.85468225215389859,-0.21233065845515325,-5.8263205658554605E-2,-0.34127363319909904,-0.17943570085223248,-0.30225788827429512,-0.17570234339391069,-0.10006656127797654,-0.23253988243798884,-0.28123652804794697,-0.40861629881154499,{"$f":"AJ162-AJ109","v":-0.25486235656701084},-0.16395743270403881,-0.19222493668332699,-0.20811905520411414,-0.40735340219112987,-0.12145047598285008,-0.24120703882953812,{"$f":"AQ162-AQ109","v":-0.37931224291676263},-0.38578638784954139,-0.54689886201290694,-0.30367052185123594,-0.2086677367576244,{"$f":"AV162-AV109","v":-0.32500981987542793},-0.60416666666666663,1]
[]
[]
[null,null,"Indirect (Type 1) Multipliers"]
[null,null,null,"Inverse of (I-A) matrix, excluding labour / household income"]
[null,null,null,"Sectors \n(inputs ↓; outputs →)",{"$f":"E9","v":"D01T02: Agriculture, hunting, forestry"},"D03: Fishing and aquaculture","D05T06: Mining and quarrying, energy producing products","D07T08: Mining and quarrying, non-energy producing products","D09: Mining support service activities","D10T12: Food products, beverages and tobacco","D13T15: Textiles, textile products, leather and footwear","D16: Wood and products of wood and cork","D17T18: Paper products and printing","D19: Coke and refined petroleum products","D20: Chemical and chemical products","D21: Pharmaceuticals, medicinal chemical and botanical products","D22: Rubber and plastics products","D23: Other non-metallic mineral products","D24: Basic metals","D25: Fabricated metal products","D26: Computer, electronic and optical equipment","D27: Electrical equipment","D28: Machinery and equipment, nec","D29: Motor vehicles, trailers and semi-trailers","D30: Other transport equipment","D31T33: Manufacturing nec; repair and installation of machinery and equipment","D35: Electricity, gas, steam and air conditioning supply","D36T39: Water supply; sewerage, waste management and remediation activities","D41T43: Construction","D45T47: Wholesale and retail trade; repair of motor vehicles","D49: Land transport and transport via pipelines","D50: Water transport","D51: Air transport","D52: Warehousing and support activities for transportation","D53: Postal and courier activities","D55T56: Accommodation and food service activities","D58T60: Publishing, audiovisual and broadcasting activities","D61: Telecommunications","D62T63: IT and other information services","D64T66: Financial and insurance activities",{"$f":"AO9","v":"D68: Real estate activities"},"D69T75: Professional, scientific and technical activities","D77T82: Administrative and support services","D84: Public administration and defence; compulsory social security","D85: Education","D86T88: Human health and social work activities","D90T93: Arts, entertainment and recreation","D94T96: Other service activities","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"]
[null,null,null,{"$f":"D10","v":"DOM_01T02: Agriculture, hunting, forestry"},{"$f":"MINVERSE($E$168:$AW$212)","v":1.0792990491785972},6.7483773500613417E-3,4.6830342847087288E-3,5.4337806474850448E-3,5.2151984406444557E-3,0.40274451425078167,3.1256003927332576E-2,0.28217781440490325,6.0050706300423473E-2,6.6646747097349312E-3,6.3984975216983347E-2,0.11414203892748789,0.22745259502743825,1.4220871328941528E-2,4.8199096893303288E-3,1.284149208082507E-2,1.2229951088143719E-2,1.0588884799587538E-2,3.3129604696999805E-2,1.0322548022110394E-2,1.9079169112161655E-2,4.2220849719310359E-2,3.0859230305813469E-3,1.2628291446550715E-2,2.9835785389990533E-2,8.8090453727537547E-3,5.2684634450570174E-3,1.5673276995430342E-2,9.2495153551067927E-3,1.006264530306434E-2,8.9299979942975612E-3,0.18942702147078599,1.4893003847309443E-2,2.002463669842166E-3,2.1758598272963998E-3,2.5042707703300179E-3,3.8976511499283738E-3,5.3119868214035132E-3,5.3099358906905578E-3,2.4712710133915156E-2,1.0976862239964504E-2,5.0741658470777551E-2,3.4606721712185116E-2,7.74098365258902E-3,0]
[null,null,null,{"$f":"D11","v":"DOM_03: Fishing and aquaculture"},1.1124542435719767E-3,1.0196842743229777,3.7587511492146472E-4,3.294906607713975E-4,5.1445218165957561E-4,2.4431846716973401E-2,4.1003055618759921E-4,1.0102520074235699E-3,7.5206275702919309E-4,4.1570368766004237E-4,6.6197645712201192E-3,3.5912136550470069E-3,1.5733567485301477E-3,7.8806766203994721E-4,3.2888342601137112E-4,3.7944496466187099E-4,8.0541457253825374E-4,7.4756247565948382E-4,1.0440829014686783E-3,2.7470871413867932E-4,4.6072134012701475E-4,6.2670152140024407E-3,2.8583437582435482E-4,1.7303692403441025E-3,5.712944325816159E-4,5.6678012841130396E-4,4.2144550430883688E-4,3.5772617978651962E-3,1.0165978313849606E-3,6.2915296393907625E-4,4.3836720058712032E-4,5.9671449800415902E-2,1.7139340809362816E-3,1.8394637893070232E-4,7.5381763889170847E-4,1.6018574861112965E-4,2.148687497303813E-4,1.1392606885118903E-3,6.310243363059476E-4,3.1239102195442644E-3,2.5680395879968776E-3,1.2713435908094572E-2,1.507483036810831E-2,3.428407552064002E-4,0]
[null,null,null,"DOM_05T06: Mining and quarrying, energy producing products",1.1048118399600826E-2,1.0073535077285544E-2,1.1556718113825504,2.2818285548409832E-2,2.8507687972151929E-2,1.346265545637801E-2,1.4844714842080536E-2,2.9049002955387492E-2,3.4549853539765314E-2,0.50601422059661139,0.14728751051426048,3.4927159481823893E-2,4.2482627337890391E-2,0.1602720945473855,4.5470711060795005E-2,4.4049494317093381E-2,2.31342186979497E-2,2.8591946988764213E-2,3.2355800034917157E-2,1.1208512082987907E-2,2.0761965885302398E-2,2.4369808081274345E-2,0.2703243768037219,3.9404024340179179E-2,4.8789154579437895E-2,3.1950410862973282E-2,6.5013130849536624E-2,0.12148235942489316,8.7844304186184982E-2,2.7409958402127628E-2,4.4872371729508337E-2,1.2783337648923736E-2,2.6612141032848913E-2,1.2581135142626416E-2,2.8840024983112701E-2,2.8594049066847675E-3,8.1984664591153514E-3,8.9363691148514231E-3,1.1431288110523775E-2,2.7262730856511718E-2,1.160260502733463E-2,2.4318811006873792E-2,1.3067113026033479E-2,1.7544866596169686E-2,0]
[null,null,null,"DOM_07T08: Mining and quarrying, non-energy producing products",3.2929235444857405E-3,1.4868487975698084E-3,2.0332465204986862E-2,1.020830318861083,1.246010814712638E-2,3.4287868842980893E-3,2.8556844006615042E-3,8.8687796295856252E-3,4.9392971388438466E-3,6.1420812564183802E-2,3.1056375841606879E-2,1.1589341868920361E-2,1.1765219840724747E-2,9.8947954914613626E-2,0.48394060197929034,0.18025937785774199,2.2203763923996193E-2,3.9294812233692536E-2,3.8851856721178656E-2,1.51316090257667E-2,2.8742167577221672E-2,5.0843358529053209E-2,1.10179513200644E-2,3.328213666197842E-2,7.0451811669566489E-2,7.1564707931985865E-3,9.8693515365685762E-3,1.9287808518934031E-2,1.3225224102411297E-2,7.8297148369530414E-3,7.762257988681005E-3,2.8713575837107765E-3,4.5469523493075958E-3,1.7189943492804127E-3,2.6735854208559348E-3,2.2554297161071265E-3,6.1373060836199846E-3,3.1928741954240438E-3,3.44190034311544E-3,1.0411763876494E-2,7.7729572568428894E-3,5.1878884105534791E-3,2.4031331631681986E-3,5.0228364739005544E-3,0]
[null,null,null,"DOM_09: Mining support service activities",5.2827432299775454E-4,4.1191468793677492E-4,4.1476833002603859E-2,3.2178651365478754E-2,1.0058330476345125,6.1476147236652992E-4,6.4350544086575552E-4,1.3690985376535599E-3,1.4370006752653201E-3,2.0136537699530249E-2,7.0246815756775998E-3,1.6790365582693952E-3,2.2090973005698912E-3,1.0541122965208869E-2,1.7392909979575294E-2,7.4047861776737472E-3,1.726029020003433E-3,2.6448172801327198E-3,2.4737640992883296E-3,9.2002993807016999E-4,1.721467429739546E-3,3.0285067630514092E-3,1.0301767282132172E-2,2.5272246361553296E-3,4.0772428735342267E-3,1.3934922502481838E-3,2.6615889177438175E-3,5.0032012661249143E-3,3.5940451396176388E-3,1.2662018930791495E-3,1.8812534929018296E-3,5.6252768779751854E-4,1.1518847953277613E-3,5.2597480739741782E-4,1.163433804235119E-3,1.8462715101901989E-4,5.0767537595636225E-4,5.7398904444001834E-3,5.4140844238775138E-4,1.3360945982626978E-3,6.7549578850356845E-4,1.0758324770690673E-3,5.680128542273075E-4,8.085388924848211E-4,0]
[null,null,null,"DOM_10T12: Food products, beverages and tobacco",4.1097952320549212E-2,1.633799995227217E-2,3.6443606701146323E-3,5.6198700359805093E-3,3.6057138182159229E-3,1.1114341465263819,8.4593183980119138E-3,1.8723492429849265E-2,8.3424698920718503E-3,4.6005395683935612E-3,8.1432222299029772E-2,1.8596344182648085E-2,2.1669310174699696E-2,7.9744993752942587E-3,4.0299310860833597E-3,5.0791246850685748E-3,5.8755335390992302E-3,7.0127671397811247E-3,2.6605650560850715E-2,2.2139464616542357E-3,3.7936470004706555E-3,7.8962098384382437E-3,2.5815152485117432E-3,1.1131263868365228E-2,4.6963168096098972E-3,3.6912388614519938E-3,3.6924486115630126E-3,1.6945103341339453E-2,6.8937614599752662E-3,8.174214890053922E-3,6.2833003372445529E-3,0.21477614831200878,1.2770683808279289E-2,1.6379397080434361E-3,2.2105011588404899E-3,2.2135233517557385E-3,1.7776001049180485E-3,4.5682519858399068E-3,5.0156467473458782E-3,1.6632732318362688E-2,1.0796207635130693E-2,6.0354375734518829E-2,2.2999528596102371E-2,2.3191421443014009E-3,0]
[null,null,null,"DOM_13T15: Textiles, textile products, leather and footwear",4.881483850170034E-3,4.0809555991468916E-3,2.0754471236536782E-3,1.6536725453057239E-3,2.2994034419983977E-3,4.249791953022589E-3,1.4295341401191064,3.9544431730466463E-2,8.1187676275808821E-3,3.1014002133988275E-3,7.3359774561145216E-3,2.9096575112193792E-2,1.0856007668275477E-2,8.4541192737927588E-3,5.6451713473455361E-3,8.1488233129383206E-3,3.7062296170975537E-3,1.2432454614050599E-2,8.6171937231847174E-3,4.1860283587047209E-3,6.8429291331676047E-3,4.9026264171075147E-2,1.5367702101598477E-3,9.5650917618757686E-3,8.04123612091741E-3,8.9243374547650668E-3,3.139466515460113E-3,6.764212764581696E-3,5.2206387166564049E-3,1.0586838356194233E-2,3.9207046925964564E-2,5.4600207236606951E-3,6.9542181697080652E-3,1.4774145643188569E-3,1.1300387882554228E-3,1.7544621004771971E-3,2.2952663803441297E-3,1.5114268492815775E-3,6.1283588464376105E-3,1.438891329767914E-2,1.5918845101454193E-2,2.4646795275917014E-2,1.372149833542498E-2,9.586037104974748E-3,0]
[null,null,null,"DOM_16: Wood and products of wood and cork",9.7750930924962905E-4,3.8467870720678619E-4,1.9374730727205799E-3,1.6620975005272127E-3,3.6714534861953777E-3,1.0141842121197289E-3,6.649320148176519E-4,1.1116282255486654,4.942141445510348E-3,5.3858372263312403E-3,1.5455507708002228E-3,1.1718315237395662E-3,1.4741662653380203E-3,1.7893644031795077E-3,1.3129430339922806E-3,4.7774961066550034E-3,9.2743647187399237E-4,9.9713982464412335E-4,1.3435210261850265E-3,7.472406451298542E-4,3.7704725371995487E-3,4.7929046079920566E-2,1.0893822423317472E-3,3.2917281252272503E-3,3.6871186381862028E-2,2.6849311701579053E-3,1.0363495525568082E-3,2.059304131216441E-3,1.4589512969352912E-3,2.9439260027716604E-3,1.0090066024721663E-3,8.09544522554609E-4,1.279821871291275E-3,3.8720170241866218E-4,5.5462332615642876E-4,4.0969305161446166E-4,2.9008201859329944E-3,6.4309768425243761E-4,6.6340323584302232E-4,7.4113465184519525E-3,1.2683380581654719E-3,1.2042205473905513E-3,8.324780362144417E-4,3.4323144204918645E-3,0]
[null,null,null,"DOM_17T18: Paper products and printing",3.2838645376146143E-3,9.8792755948143534E-4,4.5747144008822897E-3,2.7290604619078463E-3,5.8602506348196344E-3,1.4933399220634191E-2,6.6386143078426343E-3,8.4731709987654977E-3,1.4215054790830282,8.8121382839968353E-3,1.5787313701579504E-2,3.6356609322356612E-2,1.2375737308559559E-2,1.9164226783314659E-2,5.9661427166476525E-3,6.4928107451494767E-3,2.451194194302192E-2,1.0460698347526153E-2,1.307145332846487E-2,4.9533677634450123E-3,5.3045936877966823E-3,1.4317174858902205E-2,4.763157987727874E-3,2.543175211092431E-2,6.9769045021337728E-3,2.644772639436882E-2,8.7485069891160214E-3,1.9553524635233681E-2,1.0567309272393969E-2,2.7851592858108225E-2,2.1324221089709501E-2,7.3301230501964659E-3,0.1334383445656466,4.6841485329354631E-3,5.2805775359857487E-3,1.0334451218134737E-2,6.6934426205485396E-3,3.301412927193742E-2,1.6033499234142806E-2,2.139244416808592E-2,3.6674672023265749E-2,1.1972981882336156E-2,6.1128716962858759E-3,3.8664913069174226E-3,0]
[null,null,null,"DOM_19: Coke and refined petroleum products",1.485946499577857E-2,2.0173651921211424E-2,0.12266964902357738,3.8642453095464546E-2,4.9624511526610862E-2,2.0770970606973176E-2,1.9356248579013639E-2,4.3650883244117263E-2,2.7564959567811385E-2,1.0758437093048612,6.9307641497804856E-2,4.7494995146201383E-2,4.0936879034318086E-2,0.10371745052197481,4.9361044821018829E-2,5.4568344845156637E-2,2.4403241184161786E-2,3.1438338372058748E-2,4.4018963835422656E-2,1.6778154566398636E-2,3.1265502315124073E-2,3.1714639691943609E-2,0.12388295891308178,5.8779494337472094E-2,8.2920880615885928E-2,6.1508373707861393E-2,0.13430690243387067,0.25171956323411682,0.18158770585168471,3.9916309576685356E-2,7.8949213201595245E-2,2.1987838413776356E-2,3.3812829582607992E-2,1.5078556073594958E-2,2.5730291916268588E-2,3.9373234509824141E-3,1.3237512918757422E-2,1.1811947010473042E-2,1.9592416350166675E-2,4.7636501030896436E-2,1.6509538663169114E-2,3.4009644289978359E-2,1.5667275381445855E-2,2.7215600158446315E-2,0]
[null,null,null,"DOM_20: Chemical and chemical products",3.5345682839251144E-2,1.5231181512814886E-3,9.8475944484787692E-3,1.3979331314575232E-2,1.3365505579879863E-2,2.3145347232283928E-2,2.0239773466991458E-2,4.4335113110352722E-2,4.8141647390833861E-2,2.6194360031058357E-2,1.1069137345912827,5.1512761188648407E-2,0.1604116630941462,3.1514975006261277E-2,1.3348489435255831E-2,1.6303902409433579E-2,3.7414698913703741E-2,6.6415440193463252E-2,4.3203068433786296E-2,1.1419046822227195E-2,1.9148033124558438E-2,3.2885910953699096E-2,6.3092010719281921E-3,3.9968530349208949E-2,1.3794090440331207E-2,8.8755439798683024E-3,6.6719410013344905E-3,1.2258463751768631E-2,8.8796060140275777E-3,8.9351642953701266E-3,7.2655790021093286E-3,1.0462772275683844E-2,2.5881083434395522E-2,2.0782822607120443E-3,3.1927758942886771E-3,1.8261002081012875E-3,2.561427185919321E-3,4.5558400743593366E-3,4.9500054282122534E-3,8.4804527854338806E-3,7.5249567281494784E-3,2.1375123729652865E-2,6.4020796141972154E-3,5.4599551819141581E-3,0]
[null,null,null,"DOM_21: Pharmaceuticals, medicinal chemical and botanical products",6.1945859359317974E-4,1.4666964919113037E-4,1.6833921769677008E-4,1.2297625360016022E-4,1.2529665678733451E-4,3.4357815171734337E-4,8.5471744714294906E-5,3.4406781846157698E-4,1.2798503218327804E-3,1.4191485622694854E-4,7.7352984976000413E-4,1.0145179574708043,4.2753258501275677E-4,2.0206119238105191E-4,1.2269359723990337E-4,4.5425027669909003E-4,9.1731671677431584E-4,2.6210176384411187E-4,1.6707583399727471E-4,1.1118240478453991E-4,1.043195661741095E-4,2.6442240942419951E-4,8.7950226478704358E-5,1.3600379020480794E-3,1.3528580952500106E-4,1.3842044106709189E-4,5.3821052427928211E-4,1.1848559379705043E-3,3.01373006120308E-4,2.6455968185666707E-3,1.4185161293390653E-4,1.9417444483357211E-4,2.6211804489463682E-4,8.1022577025514865E-5,2.3080564962315006E-4,6.7230669758270889E-5,5.199634492959031E-5,1.4367009094942734E-4,2.6310758911297092E-4,5.4000249224349134E-4,5.6715945339346396E-4,3.6216210389774732E-2,1.581021534435527E-4,1.3659460477367553E-4,0]
[null,null,null,"DOM_22: Rubber and plastics products",4.4122725324290575E-3,1.2048950561892367E-3,6.0638841583712253E-3,9.3529213342241884E-3,5.9787441395373012E-3,7.9715708914741123E-3,1.3710437391384868E-2,2.3803189683209346E-2,2.0074023402355382E-2,5.4812836122954192E-3,1.3852258564097886E-2,3.8405169853209173E-2,1.1410492057370532,2.6141366878876787E-2,8.8003931637634248E-3,2.7543407546595376E-2,3.3566145516671232E-2,2.360678679522716E-2,4.5059712769595493E-2,4.3887327107935567E-2,6.5582606379535169E-2,5.6407046784895422E-2,4.0043316733699734E-3,1.5523519077240545E-2,2.4659426552873381E-2,2.1403274093359664E-2,1.1811804451074374E-2,1.4648845026518056E-2,1.0730949017916819E-2,1.7825031278023436E-2,2.1390971345549903E-2,6.9045963082126731E-3,9.1730078527659433E-3,3.2674526273156032E-3,1.8327745088612608E-3,4.1338867462436995E-3,4.4572001686817931E-3,4.5545145824632486E-3,6.9444085658422706E-3,8.271733184475473E-3,6.8452838380352763E-3,8.8289130944096076E-3,5.4730536892245909E-3,4.5104765423955558E-3,0]
[null,null,null,"DOM_23: Other non-metallic mineral products",9.0884283375237626E-4,2.9490588039940402E-4,3.4666623966169087E-3,1.7514166633866156E-3,2.1477427616002995E-3,8.1356275970411211E-4,6.7050039261246617E-4,2.5396835520535952E-3,2.2195374338404169E-3,1.075516889782843E-2,2.0562217234688708E-3,3.202146702334346E-3,1.9299670446682213E-3,1.0467025924696867,1.9228446337389627E-3,5.8826774180339297E-3,5.0064386507761856E-2,1.2903239099446672E-2,8.2467825008211391E-3,3.6262970014045762E-3,9.3952862834206664E-3,5.237430758840143E-3,2.0768651127827382E-3,4.4624018791238939E-3,4.8986407591128961E-2,1.6968612823169216E-3,2.6944795326162888E-3,4.8616188207078097E-3,3.0643950731427494E-3,3.4469357351593738E-3,1.3628225790810258E-3,7.1035653891489284E-4,1.5175861705751786E-3,5.5360827377400361E-4,8.6087188170591534E-4,5.0689345053183429E-4,4.777872479516115E-3,5.1300974853245168E-3,1.3939587443777795E-3,4.0437364268103805E-3,2.761159389102943E-3,2.6229426468220231E-3,6.6726429921644555E-4,2.9371845012201511E-3,0]
[null,null,null,"DOM_24: Basic metals",1.0907946990412188E-3,3.5762384169647494E-4,2.509482214632471E-3,5.5822826535064062E-3,2.6108801344636046E-3,9.2223026566629616E-4,1.1928876998846365E-3,2.3250954934638064E-3,2.1613288462085998E-3,3.2842986159260456E-3,1.6196171760105816E-3,1.9134519997167599E-3,2.6064522749031328E-3,3.3739123019007758E-3,1.0202324994479366,0.11994402609407991,2.1266413953977676E-2,6.1026470204392648E-2,4.928932959489838E-2,2.0701157182032096E-2,3.8132514864007608E-2,7.7298328798511035E-2,1.8614782625520311E-3,2.1148052551358657E-2,3.6364231454467599E-2,2.663057594942759E-3,2.0574843526311609E-3,4.373785182750123E-3,2.7774623327249783E-3,3.976000265669492E-3,2.5436291084239768E-3,9.9555364185057566E-4,1.7531872270255631E-3,6.3237591345007406E-4,8.600870882719137E-4,1.4930469264488753E-3,3.0333036153225245E-3,1.1492801867964545E-3,1.7298091387308279E-3,4.9988393316985902E-3,1.7471725220005339E-3,2.0304094891976433E-3,1.2512570546609654E-3,3.2209927855344645E-3,0]
[null,null,null,"DOM_25: Fabricated metal products",5.5049944602926521E-3,9.6662126501283587E-4,8.3295506045076816E-3,2.1372816028010437E-2,8.4359647460766161E-3,4.8750923347303191E-3,4.4314409467092024E-3,1.3274677226692528E-2,6.579184201743013E-3,7.5764214242655305E-3,7.6622178215274544E-3,6.6969653371860621E-3,1.7041619924738311E-2,1.1123921185729078E-2,1.3906345727516416E-2,1.0755618024660263,3.9697804714545093E-2,5.4063205596465991E-2,9.2903674703635045E-2,3.2384671365813418E-2,6.3629831367628523E-2,4.2521686474033676E-2,8.6878243106613962E-3,0.15454261696750277,9.9035548243007698E-2,1.6155604938958741E-2,1.0736309992700055E-2,2.52193230242834E-2,1.3840392712008764E-2,1.9307522041496574E-2,1.5733451346024028E-2,5.7734052355089922E-3,7.020088393679829E-3,2.634786513147077E-3,2.6653912584750257E-3,8.7655344748118064E-3,8.9999578498363327E-3,5.7404969962893551E-3,9.2416460474730854E-3,2.538685230385242E-2,6.599899352670577E-3,8.5452351342052615E-3,4.2877448065537487E-3,1.311574251022723E-2,0]
[null,null,null,"DOM_26: Computer, electronic and optical equipment",2.2148925044978958E-4,8.3252350833434429E-5,1.8519407236926059E-3,1.348159443153005E-3,4.6489065147082452E-3,3.3771554718514717E-4,3.8084367478645193E-4,6.5023893844978525E-4,7.0530335844801346E-4,1.1845007830265746E-3,9.6015582180972181E-4,1.7338142467190549E-3,8.4989001535049817E-4,2.9023336321637888E-3,1.5749150098956907E-3,6.4731623958184398E-3,1.0947443318909502,9.9592919534520659E-3,6.6788844531769894E-3,4.0450370470291987E-3,5.6159413428923622E-3,4.7619808704063953E-3,4.7514116037928834E-3,1.9602407030034417E-3,3.8096026098979594E-3,1.511090763378919E-3,8.5956423879472927E-4,2.0935531775782756E-3,1.0218993804660442E-3,3.382955534265411E-3,7.2386489267420187E-4,3.3517350292421673E-4,2.0489825799021788E-3,1.7564010305097029E-3,1.9927278904034369E-3,2.0910689791472177E-4,4.5374554902709958E-4,2.4528328359590397E-3,4.9813557219598797E-3,3.5063763214635258E-3,4.3088947038353006E-3,3.7458706031908364E-3,7.3076179994513673E-4,1.9151923968522055E-2,0]
[null,null,null,"DOM_27: Electrical equipment",5.0522484857166928E-4,6.6439917299064913E-4,4.9833005219980858E-3,3.591753797869393E-3,6.7326788407368289E-3,7.9795208741938672E-4,1.1037956160161065E-3,1.6502786090681668E-3,4.9526474850163952E-3,3.2994650336692676E-3,2.9582590118527384E-3,4.4085542596582501E-3,2.1036202047959624E-3,3.2514971723446441E-3,3.3092644601981315E-3,4.7712997683375105E-3,3.0026769638075466E-2,1.0625548495245296,2.4251327862182714E-2,1.8145700490708263E-2,2.7439037229376812E-2,2.4281731767931448E-3,4.7972743218759537E-3,4.7411065506170972E-3,1.1098223888121128E-2,2.4200832933119823E-3,3.8046120083698857E-3,5.6247075509368288E-3,2.6878191657805808E-3,6.9607179150512214E-3,3.3785090758706349E-3,8.8681142695573307E-4,3.2262816973964996E-3,1.9446661097512216E-3,4.1228636282961183E-3,3.2118721871021179E-4,1.2248427267862508E-3,1.1717109555013899E-3,1.5901564977327067E-3,6.4931142284160893E-3,2.5541515891931094E-3,2.2377940428832069E-3,1.4163731056865642E-3,1.0036024377913441E-2,0]
[null,null,null,"DOM_28: Machinery and equipment, nec",4.9279448138294703E-4,1.7270484111362892E-4,3.793325943307667E-3,5.7874703694365407E-3,9.934115175998702E-3,5.4116652370554512E-4,7.5563205876997186E-4,2.2881030982638078E-3,4.6475927186991565E-3,2.3597522276838498E-3,1.4535726318812474E-3,2.1487311819966028E-3,1.8794868132711283E-3,2.040816073388602E-3,3.6757298089142186E-3,5.3178275964010551E-3,1.7869956431924262E-3,2.4526051638309853E-3,1.0336583877311925,1.7593030552687089E-3,6.726824372630634E-3,3.2261056944111756E-3,1.1356630800413909E-3,4.3064984092460058E-3,3.9520300554682503E-3,6.9324228638801568E-4,6.005641197178482E-4,1.5253219942103788E-3,1.1406559247960394E-3,1.6944663612941933E-3,1.016917393953307E-3,3.1756973702286485E-4,2.3207840866940458E-3,1.9295970144998177E-4,2.9219525196787823E-4,1.7736819720941621E-4,4.0176918478969224E-4,1.9045527397173092E-3,2.1498174144324736E-3,6.8200580399613655E-4,5.9090503018885215E-4,6.5465045884580727E-4,4.3854992874230609E-4,1.1783203688724038E-3,0]
[null,null,null,"DOM_29: Motor vehicles, trailers and semi-trailers",2.143175583605844E-3,1.177989252912831E-3,6.4387202481647823E-3,5.5230968416424388E-3,1.2206622037091672E-2,2.2868829405024776E-3,1.864789411210649E-3,5.4106637481415613E-3,7.3108979986074912E-3,4.5497545942297223E-3,3.6569822248267766E-3,1.2977066735464969E-2,3.4105797949092564E-3,7.1166561195184505E-3,4.688523670601602E-3,5.2561232280241123E-3,2.20791602137609E-3,2.3161109751472075E-3,6.4053318758554006E-3,1.1681843857949676,6.1096115221764072E-3,2.9863139873858528E-3,3.424114380178026E-3,4.547771695912005E-3,8.1168145443645187E-3,7.1556190536716585E-3,1.4076560946251078E-2,4.6290890610473654E-3,3.8685892727627026E-3,6.3200389168166513E-3,5.6508844227698323E-3,3.6585446788387245E-3,2.6877852234721187E-3,8.0651807546439644E-4,9.9673232313617858E-4,2.5395397988888378E-3,3.6013058253061723E-3,3.704769734901932E-3,6.8366605397685142E-3,5.2180091971459957E-3,1.7513441133352658E-3,3.716022061867118E-3,6.644819003082952E-3,2.152179774790684E-3,0]
[null,null,null,"DOM_30: Other transport equipment",3.6228557036683168E-4,1.1191586849945902E-4,2.1416563547165235E-3,1.5547728279209812E-3,8.1794733105821152E-4,5.6723284686300418E-4,5.8542972228127184E-4,2.3661112787179491E-3,2.8011974766889796E-3,1.4786377169416828E-3,1.3172948614996191E-3,4.711430290610324E-3,1.4770127414539796E-3,2.8092941463851956E-3,1.5378607210208581E-3,1.3079905402888056E-3,6.509035934494237E-4,7.3181644163577465E-4,2.597530132689754E-3,4.8672018167339047E-4,1.0800124576072996,1.3327581557510922E-3,1.2382189562305211E-3,1.9215828468442846E-3,9.3591007372918788E-4,1.5195103203870341E-3,2.1779694206800699E-3,2.61747503455932E-3,9.3722536270074101E-3,3.2457829669634403E-3,4.7928288475488365E-3,1.4716620164565329E-3,9.9551555439998207E-4,2.5710795752909168E-4,3.0332821095215956E-4,2.0720148635954558E-4,6.2744460102548958E-4,5.2096964609233873E-4,1.3017373664447091E-3,6.5225508671566375E-4,5.2051173742388734E-4,7.7521566565669458E-4,5.1629956490860959E-4,5.1515246851338299E-4,0]
[null,null,null,"DOM_31T33: Manufacturing nec; repair and installation of machinery and equipment",2.511900444110549E-4,8.1473813164035255E-4,4.7984462056334533E-4,5.3545513082225787E-4,5.5388026459714994E-4,2.9324023566236707E-4,1.8048606973885474E-4,1.5064226357841145E-3,7.0982504203639463E-4,4.0242266287707473E-4,5.1387807643250903E-4,2.5735942057892279E-3,5.0098597668125379E-4,5.525835220368862E-4,4.4109393408447501E-4,5.5202561264996888E-4,1.2570233976020697E-3,2.6844885705890774E-3,4.1443677302459796E-4,5.5380368170849712E-4,8.8451078934248376E-4,1.004404897811185,4.1120102230271727E-4,6.3325828067815231E-4,4.6367003529293932E-4,4.3947493986789648E-4,7.5997039532747627E-4,6.3893966114197788E-3,4.150326165052033E-3,5.0435574963110675E-3,8.1523518367868433E-4,2.4152415916563045E-4,4.0799941470369841E-3,2.2025747499353587E-4,8.029330175383122E-4,4.6837672391786007E-4,3.1099067945399939E-4,6.9548265609616685E-4,1.5286461187461189E-3,1.584605920691461E-3,1.8211719567418007E-3,5.9415599747771209E-3,4.9444972833679922E-3,3.5314703428472951E-4,0]
[null,null,null,"DOM_35: Electricity, gas, steam and air conditioning supply",3.8575674872785904E-3,4.1429454256375845E-3,2.241168305452328E-2,1.0621505240593371E-2,2.9380565347629166E-2,9.1180390859082593E-3,1.6694089092380762E-2,2.9824586174359444E-2,2.9204594386082281E-2,3.2213992744106627E-2,4.4821946084064902E-2,5.5212710633123725E-2,4.4214424653027211E-2,9.8459591971698499E-2,3.981278766335087E-2,4.2790937602646538E-2,2.0358211422729498E-2,3.7413659976098447E-2,3.0508576034202293E-2,9.3727777701398222E-3,1.7593752679746347E-2,2.579816747167361E-2,1.6811380071144324,4.6788097702217944E-2,2.319745597604567E-2,1.5515335837457308E-2,1.338363326377218E-2,2.191360848875816E-2,1.8357716882801186E-2,5.6978993283002918E-2,5.5703012244144971E-2,1.0474543474249365E-2,5.4897556420671734E-2,4.1679380017771675E-2,0.13036167514052124,4.805720027278873E-3,9.3144377453088737E-3,1.2867445788077655E-2,1.1580712688983277E-2,2.7483659416169721E-2,1.9838785593865284E-2,4.7135002854353167E-2,3.9451298710202642E-2,3.1044653975604741E-2,0]
[null,null,null,"DOM_36T39: Water supply; sewerage, waste management and remediation activities",7.4298817813065287E-5,2.7870193718738203E-5,2.9258793395295878E-4,3.5535395764026297E-4,3.901052871854162E-4,1.9424071716714748E-4,1.2035963748177335E-4,2.2468265632675865E-4,7.0259889033752368E-4,3.8564898225685972E-4,6.6561007778374404E-4,3.184562663745079E-3,4.9034317949394528E-4,5.4393375288012047E-4,1.0686589257290766E-3,6.1793298850067147E-4,3.5076152952248521E-4,6.0787089505527951E-4,7.9995289833482009E-4,1.3890042869282388E-4,5.9523828955893433E-4,3.8952444757945736E-4,1.9092225756034246E-4,1.0118578642697873,2.2541785480374821E-4,2.5945487816392152E-4,1.9256198115374742E-4,4.8385495673283573E-4,2.1797978846588981E-4,9.958193140778939E-4,1.3496332361157909E-4,1.3668586253088173E-4,3.5905661348370482E-4,7.7045902320017808E-5,7.1052181763863004E-5,5.9503323156930187E-5,6.2977281907694227E-5,9.2370724781751134E-5,4.1266104785875492E-4,3.0256890730272765E-4,2.3512938061461531E-4,1.8875444508495045E-3,1.515451949178374E-3,1.483670636128454E-4,0]
[null,null,null,"DOM_41T43: Construction",1.4201274121742201E-2,1.5406951180885146E-3,3.2621054631914996E-2,1.9656862682664505E-2,2.4744122737335082E-2,7.7129324594461326E-3,5.1541271594833914E-3,8.9899264191225601E-3,6.4851291385601747E-3,2.4869751132699035E-2,8.585301406759515E-3,9.1480362272148546E-3,7.6705555818242822E-3,1.5431071131587802E-2,1.5106458715126357E-2,8.3665600263633007E-3,6.3227266883712947E-3,4.2431154437520945E-3,4.9447002666618209E-3,3.1161141216644902E-3,4.7758869643929128E-3,6.8483404321748511E-3,1.037038968822499E-2,4.3702879037605766E-2,1.0245875264212105,1.3455468723783497E-2,5.9238259513670092E-3,1.0745645061139638E-2,8.0260698826150403E-3,3.1867622514365597E-2,7.5331376865013511E-3,5.4371546592406374E-3,9.2030922929648429E-3,5.3470106933079476E-3,8.0394904939241046E-3,7.8407725177078672E-3,7.7332534860426239E-2,8.2227878804719545E-3,8.3837732916925822E-3,6.2277381291830608E-2,2.421829410001353E-2,1.2983460965326694E-2,6.2267291668573485E-3,4.9827287751665478E-3,0]
[null,null,null,"DOM_45T47: Wholesale and retail trade; repair of motor vehicles",4.6735347887801038E-2,1.768105297114924E-2,5.0556252650035348E-2,3.694623190846185E-2,5.5841401121547479E-2,0.10950626295182012,0.13632386578321862,0.13779145310070276,0.11336857444190203,7.3315169883075834E-2,9.893885274255354E-2,0.1010813044463256,0.12417980237066122,8.5747254019302152E-2,5.5690110674339467E-2,8.4343888483858154E-2,0.11124486725288352,9.7195102463017158E-2,0.11990048180413534,0.12444141595746847,8.2290213767976753E-2,9.4970117099084955E-2,6.6372850718918894E-2,7.7281593315743496E-2,9.3246689049688816E-2,1.0437166623627268,6.5663202661338294E-2,8.3545363265271677E-2,5.6417600822579725E-2,4.4419887271598874E-2,6.882514133787429E-2,0.12178833054541587,6.009068604350247E-2,1.1389151063184453E-2,1.8911031091985633E-2,1.1274960567140391E-2,1.6376974702953365E-2,2.5930688967722961E-2,3.3400353783085049E-2,5.2123576692892547E-2,3.5573264279004209E-2,8.3932229762239824E-2,3.8813206352185464E-2,3.4308258426895111E-2,0]
[null,null,null,"DOM_49: Land transport and transport via pipelines",8.087774919887868E-3,4.1588255765722774E-3,1.5456606655922791E-2,1.2980521316464454E-2,1.4109029026221267E-2,2.3981076310186585E-2,1.7247672035169383E-2,2.8058381402275661E-2,3.0185670883944686E-2,2.1858660881966634E-2,2.1671261446439355E-2,2.289837848799986E-2,2.5605224360996146E-2,2.7190690055846668E-2,2.9777717583617157E-2,2.52112736605862E-2,2.5074228376083436E-2,1.941292741192081E-2,2.4992434806600624E-2,9.6039736028131692E-3,1.7451303319515322E-2,2.0789538995305196E-2,1.9653135272942476E-2,1.9839562534547394E-2,2.5542517628754077E-2,1.0912915373348504E-2,1.008882994130607,1.7535917829624006E-2,1.1911539319261796E-2,9.0789509866367555E-3,1.7799774070309547E-2,2.2125805349824609E-2,1.4024647813156795E-2,2.8578997165731191E-3,4.4347851397463145E-3,1.9472181719498553E-3,3.5705334066708856E-3,6.0946877542320784E-3,6.521844120001119E-3,1.5246633195339511E-2,8.5870125628190064E-3,1.6445165921952647E-2,9.6512575789318607E-3,7.5784160784898103E-3,0]
[null,null,null,"DOM_50: Water transport",1.5002341901753078E-3,7.148087240716395E-4,1.543099810220867E-2,3.8352139829361909E-3,4.1820591502289024E-3,3.3411465331798763E-3,2.8843681190518144E-3,1.4819974610649178E-2,4.8796347679566487E-3,1.0435725183759778E-2,4.9552307819942295E-3,3.9642708329706696E-3,4.3511610978802543E-3,1.3922604361670416E-2,5.4774632630187371E-3,4.6035664193887051E-3,4.3142312138448411E-3,3.6619593331951349E-3,4.7297225265125024E-3,2.6877667338644396E-3,3.6292717922156575E-3,4.1063232012660258E-3,5.4536570209262735E-3,4.5101509724430212E-3,4.7691505823800346E-3,3.3836366089562875E-3,2.2494543654980079E-3,1.0043841733166146,2.9648973495574513E-3,9.4895677878461121E-3,1.2016134007255388E-2,3.5014662258499459E-3,7.3004313954207608E-3,1.0233086314107183E-3,1.234561151778999E-3,4.0226099529313533E-4,7.4840398074368518E-4,3.2267968711414564E-3,3.4286082852116196E-3,2.1312270942868989E-3,1.3550202786432374E-3,2.8328937233987979E-3,1.4055378529370111E-3,1.9414065730661307E-3,0]
[null,null,null,"DOM_51: Air transport",2.0172219252949353E-3,8.1148380344618198E-4,8.0175911405027042E-3,4.1453542857042835E-3,8.1888570478750675E-3,4.5635071496142581E-3,3.8071038240614008E-3,8.9868956626498638E-3,7.6579061070741203E-3,6.5000273296338265E-3,9.3218691271270294E-3,1.7604465090201141E-2,7.945293703149392E-3,1.1804738501560599E-2,8.4495799485097434E-3,9.290056108106232E-3,6.1400679667250237E-3,5.5669378637070461E-3,6.5490753743611416E-3,3.1865648703882986E-3,4.9276153940036593E-3,6.8467922900410563E-3,4.6499990444329505E-3,5.3952810936893983E-3,6.6071531608871276E-3,6.542545126856608E-3,3.2311912674897144E-3,5.4634255326965709E-3,1.0054822498254328,9.7340627490318452E-3,1.2800368598700266E-2,3.9011968435552001E-3,1.1332784996374098E-2,1.8217155417169543E-3,2.5403323828623774E-3,1.6839741340295001E-3,2.5114281717789049E-3,4.4182782911970815E-3,5.6484457043065516E-3,3.2358454520655971E-2,5.1116758056784463E-3,6.3411416821978466E-3,3.7617673162933904E-3,2.4953286731091498E-3,0]
[null,null,null,"DOM_52: Warehousing and support activities for transportation",1.9289867100045911E-3,9.6231698544603072E-4,7.4708400138972899E-3,2.056744955078002E-3,3.1811724035875426E-3,5.1448566070398981E-3,3.7800885673662122E-3,6.092190930069491E-3,5.2392110283949007E-3,6.6373010562949773E-3,5.5459396691443135E-3,7.1064509648830106E-3,5.6460296899288826E-3,1.102860717934499E-2,6.2076110515659312E-3,5.2765722476250145E-3,6.4741759345141167E-3,6.9970004559555222E-3,6.1689927893119646E-3,2.2396947110039462E-3,4.0609884006512454E-3,6.7236165523006002E-3,5.1185811619141874E-3,7.7125958288993615E-3,6.8779558973444642E-3,3.1285531356008214E-3,7.1844689782042956E-3,2.6040286281718304E-2,1.3280036481412518E-2,1.0153100657967116,2.9497086019305719E-3,4.7622938237030527E-3,3.8386523786021996E-3,6.1977227071026019E-4,1.0530335164822898E-3,4.1113026789822683E-4,8.8886412415988502E-4,1.4400981541673346E-3,1.3443036545651083E-3,2.5165525951821688E-3,1.5560645918375798E-3,2.9963667795713882E-3,1.6942536263245805E-3,1.6607917788930213E-3,0]
[null,null,null,"DOM_53: Postal and courier activities",2.8634934775923268E-4,9.3452643725360789E-5,2.6179427343551884E-4,2.3107212306509555E-4,2.9491805866732872E-4,5.5992953634904084E-4,4.8129404558260052E-4,1.0603466308954626E-3,1.5208276291052293E-3,3.9445750523585041E-4,7.6741744207368793E-4,6.7802747569006665E-4,9.435715550051712E-4,8.8236372018939634E-4,2.5989019744224141E-4,5.49172970734395E-4,7.7557936319840644E-4,6.8054102038812533E-4,8.4126437847002256E-4,7.2482481077373645E-4,5.5342898190663132E-4,6.6184896498100291E-4,2.6687466673217122E-4,5.1930421491568556E-4,6.9456440064677438E-4,7.9632130416854431E-4,2.3331992323878561E-4,3.7738528433191949E-4,4.0408886019316879E-4,5.9234893928286896E-4,1.0002834339109679,7.1130366433305877E-4,2.5853720950182657E-3,8.2651950031507258E-5,1.6741999932123877E-4,8.9637200630720448E-5,1.2848964019291614E-4,2.5921246264849426E-4,3.5765405236312393E-4,5.6204313444638103E-4,3.4242897935948569E-4,5.5959988881137458E-4,2.6472577305004872E-4,3.2038581846887906E-4,0]
[null,null,null,"DOM_55T56: Accommodation and food service activities",9.5510861685545298E-4,7.9908501248488904E-4,3.5642716812333175E-3,2.3673010387916943E-3,6.4722454966579081E-3,3.185384711193528E-3,2.264130079772793E-3,5.9073418720837732E-3,5.9369011464981683E-3,2.9618232278624769E-3,4.8432093010956087E-3,1.9004384139317251E-2,7.3707212664380203E-3,7.7304807793035996E-3,2.9437691433000239E-3,3.2463733909144613E-3,8.8610147421687747E-3,5.1580442679226455E-3,4.7999168393088676E-3,2.8500959651164728E-3,4.9421577851060071E-3,6.1165683485303237E-3,3.2185816868901609E-3,4.1418922758519319E-3,7.0741323325277175E-3,7.6138607517343372E-3,5.1275567973109535E-3,8.1453773893166125E-3,1.3995517401322112E-2,5.3454153699063331E-3,4.0342722124687338E-3,1.0024680971376176,1.4131050167970687E-2,2.0291348648567905E-3,2.2063639639259523E-3,1.4529752676778818E-3,2.3750506213944234E-3,7.7510616992956406E-3,8.0545404870325955E-3,4.2093392098066465E-2,2.4103638009359434E-2,2.2441846474372071E-2,1.0506748808508555E-2,2.2242820624565978E-3,0]
[null,null,null,"DOM_58T60: Publishing, audiovisual and broadcasting activities",1.2349029139247438E-3,4.2427633682238705E-4,2.1941829509217374E-3,1.2799038677070525E-3,1.4866501798450954E-3,9.2426694022457734E-3,1.8281490124594157E-3,3.1246617101412522E-3,4.5612826964229469E-3,4.0781703397225763E-3,1.1756356307758526E-2,2.7231983091908798E-2,1.1831976949267084E-2,6.373505910916618E-3,1.4239105970128094E-3,1.8344802637661256E-3,4.7838178436167911E-3,4.8160341805628601E-3,3.8815958030267027E-3,5.3276454230393342E-3,6.2687241739770652E-3,5.6362447168516469E-3,4.3216607063838747E-3,2.0474248776372861E-3,2.3598782462783464E-3,5.0183434945536278E-3,4.3033403577519055E-3,8.4005637574941887E-3,9.6005111349316691E-3,8.6072855023984277E-3,2.3995625800575381E-3,2.8678637560307185E-3,1.0536779682210833,6.1454657963334386E-3,2.3148541559729084E-2,8.0449393385439091E-3,1.2463267119721922E-2,4.4604681431214849E-2,2.1797935853570687E-2,5.611326303775593E-3,7.8433763802797235E-3,7.1796311851906576E-3,2.538444933377311E-2,2.2751537805082525E-3,0]
[null,null,null,"DOM_61: Telecommunications",2.4201479634755568E-3,8.7622174659419993E-4,7.6094128366092926E-3,4.0615303772749099E-3,1.4349573789298704E-2,6.2908993342890573E-3,4.784897639539148E-3,1.6454466115527047E-2,1.3964271756588612E-2,6.712643136345009E-3,1.2842453140480981E-2,2.7699707974060159E-2,1.4825038577244831E-2,1.6391791922961266E-2,5.2859418262828795E-3,6.8067637075780833E-3,9.64222022210285E-3,1.0946622236249154E-2,2.1109349628846228E-2,5.3835949345096851E-3,5.3104800284166876E-3,1.1332737466470082E-2,8.0846343082845926E-3,1.0546453029267638E-2,1.0606425695574807E-2,1.8545417956842187E-2,8.8847255710805054E-3,4.1612296144183568E-2,2.2104868540367559E-2,3.1991684747163962E-2,3.7319021269658061E-2,5.7048003433674346E-3,2.7571054167504872E-2,1.1044313579342582,0.1171814514557213,6.7823319099069518E-3,8.783813531952742E-3,2.2306319357899302E-2,1.3054898847958941E-2,7.1598513403719304E-3,7.9979895206064942E-3,1.1362776445791631E-2,1.3318417587740453E-2,1.409057834348308E-2,0]
[null,null,null,"DOM_62T63: IT and other information services",6.7629596853630188E-4,3.8727062171557469E-4,3.0166934095298883E-3,2.8582568557535019E-3,3.2196296358332913E-3,1.507513210431539E-3,1.3684700040813296E-3,4.7435449052884073E-3,1.6836371807491569E-3,2.387472830096131E-3,2.7718473194398479E-3,1.4255830028984791E-2,2.598022018724225E-3,3.9075589989175218E-3,2.1298067549320077E-3,2.5060572486291367E-3,1.6519523634287521E-3,1.5949764590389476E-3,2.2165622182373323E-3,2.436399024591039E-3,1.4013804799223515E-3,2.0546707447681319E-3,2.7766683231202141E-3,2.6268179338046573E-3,2.3654213102071689E-3,6.0844590399077138E-3,2.7125306805803914E-3,6.358065480524271E-3,3.9748845590472934E-3,7.2561297170321924E-3,6.5008014790984957E-3,1.3831980407590253E-3,2.4103023340520172E-2,2.2933152708171447E-2,1.1086090650257465,6.2648752223573179E-3,6.7072609107355794E-3,3.7907513792740301E-2,1.5580603734657769E-2,4.6538383371295218E-3,5.5154577134015215E-3,8.3934623962658526E-3,1.5184939681423665E-2,6.7105518555845081E-3,0]
[null,null,null,"DOM_64T66: Financial and insurance activities",2.3711765322837326E-2,1.1154720005523264E-2,3.0542854868261686E-2,1.5192468828749261E-2,1.7488477760223015E-2,2.4773038992124286E-2,1.3321808018047995E-2,2.6936224008973837E-2,2.4669582971689585E-2,4.9533136376729674E-2,3.1253146782736572E-2,2.9148091298218999E-2,3.2266911510567452E-2,3.0298078730021358E-2,1.7666326309272114E-2,1.9867765968583563E-2,2.185025560512362E-2,2.3154886313006297E-2,2.6726292230838632E-2,1.604255062428123E-2,1.9189319040482773E-2,2.015347334374689E-2,4.9072111401927507E-2,1.6558314264651205E-2,1.8967292445494745E-2,3.6716851900110523E-2,1.2795323073583158E-2,2.3607820064477102E-2,1.6975850253008774E-2,1.5690309350780026E-2,1.8473052895046669E-2,2.144255600279471E-2,2.0437395369462114E-2,1.3371684032867492E-2,1.5293381468313685E-2,1.0235395199247534,1.7461598714154664E-2,9.8378359585397524E-3,1.2082147250982486E-2,1.247201004864921E-2,6.8049476680784827E-3,2.8901541830572985E-2,1.9145783765321243E-2,1.2745875929298319E-2,0]
[null,null,null,"DOM_68: Real estate activities",1.4920750757556071E-3,6.4515875087323344E-4,9.5215600994959827E-3,7.7582940592130778E-3,9.5903591547732651E-3,3.930229603405791E-3,3.6218952934828864E-3,5.8862075963469068E-3,6.5819387431136625E-3,6.9314783806586275E-3,7.9563294739500891E-3,1.6573544896420763E-2,8.1660570015665151E-3,1.1940543334386424E-2,6.1350668378383627E-3,6.8227725797877538E-3,4.5785458124297743E-3,3.9408800170237122E-3,4.7114243418403378E-3,3.5601543987456869E-3,4.6408859124331368E-3,7.4114290301642519E-3,3.8515447458392399E-3,7.7060576419823289E-3,1.0859267853747082E-2,1.9742711974005827E-2,4.9761671094005217E-3,7.3783685543841607E-3,6.6669704012044658E-3,5.8001779792737672E-3,8.6006067399828669E-3,7.7210701709555024E-3,1.3914160262410652E-2,8.8763956649991343E-3,1.2508082705454568E-2,3.3847635187791957E-3,1.0033775179123525,1.319974293428761E-2,7.4476304779285884E-3,6.3335358291634865E-3,1.3172586062350557E-2,1.7063685018714483E-2,1.4183937611659222E-2,3.8125759368279492E-2,0]
[null,null,null,"DOM_69T75: Professional, scientific and technical activities",1.4884955383859868E-4,1.157270852360435E-4,6.125422520306394E-4,1.1343229637580834E-3,7.7155824722787401E-4,5.8794709037598286E-4,2.677819777622437E-4,8.6710236354898141E-4,5.9985229411362376E-4,5.514696527586739E-4,5.5271119993152511E-4,1.4608777053917912E-3,4.4394006829801474E-4,2.38497927287863E-3,6.9477198050580714E-4,4.5321338965474689E-4,1.4003497927677125E-3,2.9279925371738196E-4,3.264079296775761E-4,5.0931194803621304E-4,2.6052035573115415E-4,3.9498399496508185E-4,3.1893623382747471E-4,6.073147239390493E-4,5.2013091307734696E-4,8.5612544496664112E-4,4.9182906480867573E-4,1.4461451659193649E-3,1.0924138503966561E-3,1.3001392609602671E-3,9.4074284470640937E-4,2.8974259597080792E-4,4.0227093895234363E-3,1.9751252208197187E-3,3.7427439141962367E-3,1.1809958803285741E-3,1.4369720503353497E-3,1.0033642825395879,1.3168295984916395E-3,1.375198922558806E-3,3.4962930283476514E-4,1.5814783992816603E-3,1.513084228659188E-3,2.6344243908216653E-4,0]
[null,null,null,"DOM_77T82: Administrative and support services",2.6571789167916149E-3,1.1048105349434722E-3,2.3023453132171513E-2,1.1510365994677413E-2,1.4383967217346104E-2,4.2676412571526273E-3,3.278755803605518E-3,1.2761702898317608E-2,8.0196041868623238E-3,1.7501063969289802E-2,1.0277701725444103E-2,4.1036072860124312E-2,8.00905228972245E-3,1.1145234039490299E-2,9.2786173550149804E-3,7.9094188939956827E-3,1.2730534553083022E-2,1.2433681993767784E-2,1.943404219513984E-2,5.628595318283575E-3,1.0238892278478805E-2,7.8089050404229537E-3,2.4936156407920906E-2,1.5029585913226106E-2,1.6085644646907659E-2,1.1095527756025391E-2,8.4597825595262802E-3,1.7243931586999457E-2,1.1583975662068936E-2,1.5620079661494746E-2,8.961523141611966E-3,4.0380313810139019E-3,2.9520323375460508E-2,2.4761114701298246E-2,2.5636830722185405E-2,8.931845906083747E-3,1.1510068930600076E-2,1.4276676989971801E-2,1.0124740315519167,2.011801687487861E-2,1.9797302317029059E-2,4.8330117325208588E-2,2.3505048722149743E-2,2.2075816180901531E-2,0]
[null,null,null,"DOM_84: Public administration and defence; compulsory social security",1.1073832601982382E-3,1.7508148764372764E-4,4.4421546525966853E-3,1.0302943196432925E-3,1.5313433294806636E-3,1.4822264496574663E-3,9.1764756914808451E-4,2.3924684014987323E-3,3.1566359151648589E-3,3.1276646956812366E-3,4.1646421660558666E-3,3.7900010145782109E-3,5.6236796126162072E-3,2.6312082134184612E-3,1.3375521245487909E-3,1.4872916629650301E-3,2.421739744511714E-3,3.3716032277392549E-3,1.887126112947893E-3,1.2024807905054761E-3,1.7931238248514415E-3,1.7489059820753258E-3,3.1477072975304083E-3,7.9290162791988486E-3,1.4833004999882957E-3,1.5928642451237584E-3,3.6873478975788672E-3,4.1487135673347105E-3,3.6734054136227032E-3,4.078548089675239E-3,3.2855436236542044E-3,2.6920145782046477E-3,9.4314681615413915E-3,1.3848714586259728E-2,1.3412492584906743E-2,1.5083275120616553E-3,5.1214332400156201E-3,1.1560234187978675E-2,3.2723076048028813E-3,1.0025327508787034,1.9686123794647016E-3,2.9486127756617681E-3,1.3375633790150073E-3,1.1558195996043197E-3,0]
[null,null,null,"DOM_85: Education",1.4234807632536626E-4,5.8592801888980298E-5,7.106529625075642E-4,2.3442734497296585E-4,8.4801589563819645E-4,2.3371165551971015E-4,2.0315987763446462E-4,1.1605348703213427E-3,6.8515358237105088E-4,9.02924061811875E-4,1.2201553770824272E-3,2.9066735255626691E-3,4.9838521973318559E-4,1.06140223138785E-3,4.3472232639443504E-4,3.256454641440137E-4,8.3560482787365449E-4,1.9556270490255784E-3,1.3651123583825083E-3,3.1777833430413381E-4,3.272247392235638E-4,3.950100816863318E-4,5.7292832958259277E-4,1.1156627385624537E-3,4.8841333705179569E-4,5.77579970414603E-4,1.3050676452353743E-3,1.65596346373487E-3,2.0379544923321093E-3,1.3355366024666616E-3,9.2618977975910094E-4,2.3274940629582045E-4,8.0218152888221917E-4,4.6955250478776528E-4,2.6478669022673643E-4,2.2421662310952418E-3,1.3227987434097054E-4,8.3746678573227539E-4,2.5445002503362607E-3,1.1927846993962053E-3,1.0041496278969013,3.5305255138978211E-3,2.8850548244375822E-4,3.2473523254473497E-4,0]
[null,null,null,"DOM_86T88: Human health and social work activities",2.1186337419562616E-4,7.4407778310460793E-5,1.1075696554097849E-3,2.9857459235209562E-4,7.1332640412013592E-4,2.9884161727524719E-4,4.3951125339070665E-4,4.1775559325681652E-4,1.6381292213298768E-3,8.8641638471069343E-4,2.575667286008422E-3,1.5734622171119678E-2,8.7826969438256099E-4,1.1890750012775301E-3,3.4704266569507094E-4,3.5654473725268737E-4,5.3473166478257305E-4,3.8972547603954659E-4,3.8773476058139304E-4,2.5847487191481115E-4,2.8876877744341586E-4,3.6094592275680206E-4,4.425768854439762E-4,4.9970599736261516E-4,3.403934042596862E-4,9.9580545095512675E-4,1.1405630480731534E-3,3.0082032001225874E-3,1.8642752344564507E-3,4.7283346895992872E-3,6.6411785681588732E-4,3.2523048022934265E-4,1.0695453581227856E-3,3.3141156338772286E-4,1.5146460548493166E-3,1.0703559758885363E-3,7.2014471976074887E-4,3.109732023650533E-4,1.1894192987668179E-3,2.7473922170038551E-4,1.8500332051674501E-3,1.0042263487074772,7.4723190248697144E-4,2.5591412459155072E-4,0]
[null,null,null,"DOM_90T93: Arts, entertainment and recreation",9.5753992043168522E-5,3.6472440050743402E-5,1.3538221319921742E-4,8.8707049386733055E-5,1.0523756943267061E-4,1.1768925577110344E-3,1.2686325115540204E-4,1.9599704399881899E-4,6.1581177539386702E-4,2.3267353147975002E-4,5.1654163273913477E-4,4.5684751024725459E-3,8.1094717861420406E-4,3.3772249939173672E-4,9.9537517263908876E-5,1.2817374399661926E-4,6.8678443549554876E-4,5.0392860647619094E-4,2.3178234956561814E-4,5.9825723627113421E-4,6.3448461004108692E-4,2.6429595478246365E-4,2.0015742179447818E-4,9.7624267815951964E-4,1.5463662415726419E-4,4.7915241811660893E-4,4.3680604326627335E-4,3.9720295379520578E-4,5.2955262374314142E-4,6.7296498728462435E-4,1.5237961885065473E-4,3.2225401813047223E-4,3.4930322175988772E-2,2.6969368724289659E-4,1.9477477884722711E-3,3.1302476346267222E-4,1.3353904808764039E-3,7.3200873775072757E-3,9.688356259805168E-4,7.0233053833428268E-4,8.0714174504779683E-4,6.569760546103272E-4,1.0028664921809263,3.5481503061176234E-4,0]
[null,null,null,"DOM_94T96: Other service activities",1.0483550438535739E-3,1.6210673038793261E-4,1.9319429415376309E-3,7.2569801370636166E-4,4.8377046044107374E-4,5.4875891505438079E-4,2.2172672984750643E-4,5.7282388644728653E-4,2.4972345948047901E-3,2.2076353540999038E-3,1.137594405168424E-3,9.1519006966806673E-3,2.0651955168464876E-3,9.8185970266506423E-4,6.8163609405030303E-4,5.6911992614358032E-4,5.258687397366707E-3,3.5173836913985414E-4,4.0651464495332698E-4,5.3537114498521934E-4,3.2955373840325798E-4,5.1948360980333559E-4,6.6093499763781921E-4,1.2350531136821467E-3,9.3752879098806918E-4,3.6952180971452263E-4,6.5727484702116459E-4,2.3900665267648073E-3,1.3156203409147532E-3,3.2973852264399951E-3,1.3934733510272343E-3,3.3584536769401118E-4,1.7531486072505167E-3,1.4760116600254567E-4,2.3633521981217013E-4,1.6704972469860823E-4,1.7449997069888344E-4,4.9020184629393164E-4,7.0830882735485341E-4,3.7492675331869283E-3,6.1082224956340381E-3,3.7957971005468704E-3,3.5320726993066676E-4,1.0026343352290317,0]
[null,null,null,"DOM_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[]
[]
[null,null,"Induced (Type 2) Multipliers"]
[null,null,null,"Inverse of (I-A) matrix, including labour / household income"]
[null,null,null,"Sectors \n(inputs ↓; outputs →)",{"$f":"E9","v":"D01T02: Agriculture, hunting, forestry"},"D03: Fishing and aquaculture","D05T06: Mining and quarrying, energy producing products","D07T08: Mining and quarrying, non-energy producing products","D09: Mining support service activities","D10T12: Food products, beverages and tobacco","D13T15: Textiles, textile products, leather and footwear","D16: Wood and products of wood and cork","D17T18: Paper products and printing","D19: Coke and refined petroleum products","D20: Chemical and chemical products","D21: Pharmaceuticals, medicinal chemical and botanical products","D22: Rubber and plastics products","D23: Other non-metallic mineral products","D24: Basic metals","D25: Fabricated metal products","D26: Computer, electronic and optical equipment","D27: Electrical equipment","D28: Machinery and equipment, nec","D29: Motor vehicles, trailers and semi-trailers","D30: Other transport equipment","D31T33: Manufacturing nec; repair and installation of machinery and equipment","D35: Electricity, gas, steam and air conditioning supply","D36T39: Water supply; sewerage, waste management and remediation activities","D41T43: Construction","D45T47: Wholesale and retail trade; repair of motor vehicles","D49: Land transport and transport via pipelines","D50: Water transport","D51: Air transport","D52: Warehousing and support activities for transportation","D53: Postal and courier activities",{"$f":"AJ9","v":"D55T56: Accommodation and food service activities"},"D58T60: Publishing, audiovisual and broadcasting activities","D61: Telecommunications","D62T63: IT and other information services","D64T66: Financial and insurance activities","D68: Real estate activities","D69T75: Professional, scientific and technical activities","D77T82: Administrative and support services","D84: Public administration and defence; compulsory social security","D85: Education","D86T88: Human health and social work activities","D90T93: Arts, entertainment and recreation","D94T96: Other service activities","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","Labour"]
[null,null,null,{"$f":"D10","v":"DOM_01T02: Agriculture, hunting, forestry"},{"$f":"MINVERSE($E$168:$AX$213)","v":1.154355504230391},7.6735112720478144E-2,4.4400679251606526E-2,7.3122252379884456E-2,5.986235906855359E-2,0.46492674144623597,0.12042536248996957,0.35315719191372202,0.13657631621375507,4.6552570161358275E-2,0.11344671824038283,0.17351377451504543,0.28239395039883297,9.4073191695715319E-2,6.0913172018191721E-2,8.00443538604977E-2,7.6014322178858132E-2,7.5339701339806359E-2,0.1201318906276142,7.9309945591503811E-2,0.23805725034551695,0.11641013019026347,4.6529235570708927E-2,0.11394782333194196,9.9375266077950108E-2,9.0347421811071457E-2,5.7874182534773312E-2,6.4203449652439459E-2,7.9024881947749051E-2,9.0004266075002184E-2,0.1167732209599508,0.27845553555617342,7.8333297736010707E-2,5.6615984597290656E-2,6.8169288773519354E-2,9.6882532615291519E-2,4.1197833840915354E-2,7.1899172508848419E-2,9.890960559248585E-2,0.12996989094885189,0.14344191057477801,0.14447407084701269,9.6461699711306664E-2,9.0279096873957534E-2,0.12932825754404634,0.21406056421083536]
[null,null,null,{"$f":"D11","v":"DOM_03: Fishing and aquaculture"},2.4811143209900882E-2,1.0417822254208244,1.2916516874461938E-2,2.1701776856347017E-2,1.7769011589243718E-2,4.4065564570045075E-2,2.8564796091607135E-2,2.3421624746042594E-2,2.4914629801305498E-2,1.3010101160564461E-2,2.223705508720791E-2,2.2337533263529948E-2,1.8920806630578824E-2,2.6001026391651742E-2,1.8040041994865495E-2,2.1598402319690936E-2,2.094500110575049E-2,2.1192299180098489E-2,2.8514606418819186E-2,2.2057124050239359E-2,6.9601922240326103E-2,2.969189827440823E-2,1.4002836475711072E-2,3.3721489400615604E-2,2.252802716885036E-2,2.6312102375481219E-2,1.7031430264406743E-2,1.8900413770431244E-2,2.3047810326693195E-2,2.5870307836375495E-2,3.4489309207185619E-2,8.7781744417822341E-2,2.1744880010415139E-2,1.7427884224417531E-2,2.1590902808166577E-2,2.9959635657390897E-2,1.1992209251236353E-2,2.2163821489591777E-2,3.0184637787451379E-2,3.6358322741218967E-2,4.4393196094925085E-2,4.2308962174759171E-2,3.4605220973536709E-2,2.640382474054213E-2,4.0834730976551922E-2,6.7588520237051475E-2]
[null,null,null,"DOM_05T06: Mining and quarrying, energy producing products",3.4344719396965213E-2,3.1796557406379371E-2,1.1679996801409442,4.3827955096257899E-2,4.5469494866825749E-2,3.2763254386880568E-2,4.2521787602727054E-2,5.1080129201933416E-2,5.8302462146188533E-2,0.5183949330126163,0.16263982752756961,5.3355416365923863E-2,5.9535748664477764E-2,0.18505727318411616,6.2881370146868565E-2,6.4908436505099892E-2,4.2932103398776601E-2,4.8689804476838891E-2,5.9360240089879626E-2,3.2621352243260168E-2,8.8730070455943902E-2,4.7397248748711839E-2,0.28380864697812264,7.0852361541088676E-2,7.0373354553089809E-2,5.7258920578034833E-2,8.1341299385698812E-2,0.13654552844804221,0.10950172024496246,5.2222854786873142E-2,7.8345582447586506E-2,4.0416694015198817E-2,4.6303228399828172E-2,2.9532500687801881E-2,4.9323574086879575E-2,3.2153257214386076E-2,1.9775984644341191E-2,2.9604213012186638E-2,4.0483474988029768E-2,5.9933265880593424E-2,5.2718127669900645E-2,5.3412199578752553E-2,3.2266137828789107E-2,4.316368231916954E-2,4.0141901340916719E-2,6.6441767736689764E-2]
[null,null,null,"DOM_07T08: Mining and quarrying, non-energy producing products",8.0809791579634135E-3,5.9514931899550157E-3,2.2866161911108143E-2,1.0251483507588368,1.5946199303770014E-2,7.3955604519584011E-3,8.5440405523265379E-3,1.3396747366507566E-2,9.8210741408017461E-3,6.396537001224295E-2,3.4211675091646805E-2,1.5376826525180128E-2,1.5270078481018237E-2,0.10404195183356632,0.48751894390053696,0.18454643137450991,2.6272742612668508E-2,4.342544310879471E-2,4.4401969409661041E-2,1.9532502939067227E-2,4.2711375560125026E-2,5.5576094715084047E-2,1.3789318504036583E-2,3.9745585449481292E-2,7.4887924468079931E-2,1.2358025819344413E-2,1.3225213579543231E-2,2.2383680359045425E-2,1.7676384704998035E-2,1.2929408471876926E-2,1.4641870791336078E-2,8.5507288827144801E-3,8.5939814164925684E-3,5.2029395378455513E-3,6.8834859244243348E-3,8.2760759897048571E-3,8.5167862894741306E-3,7.4406520580535098E-3,9.4128781041365531E-3,1.712640600969921E-2,1.6223263334200624E-2,1.1167334188177041E-2,6.3490306136388024E-3,1.028816743128085E-2,8.2502016527126673E-3,1.365550618380027E-2]
[null,null,null,"DOM_09: Mining support service activities",1.535717950736045E-3,1.3513101140394091E-3,4.2009942224229907E-2,3.3087198398123636E-2,1.0065665479538473,1.4494010580411545E-3,1.8403792075717582E-3,2.3218176811668758E-3,2.4641640020274511E-3,2.0671932104567092E-2,7.6885807405311394E-3,2.4759523817541695E-3,2.9465464424194695E-3,1.1612938990334349E-2,1.8145820567389077E-2,8.3068151213400773E-3,2.582173347100846E-3,3.5139337001565563E-3,3.6415503809476327E-3,1.8460117743769064E-3,4.6606959398079965E-3,4.0243107589285785E-3,1.0884884195343607E-2,3.8871838387705784E-3,5.0106350334353494E-3,2.4879393261489076E-3,3.3676880326427845E-3,5.6545964480930085E-3,4.5306034729195978E-3,2.3392165509414863E-3,3.3287767964809202E-3,1.7575109725854866E-3,2.0034107537002066E-3,1.2590235985872344E-3,2.0492291621239762E-3,1.4514173082028534E-3,1.0083362630123542E-3,6.6336554891728381E-3,1.7977479635443616E-3,2.7489068075860815E-3,2.4535050050441556E-3,2.3339537338725454E-3,1.3982599447154753E-3,1.9164049135089887E-3,1.7359057106992076E-3,2.8732232452952401E-3]
[null,null,null,"DOM_10T12: Food products, beverages and tobacco",0.13363888244433283,0.10262821420547981,5.2614270120629338E-2,8.9076437874831965E-2,7.0982984296029464E-2,1.1881017847443731,0.11840076679486713,0.10623758578451994,0.10269479594827509,5.378035952160462E-2,0.14241612703807457,9.1798784006705075E-2,8.9409308351028588E-2,0.10642849635908944,7.3190174079283632E-2,8.7936959254786895E-2,8.4518536649519554E-2,8.6847350118306341E-2,0.13387520462330421,8.7272026189580312E-2,0.2737828877669386,9.9367956209335348E-2,5.6144990200098777E-2,0.13605328042124343,9.0435087961911048E-2,0.10422406033800877,6.8552721735753469E-2,7.6780427480327595E-2,9.2923368370604775E-2,0.10673831489628216,0.13924870822789753,0.32454394237202538,9.0989456593849938E-2,6.8973734084067137E-2,8.3577164326279776E-2,0.11857729417695517,4.7766897063175148E-2,8.6666988111721341E-2,0.1204194516233681,0.14640967699420659,0.17411911934654303,0.17592184582163192,9.926368459540881E-2,0.10408459007142312,0.15945540241882716,0.26392618331392093]
[null,null,null,"DOM_13T15: Textiles, textile products, leather and footwear",2.2264655594627501E-2,2.0289973730076936E-2,1.1274104897572572E-2,1.7330409855004215E-2,1.4955756288484234E-2,1.8651275929924396E-2,1.4501858785094652,5.598334706025463E-2,2.5842197531842265E-2,1.2339488219048216E-2,1.8791380900930334E-2,4.2847145609732573E-2,2.3580496396595773E-2,2.6948019607497702E-2,1.8636443211925934E-2,2.3713092731590758E-2,1.8478772185448005E-2,2.7428827194340605E-2,2.876703529841821E-2,2.0163598566682234E-2,5.7558535029082258E-2,6.6208597164744781E-2,1.1598297396756418E-2,3.3030825956442057E-2,2.4146669490839202E-2,2.7808730548116181E-2,1.5323018870100343E-2,1.8003863311664241E-2,2.1380703566180669E-2,2.9101420778851361E-2,6.4183676384338986E-2,2.6079139351528349E-2,2.1647072014526082E-2,1.4125976412813442E-2,1.6414202003614174E-2,2.3612589205764034E-2,1.093403677483768E-2,1.6933104891312705E-2,2.7806163007692467E-2,3.8766612060308694E-2,4.6597921055054135E-2,4.6355342811689272E-2,2.8047190976602819E-2,2.8701970526030272E-2,2.9952591162855292E-2,4.9576702614381171E-2]
[null,null,null,"DOM_16: Wood and products of wood and cork",2.1241089091497047E-3,1.4538307570692217E-3,2.5442194984156515E-3,2.6961401362027241E-3,4.5062705911119091E-3,1.9641107277539056E-3,2.0271273220795459E-3,1.112712541691715,6.1111845830817526E-3,5.9951844827947553E-3,2.3011528668738408E-3,2.0788235768959625E-3,2.3134776349375869E-3,3.0092280181138243E-3,2.1698515050755538E-3,5.8041203240596284E-3,1.9018381315583431E-3,1.9863053839152896E-3,2.6726110580763077E-3,1.8011263155446094E-3,7.1156902157562029E-3,4.9062398291214997E-2,1.7530438120457858E-3,4.8395355009111492E-3,3.7933505947568273E-2,3.930551813128084E-3,1.8399805849457207E-3,2.8006750967544533E-3,2.5248743726094237E-3,4.1651538149460581E-3,2.6564731157657298E-3,2.1695882197897438E-3,2.2489672371379969E-3,1.2215049106015653E-3,1.5627716482901897E-3,1.8514621465713663E-3,3.4706362599824917E-3,1.6603165285878302E-3,2.0932781714071919E-3,9.0193073703964677E-3,3.2919397765870623E-3,2.6361233258270942E-3,1.7774053309645064E-3,4.69320753795688E-3,1.9756825479360926E-3,3.2700952517562914E-3]
[null,null,null,"DOM_17T18: Paper products and printing",1.1149733702817154E-2,8.3224932986103485E-3,8.7370985508398152E-3,9.8227696208623809E-3,1.1587238612766664E-2,2.1450057423886944E-2,1.5983506862583381E-2,1.5911765008123128E-2,1.4295253147513955,1.2992364577408098E-2,2.0970873184057819E-2,4.2578729777159138E-2,1.8133556710129631E-2,2.7532699609661853E-2,1.1844681241065573E-2,1.3535628287242635E-2,3.1196503816322108E-2,1.7246543094575999E-2,2.2189238037741581E-2,1.2183203531124214E-2,2.8253358532073929E-2,2.2092164674799342E-2,9.3159897502703565E-3,3.6049975169022419E-2,1.4264598232541982E-2,3.499289683393008E-2,1.4261553181020074E-2,2.463945613068344E-2,1.7879723696883308E-2,3.6229424310611352E-2,3.2626122859733597E-2,1.6660255192526018E-2,0.14008684736512164,1.0407611091484553E-2,1.2196647279698996E-2,2.0225233552571123E-2,1.0602478248236985E-2,3.9992424347758147E-2,2.584268560288944E-2,3.2423330351253457E-2,5.0556925567546096E-2,2.1796079599667829E-2,1.2595234390098549E-2,1.2516433530993297E-2,1.3553519847201783E-2,2.2433412160885714E-2]
[null,null,null,"DOM_19: Coke and refined petroleum products",5.493700385183517E-2,5.7544136635429476E-2,0.14387749128489238,7.4785744889492786E-2,7.8804196364202619E-2,5.3974119155119356E-2,6.6969587499665889E-2,8.1551404366856303E-2,6.8426976068172468E-2,1.0971424594089743,9.5718493522999465E-2,7.9197438837685208E-2,7.0273653641938882E-2,0.14635581480439769,7.9312897716237757E-2,9.0452337798920382E-2,5.8461878899375465E-2,6.6013024374232454E-2,9.0475161274321592E-2,5.3615027620923981E-2,0.14819218841025758,7.132913745533713E-2,0.14708017819503852,0.11288060360531807,0.12005254687135365,0.10504703334361749,0.16239652842825125,0.27763298905485784,0.21884532698343848,8.2602357172360322E-2,0.13653374681413885,6.9525971277791143E-2,6.7687742028307532E-2,4.4240278480088845E-2,6.0968489763629813E-2,5.4332035719879601E-2,3.315451432928869E-2,4.7367190325155462E-2,6.9571387469961735E-2,0.10384017799750297,8.7241271437445297E-2,8.4059495385240532E-2,4.8695684230354003E-2,7.1288084496433562E-2,6.9056795492552184E-2,0.11430090288422433]
[null,null,null,"DOM_20: Chemical and chemical products",4.7613217174254478E-2,1.2962036743412239E-2,1.6339208967185669E-2,2.5042612287385795E-2,2.2297261267658023E-2,3.330866505246103E-2,3.4813978537595068E-2,5.5936273197992631E-2,6.0649306411914156E-2,3.2713800986085499E-2,1.1149979643939028,6.1216720752772617E-2,0.1693915031753907,4.4566365205187038E-2,2.2516601906152747E-2,2.7287813303223159E-2,4.783987769215766E-2,7.6998578773329565E-2,5.7423078280255765E-2,2.2694629552334335E-2,5.4938707334919561E-2,4.5011710724532673E-2,1.3409753953682829E-2,5.6528609497002502E-2,2.5159907895860863E-2,2.2202510086744075E-2,1.5270035125355061E-2,2.0190433879356984E-2,2.0283977627661834E-2,2.2001150118159615E-2,2.4891916931547263E-2,2.5013957148233023E-2,3.6250024826116015E-2,1.1004539738107963E-2,1.3979012133713282E-2,1.7251669759208714E-2,8.657921771865652E-3,1.5439122346727457E-2,2.0248318691467228E-2,2.5684117397116672E-2,2.9175586610867103E-2,3.669513299913791E-2,1.6511910485792224E-2,1.8950322362069748E-2,2.113793995217262E-2,3.4986935093251237E-2]
[null,null,null,"DOM_21: Pharmaceuticals, medicinal chemical and botanical products",2.8305942900679728E-3,2.2084532592813923E-3,1.3384065024575362E-3,2.1170538580387627E-3,1.7351820089796372E-3,2.1754438072868173E-3,2.7123684135424665E-3,2.4350943026594869E-3,3.5342667828434891E-3,1.3169976579590276E-3,2.230654697095687E-3,1.0162670270721965,2.0460848066780005E-3,2.5544813258322704E-3,1.7751805762943054E-3,2.434021989655118E-3,2.7963809451414939E-3,2.1696371214515427E-3,2.7301313361967781E-3,2.143525888996827E-3,6.5553336971573874E-3,2.4500114601181894E-3,1.3677743144175892E-3,4.3448742302134649E-3,2.1838934603574719E-3,2.5405111693189339E-3,2.0879557558883557E-3,2.6145370632508036E-3,2.3569297693746116E-3,5.0006477092716349E-3,3.3188734927668681E-3,2.8169218869085878E-3,2.1310458848167514E-3,1.6899169159537897E-3,2.1749479139370346E-3,2.8475797229161408E-3,1.1508460757909751E-3,2.1053042115551182E-3,3.0205196026842837E-3,3.6408405167625835E-3,4.4695312974440352E-3,3.8977532953953543E-2,1.980327167456563E-3,2.5681372127680006E-3,3.8099631353651904E-3,6.3061458792251441E-3]
[null,null,null,"DOM_22: Rubber and plastics products",1.3297872577256674E-2,9.4903135257344076E-3,1.0765879578415821E-2,1.7366258588757261E-2,1.2448178548476262E-2,1.533304833367588E-2,2.4266801342955314E-2,3.220612264265945E-2,2.9133550160009188E-2,1.0203434230366163E-2,1.9707814434977902E-2,4.5433925688190352E-2,1.1475534685538116,3.5594728097988089E-2,1.5441025124331226E-2,3.5499255597638349E-2,4.1117293652189427E-2,3.127234811111089E-2,5.5359526626134706E-2,5.2054438417844122E-2,9.1506447934278048E-2,6.5189985886183036E-2,9.1473923146917924E-3,2.7518288034041109E-2,3.2891896528864616E-2,3.1056239995300137E-2,1.8039561671678743E-2,2.0394116423082767E-2,1.8991344477516041E-2,2.72889643751109E-2,3.4158051087814792E-2,1.7444286308255581E-2,1.6683422217957228E-2,9.7329045816646875E-3,9.6454431833709227E-3,1.5306909600862352E-2,8.8730029768800175E-3,1.2437475477978787E-2,1.8025257357917653E-2,2.0732662892949446E-2,2.2527232027697224E-2,1.9925476701595023E-2,1.2795789553881911E-2,1.428179683768117E-2,1.5310597472767288E-2,2.5341678575614826E-2]
[null,null,null,"DOM_23: Other non-metallic mineral products",2.4645179459295403E-3,1.745502265788984E-3,4.2898794236754644E-3,3.1543775517304299E-3,3.2803998752532456E-3,2.1023971870822887E-3,2.5186898892916318E-3,4.0108541661213739E-3,3.8056633267326101E-3,1.1581914661246057E-2,3.081402070359856E-3,4.432728820242671E-3,3.0687218542522834E-3,1.0483576702022872,3.085474711400082E-3,7.2755731984911337E-3,5.1386428144063766E-2,1.4245311992647619E-2,1.0050055661422457E-2,5.0561803789038011E-3,1.3933986530480913E-2,6.7751321749188924E-3,2.9773030572949597E-3,6.5624247755260347E-3,5.0427733848082218E-2,3.3868854491243207E-3,3.7848242323437445E-3,5.8674907572397539E-3,4.5106104742872258E-3,5.1038643734249434E-3,3.5980602794076608E-3,2.5556267897038341E-3,2.8324962105411512E-3,1.68556814633354E-3,2.2287000706075486E-3,2.4630464953489775E-3,5.5509834111739991E-3,6.5102323117347963E-3,3.3339741176405644E-3,6.2253739216632199E-3,5.5067270925817828E-3,4.565709342070472E-3,1.9493159198411868E-3,4.647929945511906E-3,2.6805522779310216E-3,4.436776184161691E-3]
[null,null,null,"DOM_24: Basic metals",2.9491083952983927E-3,2.0904169612945851E-3,3.4928465844809337E-3,7.2581733415522896E-3,3.9638825775757027E-3,2.4617925109301922E-3,3.400621067908343E-3,4.0824653197555861E-3,4.0560171700609058E-3,4.2718781969424439E-3,2.8442344915727029E-3,3.3834296230508612E-3,3.9667386501008603E-3,5.3509662476685805E-3,1.0216213057482282,0.12160789362401674,2.2845643486244179E-2,6.2629627842699542E-2,5.1443408673626179E-2,2.2409207817835203E-2,4.3554166702683625E-2,7.913517222416315E-2,2.9370859854106575E-3,2.3656610591717225E-2,3.8085951049456085E-2,4.6818563991407342E-3,3.3599429915106404E-3,5.5753378602382015E-3,4.5050221983087826E-3,5.9552651893722804E-3,5.2137064275206242E-3,3.1997998584902421E-3,3.3238977934465569E-3,1.9845454752855252E-3,2.4940104169065367E-3,3.8297469010801421E-3,3.9568143289543424E-3,2.7979042668014468E-3,4.0472320446216965E-3,7.6048891458396859E-3,5.0268586386188457E-3,4.351118954916299E-3,2.782716976637492E-3,5.2645439518752227E-3,3.2020226926695889E-3,5.2998996292462153E-3]
[null,null,null,"DOM_25: Fabricated metal products",1.412100303775906E-2,9.0006579357332292E-3,1.2888886233607334E-2,2.9143026500107774E-2,1.4709114795320801E-2,1.2013220594482128E-2,1.4667522009859591E-2,2.1422662966456021E-2,1.5363842509334667E-2,1.2155300737325491E-2,1.3340114570740741E-2,1.3512466851725581E-2,2.3348541678648874E-2,2.0290464912527183E-2,2.0345499149164684E-2,1.0832762679723491,4.7019849008359184E-2,6.1496191744339637E-2,0.10289098946983441,4.0303990347569388E-2,8.8767136678434652E-2,5.1038148868276768E-2,1.3674843124979227E-2,0.16617346144566275,0.10701824289154352,2.551569728944934E-2,1.6775115403747185E-2,3.0790281359448311E-2,2.1850165577556667E-2,2.8484316892682764E-2,2.8113174495119027E-2,1.5993318239253512E-2,1.4302634790586719E-2,8.9040749365322663E-3,1.0241021488609281E-2,1.9599564845969503E-2,1.3281784027009752E-2,1.338428676275885E-2,1.9986298941647097E-2,3.7469714092563576E-2,2.1806053065628123E-2,1.9305126051821504E-2,1.1388306918522224E-2,2.2590598350307509E-2,1.4846069875527213E-2,2.4572805311217458E-2]
[null,null,null,"DOM_26: Computer, electronic and optical equipment",3.9320960436765567E-3,3.5432246546416783E-3,3.8154835412083253E-3,4.6945112374132221E-3,7.3505279184442563E-3,3.4118521353067467E-3,4.7891577551926441E-3,4.1592850315737692E-3,4.488541559669804E-3,3.1564603663585982E-3,3.4054229149706578E-3,4.6690070325338361E-3,3.5660556846390809E-3,6.8500362275422527E-3,4.3480281299877058E-3,9.795506826711934E-3,1.0978976745382623,1.316041329012217E-2,1.0980063785156148E-2,7.4556045444067786E-3,1.6441679851746157E-2,8.4297166822051382E-3,6.8991422755976389E-3,6.9692295107090223E-3,7.2474637406980584E-3,5.5421478298487113E-3,3.460261786822837E-3,4.4927657198346781E-3,4.4714221310393938E-3,7.3350729223463935E-3,6.0553689646915456E-3,4.7365245783002581E-3,5.1853148954275653E-3,4.4563593700766777E-3,5.2552809324729706E-3,4.8749363631244869E-3,2.2977749690985339E-3,5.7447397530015105E-3,9.6086935038948128E-3,8.7100328210715696E-3,1.085764134897183E-2,8.3797708569236639E-3,3.7887199915497289E-3,2.3232405566114025E-2,6.3936714126449348E-3,1.0582628545067481E-2]
[null,null,null,"DOM_27: Electrical equipment",3.173167629763547E-3,3.1521346420031698E-3,6.395096537440804E-3,5.9977956153752839E-3,8.6751566410706703E-3,3.0082699614791893E-3,4.2733930386033309E-3,4.1732983507742107E-3,7.672812571466227E-3,4.7173127411537213E-3,4.7164169231661062E-3,6.518970922133876E-3,4.0565553967239678E-3,6.0899128893798391E-3,5.3031451224345594E-3,7.1600801848491977E-3,3.2294037020832972E-2,1.0648564699973522,2.7343894924344133E-2,2.0597913684249965E-2,3.5222791347029089E-2,5.0652915317396224E-3,6.341502223427063E-3,8.3425917726521366E-3,1.357006132543747E-2,5.3184312456446767E-3,5.6745251077557771E-3,7.3497520353974595E-3,5.1680413595598948E-3,9.802307887667101E-3,7.2118842068055865E-3,4.0514024179696909E-3,5.4813185759735161E-3,3.8859481595537692E-3,6.4686537704188576E-3,3.6759393478501858E-3,2.5507080781259346E-3,3.5386066642330741E-3,4.9172329354691966E-3,1.0234566386395536E-2,7.2627295418985337E-3,5.5695889270182576E-3,3.6150586407236499E-3,1.296990878785784E-2,4.5970781711002122E-3,7.6089569728555245E-3]
[null,null,null,"DOM_28: Machinery and equipment, nec",9.8925935491583081E-4,6.3563578690205888E-4,4.0560403970066614E-3,6.2351993293916913E-3,1.0295581697050684E-2,9.5247413927679976E-4,1.3454474755953407E-3,2.7575999277375924E-3,5.1537753944121542E-3,2.6235928121774547E-3,1.7807399351849136E-3,2.541448652859895E-3,2.2428993009427395E-3,2.569003450541456E-3,4.0467616458019062E-3,5.7623444637573684E-3,2.2089007239089915E-3,2.8809028488549814E-3,1.0342338689320003,2.2156238285588594E-3,8.1752664197666438E-3,3.7168345960238505E-3,1.4230211580534796E-3,4.9766817872003823E-3,4.4120026116123779E-3,1.2325821701940386E-3,9.4852741823708018E-4,1.8463273762799849E-3,1.6021887606756783E-3,2.223244420678516E-3,1.7302520700191546E-3,9.0645353063824785E-4,2.7404132506428248E-3,5.5420371093219448E-4,7.287122621727881E-4,8.0163817903548709E-4,6.4849320698945779E-4,2.3449971851472987E-3,2.7689373575360398E-3,1.3782349681054134E-3,1.4671020664556134E-3,1.274648435358128E-3,8.4769293727531491E-4,1.7242730642643323E-3,8.5544856843461153E-4,1.4159148718917711E-3]
[null,null,null,"DOM_29: Motor vehicles, trailers and semi-trailers",1.3733265888199396E-2,1.1985222055302469E-2,1.257185152294291E-2,1.5975435676684382E-2,2.0645143762238947E-2,1.1888956846587471E-2,1.5634170304972356E-2,1.6371178663525828E-2,1.9127852701538453E-2,1.0709175659686191E-2,1.1294780570994528E-2,2.2145149301120378E-2,1.1894530572651385E-2,1.9447315800202803E-2,1.335034996418469E-2,1.5633474998981697E-2,1.2057390266501994E-2,1.2314822085063626E-2,1.9840077094585254E-2,1.1788373025515133,3.992383488870585E-2,1.4442496666115006E-2,1.0132556913512553E-2,2.0193361716923468E-2,1.8854983038357837E-2,1.9746636649132523E-2,2.2199846736489403E-2,1.212303589352323E-2,1.4643182867501405E-2,1.8664488214388368E-2,2.2303851739809113E-2,1.7406176607649985E-2,1.2484127651483393E-2,9.2398452152040698E-3,1.1187325530192112E-2,1.7113270690107461E-2,9.3611366815337521E-3,1.3987049849432708E-2,2.129016255468974E-2,2.1471644277702647E-2,2.2206371883343963E-2,1.8190021975109945E-2,1.6196359644107927E-2,1.4897575026222479E-2,1.9970649863984211E-2,3.3054868740387662E-2]
[null,null,null,"DOM_30: Other transport equipment",6.0808546767877909E-3,5.4442218303564051E-3,5.1677531418718257E-3,6.711973538274808E-3,4.9815274562418493E-3,5.3049114804061522E-3,7.3792642933890457E-3,7.7740468804570455E-3,8.6317018403499011E-3,4.5177059288949318E-3,5.0857967899235234E-3,9.2349769021750697E-3,5.6630076338978815E-3,8.8932613682630984E-3,5.8116196776734456E-3,6.4281925132053568E-3,5.5106499502437607E-3,5.6651965063738638E-3,9.2262549261467822E-3,5.7428863595255187E-3,1.0966964495365781,6.9852570252491473E-3,4.5481752391528987E-3,9.6411420042413591E-3,6.234139595284802E-3,7.731938554122895E-3,6.1860116310392156E-3,6.315000395890882E-3,1.4688455351569787E-2,9.3365540078840861E-3,1.3009429575130342E-2,8.2547656134481714E-3,5.8290465875915952E-3,4.4181250659585981E-3,5.3313832095294098E-3,7.3979036335882643E-3,3.4693543641943539E-3,5.5942631115641142E-3,8.4331183936799513E-3,8.6718246496786805E-3,1.0613055177762214E-2,7.916710388731046E-3,5.2290450045918025E-3,6.803750884789332E-3,9.8535506062508611E-3,1.6309325141380736E-2]
[null,null,null,"DOM_31T33: Manufacturing nec; repair and installation of machinery and equipment",2.0513341227343601E-3,2.4932907245025985E-3,1.4324273576879702E-3,2.1588864729466719E-3,1.864530528237105E-3,1.7846105379982294E-3,2.3191121569108688E-3,3.2087826262393545E-3,2.5452051360003725E-3,1.3590886650812841E-3,1.7001619709447165E-3,3.9975580495914325E-3,1.818692168089093E-3,2.4677509989638313E-3,1.7864273094145055E-3,2.1638101499769436E-3,2.7868193069518097E-3,4.2374635796144887E-3,2.5010880771730863E-3,2.2083882890921399E-3,6.1364520906310909E-3,1.0061842436892008,1.4531396771178689E-3,3.0632925157898058E-3,2.1314957310805483E-3,2.3950805623323096E-3,2.0216589954611393E-3,7.5533378456312606E-3,5.8238093171394563E-3,6.960866742329516E-3,3.4017327617345333E-3,2.3767722510471593E-3,5.6015377543393828E-3,1.5301009285125095E-3,2.3857106779516116E-3,2.7319324576041519E-3,1.2055933214948922E-3,2.292500899560419E-3,3.7735282015787632E-3,4.1090802062710742E-3,4.9981961338119397E-3,8.1896257403345704E-3,6.4280188843162476E-3,2.3327302113598557E-3,3.10179180214593E-3,5.1340002242415391E-3]
[null,null,null,"DOM_35: Electricity, gas, steam and air conditioning supply",2.8822882584500206E-2,2.7421967862050641E-2,3.5622585712182082E-2,3.3136078092223915E-2,4.7557330867700726E-2,2.9801122163976481E-2,4.6353645115872762E-2,5.343378172841956E-2,5.4658580497936982E-2,4.5481524201962484E-2,6.127393544307301E-2,7.4960966606437085E-2,6.2489045373773915E-2,0.12502011015531297,5.8470556244411512E-2,6.5143986632297937E-2,4.1574200393417707E-2,5.8951108508852372E-2,5.9447319290029284E-2,3.2319399974302408E-2,9.043035005972215E-2,5.0475042532125147E-2,1.6955881431578004,8.0489050368798137E-2,4.6327712339393493E-2,4.2636670823152721E-2,3.08813734925697E-2,3.8055738453046377E-2,4.1566433732103662E-2,8.3569214611426065E-2,9.1573878255330782E-2,4.0087251738254018E-2,7.5999098262727202E-2,5.9844956284084899E-2,0.15231244202461761,3.6197864029572271E-2,2.1721242908460184E-2,3.5015708332280397E-2,4.2713880988614561E-2,6.2494354811746443E-2,6.3899375302841996E-2,7.8312324087825388E-2,6.0025531999187268E-2,5.8498521903149379E-2,4.3017228809084422E-2,7.1200930442622518E-2]
[null,null,null,"DOM_36T39: Water supply; sewerage, waste management and remediation activities",1.0071455711105487E-3,8.9770742249715377E-4,7.8622270701046379E-4,1.1966269840264028E-3,1.0692930576908823E-3,9.6707882565572382E-4,1.228610041412725E-3,1.106857038456684E-3,1.653705183627026E-3,8.8139973070667415E-4,1.2803503604146421E-3,3.9224702926395046E-3,1.173187379164738E-3,1.5363864039680674E-3,1.7658197176854018E-3,1.4531705624069742E-3,1.1435120456777686E-3,1.4126329763609179E-3,1.8812696205784724E-3,9.9631728639870752E-4,3.31682955017587E-3,1.3115934337718928E-3,7.3086186738578231E-4,1.0131171243334245,1.0896963334634776E-3,1.2728628479001037E-3,8.463774887454413E-4,1.0870171227159958E-3,1.0851899989823934E-3,1.989381844295729E-3,1.4753037425565693E-3,1.2431857666116671E-3,1.1475307312857727E-3,7.5581557840129416E-4,8.9125819720878633E-4,1.2324931090877908E-3,5.2656638022947693E-4,9.1995630602038512E-4,1.5759740224827888E-3,1.6107684394642734E-3,1.8814846498483549E-3,3.052507231246936E-3,2.2842228078866723E-3,1.1742003632100964E-3,1.6073693471978351E-3,2.6604734022584865E-3]
[null,null,null,"DOM_41T43: Construction",2.1426805962551816E-2,8.2781753854993222E-3,3.6444591303774303E-2,2.6173093797239495E-2,3.0004893431265708E-2,1.3699088643123705E-2,1.3738279436250283E-2,1.5822966320579546E-2,1.3852093521365022E-2,2.8709677471475729E-2,1.3346882524211678E-2,1.4863632116149357E-2,1.2959647803663264E-2,2.3118291144503523E-2,2.0506442670302386E-2,1.4836042461251498E-2,1.2463117997072759E-2,1.0476544484690995E-2,1.3320232881159544E-2,9.7573901772451989E-3,2.5856460211546296E-2,1.3990391144797993E-2,1.4552588778394191E-2,5.3456703718356251E-2,1.0312819503925728,2.1305001915784542E-2,1.0988071232191121E-2,1.5417545799473669E-2,1.4743202108902545E-2,3.95634392951471E-2,1.7914984801664854E-2,1.400774812545264E-2,1.5310359991216984E-2,1.0604542961887606E-2,1.4392543296725624E-2,1.6926375289254482E-2,8.0923347369700249E-2,1.4633000433709775E-2,1.7394422585652634E-2,7.2410275403701013E-2,3.6970434124174084E-2,2.2006889125809784E-2,1.2181381737869668E-2,1.2928504588183693E-2,1.2450167572610495E-2,2.0607173913286345E-2]
[null,null,null,"DOM_45T47: Wholesale and retail trade; repair of motor vehicles",0.14282219526271386,0.10727767401014128,0.10140255610776981,0.12360062889409164,0.12580038571658136,0.18911159696124974,0.25047797205981498,0.22865884896625333,0.21133622552454856,0.12437942704419323,0.16225949517773075,0.17708866306523008,0.19451541340503678,0.18797374092599392,0.12750038645188544,0.17037661036667101,0.19290125677553066,0.18008872995991487,0.23128031400797122,0.21275869042065099,0.36262470938732438,0.18994681250187115,0.12198873263904624,0.20699028245715281,0.18227073718497358,1.148101628674024,0.13300874539624455,0.14567341460948183,0.14574362875301325,0.14676069604968195,0.20688542274030453,0.23576212852234982,0.14130658988677383,8.1305070304789798E-2,0.10339544393198939,0.13209747523491405,6.4128456688240715E-2,0.11117522581481243,0.15322611921222104,0.1868732216248217,0.20515426664681574,0.20392793160910616,0.11799959779951495,0.13997308208852682,0.1655653006170229,0.27403911826265864]
[null,null,null,"DOM_49: Land transport and transport via pipelines",2.4539688655803086E-2,1.9499487911049471E-2,2.4162470373283347E-2,2.7817418383997438E-2,2.6087350836686053E-2,3.7611038410325065E-2,3.6793047498839777E-2,4.3616624793843234E-2,4.6959614337757631E-2,3.0601842459413563E-2,3.2512971581662879E-2,3.5912298097766034E-2,3.7648031851447279E-2,4.4693827998882815E-2,4.2073016000837606E-2,3.9941728010486843E-2,3.9055370573112466E-2,3.3605908512808862E-2,4.4062801265690447E-2,2.472558723209731E-2,6.5449953136128641E-2,3.7051373391767027E-2,2.9175642428647897E-2,4.2048181329446703E-2,4.0785144485154232E-2,2.8785626446687917E-2,1.0204138445002731,2.8173433464904602E-2,2.7205870916482449E-2,2.6601663029746352E-2,4.1438345862831349E-2,4.1640308569551518E-2,2.7930370401810914E-2,1.4828847911408198E-2,1.8900139244350703E-2,2.2634353227122306E-2,1.1746504248119989E-2,2.069018968796003E-2,2.7038316561731564E-2,3.8318360439292244E-2,3.7622537178581245E-2,3.6990734742235097E-2,2.3209488666134932E-2,2.5670263311430998E-2,2.8347959349567568E-2,4.6920760302732532E-2]
[null,null,null,"DOM_50: Water transport",5.4525844782461865E-3,4.4001958571507245E-3,1.7522464391391816E-2,7.399578307976812E-3,7.0596893407425722E-3,6.615561017573642E-3,7.5798808468903224E-3,1.8557632656855685E-2,8.9093483505798161E-3,1.2536156585295822E-2,7.5598053539230698E-3,7.0906894213628906E-3,7.2442831029002298E-3,1.8127497081250124E-2,8.4312428063148485E-3,8.1423593177582243E-3,7.6730119780155344E-3,7.0716315356587449E-3,9.3111207503348732E-3,6.3205303711625247E-3,1.5160299761051007E-2,8.013009492788898E-3,7.7413108771367959E-3,9.8454719752548315E-3,8.4309860146516286E-3,7.6773142864116611E-3,5.0195855801276109E-3,1.0069396929151451,6.6391541481549809E-3,1.3699162920853564E-2,1.7694981923276287E-2,8.1895623136426857E-3,1.0641093616322166E-2,3.8991674102621349E-3,4.7096672932348226E-3,5.3720660591368855E-3,2.7125706563758934E-3,6.733169272449188E-3,8.3574139589401679E-3,7.6738982559927289E-3,8.3304132889332298E-3,7.7686894094747124E-3,4.6627199293453134E-3,6.2877287560441702E-3,6.8102147324596391E-3,1.1272079557174578E-2]
[null,null,null,"DOM_51: Air transport",2.1239706379434481E-2,1.8735577496992856E-2,1.8189558526977172E-2,2.1480846545532596E-2,2.2184378084779591E-2,2.0488811572312676E-2,2.6644001830676414E-2,2.7165211968506055E-2,2.7256651423349501E-2,1.6715597059087175E-2,2.1989368354020322E-2,3.2809982904219499E-2,2.2016160076830524E-2,3.2255477692721059E-2,2.2815457771469209E-2,2.6501180253817976E-2,2.2475692675649157E-2,2.2150076029216006E-2,2.88309708838385E-2,2.0854721145476433E-2,6.10094375290995E-2,2.5847187253173868E-2,1.5776136021761148E-2,3.1343923688435811E-2,2.4416701793990404E-2,2.7425095101002966E-2,1.6703884811344272E-2,1.7892343056343709E-2,1.0233522104928185,3.0207672400152475E-2,4.0419774224919609E-2,2.67020235919085E-2,2.7580289121103874E-2,1.5808621215443189E-2,1.944171229907022E-2,2.5854908797431801E-2,1.2064266517518664E-2,2.1471723472408489E-2,2.961997746015347E-2,5.9315556618076956E-2,3.9036903563580166E-2,3.0346669767794956E-2,1.9603260925054652E-2,2.3633918247809048E-2,3.3121873640393762E-2,5.4822411542720717E-2]
[null,null,null,"DOM_52: Warehousing and support activities for transportation",5.479413542852217E-3,4.2729287513636567E-3,9.3496203577155736E-3,5.2586409964953942E-3,5.7661698604801947E-3,8.0862884640150352E-3,7.9981039677755883E-3,9.4497580615338396E-3,8.8591339070978152E-3,8.5241348298796642E-3,7.8856491519397678E-3,9.9149369638199241E-3,8.2449435636124998E-3,1.4805894831682169E-2,8.8610140610329013E-3,8.4554972786840127E-3,9.491394673135754E-3,1.0059935367210629E-2,1.0284498248155974E-2,5.5030343836501303E-3,1.4419400010683951E-2,1.0233023063865357E-2,7.1735983145870524E-3,1.250535595125288E-2,1.0167410988268353E-2,6.985597002296437E-3,9.6728992736197887E-3,2.8335929302498786E-2,1.658064978177886E-2,1.0190915776634006,8.0510616073957188E-3,8.9736467989960239E-3,6.8395950896689029E-3,3.2031784548058957E-3,4.1747482412266149E-3,4.8755445952288279E-3,2.6532902405387308E-3,4.5898996019625134E-3,5.7718879126493804E-3,7.4955769690000689E-3,7.8221140834881138E-3,7.4302302198108782E-3,4.6202054779239735E-3,5.5651266120735178E-3,6.1176685671200069E-3,1.0125796249026221E-2]
[null,null,null,"DOM_53: Postal and courier activities",1.3165536978829212E-3,1.0540714096903313E-3,8.0694779278746688E-4,1.1601455516439243E-3,1.044990021990555E-3,1.4134257601306054E-3,1.7052082449086573E-3,2.0345901310474166E-3,2.57119719657522E-3,9.4194783612324762E-4,1.4463157832256097E-3,1.4929476612289116E-3,1.6976815548212336E-3,1.9783948044253077E-3,1.0298109567419662E-3,1.4715810500715461E-3,1.651066175388157E-3,1.5692929981862115E-3,2.0354339322355736E-3,1.6717269397199873E-3,3.5590621644579507E-3,1.6801507142573478E-3,8.6316567903402621E-4,1.909988366316094E-3,1.6490442713073682E-3,1.9154947323675212E-3,9.5537161899517543E-4,1.0434971457168526E-3,1.3618064361912885E-3,1.6896057364278745E-3,1.001763660459823,1.9332846709303449E-3,3.456136197748213E-3,8.3226218403741493E-4,1.0732277347526924E-3,1.3850473801109333E-3,6.4046173429390264E-4,1.1731699405278162E-3,1.6423774892799095E-3,2.0067743768488674E-3,2.160607961296487E-3,1.846145315329996E-3,1.1137302639699501E-3,1.453281360004636E-3,1.7751242504572599E-3,2.9381366904120167E-3]
[null,null,null,"DOM_55T56: Accommodation and food service activities",4.5806017736528641E-2,4.2620520697331951E-2,2.7298039598043826E-2,4.2815380981076213E-2,3.9127329370246475E-2,4.0343140414918911E-2,5.554837850840727E-2,4.8321943092221681E-2,5.1665721847954954E-2,2.6797326418644261E-2,3.4399683020941499E-2,5.4482695968423471E-2,4.020160483233072E-2,5.5447218284342965E-2,3.6462988898638644E-2,4.3404271125122025E-2,4.697615126268577E-2,4.3850692169638411E-2,5.6789204326775734E-2,4.4074365039008842E-2,0.13579520718399304,5.0449286617205991E-2,2.9178668147811688E-2,6.4686626416356044E-2,4.8628305473435093E-2,5.6338121827974978E-2,3.6562752137136091E-2,3.7145179763403875E-2,5.5690647069769117E-2,5.3115515431885016E-2,6.8477318304473192E-2,1.055668182214216,5.2040579118732423E-2,3.4664116921124893E-2,4.164155021299918E-2,5.7849868006085471E-2,2.4664234181505772E-2,4.7541054601858722E-2,6.3986175901065603E-2,0.10499111685293354,0.10325975909578819,7.8452803908389837E-2,4.74689527245288E-2,5.1545948166276334E-2,7.7281693116348887E-2,0.12791452653740507]
[null,null,null,"DOM_58T60: Publishing, audiovisual and broadcasting activities",7.9762474058850379E-3,6.7102738925831854E-3,5.7615020701962654E-3,7.3594783129368544E-3,6.3948933821920666E-3,1.4827689564903752E-2,9.8370719463104477E-3,9.4998153898834849E-3,1.1434582248435503E-2,7.6607808442172871E-3,1.6198860935288009E-2,3.2564573372186656E-2,1.6766643836454879E-2,1.354560056557802E-2,6.4620382940351797E-3,7.8704386871921161E-3,1.0512737740364118E-2,1.0631757293679796E-2,1.1695878806954557E-2,1.1523885470589974E-2,2.5936675195163034E-2,1.2299702202556717E-2,8.2236080539211977E-3,1.1147639745662281E-2,8.6057047349669558E-3,1.2341874621976707E-2,9.0282274362363975E-3,1.2759397543468401E-2,1.5867524184365336E-2,1.5787400850204306E-2,1.2085715711498081E-2,1.086413646359176E-2,1.0593759841409638,1.1050687582211234E-2,2.9075872372584539E-2,1.6521710259982704E-2,1.5813457066202619E-2,5.058534168434612E-2,3.0204775976223491E-2,1.5065208926348111E-2,1.9740987629744335E-2,1.5598393854632605E-2,3.0940076960297172E-2,9.688478251504231E-3,1.1615874158295333E-2,1.9226274468902627E-2]
[null,null,null,"DOM_61: Telecommunications",2.6827166604435498E-2,2.3634658094633314E-2,2.052488160492736E-2,2.6072612438248075E-2,3.2119854402745368E-2,2.6511449015839624E-2,3.3781180439451733E-2,3.9535691957941613E-2,3.8849033318757435E-2,1.9683474321545973E-2,2.8926528562820554E-2,4.7006335981360954E-2,3.2690986066823108E-2,4.2358340308051717E-2,2.3526468884855545E-2,2.8659934085135612E-2,3.038375848338503E-2,3.2002431296561849E-2,4.9400939113712281E-2,2.7817064478276442E-2,7.6518240998956391E-2,3.5457766421867022E-2,2.2211623629326483E-2,4.3493755186205837E-2,3.3219422809047661E-2,4.5060241662682576E-2,2.5991165857366501E-2,5.7393441521636723E-2,4.4794571537015375E-2,5.7987272029068566E-2,7.2387711249854714E-2,3.4655283034823861E-2,4.8200704668065218E-2,1.1221906995179354,0.13864133587685279,3.7472457023887303E-2,2.0913166745102938E-2,4.3959282866514966E-2,4.3491839702985827E-2,4.138760660102591E-2,5.1073257354032002E-2,4.1842882847702767E-2,3.3432551675460859E-2,4.093049859542517E-2,4.2055239492755622E-2,6.960867226387138E-2]
[null,null,null,"DOM_62T63: IT and other information services",4.8971218475273824E-3,4.3229990495198441E-3,5.2502290010147269E-3,6.6647416277870047E-3,6.292731737877622E-3,5.0043524040593564E-3,6.3829399250827654E-3,8.7350949093109188E-3,5.9870814948308378E-3,4.6305825168582466E-3,5.5533456573124322E-3,1.7594620248635486E-2,5.6876682645854871E-3,8.398082033465145E-3,5.2842308895559523E-3,6.2852335759172734E-3,5.2388886767555575E-3,5.2362611686640661E-3,7.1091660553612096E-3,6.3159293432586208E-3,1.3715689110189534E-2,6.2267307593190779E-3,5.2197181275898605E-3,8.3245570814105153E-3,6.2759982152421744E-3,1.066979802459969E-2,5.6708316070442103E-3,9.0871766345384051E-3,7.8987265900503038E-3,1.1751674590952067E-2,1.2565402665673716E-2,6.389747523550612E-3,2.7670610352609318E-2,2.6004363069949507E-2,1.1123202284766103,1.1572269632798409E-2,8.8048496695514906E-3,4.1652067360648741E-2,2.0844213744879225E-2,1.0573012543088966E-2,1.2964675821125458E-2,1.3664537236995691E-2,1.8663375902571559E-2,1.1352111386306379E-2,7.2728195856046236E-3,1.2037770348586965E-2]
[null,null,null,"DOM_64T66: Financial and insurance activities",5.1046007020653671E-2,3.6642658903463278E-2,4.5007323066820787E-2,3.984342050522352E-2,3.7390013153440003E-2,4.7418713188916231E-2,4.5795721118639304E-2,5.2785665726515399E-2,5.2538865047433499E-2,6.4059606809413042E-2,4.9266244226040111E-2,5.077023385010563E-2,5.2275587458439E-2,5.9378890280882252E-2,3.8094506524525749E-2,4.4341867035612693E-2,4.5079402448438922E-2,4.6735995602273504E-2,5.8410995568464831E-2,4.1166548259979549E-2,9.8937287350819247E-2,4.7171905301141487E-2,6.4893402246348403E-2,5.345710693150163E-2,4.4292349049269271E-2,6.6411695437212315E-2,3.1953401340049099E-2,4.1281655954115933E-2,4.2386812357213005E-2,4.4803642539610403E-2,5.7747659189475421E-2,5.3865176020328927E-2,4.3541235343487555E-2,3.3260968438445927E-2,3.9327028355033149E-2,1.0579104240463217,3.1045669642425687E-2,3.4087718614228976E-2,4.6169501798957853E-2,5.0804825245434893E-2,5.5046389995698948E-2,6.303723892742373E-2,4.1672279556714313E-2,4.2804806030883477E-2,4.7099078255521044E-2,7.7957095043621041E-2]
[null,null,null,"DOM_68: Real estate activities",2.4018370305862801E-2,2.1649905938273605E-2,2.1441805943128403E-2,2.8073275587005959E-2,2.5991321243136137E-2,2.2592651201971965E-2,3.0383821300715215E-2,2.7188871196826742E-2,2.9549163619137737E-2,1.8902820598071964E-2,2.2801019716407422E-2,3.4392468575220748E-2,2.4655314195824306E-2,3.5906196150653748E-2,2.2970039749466625E-2,2.6992010571541616E-2,2.3721810349299488E-2,2.3374198693864569E-2,3.0822958349339402E-2,2.4264975639404718E-2,7.0361614441126305E-2,2.9677463758885299E-2,1.6889955411216809E-2,3.8114550639042087E-2,3.1729782868669724E-2,4.4214391844387337E-2,2.0764442190994912E-2,2.1943471530343931E-2,2.7608280599910256E-2,2.9792632051868821E-2,4.0967020493659655E-2,3.4440725273255465E-2,3.2954158736033058E-2,2.5267261648723099E-2,3.2314340044199009E-2,3.1710010003667279E-2,1.0145722236422501,3.3184201330334881E-2,3.5539202237988524E-2,3.7923814486607137E-2,5.2928617497639337E-2,4.5195096132658145E-2,3.2748143646949578E-2,6.2897484929759259E-2,3.8814603074741487E-2,6.4244860261641085E-2]
[null,null,null,"DOM_69T75: Professional, scientific and technical activities",5.4937071287666144E-4,4.8919487489525995E-4,8.2448614393743069E-4,1.4955266088418793E-3,1.0631699959805412E-3,9.1976795362758894E-4,7.4361333453952766E-4,1.2458671550384661E-3,1.0082132533067E-3,7.6432204642486764E-4,8.1665218448914159E-4,1.7777010397102145E-3,7.3712171826120819E-4,2.8110924417341161E-3,9.9410051163185747E-4,8.1182569118291728E-4,1.7407201209445227E-3,6.3832679124168224E-4,7.9067521189660369E-4,8.7744700603283976E-4,1.4290454990914809E-3,7.9087768035058896E-4,5.507612764439659E-4,1.1479826293967208E-3,8.9121203307997827E-4,1.2912358563845685E-3,7.7254713985371547E-4,1.7051150438264647E-3,1.4647537201747599E-3,1.7267289604719668E-3,1.5162228967125662E-3,7.6482236924693659E-4,4.3612436304556025E-3,2.2665574592050375E-3,4.0949023612238495E-3,1.684623327109232E-3,1.6360157221077041E-3,1.0037196094301293,1.8163022710109276E-3,1.9368791674889225E-3,1.0564979479697045E-3,2.0816594219326416E-3,1.8431588033694705E-3,7.0388771123664439E-4,6.9012989718433327E-4,1.1422839677533792E-3]
[null,null,null,"DOM_77T82: Administrative and support services",7.929725248304419E-3,6.0212205169658329E-3,2.5813527924833098E-2,1.6265328150458634E-2,1.8222806742839916E-2,8.6358021789340461E-3,9.54270171003491E-3,1.7747843747081882E-2,1.3395355326946003E-2,2.0303098473718462E-2,1.3752277383837438E-2,4.5206803098472366E-2,1.1868558331033502E-2,1.6754679070195351E-2,1.3219042256651178E-2,1.2630268048129957E-2,1.7211242462484389E-2,1.6982280511723409E-2,2.5545756146993077E-2,1.0474804078397817E-2,2.5621607570480289E-2,1.3020534317542047E-2,2.7987950927181801E-2,2.2147054034845733E-2,2.0970635998332373E-2,1.6823414415083518E-2,1.2155215430845325E-2,2.0653066532605759E-2,1.6485537465169411E-2,2.1235797843833795E-2,1.6537265817357857E-2,1.0292083281240578E-2,3.3976860639072917E-2,2.8597591113864135E-2,3.0272719953221582E-2,1.5561705495399886E-2,1.4130322462110585E-2,1.8954276290123025E-2,1.0190491968028799,2.7512095934277451E-2,2.9102672576914543E-2,5.491460744903779E-2,2.785022112750813E-2,2.787393208945347E-2,9.0850177963276192E-3,1.5037270835300888E-2]
[null,null,null,"DOM_84: Public administration and defence; compulsory social security",2.4211229933740722E-3,1.4000841205009857E-3,5.1373466685955575E-3,2.2150696295275538E-3,2.4878519491934614E-3,2.5706240099694099E-3,2.4784104541618005E-3,3.634845601502062E-3,4.496090786558448E-3,3.8258366662519317E-3,5.0303885836975306E-3,4.8292055442240665E-3,6.5853376271883986E-3,4.0288916768824127E-3,2.3193723748394404E-3,2.6635671697439814E-3,3.5381801972306651E-3,4.5049597176742553E-3,3.4099579576613256E-3,2.4099916596608253E-3,5.6259747876680165E-3,3.047467251231463E-3,3.9081109934597973E-3,9.7024479539663637E-3,2.7004746756290826E-3,3.0200593455551239E-3,4.6081244425510062E-3,4.998154378699984E-3,4.8947083838523624E-3,5.4777946097793132E-3,5.1731617754301384E-3,4.2503122124170371E-3,1.0541886109050727E-2,1.4804634398373276E-2,1.4567598960172439E-2,3.1602636772887463E-3,5.7743115570378185E-3,1.2725733297916502E-2,4.910615795810965E-3,1.0043751046182086,4.2871950667820692E-3,4.5892444087452765E-3,2.4202329806647009E-3,2.6005134472614228E-3,2.2636783264113388E-3,3.7467779195773888E-3]
[null,null,null,"DOM_85: Education",1.6843994837094402E-2,1.5632119839497128E-2,9.5486679733286107E-3,1.5296542174013598E-2,1.3008163515939893E-2,1.4070570759772673E-2,2.0045225794148046E-2,1.6954945752550264E-2,1.7713718334635292E-2,9.7788234018991258E-3,1.2226438042293565E-2,1.611813887751545E-2,1.2723997385105334E-2,1.8830230333825075E-2,1.2916658122980042E-2,1.5279701820554142E-2,1.5028974792919318E-2,1.6364051542026727E-2,2.072495883647477E-2,1.5668931600917389E-2,4.90544735626159E-2,1.6903692179800919E-2,1.0239983077401567E-2,2.3661398882756379E-2,1.5962416759890959E-2,1.8721591165449854E-2,1.3010951399356209E-2,1.2454952043693578E-2,1.7564447511877326E-2,1.9124235931457484E-2,2.492358499742952E-2,2.0043474451386614E-2,1.4918987048105176E-2,1.262221458112334E-2,1.4949718692825941E-2,2.3243323162130649E-2,8.4323584616807119E-3,1.5654522205922561E-2,2.3372403982337704E-2,2.4614730910316667E-2,1.0336258993769438,2.4387967295052323E-2,1.4052544727617087E-2,1.8691208980504182E-2,2.877826926672607E-2,4.7632997406994879E-2]
[null,null,null,"DOM_86T88: Human health and social work activities",1.0842690664274936E-2,9.9871713881288671E-3,6.7330874569155319E-3,9.8858173154463356E-3,8.4534271872924813E-3,9.1061922624820196E-3,1.3069258418939815E-2,1.0471114800441576E-2,1.2477044297924266E-2,6.5360480815225917E-3,9.5813171956024793E-3,2.4143901113324404E-2,8.6600395585884199E-3,1.2499177855795093E-2,8.291966037625503E-3,9.8750067600831097E-3,9.5690063637914637E-3,9.5608853323860005E-3,1.2710542638094686E-2,1.0029694525789707E-2,3.1304331133783912E-2,1.0868948557809498E-2,6.5957898529940516E-3,1.4850376353989661E-2,1.0189808867931287E-2,1.2544717490979844E-2,8.591518648458139E-3,9.8819075806236729E-3,1.1747101046526673E-2,1.6051085852427951E-2,1.5938789128757139E-2,1.2935028751158142E-2,1.0055085736991837E-2,8.0667476951328167E-3,1.0861806734411096E-2,1.4437880473539291E-2,6.0032586078688317E-3,9.7422322498006558E-3,1.4446665758403376E-2,1.518312930636518E-2,2.0612084381813944E-2,1.0175023965406265,9.5082317083871725E-3,1.1946426631475764E-2,1.8317763192105447E-2,3.0319056317967646E-2]
[null,null,null,"DOM_90T93: Arts, entertainment and recreation",4.2057404897696288E-3,3.8688481790045367E-3,2.3102648988096585E-3,3.7952330860870831E-3,3.097639650836724E-3,4.5819043451118448E-3,5.0096526055216891E-3,4.0827284780502772E-3,4.8062471384421133E-3,2.4168788955056665E-3,3.2249974989255708E-3,7.8195883004388202E-3,3.8194589526834954E-3,4.7103238738251162E-3,3.1711261051603312E-3,3.8081084589047065E-3,4.1795273816939817E-3,4.0495927537293691E-3,4.995905837670846E-3,4.3759106350072952E-3,1.2625418055353554E-2,4.3267971853728103E-3,2.5790524526512443E-3,6.5243585293220767E-3,3.9625213222715229E-3,4.9440798647535505E-3,3.3174216413880994E-3,3.0546473296987025E-3,4.3503541040659502E-3,5.0504563270009706E-3,6.0577236689297927E-3,5.1973309259207012E-3,3.8404223935863208E-2,3.2602537057013267E-3,5.5614556530454318E-3,5.481046375914473E-3,3.3778963135446122E-3,1.0966308530746578E-2,6.0942226216836193E-3,6.4660665373182536E-3,8.060742513976725E-3,5.78963185349956E-3,1.0062535842600568,4.874486665164106E-3,7.0818344926326495E-3,1.1721657091254041E-2]
[null,null,null,"DOM_94T96: Other service activities",4.4779211582045599E-3,3.3600213656421692E-3,3.7467673857016965E-3,3.8185977359947464E-3,2.9807715538932625E-3,3.390060961057529E-3,4.2961559092406084E-3,3.8160954712029554E-3,5.9939310276125903E-3,4.03023907977898E-3,3.3976574165740562E-3,1.1864782518514449E-2,4.5756392958422598E-3,4.6305640265397879E-3,3.2447141343562814E-3,3.6398305983693937E-3,8.1731964501450625E-3,3.3104073620952657E-3,4.3819234421422146E-3,3.6876228847987544E-3,1.0335352795463456E-2,3.909425783007312E-3,2.6459969417433355E-3,5.8646620265499355E-3,4.1150069494278645E-3,4.0952673523075109E-3,3.060996039111326E-3,4.6075631505159576E-3,4.503876870182142E-3,6.9501699674265746E-3,6.3211702811604457E-3,4.4038389187825858E-3,4.6519356876558015E-3,2.6430651554612528E-3,3.2517830920520225E-3,4.4794901208173657E-3,1.8788629402507473E-3,3.5327803363927948E-3,4.9851728932397881E-3,8.5588000426282673E-3,1.2160968269351317E-2,8.078726597817729E-3,3.1795562682057333E-3,1.0064057618978126,5.9094159109306654E-3,9.7811021974024814E-3]
[null,null,null,"DOM_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",3.260755989280109E-3,3.0405068607592938E-3,1.7254951438426466E-3,2.9406609925066766E-3,2.3740936897651923E-3,2.701447458642117E-3,3.8738776004374809E-3,3.0836312502041845E-3,3.3245820187753189E-3,1.7328915135134987E-3,2.1488181754985547E-3,2.5793483355627546E-3,2.3868746993555385E-3,3.4691077764623397E-3,2.4369181967211139E-3,2.9195641320072662E-3,2.7710510696647033E-3,2.8130373689857868E-3,3.7797312001152644E-3,2.9970915846481015E-3,9.5132935523001474E-3,3.2230824180159946E-3,1.8873532124803482E-3,4.4017302735436551E-3,3.0210763083364598E-3,3.5423568718233604E-3,2.2854052123006752E-3,2.108346990847654E-3,3.0313241461266947E-3,3.4729873472571894E-3,4.6851458005292895E-3,3.8677587466702497E-3,2.756102964315671E-3,2.3726322451142435E-3,2.8670214779133352E-3,4.100173427541225E-3,1.620470804635641E-3,2.8928166723277116E-3,4.066348235660211E-3,4.572797669703488E-3,5.7548174827862855E-3,4.0721151143439192E-3,2.6872304299243141E-3,3.5857894813275931E-3,1.0056185426034163,9.2996567228961508E-3]
[null,null,null,"Labour",0.50235961305903432,0.46842752266525617,0.26583377463561941,0.45304503716010741,0.36575836746976065,0.41619124659566381,0.59681854723004824,0.4750713658924598,0.51219279885573876,0.26697327646222224,0.33105190045698435,0.39738037315814001,0.36772743938235347,0.53445877151588395,0.37543725638655112,0.44979480601368421,0.42691453997173073,0.43338304640093367,0.58231413494275797,0.46173886476513376,1.4656400183153875,0.49655553549388942,0.29077000322758767,0.67814075149358699,0.46543400679692737,0.54574369664473743,0.3520948154074961,0.32481681609982704,0.4670128124002656,0.53505646716981914,0.72180440340114937,0.5958758624597138,0.42461160027192102,0.36553321392506999,0.44169996314089716,0.63168220599950098,0.24965348191231751,0.44567403048214876,0.62647101866722055,0.7044957903938891,0.88660049797720064,0.62735947734172126,0.41400093825336387,0.55243502496750085,0.86560567472303118,1.4327266340243276]
[]
[]
[null,null,"Local share analysis"]
[]
[]
[null,null,null,"Sectors","DOM","IMP","Local share"]
[null,null,{"$f":"D321","v":"D01T02: Agriculture, hunting, forestry"},"D01T02: Agriculture, hunting, forestry",{"$f":"SUM(IF(($D321=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":29864.2},{"$f":"SUM(IF(($D321=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":6085.4},{"$f":"E321/SUM($E321:$F321)","v":0.83072412488595149}]
[null,null,{"$f":"D322","v":"D03: Fishing and aquaculture"},"D03: Fishing and aquaculture",{"$f":"SUM(IF(($D322=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":2569.7000000000003},{"$f":"SUM(IF(($D322=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":352.80000000000013},{"$f":"E322/SUM($E322:$F322)","v":0.87928143712574847}]
[null,null,"D05T06: Mining and quarrying, energy producing products","D05T06: Mining and quarrying, energy producing products",{"$f":"SUM(IF(($D323=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":38840.599999999991},{"$f":"SUM(IF(($D323=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":8053.6999999999989},0.82825844505622226]
[null,null,"D07T08: Mining and quarrying, non-energy producing products","D07T08: Mining and quarrying, non-energy producing products",{"$f":"SUM(IF(($D324=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":8189.2000000000007},{"$f":"SUM(IF(($D324=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":2164.9999999999995},0.79090610573487086]
[null,null,"D09: Mining support service activities","D09: Mining support service activities",{"$f":"SUM(IF(($D325=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":1535.1999999999998},{"$f":"SUM(IF(($D325=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":510.30000000000024},0.7505255438768027]
[null,null,"D10T12: Food products, beverages and tobacco","D10T12: Food products, beverages and tobacco",{"$f":"SUM(IF(($D326=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":95478.5},{"$f":"SUM(IF(($D326=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":8029.4999999999991},0.92242628589094566]
[null,null,"D13T15: Textiles, textile products, leather and footwear","D13T15: Textiles, textile products, leather and footwear",{"$f":"SUM(IF(($D327=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":24023.500000000004},{"$f":"SUM(IF(($D327=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":6345.3000000000011},0.79105858644398197]
[null,null,"D16: Wood and products of wood and cork","D16: Wood and products of wood and cork",{"$f":"SUM(IF(($D328=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":9731.5000000000055},{"$f":"SUM(IF(($D328=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":1047.3},0.90283705050655005]
[null,null,"D17T18: Paper products and printing","D17T18: Paper products and printing",{"$f":"SUM(IF(($D329=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":13645.299999999996},{"$f":"SUM(IF(($D329=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":2564.7999999999997},0.84177765713968455]
[null,null,"D19: Coke and refined petroleum products","D19: Coke and refined petroleum products",{"$f":"SUM(IF(($D330=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":59018.299999999988},{"$f":"SUM(IF(($D330=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":11622.999999999996},0.83546452287825956]
[null,null,"D20: Chemical and chemical products","D20: Chemical and chemical products",{"$f":"SUM(IF(($D331=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":20371.599999999995},{"$f":"SUM(IF(($D331=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":5673},0.7821813350944149]
[null,null,"D21: Pharmaceuticals, medicinal chemical and botanical products","D21: Pharmaceuticals, medicinal chemical and botanical products",{"$f":"SUM(IF(($D332=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":2501.9000000000005},{"$f":"SUM(IF(($D332=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":469.09999999999997},0.84210703466846182]
[null,null,"D22: Rubber and plastics products","D22: Rubber and plastics products",{"$f":"SUM(IF(($D333=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":18259.400000000001},{"$f":"SUM(IF(($D333=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":5187.2999999999993},0.77876204327261411]
[null,null,"D23: Other non-metallic mineral products","D23: Other non-metallic mineral products",{"$f":"SUM(IF(($D334=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":8910.3999999999978},{"$f":"SUM(IF(($D334=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":1481.8999999999999},0.85740403952926691]
[null,null,"D24: Basic metals","D24: Basic metals",{"$f":"SUM(IF(($D335=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":15558.5},{"$f":"SUM(IF(($D335=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":1205.3999999999996},0.92809549090605403]
[null,null,"D25: Fabricated metal products","D25: Fabricated metal products",{"$f":"SUM(IF(($D336=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":25204.1},{"$f":"SUM(IF(($D336=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":9066},0.73545452158003621]
[null,null,"D26: Computer, electronic and optical equipment","D26: Computer, electronic and optical equipment",{"$f":"SUM(IF(($D337=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":7707.7000000000016},{"$f":"SUM(IF(($D337=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":4255.6999999999989},0.64427336710299754]
[null,null,"D27: Electrical equipment","D27: Electrical equipment",{"$f":"SUM(IF(($D338=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":5806.4000000000005},{"$f":"SUM(IF(($D338=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":2952.9999999999991},0.66287645272507256]
[null,null,"D28: Machinery and equipment, nec","D28: Machinery and equipment, nec",{"$f":"SUM(IF(($D339=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":5450.3},{"$f":"SUM(IF(($D339=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":2984.1},0.64619889974390599]
[null,null,"D29: Motor vehicles, trailers and semi-trailers","D29: Motor vehicles, trailers and semi-trailers",{"$f":"SUM(IF(($D340=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":11657.800000000001},{"$f":"SUM(IF(($D340=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":3329},0.77787119331678545]
[null,null,"D30: Other transport equipment","D30: Other transport equipment",{"$f":"SUM(IF(($D341=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":5338.5000000000009},{"$f":"SUM(IF(($D341=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":2162.3999999999996},0.71171459424869021]
[null,null,"D31T33: Manufacturing nec; repair and installation of machinery and equipment","D31T33: Manufacturing nec; repair and installation of machinery and equipment",{"$f":"SUM(IF(($D342=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":5088.3999999999996},{"$f":"SUM(IF(($D342=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":1736.0999999999997},0.74560773683053705]
[null,null,"D35: Electricity, gas, steam and air conditioning supply","D35: Electricity, gas, steam and air conditioning supply",{"$f":"SUM(IF(($D343=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":29028.899999999994},{"$f":"SUM(IF(($D343=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":2169.6},0.93045819510553396]
[null,null,"D36T39: Water supply; sewerage, waste management and remediation activities","D36T39: Water supply; sewerage, waste management and remediation activities",{"$f":"SUM(IF(($D344=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":614.90000000000032},{"$f":"SUM(IF(($D344=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":131.19999999999999},0.82415225841040074]
[null,null,"D41T43: Construction","D41T43: Construction",{"$f":"SUM(IF(($D345=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":120171.39999999998},{"$f":"SUM(IF(($D345=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":25135.400000000009},0.82701841895905759]
[null,null,"D45T47: Wholesale and retail trade; repair of motor vehicles","D45T47: Wholesale and retail trade; repair of motor vehicles",{"$f":"SUM(IF(($D346=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":50340.2},{"$f":"SUM(IF(($D346=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":8008.4000000000005},0.86274906338798185]
[null,null,"D49: Land transport and transport via pipelines","D49: Land transport and transport via pipelines",{"$f":"SUM(IF(($D347=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":9956.9000000000015},{"$f":"SUM(IF(($D347=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":2042.4999999999995},0.82978315582445794]
[null,null,"D50: Water transport","D50: Water transport",{"$f":"SUM(IF(($D348=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":5683.6999999999971},{"$f":"SUM(IF(($D348=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":1470.4},0.79446750814218414]
[null,null,"D51: Air transport","D51: Air transport",{"$f":"SUM(IF(($D349=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":10101.200000000001},{"$f":"SUM(IF(($D349=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":2189.3000000000002},0.82187055042512513]
[null,null,"D52: Warehousing and support activities for transportation","D52: Warehousing and support activities for transportation",{"$f":"SUM(IF(($D350=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":2773.7000000000003},{"$f":"SUM(IF(($D350=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":562.9000000000002},0.83129533057603544]
[null,null,"D53: Postal and courier activities","D53: Postal and courier activities",{"$f":"SUM(IF(($D351=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":742.49999999999989},{"$f":"SUM(IF(($D351=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":120.29999999999998},0.86057023643949937]
[null,null,"D55T56: Accommodation and food service activities","D55T56: Accommodation and food service activities",{"$f":"SUM(IF(($D352=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":31242.5},{"$f":"SUM(IF(($D352=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":2349.4},0.93006052054215449]
[null,null,"D58T60: Publishing, audiovisual and broadcasting activities","D58T60: Publishing, audiovisual and broadcasting activities",{"$f":"SUM(IF(($D353=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":5850.7000000000007},{"$f":"SUM(IF(($D353=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":1165.8000000000002},0.83384878500676973]
[null,null,"D61: Telecommunications","D61: Telecommunications",{"$f":"SUM(IF(($D354=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":7551.2000000000016},{"$f":"SUM(IF(($D354=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":841.6},0.8997235725860262]
[null,null,"D62T63: IT and other information services","D62T63: IT and other information services",{"$f":"SUM(IF(($D355=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":3109.3999999999992},{"$f":"SUM(IF(($D355=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":543.19999999999982},0.85128401686469912]
[null,null,"D64T66: Financial and insurance activities","D64T66: Financial and insurance activities",{"$f":"SUM(IF(($D356=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":4500.1999999999989},{"$f":"SUM(IF(($D356=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":625.19999999999982},{"$f":"E356/SUM($E356:$F356)","v":0.8780192765442697}]
[null,null,"D68: Real estate activities","D68: Real estate activities",{"$f":"SUM(IF(($D357=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":5365.8},{"$f":"SUM(IF(($D357=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":417.99999999999994},0.92772917459109927]
[null,null,"D69T75: Professional, scientific and technical activities","D69T75: Professional, scientific and technical activities",{"$f":"SUM(IF(($D358=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":968.7},{"$f":"SUM(IF(($D358=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":208.3},0.82302463891248945]
[null,null,"D77T82: Administrative and support services","D77T82: Administrative and support services",{"$f":"SUM(IF(($D359=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":3488.5},{"$f":"SUM(IF(($D359=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":851.7},0.80376480346527812]
[null,null,"D84: Public administration and defence; compulsory social security","D84: Public administration and defence; compulsory social security",{"$f":"SUM(IF(($D360=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":19212.7},{"$f":"SUM(IF(($D360=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":2289.1000000000013},0.89353914555990654]
[null,null,"D85: Education","D85: Education",{"$f":"SUM(IF(($D361=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":9378.6000000000022},{"$f":"SUM(IF(($D361=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":1256},0.88189494668346724]
[null,null,"D86T88: Human health and social work activities","D86T88: Human health and social work activities",{"$f":"SUM(IF(($D362=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":8648.6999999999971},{"$f":"SUM(IF(($D362=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":1478.6000000000004},0.85399859784937737]
[null,null,"D90T93: Arts, entertainment and recreation","D90T93: Arts, entertainment and recreation",{"$f":"SUM(IF(($D363=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":1678.8},{"$f":"SUM(IF(($D363=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":235.39999999999998},0.87702434437362875]
[null,null,"D94T96: Other service activities","D94T96: Other service activities",{"$f":"SUM(IF(($D364=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":2946.3999999999996},{"$f":"SUM(IF(($D364=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":958.10000000000025},0.75461646817774353]
[null,null,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use","D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",{"$f":"SUM(IF(($D365=IOTable_T)*(E$320=IOTable_LL),IOTable_Tbl,0))","v":0},{"$f":"SUM(IF(($D365=IOTable_T)*(F$320=IOTable_LL),IOTable_Tbl,0))","v":0},{"$error":"#DIV/0!"}]

{"sheet":"Sources","index":86,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Sources"]
[]
[null,null,"Organisation","Author (if not organisation)","Year","Link"]
[null,null,"IESR","Bintang",2023,"https://iesr.or.id/wp-content/uploads/2023/03/IESR-2023-Making-Energy-Transition-Succeed-A-2023s-Update-on-The-Levelized-Cost-of-Electricity-and-Storage-LCOE-LCOS-1.pdf"]
[null,null,"Danish Energy Agency",null,2021,"https://ens.dk/sites/ens.dk/files/Globalcooperation/technology_data_for_the_indonesian_power_sector_-_final.pdf"]
[null,null,"Indonesian Institute for Energy Economics, Nautilus Institute for Security and Sustainability","Cogswell et al.",2017,"https://sppga.ubc.ca/wp-content/uploads/sites/5/2021/12/IIEE-Nautilus-SMR-Report-Final-For-Publication-April2017.pdf"]
[null,null,"US Department of Energy","Mongird et al.",2020,"https://www.pnnl.gov/sites/default/files/media/file/Final%20-%20ESGC%20Cost%20Performance%20Report%2012-11-2020.pdf"]
[null,null,"NREL",null,2021,"https://atb.nrel.gov/electricity/2021/commercial_battery_storage"]
[null,null,"Badan Pusat Statistik",null,"2022a","https://www.bps.go.id/publication/2022/06/14/0ab4432ce141b3d9fac13d92/indikator-pasar-tenaga-kerja-indonesia-februari-2022.html "]
[null,null,"The World Bank",null,2020,"https://data.worldbank.org/indicator/PA.NUS.FCRF?end=2020&locations=ID&start=1967&view=chart"]
[null,null,"IEA",null,2022,"https://www.iea.org/reports/an-energy-sector-roadmap-to-net-zero-emissions-in-indonesia"]
[null,null,"NewClimate Institute","Van Tilburg et al.",2022,"https://ambitiontoaction.net/wp-content/uploads/2022/04/A2A_Indonesia_EnergyTransition_March2022.pdf"]
[null,null,"LUT, IESR, Agora Energiewende","Tampubolon et al.",2021,"https://iesr.or.id/en/pustaka/deep-decarbonization-of-indonesias-energy-system-a-pathway-to-zero-emissions-by-2050"]
[null,null,"EIA",null,2021,"https://www.eia.gov/international/analysis/country/IDN"]
[null,null,"World Nuclear Association",null,2022,"https://world-nuclear.org/information-library/country-profiles/countries-g-n/indonesia.aspx"]
[null,null,"Economic Research Institute for ASEAN and East Asia ",null,2022,"https://www.eria.org/uploads/media/Research-Project-Report/2022-01-Biomass-Demand-Potential-Indonesia/Forecast-of-Biomass-Demand-Potential-in-Indonesia.pdf"]
[null,null,"OECD",null,2021,"https://stats.oecd.org/Index.aspx?DataSetCode=IOTS_2021"]
[null,null,"Global Energy Monitor",null,2023,"https://globalenergymonitor.org/projects/global-coal-plant-tracker/download-data/"]
[null,null,"IESR","Adiatma & Suryadi",2022,"https://www.climate-transparency.org/wp-content/uploads/2022/07/Redefining-Future-Jobs-IESR-CT.pdf"]
[null,null,"PT Indonesia Power",null,2020,"https://indonesiapower.co.id/reports/annual-report/ar-2020-indonesia-power/index.aspx"]
[null,null,"Badan Pusat Statistik",null,"2022b","https://www.bps.go.id/publication/2022/06/07/c81631f750ee1ece2c3eb276/keadaan-angkatan-kerja-di-indonesia-februari-2022.html"]
[null,null,"Badan Pusat Statistik",null,"2022c","https://www.bps.go.id/publication/2022/12/07/a64afccf38fbf6deb81a5dc0/keadaan-angkatan-kerja-di-indonesia-agustus-2022.html"]
[null,null,"The World Bank",null,2022,"https://genderdata.worldbank.org/indicators/sg-age-rtre-ben/"]
[null,null,"Badan Pusat Statistik",null,"2022d","https://www.bps.go.id/publication/2022/06/07/76fb4f0b11d3fc22f135a178/keadaan-pekerja-di-indonesia-februari-2022-.html"]

{"sheet":"Lists","index":87,"n_rows":103,"n_cols":20,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
["Return to Cover"]
[]
[null,"Lists"]
[null,"All lists are defined Named Ranges (column heading reflects the name) that extend down as far as the yellow shading"]
[null,"Where additional entries are required that extend beyond the yellow shading, edit the coverage of the Named Range via the Name Manager and adjust the yellow shading accordingly"]
[]
[]
[null,"IO_Sectors_List",null,"IO_Sectors_List_Short","IO_SectorSummary_RefMapping","IO_SectorSummary_ListMapping",null,"IO_SectorSummary_Ref","IO_SectorSummary_List",null,"IO_ManualLKP_List",null,"Cost_Category_Inputs_List","Cost_Category_Inputs_Units",null,"Unit_List",null,"Binary_List",null,"InCountryShareOptions_List"]
[null,"DOM_01T02: Agriculture, hunting, forestry",null,"D01T02: Agriculture, hunting, forestry",6,{"$f":"INDEX(IO_SectorSummary_List,MATCH($E9,IO_SectorSummary_Ref,0))","v":"Other"},null,1,"Construction",null,"Value Added",null,"Capex","USDk/MW",null,"USDk/MW",null,0,null,"Manual"]
[null,"DOM_03: Fishing and aquaculture",null,"D03: Fishing and aquaculture",6,"Other",null,2,"Manufacturing",null,"Output",null,"OpexFixed","USDk/MW/yr",null,"USDk/MW/yr",null,1,null,"Sector"]
[null,"DOM_05T06: Mining and quarrying, energy producing products",null,"D05T06: Mining and quarrying, energy producing products",4,"Mining and extraction",null,3,"Utilities",null,"Employment",null,"OpexVariable","USD/MWh",null,"USDk",null,null,null,"Mixed"]
[null,"DOM_07T08: Mining and quarrying, non-energy producing products",null,"D07T08: Mining and quarrying, non-energy producing products",4,"Mining and extraction",null,4,"Mining and extraction",null,"Earnings",null,"Fuel","USD/MWh",null,"USDm"]
[null,"DOM_09: Mining support service activities",null,"D09: Mining support service activities",4,"Mining and extraction",null,5,"Professional services",null,null,null,null,null,null,"USDm/yr"]
[null,"DOM_10T12: Food products, beverages and tobacco",null,"D10T12: Food products, beverages and tobacco",3,"Utilities",null,6,"Other",null,null,null,null,null,null,"USDk/yr"]
[null,"DOM_13T15: Textiles, textile products, leather and footwear",null,"D13T15: Textiles, textile products, leather and footwear",2,"Manufacturing",null,null,null,null,null,null,null,null,null,"USD/MWh"]
[null,"DOM_16: Wood and products of wood and cork",null,"D16: Wood and products of wood and cork",2,"Manufacturing",null,null,null,null,null,null,null,null,null,"k jobs"]
[null,"DOM_17T18: Paper products and printing",null,"D17T18: Paper products and printing",2,"Manufacturing",null,null,null,null,null,null,null,null,null,"jobs"]
[null,"DOM_19: Coke and refined petroleum products",null,"D19: Coke and refined petroleum products",2,"Manufacturing",null,null,null,null,null,null,null,null,null,"jobs/yr"]
[null,"DOM_20: Chemical and chemical products",null,"D20: Chemical and chemical products",2,"Manufacturing"]
[null,"DOM_21: Pharmaceuticals, medicinal chemical and botanical products",null,"D21: Pharmaceuticals, medicinal chemical and botanical products",2,"Manufacturing"]
[null,"DOM_22: Rubber and plastics products",null,"D22: Rubber and plastics products",2,"Manufacturing"]
[null,"DOM_23: Other non-metallic mineral products",null,"D23: Other non-metallic mineral products",2,"Manufacturing"]
[null,"DOM_24: Basic metals",null,"D24: Basic metals",2,"Manufacturing"]
[null,"DOM_25: Fabricated metal products",null,"D25: Fabricated metal products",2,"Manufacturing"]
[null,"DOM_26: Computer, electronic and optical equipment",null,"D26: Computer, electronic and optical equipment",2,"Manufacturing"]
[null,"DOM_27: Electrical equipment",null,"D27: Electrical equipment",2,"Manufacturing"]
[null,"DOM_28: Machinery and equipment, nec",null,"D28: Machinery and equipment, nec",2,"Manufacturing"]
[null,"DOM_29: Motor vehicles, trailers and semi-trailers",null,"D29: Motor vehicles, trailers and semi-trailers",2,"Manufacturing"]
[null,"DOM_30: Other transport equipment",null,"D30: Other transport equipment",2,"Manufacturing"]
[null,"DOM_31T33: Manufacturing nec; repair and installation of machinery and equipment",null,"D31T33: Manufacturing nec; repair and installation of machinery and equipment",2,"Manufacturing"]
[null,"DOM_35: Electricity, gas, steam and air conditioning supply",null,"D35: Electricity, gas, steam and air conditioning supply",3,"Utilities"]
[null,"DOM_36T39: Water supply; sewerage, waste management and remediation activities",null,"D36T39: Water supply; sewerage, waste management and remediation activities",3,"Utilities"]
[null,"DOM_41T43: Construction",null,"D41T43: Construction",1,"Construction"]
[null,"DOM_45T47: Wholesale and retail trade; repair of motor vehicles",null,"D45T47: Wholesale and retail trade; repair of motor vehicles",2,"Manufacturing"]
[null,"DOM_49: Land transport and transport via pipelines",null,"D49: Land transport and transport via pipelines",6,"Other"]
[null,"DOM_50: Water transport",null,"D50: Water transport",6,"Other"]
[null,"DOM_51: Air transport",null,"D51: Air transport",6,"Other"]
[null,"DOM_52: Warehousing and support activities for transportation",null,"D52: Warehousing and support activities for transportation",6,"Other"]
[null,"DOM_53: Postal and courier activities",null,"D53: Postal and courier activities",6,"Other"]
[null,"DOM_55T56: Accommodation and food service activities",null,"D55T56: Accommodation and food service activities",6,"Other"]
[null,"DOM_58T60: Publishing, audiovisual and broadcasting activities",null,"D58T60: Publishing, audiovisual and broadcasting activities",6,"Other"]
[null,"DOM_61: Telecommunications",null,"D61: Telecommunications",6,"Other"]
[null,"DOM_62T63: IT and other information services",null,"D62T63: IT and other information services",5,"Professional services"]
[null,"DOM_64T66: Financial and insurance activities",null,"D64T66: Financial and insurance activities",5,"Professional services"]
[null,"DOM_68: Real estate activities",null,"D68: Real estate activities",6,"Other"]
[null,"DOM_69T75: Professional, scientific and technical activities",null,"D69T75: Professional, scientific and technical activities",5,"Professional services"]
[null,"DOM_77T82: Administrative and support services",null,"D77T82: Administrative and support services",5,"Professional services"]
[null,"DOM_84: Public administration and defence; compulsory social security",null,"D84: Public administration and defence; compulsory social security",6,"Other"]
[null,"DOM_85: Education",null,"D85: Education",6,"Other"]
[null,"DOM_86T88: Human health and social work activities",null,"D86T88: Human health and social work activities",6,"Other"]
[null,"DOM_90T93: Arts, entertainment and recreation",null,"D90T93: Arts, entertainment and recreation",6,"Other"]
[null,"DOM_94T96: Other service activities",null,"D94T96: Other service activities",6,"Other"]
[null,"DOM_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",null,"D97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use",6,"Other"]
[null,"IMP_01T02: Agriculture, hunting, forestry"]
[null,"IMP_03: Fishing and aquaculture"]
[null,"IMP_05T06: Mining and quarrying, energy producing products"]
[null,"IMP_07T08: Mining and quarrying, non-energy producing products"]
[null,"IMP_09: Mining support service activities"]
[null,"IMP_10T12: Food products, beverages and tobacco"]
[null,"IMP_13T15: Textiles, textile products, leather and footwear"]
[null,"IMP_16: Wood and products of wood and cork"]
[null,"IMP_17T18: Paper products and printing"]
[null,"IMP_19: Coke and refined petroleum products"]
[null,"IMP_20: Chemical and chemical products"]
[null,"IMP_21: Pharmaceuticals, medicinal chemical and botanical products"]
[null,"IMP_22: Rubber and plastics products"]
[null,"IMP_23: Other non-metallic mineral products"]
[null,"IMP_24: Basic metals"]
[null,"IMP_25: Fabricated metal products"]
[null,"IMP_26: Computer, electronic and optical equipment"]
[null,"IMP_27: Electrical equipment"]
[null,"IMP_28: Machinery and equipment, nec"]
[null,"IMP_29: Motor vehicles, trailers and semi-trailers"]
[null,"IMP_30: Other transport equipment"]
[null,"IMP_31T33: Manufacturing nec; repair and installation of machinery and equipment"]
[null,"IMP_35: Electricity, gas, steam and air conditioning supply"]
[null,"IMP_36T39: Water supply; sewerage, waste management and remediation activities"]
[null,"IMP_41T43: Construction"]
[null,"IMP_45T47: Wholesale and retail trade; repair of motor vehicles"]
[null,"IMP_49: Land transport and transport via pipelines"]
[null,"IMP_50: Water transport"]
[null,"IMP_51: Air transport"]
[null,"IMP_52: Warehousing and support activities for transportation"]
[null,"IMP_53: Postal and courier activities"]
[null,"IMP_55T56: Accommodation and food service activities"]
[null,"IMP_58T60: Publishing, audiovisual and broadcasting activities"]
[null,"IMP_61: Telecommunications"]
[null,"IMP_62T63: IT and other information services"]
[null,"IMP_64T66: Financial and insurance activities"]
[null,"IMP_68: Real estate activities"]
[null,"IMP_69T75: Professional, scientific and technical activities"]
[null,"IMP_77T82: Administrative and support services"]
[null,"IMP_84: Public administration and defence; compulsory social security"]
[null,"IMP_85: Education"]
[null,"IMP_86T88: Human health and social work activities"]
[null,"IMP_90T93: Arts, entertainment and recreation"]
[null,"IMP_94T96: Other service activities"]
[null,"IMP_97T98: Activities of households as employers; undifferentiated goods- and services-producing activities of households for own use"]
[null,"TXS_IMP_FNL: Taxes less subsidies on intermediate and final products (paid in foreign countries)"]
[null,"TXS_INT_FNL: Taxes less subsidies on intermediate and final products (paid in domestic agencies, includes duty on imported products)"]
[null,"TTL_INT_FNL: Total intermediate consumption at purchasers’ prices"]
[null,"VALU: Value added at basic prices"]
[null,"OUTPUT: Output at basic prices"]

{"sheet":"Change_Log","index":88,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Version","Comments","Sheets edited","Date of edit","Editor","Reviewed by","Additional info"]
[null,"v1.0","First model version published online on A2A and NewClimate Institute websites","na","14.10.2019","HJF","MHN"]
[null,"v1.1","Option to include annual local share for fuel supply investments","Tech1,2,…etc (row added to Capacity and generation table at top, formula edited in Scenario Total Variable Fuel Costs (IMP + DOM) for All Generation table at bottom of sheet)\nFuel_Costs (new table added to capture annual local share for all fuels and formulas edited)\nCost_Input_S1, S2,…etc (local share for fuel set to fixed input of 100% and headings edited accordingly)","18.11.2019","HJF","NA"]
[null,"v2.0","Updated colour scheme and style formatting","Throughout","01.11.2021","HJF","NA"]
[null,"v2.0","Updated setup to use 2021 version of OECD Input Output tables (45 sectors)","Various","16.12.2021","RES","HJF"]
[null,"v2.0","Removed charts from scenario results sheet and set up new RESULTS_Charts sheet to visualise results for selected scenario","RESULTS_S1/2/3...etc. and RESULTS_Charts","17.12.2021","HJF","RES"]
[null,"v2.0","Tech_Charts_Selector drop-down list added to RESULTS_Charts sheet to allow user to select the technology to see detailed time series results (prompts VBA code)","RESULTS_Charts","10.01.2022","HJF","RES"]
[null,"v2.0","Updated macros for copying scenario 1 information (e.g. salaries, costs) to other scenarios to skip and bring up a message box if the scenarios is hidden / not used","VBA code relevant to buttons in General_INPUT_S1 and Cost_INPUT_S1","17.12.2022","HJF","RES"]
[null,"v2.0","Adjusted macro that runs on file opening so that Autosave is not automatically turned off, but message box advises user to turn off if it is enabled","na","11.03.2022","HJF","NA"]
[null,"v2.1","Updated TiM 2021 (employment data) from OECD, aligning with Input Output data year","IO_Input","17.06.2022","RES","HJF"]